|
|
|
_MIRA%2024-Jan-2018_files/image007.jpg){kind=small}
_MIRA%2024-Jan-2018_files/image008.jpg)
_MIRA%2024-Jan-2018_files/image010.gif)
MIRA INFORM REPORT
|
Report No. : |
486639.2 |
|
Report Date : |
24.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
INDIGO MULTITRADE CORPORATION |
|
|
|
|
Registered
Office : |
No. 416, Bhaveshwar Complex, Vidyavihar (West), Mumbai-400086, Maharashtra |
|
Tel No.: |
91-22-25021144 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Establishment : |
20.06.2008 |
|
|
|
|
Capital
Investment : |
INR 14.115 Million |
|
|
|
|
IEC No.: |
0308020766 |
|
|
|
|
GST No.: |
27AACPN3093N1ZA |
|
|
|
|
TIN No.: |
27580662430 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACPN3093N |
|
|
|
|
Legal Form : |
Sole Proprietary Concern |
|
|
|
|
Line of Business
: |
Trader and Importer of Paper Rolls, Thermal Paper Roll, ATM Rolls, Fax Rolls, etc. [Confirmed by Management and also Indirect Sources] |
|
|
|
|
No. of Employees
: |
37 (Approximately) [In Office: 05, In Factory: 30 and In Branch: 02] |
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 : |
Subject is a proprietorship concern established in the year 2008 having satisfactory track record. As per the available financials of March 2017, the concern has achieved marginal growth its sales turnover as compared to its previous year and has maintain average profit margin during the year. Rating takes into consideration, the satisfactory financial risk profile marked by sufficient capital base and comfortable debt level. Rating continues to derive strength form its established track record of its business operation backed by its entrepreneurial experience of the proprietor in paper industry. Payments are reported to be usually correct. In view of aforesaid, the concern can be considered for business dealings at usual trade terms and conditions. NOTE: Mr. Rajesh Nair (Proprietor) claimed that the subject is holding agencies of (Kanzan Spezialpapiere Gmbh, Epic Eco Formwork System, Oji Paper Thailand Limited). |
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
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 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 DECLINED BY
|
Name : |
Mr. Arun Shelar |
|
Designation : |
Admin Department |
|
Contact No.: |
91-22-25021144 |
|
Date : |
17.01.2018 |
LOCATIONS
|
Registered Office : |
No. 416, Bhaveshwar Complex, Vidyavihar (West), Mumbai-400086, Maharashtra, India |
|
Tel. No.: |
91-22-25021144/ 40111466 |
|
Mobile No.: |
91-9987744744/ 9029444049 [Mr. Rajesh Nambrath Nair] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
250 Sq. Ft. |
|
Location : |
Owned |
|
|
|
|
Branch Office : |
No.36, Basement, Susheel, 5th Cross, Munneswaranagar, Ullal Main Road, Bangalore-560056, Karnataka, India |
|
E-Mail : |
|
|
Area : |
6000 Sq. Ft. |
|
Location : |
Rented |
|
|
|
|
Factory : |
W-22, Rajlaxmi Compound, Opposite Durgesh Park, Kalher, Bhiwandi-421302, Maharashtra, India |
|
E-Mail : |
|
|
Area : |
5500 Sq. Ft. |
|
Location : |
Rented |
SOLE PROPRIETOR
|
Name : |
Mr. Rajesh Nambrath Nair |
|
Designation : |
Proprietor |
|
Address : |
601/606, Garden Enclave, Vasant Vihar, Building No. 5, Thane
(West)-400610, Maharashtra, India |
|
Date of Birth/Age : |
05.11.1969 |
|
Qualification : |
B.E. MBA |
|
Experience : |
20 Years |
|
PAN No.: |
AACPN3093N |
KEY EXECUTIVES
|
Name : |
Mr. Arun Shelar |
|
Designation : |
Admin Department |
BUSINESS DETAILS
|
Line of Business : |
Trader and Importer of Paper Rolls, Thermal Paper Roll, ATM Rolls, Fax Rolls, etc. [Confirmed by Management and also Indirect Sources] |
|
|
|
|
Products/ Services : |
· Paper Rolls · Thermal Paper Roll · ATM Rolls · Fax Rolls, etc. |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
· Oji Paper Thailand Limited · EPIC ECO Formwork System ·
Kanzan Spezialpapiere GMBH |
|
|
|
|
Exports : |
|
|
Products : |
Not Available |
|
Countries : |
Not Available |
|
|
|
|
Imports : |
|
|
Products : |
· Paper Rolls · Thermal Paper Roll · ATM Rolls · Fax Rolls, etc. |
|
Countries : |
· Thailand · Slovenia |
|
Trade References
: |
· Oji Paper Thailand · Lori Posega |
|
|
|
|
Terms : |
|
|
Selling : |
Credit [30 days] |
|
|
|
|
Purchasing : |
Credit [30 days] |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Retailers and End Users
· Oji Paper Thailand Limited · EPIC ECO Formwork System |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
37 (Approximately) [In Office: 05, In Factory: 30 and In Branch: 02] |
||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
· Kotak Mahindra Bank Limited |
|
|
|
|
Auditors : |
|
|
Name : |
S C Mehra and Associates Chartered Accountants |
|
Address : |
Flat No. 104, Shree Swami Samartha Complex, Behind Senapati Hospital,
Bhiwandi-421302, Maharashtra, India |
|
Tel. No.: |
91-2522-252120 |
|
Mobile No.: |
91-9322226101 |
|
E-Mail : |
|
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
AS ON: 31.03.2017
|
Capital Investment : |
|
|
Owned : |
INR 14.115 Million |
|
Borrowed : |
--- |
|
Total : |
INR 14.115
Million |
FINANCIAL ANALYSIS
[all figures are
in INR Million]
Note : Sole Proprietary and Partnership concerns are
exempted from filing their financials with the Government Authorities or
Registry.
ABRIDGED
BALANCE SHEET
|
|
|
|
31.03.2017 |
|
|
SHAREHOLDERS
FUNDS |
|
|
|
|
|
1] Proprietor Capital
Account |
|
|
14.115 |
|
|
2] Reserves
& Surplus |
|
|
0.000 |
|
|
NETWORTH |
|
|
14.115 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
18.737 |
|
|
2] Unsecured
Loans |
|
|
0.000 |
|
|
TOTAL BORROWING |
|
|
18.737 |
|
|
DEFERRED TAX
LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
32.852 |
|
|
|
|
|
|
|
|
APPLICATION OF
FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS
[Net Block] |
|
|
30.780 |
|
|
Capital
work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX
ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS,
LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
11.051
|
|
|
Sundry Debtors |
|
|
9.028
|
|
|
Cash & Bank
Balances |
|
|
2.174
|
|
|
Other Current
Assets |
|
|
0.945
|
|
|
Loans &
Advances |
|
|
0.390
|
|
Total Current
Assets |
|
|
23.588
|
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
18.703
|
|
|
Other Current
Liabilities |
|
|
2.713
|
|
|
Provisions |
|
|
0.100
|
|
Total Current
Liabilities |
|
|
21.516
|
|
|
Net Current
Assets |
|
|
2.072
|
|
|
|
|
|
|
|
|
MISCELLANEOUS
EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
32.852 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
|
31.03.2017 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales |
|
|
37.715 |
|
|
|
Other Income |
|
|
14.369 |
|
|
|
TOTAL |
|
|
52.084 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
|
|
21.891 |
|
|
|
Clearing and Forwarding |
|
|
1.735 |
|
|
|
Custom Duty |
|
|
2.752 |
|
|
|
Cutting Charges |
|
|
0.024 |
|
|
|
Labour Charges |
|
|
0.830 |
|
|
|
Loading Charges |
|
|
0.199 |
|
|
|
Other Refundable Duty |
|
|
0.408 |
|
|
|
Rent for Steel Items |
|
|
0.147 |
|
|
|
Unloading Charges |
|
|
0.048 |
|
|
|
Accounting Charges |
|
|
0.395 |
|
|
|
Audit Fees |
|
|
0.100 |
|
|
|
Bad Debts |
|
|
(0.067) |
|
|
|
Business Development |
|
|
0.091 |
|
|
|
Car Petrol and Maintenance |
|
|
1.025 |
|
|
|
Commission |
|
|
0.291 |
|
|
|
Computer Expenses |
|
|
0.030 |
|
|
|
Credit Card Charges |
|
|
0.007 |
|
|
|
Electricity Expenses |
|
|
0.085 |
|
|
|
Insurance Charges |
|
|
0.457 |
|
|
|
Staff Welfare |
|
|
0.208 |
|
|
|
Internet and Telephone Expenses |
|
|
0.167 |
|
|
|
Loss by Fire |
|
|
2.707 |
|
|
|
Miscellaneous Expenses |
|
|
0.175 |
|
|
|
Octroi Charges |
|
|
0.231 |
|
|
|
Office Expenses |
|
|
0.478 |
|
|
|
Packing and Forwarding Charges |
|
|
0.013 |
|
|
|
Postage and Courier |
|
|
0.017 |
|
|
|
Printing and Stationery |
|
|
0.018 |
|
|
|
Profession Tax |
|
|
0.003 |
|
|
|
Professional Fees |
|
|
0.207 |
|
|
|
Rent Expenses |
|
|
0.776 |
|
|
|
Repairs and Maintenance |
|
|
1.608 |
|
|
|
Salary A/c |
|
|
4.376 |
|
|
|
Society Maintenance |
|
|
0.027 |
|
|
|
Tax Expenses |
|
|
0.371 |
|
|
|
Transport Expenses- Sales |
|
|
0.154 |
|
|
|
Travelling Expenses |
|
|
0.416 |
|
|
|
Warehouse Expenses |
|
|
0.014 |
|
|
|
TOTAL |
|
|
42.414 |
|
|
|
|
|
|
|
|
Less |
PROFIT BEFORE
INTEREST AND DEPRECIATION AND AMORTISATION |
|
|
9.670 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
|
1.300 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE DEPRECIATION AND AMORTISATION
|
|
|
8.370 |
|
|
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
|
|
5.357 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT/
(LOSS) |
|
|
3.013 |
|
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
|
31.03.2017 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
|
|
87.37 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
|
|
4.18 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
|
|
311.84 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
|
|
0.88 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
|
|
0.31 |
LEVERAGE RATIOS
|
PARTICULARS |
|
|
31.03.2017 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total Assets) |
|
|
0.74 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
|
|
1.33 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
|
|
1.52 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
|
|
2.18 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
|
|
7.44 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
|
|
31.03.2017 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
|
|
7.99 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
|
|
5.54 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
|
|
21.35 |
SOLVENCY RATIOS
|
PARTICULARS |
|
|
31.03.2017 |
|
Current Ratio (Current Assets / Current Liabilities) |
|
|
1.10 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
|
|
0.58 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
|
|
0.26 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
|
|
1.33 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
|
|
1.10 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
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 |
Yes |
|
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 |
Yes |
|
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 |
No |
|
19 |
Major customers |
Yes |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
Yes |
|
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 year |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last one year |
Yes |
|
30 |
Major shareholders, if available |
No |
|
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 |
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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
|
Indian Rupees |
|
US Dollar |
1 |
INR 63.77 |
|
|
1 |
INR 89.20 |
|
Euro |
1 |
INR 78.22 |
INFORMATION DETAILS
|
Information
Gathered by : |
KMN |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
IND |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.