MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

485131

Report Date :

18.01.2018

 

IDENTIFICATION DETAILS

 

Name :

VARDHMAN MEDICARE PRIVATE LIMITED

 

 

Registered Office :

L-90/164, IInd Floor, Street No 7, Mahipalpur Extension, New Delhi - 110076

Tel. No.:

91-11-26786207

 

 

Country :

India

 

 

Financials (as on) :

31.03.2016

 

 

Date of Incorporation :

16.03.2005

 

 

Com. Reg. No.:

55-134047

 

 

Capital Investment / Paid-up Capital :

INR 5.215 Million

 

 

CIN No.:

[Company Identification No.]

U33111DL2005PTC134047

 

 

IEC No.:

Not Divulged

 

 

TIN No.:

07060292894

 

 

GST No.:

07AACCV0476A1ZP

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCV0476A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trading in Medical Equipment and Accessories. [Registered Activity]

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Maximum Credit Limit :

USD 42600

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Vardhman Medicine Private Limited was incorporated in the year 2005. It is a trader of all types of Medical products, Disposable Products and Medical Equipments.

 

Management has failed to file its financial with Registrar of Companies for the FY 2017.

 

As per available financial of 2016, the revenue of the company has increased by 13.89% along with average profit margin of 1.84%.

 

The satisfactory financial profile of the company is marked by comfortable networth base and favouarble gap between trade payables and trade receivables along with average debt coverage indicators.

 

However, rating is constrained on account of absence of latest financials.

 

Business is active. Payments are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 18.01.2018.

 

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

INFORMATION DECLINED

 

MANAGEMENT NON-COOPERATIVE [TEL. NO.: 91-11-26786207]

 

LOCATIONS

 

Registered Office :

L-90/164, IInd Floor, Street No 7, Mahipalpur Extension, New Delhi - 110076, India

Tel. No.:

91-11-26786207/ 208

Fax No.:

91-11-26786206

E-Mail :

vardhmanmedicare@gmail.com

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Sandeep Jain

Designation :

Director

Address :

99-L, New Colony, Gurgaon - 122001, Haryana, India

Date of Appointment :

16.03.2005

DIN No.:

00373472

 

 

Name :

Mrs. Umesh Bhardwaj

Designation :

Director

Address :

301/12, Jawhar Nagar, Gurgaon - 122001, Haryana, India

Date of Appointment :

16.03.2005

DIN No.:

00373498

 

 

Name :

Mr. Shashi Jain

Designation :

Director

Address :

99-L, New Colony, Gurgaon - 122001, Haryana, India

Date of Appointment :

16.03.2005

DIN No.:

00373514

 

 

Name :

Mr. Asha Bhardwaj

Designation :

Director

Address :

House No-301/12, Jawahar Nagar, Gurgaon - 122001, Haryana, India

Date of Appointment :

20.02.2015

DIN No.:

01126296

 

 

Name :

Mrs. Suhasini

Designation :

Director

Address :

H.No.301/12, Jawahar Nagar, Gurgaon - 122001, Haryana, India

Date of Appointment :

19.02.2015

DIN No.:

06965271

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2016

 

Names of Shareholders

No. of Shares

 

% age holding

Sandeep Jain

263500

50.53

Shashi Jain

49500

9.49

Suhasini

80500

15.44

Umesh Bhardwaj

128000

24.54

 

 

 

Total

 

521500

100.00

 

 

AS ON: 30.09.2016

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters (Individual/Hindu Undivided Family - Indian)

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trading in Medical Equipment and Accessories. [Registered Activity]

 

 

Products :

ITC Code No.

 

Product Descriptions

90183990

Trading in Medical Equipment’s and Accessories

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS: (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         Punjab National Bank

Bhanu complex, Sukhrali, Gurgoan - 122001, Haryana, India

 

 

Facilities :

SECURED LOANS

31.03.2016

(INR In Million)

31.03.2015

(INR In Million)

LONG-TERM BORROWINGS

 

 

Loan from bank

4.640

3.929

 

 

 

SHORT TERM BORROWINGS

 

 

Term loan from banks

9.014

2.751

Working capital loans repayable on demand

17.710

17.990

 

 

 

Total

 

31.364

24.670

 

Auditors :

 

Name :

S S R and Company

Chartered Accountants

Address :

301, Amba Tower, Sector 9, Rohini Delhi - 110085, India

Tel. nO.:

91-11-27554991-93

Fax No.:

91-11-27554993

Email:

help@ssr.net.in

Income-tax PAN of auditor or auditor's firm :

AAFFG4905R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

INR 10/- each

INR 7.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

521500

Equity Shares

INR 10/- each

INR 5.215 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2016

31.03.2015

31.03.2014

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

5.215

5.215

5.215

(b) Reserves & Surplus

9.697

8.012

7.238

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

14.912

13.227

12.453

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

15.553

14.556

12.395

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

15.553

14.556

12.395

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

26.724

20.741

19.226

(b) Trade payables

17.923

19.625

17.733

(c) Other current liabilities

7.304

4.847

3.988

(d) Short-term provisions

1.046

0.967

0.873

Total Current Liabilities (4)

52.997

46.180

41.820

 

 

 

 

TOTAL

83.462

73.963

66.668

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.225

10.782

11.638

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.189

0.189

0.189

(c) Deferred tax assets (net)

0.384

0.298

0.367

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

10.798

11.269

12.194

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

 

(b) Inventories

39.070

30.367

26.161

(c) Trade receivables

29.738

27.500

22.300

(d) Cash and cash equivalents

0.128

1.238

2.869

(e) Short-term loans and advances

3.728

3.589

3.144

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

72.664

62.694

54.474

 

 

 

 

TOTAL

83.462

73.963

66.668

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

 

SALES

 

 

 

 

 

Revenue from Operations

91.418

80.268

80.143

 

 

Other Income

2.042

2.234

2.023

 

 

TOTAL                                    

93.460

82.502

82.166

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

82.115

66.846

62.561

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(8.704)

(4.206)

(2.683)

 

 

Employees benefits expense

5.948

6.701

7.062

 

 

Other expenses

6.170

6.682

8.479

 

 

TOTAL                                    

85.529

76.023

75.419

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

7.931

6.479

6.747

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

4.576

3.260

0.888

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

3.355

3.219

5.859

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.709

1.294

3.336

 

 

 

 

 

 

PROFIT BEFORE TAX

2.646

1.925

2.523

 

 

 

 

 

Less

TAX                                                                 

0.961

1.151

0.492

 

 

 

 

 

 

PROFIT AFTER TAX    

1.685

0.774

2.031

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share (INR)

3.23

1.48

3.89

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

(2.353)

(0.591)

NA

 

 

 

 

Net Cash flow from (used in) Operating Activities

(3.400)

(1.673)

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Average Collection Days

(Sundry Debtors / Income * 365 Days)

118.73

125.05

101.56

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.07

2.92

3.59

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

79.67

107.16

103.46

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.20

0.21

0.26

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.78

0.60

0.58

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.82

0.82

0.81

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

2.84

2.67

2.54

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.55

3.49

3.36

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.69

0.82

0.93

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.73

1.99

7.60

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2016

31.03.2015

31.03.2014

Net Profit Margin

((PAT / Sales) * 100)

%

1.84

0.96

2.53

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.02

1.05

3.05

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

11.30

5.85

16.31

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Current Ratio

(Current Assets / Current Liabilities)

1.37

1.36

1.30

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.63

0.70

0.68

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.18

0.18

0.19

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

8.11

6.77

6.06

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.37

1.36

1.30

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Share Capital

5.215

5.215

5.215

Reserves & Surplus

7.238

8.012

9.697

Share Application money pending allotment

0.000

0.000

0.000

Net worth

12.453

13.227

14.912

 

 

 

 

long-term borrowings

12.395

14.556

15.553

Short term borrowings

19.226

20.741

26.724

Total borrowings

31.621

35.297

42.277

Debt/Equity ratio

2.539

2.669

2.835

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Sales

80.143

80.268

91.418

 

 

0.156

13.891

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Sales

80.143

80.268

91.418

Profit

2.031

0.774

1.685

 

2.53%

0.96%

1.84%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report

(Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

No

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES

 

SNO

SRN

CHARGE ID

CHARGE HOLDER NAME

DATE OF CREATION

DATE OF MODIFICATION

DATE OF SATISFACTION

AMOUNT

ADDRESS

1

B84662204

10448230

CAPRI GLOBAL CAPITAL LIMITED

31/08/2013

-

-

5000000.0

1-B,COURT CHAMBERS, 35, SIR VITHALDAS THACKERSEY MNEW MARINE LINESMUMBAIMH400020IN

2

C44457026

10000273

PUNJAB NATIONAL BANK

08/03/2006

31/01/2015

-

20000000.0

SUKHRALIGURGAONHR122001IN

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2016

(INR In Million)

31.03.2015

(INR In Million)

LONG-TERM BORROWINGS

 

 

Loan from related party

10.221

8.821

Loan from other

0.692

1.806

 

 

 

Total

 

10.913

10.627

 

NATURE OF OPERATIONS

 

The company was incorporated on March 16, 2005 and trading in medical equipment and accessories.


FIXED ASSETS:

 

·         Car

·         Furniture and Fixture

·         Office Equipment

·         Electrical fittings

·         Land and Building

·         Machinery

·         Computer

·         Air Conditioner

 

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR 63.98

UK Pound

1

INR 88.13

Euro

1

INR 78.35

                                         

 

                                                                 INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

ARC

           

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.