MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

487572

Report Date :

23.01.2018

 

IDENTIFICATION DETAILS

 

Name :

HONG GUANG DE TECHNOLOGY INDIA PRIVATE LIMITED      

 

 

Registered Office :

Property No. 215, Ground Floor, Block B, Sector 8, Dwarka, New Delhi - 110077

Tel. No.:

91-9990578181 (Mr. Abhijeet)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

20.10.2015

 

 

Com. Reg. No.:

55-286627

 

 

Capital Investment / Paid-up Capital :

INR 4.000 Million

 

 

CIN No.:

[Company Identification No.]

U32201DL2015PTC286627

 

 

IEC No.:

0515913243

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTIN :

09AADCH7185B1ZK

 

 

PAN No.:

[Permanent Account No.]

AADCH7185B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Electrical Equipment. (Registered activity and also Confirmed by management)

 

 

No. of Employees :

500 (Approximately)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2015. It is a manufacturer of mobile charger.

 

The subject’s clients include Intex Technologies, LAVA International, Micromax Informatics, Xolo, Celkon Mobiles, etc.

 

For the financial year 2017, the company has achieved massive growth in its revenue as compared to the previous year along with an average profit margin of 1.17%.

 

The satisfactory financial risk profile of the company is marked by improving net worth base along with debt free balance sheet profile.

 

Rating takes into consideration the subject’s favourable Earnings Per Share of INR 17.26 against the Face Value of INR 10.

 

Rating is constrained on account of limited business track record.

 

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

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 23.01.2018

 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Rohit Kumar

Designation :

Accounts Department

Contact No.:

91-9891891744

Date :

21.01.2018

 

Name :

Mr. Abhijeet

Designation :

Marketing Department

Contact No.:

91-9990578181 

Date :

21.01.2018

 

 

LOCATIONS

 

Registered Office :

Property No. 215, Ground Floor, Block B, Sector 8, Dwarka, New Delhi – 110077, India

Tel. No.:

Not Available

Mobile No.:

91-9990578181 (Mr. Abhijeet)

91-9891891744 (Mr. Rohit)

Fax No.:

Not Available

E-Mail :

accounts@hgdindia.com

director@hgdindia.com

director@rselectro.com

service@hgdltd.com

Website :

http://www.hgdindia.com

 

 

Factory :

Plot No. 55, Block A, Sector 64, Phase III, Noida, District Gautam Budh Nagar, Noida – 201301, Uttar Pradesh, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Shekhar Rao

Designation :

Director

Address :

A-289, Block A Bagh, Pashchim Vihar, Delhi – 110087, India

Date of Birth/Age :

31.07.1980

Date of Appointment :

20.10.2015

DIN No.:

00434261

 

 

Name :

Mr. Rakesh Yadav

Designation :

Director

Address :

2 Hastsal Village, Uttam Nagar, New Delhi – 110059, India

Date of Birth/Age :

17.11.1979

Date of Appointment :

20.10.2015

DIN No.:

02492841

 

 

KEY EXECUTIVES

 

Name :

Mr. Rohit Kumar

Designation :

Accounts Department

 

 

Name :

Mr. Abhijeet

Designation :

Marketing Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age

Shekhar Rao

200000

50.00

Rakesh Yadav

200000

50.00

Total

400000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2016

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Electrical Equipment. (Registered activity and also Confirmed by management)

 

 

Products :

Item Code No.

Product Description

27900

Manufacturer of Electrical Equipment

 

  • Mobile Charger

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

L/C, Cheque and Credit (30 Days)

 

 

Purchasing :

L/C, Cheque and Credit (30 Days)

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Dataking Electronics Private Limited, Noida

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Retailers, End Users and OEM’s

 

  • Lava International Limited
  • Micromax Informatics Limited
  • Fastrack Communications Private Limited
  • Xolo
  • Swipe Technologies Private Limited
  • Celkon Mobiles

 

Reference :

Intex Technologies (India) Limited

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

500 (Approximately) 

 

 

Bankers :

Bank Name

Axis Bank Limited

Branch

Vikas Puri, Delhi, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

 

Auditors :

 

Name :

Manish Harsh and Company

Chartered Accountants

Address :

F-11, First Floor, Surya Tower, 30-31 DDA, Community Centre, Paschim Vihar, New Delhi – 110063, India

Tel. No.:

91-11-42375385

E-Mail :

info@camanishgupta.com

Membership Number :

018517N

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

AAPFM2180C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4000000

Equity Shares

INR 10/- each

INR 40.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

400000

Equity Shares

INR 10/- each

INR 4.000 Million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

4.000

4.000

(b) Reserves & Surplus

 

4.787

-2.117

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

8.787

1.883

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

7.411

(b) Deferred tax liabilities (Net)

 

0.116

0.135

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.116

7.546

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

231.964

76.548

(c) Other current liabilities

 

13.140

3.798

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

245.104

80.346

 

 

 

 

TOTAL

 

254.007

89.775

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

37.493

13.831

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

6.807

2.500

Total Non-Current Assets

 

44.300

16.331

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

138.603

54.453

(c) Trade receivables

 

54.999

16.146

(d) Cash and cash equivalents

 

15.311

2.045

(e) Short-term loans and advances

 

0.621

0.569

(f) Other current assets

 

0.173

0.231

Total Current Assets

 

209.707

73.444

 

 

 

 

TOTAL

 

254.007

89.775

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

Income

 

586.735

25.547

 

Other Income

 

0.057

0.000

 

TOTAL

 

586.792

25.547

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

519.813

19.990

 

Purchases of Stock-in-Trade

 

0.000

0.000

 

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

 

(3.480)

(2.390)

 

Employees benefits expense

 

30.892

2.578

 

Other expenses

 

25.472

6.670

 

TOTAL

 

572.697

26.848

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

 

14.095

(1.301)

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

0.450

0.006

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

13.645

(1.307)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

4.640

0.675

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

9.005

(1.982)

 

 

 

 

 

Less

TAX

 

2.100

0.135

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

6.905

(2.117)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

(2.117)

0.000

 

 

 

 

 

 

Balance Carried to the B/S

 

4.788

(2.117)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

17.26

(5.29)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

 

31.03.2017

31.03.2016

Current Maturities of Long term debt

 

NA

NA

Cash generated from operations

 

67.248

21.027

Net cash flow from operating activity

 

65.128

21.027

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

34.21

230.68

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

10.67

1.58

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

162.88

1397.70

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.10

(0.02)

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.38

(0.09)

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.96

0.98

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

0.00

3.94

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

27.89

42.67

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

4.27

7.35

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

31.32

(216.83)

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

 

1.18

(8.29)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

2.72

(2.36)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

78.58

(112.43)

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

0.86

0.91

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

0.29

0.24

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.03

0.02

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

0.00

1.85

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

0.86

0.91

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

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Share Capital

4.000

4.000

Reserves & Surplus

(2.117)

4.787

Net worth

1.883

8.787

 

 

 

Long Term borrowings

7.411

0.000

Short Term borrowings

0.000

0.000

Total borrowings

7.411

0.000

Debt/Equity ratio

3.936

0.000

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

25.547

586.735

 

 

2,196.688

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

25.547

586.735

Profit

(2.117)

6.905

 

(8.29%)

1.18%

 

 

 

 

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

Yes

8

Designation of contact person

Yes

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

No

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

Yes

26

Turnover of firm for last one years, five months

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last one years, six months

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

 

 

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Directors / Relatives

0.000

7.411

 

 

 

Total

0.000

7.411

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Leasehold Improvement
  • Office Equipment
  • Furniture and Fixture
  • Computer
  • Electronic Parts
  • Machinery

 

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 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 63.88

UK Pound

1

INR 88.59

Euro

1

INR 78.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

PRY

 

 

Report Prepared by :

SUJ


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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.