MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

488232

Report Date :

24.01.2018

 

IDENTIFICATION DETAILS

 

Name :

CHENAB IMPEX PRIVATE LIMITED

 

 

Registered Office :

J-1A, Ansa Industrial Estate, Sakivihar Road, Sakinaka, Mumbai – 400072, Maharashtra

Tel. No.:

91-22-28478880/ 40795800/ 28471623

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

03.05.1991

 

 

Com. Reg. No.:

11-061497

 

 

Capital Investment / Paid-up Capital :

INR 2.000 Million

 

 

CIN No.:

[Company Identification No.]

U51900MH1991PTC061497

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTIN :

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAACC3509K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Importer, Exporter, Seller and Buyer of Food Items. (Registered Activity)

 

 

No. of Employees :

Information declined by the management

 

 

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 :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Chenab Impex Private Limited was incorporated in the year 1991.

 

For the financial year 2017, the revenue of the company has increased by 21.77% along with average profit margin of 1.63%.

 

The satisfactory financial profile of the company is marked by acceptable networth base along with comfortable debt coverage indicators.

 

The company has decent earning per share (EPS) of INR 109 against the face value (FV) of INR 100.

 

The rating takes into consideration the subject’s long track record of business operations along with extensive experience of its promoters.

 

Business is active. Payments are reported to be usually 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.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long Term (Withdrawal) = B

Rating Explanation

Risk-prone-credit-quality and carries very high credit risk.

Date

23.11.2017

 

Rating Agency Name

CRISIL

Rating

Short Term (Withdrawal) = A4+

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

23.11.2017

 

Reason for Withdrawal: Received no-objection Certificate from Bank

 

 

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 24.01.2018

 

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 DENIED

 

MANAGEMENT NON-COOPERATIVE: Tel. No.: 91-22-28478880

 

 

LOCATIONS

 

Registered Office  and R&D Center :

J-1A, Ansa Industrial Estate, Sakivihar Road, Sakinaka, Mumbai – 400072, Maharashtra, India

Tel. No.:

91-22-28478880/ 40795800/ 28471623

Mobile No.:

91-9820661070 (Mr. Chandrakant)

Fax No.:

91-22-28470859

E-Mail :

nmohan1951@gmail.com

sales@chenabimpex.com

complaints@chenabimpex.com

info@chenabimpex.com

Website :

http://www.chenabimpex.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mrs. Rajni Anil Chandhok

Designation :

Director

Address :

101, Leela Kunj, Corner of 13 X 15th Road, Khar (West), Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

06.08.1962

Date of Appointment :

03.05.1991

DIN No.:

00687244

 

 

Name :

Mr. Anil Ratanchand Chandhok

Designation :

Director

Address :

101, Leela Kunj, Corner of 13 X 15th Road, Khar (West), Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

10.08.1954

Date of Appointment :

03.05.1991

DIN No.:

00687369

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age holding

Anil Ratanchand Chandhok

19749

98.75

Rajni Anil Chandhok

251

1.25

Total

20000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Importer, Exporter, Seller and Buyer of Food Items. (Registered Activity)

 

 

Products :

Item Code No.

Product Description

9961

Importer, Exporter, Seller and Buyer of Food Items

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

Kotak Mahindra Bank Limited

Branch

27BKC, C 27, G Block, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra, 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 :

N. Mohan

Chartered Accountant

Address :

B 204/83, Balakrishna Centre, 2nd Floor, Near Chembur Rly Station, N G Acharya Marg, Mumbai – 400071, Maharashtra, India

Tel. No.:

91-22-25218812/ 25517963

Mobile No.:

91-9820062693

E-Mail :

camohan.n@gmail.com

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

ACDPN2900M

 

 

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

 

 

 

 

20000

Equity Shares

INR 100/- each

INR 2.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

INR 100/- each

INR 2.000 Million

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.000

2.000

2.000

(b) Reserves & Surplus

31.868

29.734

27.643

(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)

33.868

31.734

29.643

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

47.474

49.973

21.993

(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)

47.474

49.973

21.993

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

6.165

1.402

1.143

(c) Other current liabilities

0.227

0.269

0.224

(d) Short-term provisions

3.323

2.865

2.421

Total Current Liabilities (4)

9.715

4.536

3.788

 

 

 

 

TOTAL

91.057

86.243

55.424

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

27.686

28.959

3.178

(ii) Intangible Assets

0.010

0.083

0.138

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.464

0.433

0.428

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

28.160

29.475

3.744

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

39.694

30.586

28.998

(c) Trade receivables

19.690

14.936

13.147

(d) Cash and cash equivalents

0.393

4.794

0.969

(e) Short-term loans and advances

1.197

4.535

6.945

(f) Other current assets

1.923

1.917

1.621

Total Current Assets

62.897

56.768

51.680

 

 

 

 

TOTAL

91.057

86.243

55.424

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

134.805

110.698

115.253

 

Other Income

0.453

0.434

0.149

 

TOTAL

135.258

111.132

115.402

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

94.889

76.625

81.349

 

Employees benefits expense

13.655

14.185

14.299

 

Other expenses

13.868

10.825

11.736

 

TOTAL

122.412

101.635

107.384

 

 

 

 

 

 

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

12.846

9.497

8.018

 

 

 

 

 

Less

FINANCIAL EXPENSES

8.108

5.005

3.443

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.738

4.492

4.575

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.541

1.368

1.271

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

3.197

3.124

3.304

 

 

 

 

 

Less

TAX

1.000

1.000

1.160

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

2.197

2.124

2.144

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

109.85

106.19

107.22

 

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

53.31

49.25

41.64

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

6.85

7.41

8.77

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

23.71

6.68

5.13

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.32

0.31

0.28

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.46

0.33

2.42

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.63

0.63

0.47

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.40

1.57

0.74

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.29

0.14

0.13

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.82

0.92

0.11

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.58

1.90

2.33

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.63

1.92

1.86

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.41

2.46

3.87

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

6.49

6.69

7.23

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

6.47

12.51

13.64

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.39

5.77

5.99

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.37

0.37

0.53

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

23.74

24.99

11.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

6.47

12.51

13.64

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

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

2.000

2.000

2.000

Reserves & Surplus

27.643

29.734

31.868

Net worth

29.643

31.734

33.868

 

 

 

 

Long Term borrowings

21.993

49.973

47.474

Short Term borrowings

0.000

0.000

0.000

Total borrowings

21.993

49.973

47.474

Debt/Equity ratio

0.742

1.575

1.402

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

115.253

110.698

134.805

 

 

(3.952)

21.777

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

115.253

110.698

134.805

Profit

2.144

2.124

2.197

 

1.86%

1.92%

1.63%

 

 

 

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)

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

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 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

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

REVIEW OF BUSINESS OPERATIONS AND FUTURE PROSPECTUS:

 

The Directors wish to present the details of Business operations done during the year.

 

The company made a profit before taxation of INR 3.197 Million for the year as compared to a profit of INR 3.124 Million for the previous year.

 

The company achieved a sales turnover of INR 134.805 Million for the year as compared to INR 110.698 Million for the previous year.

 

 

UNSECURED LOAN

 

UNSECURED LOAN

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

SBI Cash Credit

29.024

26.555

SBI Term loan

0.000

17.218

Loan from Directors

7.750

6.200

Loan from Chenab Information Technologies Private Limited

10.700

0.000

Total

47.474

49.973

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G51862571

100119416

KOTAK MAHINDRA BANK LIMITED

10/08/2017

-

-

80000000.0

27BKC, C 27, G Block, Bandra Kurla Complex, Bandra (East), Mumbai – 400051, Maharashtra, India

2

C74815234

90242468

State Bank of India

29/10/2003

08/12/2015

-

72600000.0

Commercial Branch, 1st Floor, Lekhraj Bhavan Saki Vihar Road, Saki Naka, Andheri (East), Mumbai – 400072, Maharashtra, India

 

 

FIXED ASSETS

 

Tangible Assets

 

  • Air Conditioner
  • Furniture and Fixture
  • Office Equipment
  • Vehicle
  • Refrigerator
  • Building
  • Mobile Phone
  • Computers and Printers

 

Intangible Assets

 

  • Computer Software

 


 

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 :

GYT

 

 

Analysis Done by :

VRS

 

 

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.