|
|
|
MIRA INFORM REPORT
|
Report No. : |
488854 |
|
Report Date : |
31.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
CLASSIC SOLVENTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
601, 6th Floor, 349, Business Point, Western Express Highway,
Near Sai Services, Andheri (East), Mumbai – 400069, Maharashtra |
|
Tel. No.: |
91-22-42452222/ 20/ 32 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
13.09.1984 |
|
|
|
|
Com. Reg. No.: |
11-034006 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 6.502
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U29120MH1984PTC034006 |
|
|
|
|
IEC No.: |
0396008437 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
TIN No.: |
27840000747 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACC1703B |
|
|
|
|
GST No.: |
27AAACC1703B1ZI |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader and Distributor of Pigments, Chemicals and
Solvents, etc. [Confirmed by Management] |
|
|
|
|
No. of Employees
: |
20 (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 |
|
Maximum Credit Limit : |
USD 405234 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Classic Solvents Private Limited was incorporated in the year 1984. It is a trader and distributor of Chemicals and Solvents. For the financial year 2017, the revenue of the company has increased by 19.34% but has reported low profit margin of 0.87%. The sound financial profile of the company is marked by adequate networth base along with comfortable debt coverage indicators. The company has decent Earning Per Shares (EPS) of INR 259.34 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. Payment seems 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.
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 |
ICRA |
|
Rating |
Long Term borrowing = BB- |
|
Rating Explanation |
Moderate risk of default |
|
Date |
22.12.2016 |
|
Rating Agency Name |
ICRA |
|
Rating |
Short Term borrowing = A4+ |
|
Rating Explanation |
Minimal degree of safety and very high credit risk |
|
Date |
22.12.2016 |
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 31.01.2018
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. Hamir Thanawala |
|
Designation : |
Marketing Department |
|
Contact No.: |
91-22-42452222 |
|
Date : |
29.01.2018 |
LOCATIONS
|
Registered/ Corporate Office : |
601, 6th Floor, 349, Business Point, Western Express Highway,
Near Sai Services, Andheri (East), Mumbai – 400069, Maharashtra, India |
|
Tel. No.: |
91-22-42452222/ 20/ 32 |
|
Fax No.: |
91-22-42452232 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Godown : |
Arihant Complex, Opposites Koper Bus Stop, Purna Village, Bhiwandi, Thane , Maharashtra, India |
|
|
|
|
Branch Office 1 : |
Plot No.300, Behind Hariyana Hotel, Opp Torrent Power Sub Station, Piplej Tal - Dholka, Ahmedabad – 382405, Gujarat, India |
|
Tel. No.: |
91-79-22168943 |
|
|
|
|
Branch Office 2 : |
47/227, Khasra No. 28/23/2, Village Badli, Badli Industrial Area, Delhi – 110042, India |
|
|
|
|
Branch Office 3 : |
Lotus Square, Metro Nagar, Post-Maradu, District Ernakulam - 682304, Kerala, India |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr. Dhiren Pranlal Bhuta |
||||||||||||||||||||||
|
Designation : |
Managing director |
||||||||||||||||||||||
|
Address : |
71, Chiranjeev, |
||||||||||||||||||||||
|
Date of Birth/Age : |
25.01.1960 |
||||||||||||||||||||||
|
Qualification : |
Mechanical Engineer |
||||||||||||||||||||||
|
Date of Appointment : |
13.09.1984 |
||||||||||||||||||||||
|
PAN No.: |
AACPB2813Q |
||||||||||||||||||||||
|
DIN No.: |
00465856 |
||||||||||||||||||||||
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Name : |
Mrs. Beena Dhiren Bhuta |
||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||
|
Address : |
71, Chiranjeev, |
||||||||||||||||||||||
|
Date of Birth/Age : |
06.04.1965 |
||||||||||||||||||||||
|
Qualification : |
B. Com |
||||||||||||||||||||||
|
Date of Appointment : |
03.09.1995 |
||||||||||||||||||||||
|
PAN No.: |
AAEPB8105F |
||||||||||||||||||||||
|
DIN No.: |
00465909 |
||||||||||||||||||||||
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Name : |
Krushn Dhiren Bhuta |
||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||
|
Address : |
71 Chiranjeev Building, Gulmohar Cross Road No. 4 Near Jwel Nursing Home, JVPD, Juhu, Mumbai-400049, Maharashtra, India |
||||||||||||||||||||||
|
Date of Birth/Age : |
07.02.1998 |
||||||||||||||||||||||
|
Qualification : |
B. Tech (Chemical Engg.) |
||||||||||||||||||||||
|
Date of Appointment : |
29.09.2017 |
||||||||||||||||||||||
|
PAN No.: |
CLVPB9593F |
||||||||||||||||||||||
|
DIN No.: |
07959092 |
||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Hamir Thanawala |
|
Designation : |
Marketing Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
|
|
|
|
Dhiren P Bhuta |
27359 |
42.08 |
|
Beena D Bhuta |
37665 |
57.92 |
|
|
|
|
|
Total |
65024 |
100.00 |
AS ON: 30.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Individual/ Hindu Undivided Family – Indian |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader and Distributor of Pigments, Chemicals and
Solvents, etc. [Confirmed by Management] |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Available |
||||
|
|
|
||||
|
Imports : |
Not Available |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Cash, Cheque and Credit |
||||
|
|
|
||||
|
Purchasing : |
Cash, Cheque and Credit |
PRODUCTION STATUS: NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
End Users
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
20 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
· Yes Bank Limited 9th Floor, Nehru Centre, Discovery Of India, Dr. Annie Besant Road, Worli, Mumbai - 400018, Maharashtra, India |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
A R Ruwala and Company Chartered Accountants |
|
Address : |
M/204, RNA Regency Park, M.G. Road, Dahanukar Wadi, Kandivali (West), Mumbai – 400067, Maharashtra, India |
|
PAN No.: |
AABPR9851M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary company
: |
Divine Titanium Private Limited
[U17120MH2010PTC204509] |
|
|
|
|
Enterprises which are owned, or have
significant influence of or are partners with Key management personnel and their
relatives : |
· Unicolour Textiles Private Limited [U17219MH2008PTC183221] · Manan Infrastructure and Development Private Limited [U45200MH2007PTC172939] · Ashirwad Agencies · Classic Auto Paints |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
150000 |
Equity Shares |
INR 100/- each |
INR 15.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
65024 |
Equity Shares |
INR 100/- each |
INR 6.502
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
6.502 |
6.502 |
6.502 |
|
(b) Reserves and Surplus |
135.330 |
118.467 |
109.690 |
|
(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) |
141.832 |
124.969 |
116.192 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.162 |
|
(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) |
0.000 |
0.000 |
0.162 |
|
|
|
|
|
|
(4) Current
Liabilities |
|
|
|
|
(a) Short-term
borrowings |
191.632 |
155.536 |
152.309 |
|
(b) Trade
payables |
372.853 |
273.884 |
302.947 |
|
(c) Other
current liabilities |
28.339 |
14.472 |
10.783 |
|
(d) Short-term
provisions |
19.918 |
12.193 |
11.668 |
|
Total Current
Liabilities (4) |
612.742 |
456.085 |
477.707 |
|
|
|
|
|
|
TOTAL |
754.574 |
581.054 |
594.061 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
2.376 |
2.856 |
3.626 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Tangible assets
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 |
0.684 |
0.684 |
0.684 |
|
(c) Deferred tax assets (net) |
0.531 |
0.580 |
0.581 |
|
(d)
Long-term loans and advances |
32.782 |
22.168 |
22.933 |
|
(e) Other
Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
36.373 |
26.288 |
27.824 |
|
|
|
|
|
|
(2) Current
assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
99.482 |
84.125 |
88.293 |
|
(c) Trade
receivables |
388.782 |
327.788 |
299.642 |
|
(d) Cash and
bank balances |
37.313 |
27.594 |
29.824 |
|
(e) Short-term
loans and advances |
192.104 |
115.229 |
148.406 |
|
(f) Other
current assets |
0.520 |
0.030 |
0.072 |
|
Total
Current Assets |
718.201 |
554.766 |
566.237 |
|
|
|
|
|
|
TOTAL |
754.574 |
581.054 |
594.061 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
1933.392 |
1620.100 |
1609.874 |
|
|
Other Income |
20.662 |
21.369 |
23.485 |
|
|
TOTAL |
1954.054 |
1641.469 |
1633.359 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of
Stock-in-Trade |
1822.695 |
1527.418 |
1524.328 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(15.357) |
4.168 |
(2.511) |
|
|
Employee benefit expense |
26.562 |
23.882 |
25.081 |
|
|
Other expenses |
68.665 |
53.332 |
45.193 |
|
|
Prior period items |
0.000 |
0.065 |
0.000 |
|
|
TOTAL |
1902.565 |
1608.865 |
1592.091 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION |
51.489 |
32.604 |
41.268 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
25.828 |
18.681 |
27.671 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
25.661 |
13.923 |
13.597 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.499 |
0.789 |
1.235 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
25.162 |
13.134 |
12.362 |
|
|
|
|
|
|
|
Less |
TAX |
8.299 |
4.358 |
3.873 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
16.863 |
8.776 |
8.489 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
259.34 |
134.97 |
130.55 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
0.000 |
0.212 |
0.522 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
92.395 |
(23.883) |
(40.117) |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
84.145 |
(28.239) |
(44.270) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
73.40 |
73.85 |
67.94 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
4.97 |
4.94 |
5.37 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
74.66 |
65.45 |
72.54 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.52 |
0.39 |
0.47 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
21.67 |
11.42 |
11.38 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.81 |
0.79 |
0.81 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
1.35 |
1.25 |
1.32 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
4.32 |
3.65 |
4.11 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.02 |
0.02 |
0.03 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
1.99 |
1.75 |
1.49 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
0.87 |
0.54 |
0.53 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
2.23 |
1.51 |
1.43 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
11.89 |
7.02 |
7.31 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.17 |
1.22 |
1.19 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.01 |
1.03 |
1.00 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.19 |
0.22 |
0.20 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
29.47 |
23.95 |
23.53 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.17 |
1.22 |
1.19 |
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 |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
(INR
In Million) |
(INR
In Million) |
(INR
In Million) |
|
Share Capital |
6.502 |
6.502 |
6.502 |
|
Reserves & Surplus |
109.690 |
118.467 |
135.330 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net worth |
116.192 |
124.969 |
141.832 |
|
|
|
|
|
|
Long-term borrowings |
0.162 |
0.000 |
0.000 |
|
Short term borrowings |
152.309 |
155.536 |
191.632 |
|
Current maturities of
long-term debts |
0.522 |
0.212 |
0.000 |
|
Total
borrowings |
152.993 |
155.748 |
191.632 |
|
Debt/Equity
ratio |
1.317 |
1.246 |
1.351 |
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 |
1609.874 |
1620.100 |
1933.392 |
|
|
|
0.635 |
19.338 |
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 |
1609.874 |
1620.100 |
1933.392 |
|
Profit/ (Loss) |
8.489 |
8.776 |
16.863 |
|
|
0.53
% |
0.54
% |
0.87
% |
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
6.502 |
6.502 |
|
(b) Reserves and Surplus |
|
91.549 |
118.679 |
|
(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) |
|
98.051 |
125.181 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
115.100 |
120.001 |
|
(b) Deferred tax liabilities (Net) |
|
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
115.100 |
120.001 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
195.504 |
221.591 |
|
(b) Trade
payables |
|
375.400 |
297.228 |
|
(c) Other current
liabilities |
|
38.363 |
15.625 |
|
(d) Short-term
provisions |
|
19.918 |
12.261 |
|
Total Current
Liabilities (4) |
|
629.185 |
546.705 |
|
|
|
|
|
|
TOTAL |
|
842.336 |
791.887 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
139.662 |
138.601 |
|
(ii)
Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
4.667 |
0.584 |
|
(c) Deferred tax assets (net) |
|
0.486 |
0.009 |
|
(d)
Long-term loans and advances |
|
32.897 |
51.998 |
|
(e) Other
Non-current assets |
|
0.000 |
0.000 |
|
Total Non-Current
Assets |
|
177.712 |
191.192 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
118.537 |
113.750 |
|
(c) Trade
receivables |
|
375.515 |
343.706 |
|
(d) Cash and
bank balances |
|
37.654 |
27.980 |
|
(e) Short-term
loans and advances |
|
132.399 |
115.229 |
|
(f) Other
current assets |
|
0.519 |
0.030 |
|
Total
Current Assets |
|
664.624 |
600.695 |
|
|
|
|
|
|
TOTAL |
|
842.336 |
791.887 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
1939.695 |
1631.498 |
|
|
Other Income |
|
20.419 |
21.567 |
|
|
TOTAL |
|
1960.114 |
1653.065 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of Stock-in-Trade |
|
1828.569 |
1538.747 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(4.786) |
(2.075) |
|
|
Employee benefit expense |
|
27.318 |
24.282 |
|
|
Other expenses |
|
75.365 |
55.921 |
|
|
Prior period items |
|
0.000 |
0.065 |
|
|
TOTAL |
|
1926.466 |
1616.940 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
33.648 |
36.125 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
43.572 |
20.476 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
(9.924) |
15.649 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
9.433 |
2.257 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
|
(19.357) |
13.392 |
|
|
|
|
|
|
|
Less |
TAX |
|
7.773 |
4.893 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
(27.130) |
8.499 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
(417.23) |
130.71 |
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 |
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) |
No |
|
16 |
No. of employees |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
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 |
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES
|
CHARGES REGISTERED |
||||||||
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
B59621615 |
10286975 |
YES BANK LIMITED |
25/04/2011 |
21/09/2012 |
- |
130000000.0 |
9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,DR. ANNIE BESANT ROAD, WORLI,MUMBAIMH400018IN |
|
2 |
C36123115 |
10264502 |
YES BANK LIMITED |
30/11/2010 |
19/08/2014 |
- |
130000000.0 |
9 THE FLOOR, NEHRU CENTRE, DISCOVERY OF INDIADR ANNIE BESANT RAOD, WORLI,MUMBAIMH400018IN |
|
3 |
B26268318 |
90164267 |
CORPORATION BANK |
16/07/2002 |
05/11/2011 |
- |
295000000.0 |
221/223,SAMUEL STREET,MASJID BUNDER, MANDVI,MUMBAIMH400003IN |
|
4 |
A77876498 |
90164238 |
CORPORATION BANK |
02/04/2002 |
30/12/2009 |
- |
200000000.0 |
221/223,SAMUEL STREET,MASJID BUNDER, MANDVI,MUMBAIMH400003IN |
|
5 |
B85987196 |
90162260 |
CO-OP. BANK OF AHMEDABAD LTD. |
02/05/1989 |
23/02/1998 |
25/09/2013 |
200000.0 |
ABAD BANK HOUSENATHA STREETMUMBAIMH400009IN |
|
6 |
B85990828 |
90165136 |
CO-OP. BANK OF AHMEDABAD |
22/05/1995 |
- |
25/09/2013 |
5000000.0 |
323/25; NARSHI NATHA STREETABAD BANK BUILDINGBOMBAYMH400009IN |
|
7 |
B85991412 |
90165032 |
CO-OP. BANK OF AHMEDABAD |
22/11/1993 |
- |
25/09/2013 |
1000000.0 |
323/25; NARSHI NATHA STREETABAD BANK BUILDINGBOMBAYMH400009IN |
|
8 |
B85989036 |
90162597 |
CO-OP. BANK OF AHMEDABAD LTD. |
06/04/1992 |
23/02/1998 |
25/09/2013 |
300000.0 |
ABAD BANK HOUSENATHA STREETMUMBAIMH400009IN |
|
9 |
B07313901 |
90163921 |
THE VYSYA BANK LTD. |
27/09/1999 |
22/11/2001 |
18/02/2011 |
8500000.0 |
MANDVI BRANCHNATHA STREETMUMBAIMH400009IN |
|
10 |
B07313422 |
90161053 |
THE VYSYA BANK LTD. |
22/11/2001 |
22/11/2001 |
18/02/2011 |
11500000.0 |
MANDVI BRANCHNATHA STREETMUMBAIMH400009IN |
UNSECURED LOANS
|
UNSECURED LOANS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
SHORT TERM BORROWINGS |
|
|
|
Loans repayable on demand |
7.190 |
4.750 |
|
Loans and advances from directors |
31.978 |
6.975 |
|
Loans and advances from others |
0.741 |
0.534 |
|
|
|
|
|
Total |
39.909 |
12.259 |
CHANGE OF ADDRESS:
The Registered address of the company has been shifted from 51
Danyasthan Street 2nd Floor, Room No 29, Mumbai-400003, Maharashtra, India to
the present address w.e.f 30.11.2011
FIXED ASSETS:
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Computer equipments
- Buildings
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 63.75 |
|
UK Pound |
1 |
INR 89.39 |
|
Euro |
1 |
INR 78.75 |
INFORMATION DETAILS
|
Information Gathered
by : |
SHW |
|
|
|
|
Analysis Done by
: |
VAR |
|
|
|
|
Report Prepared
by : |
RUP |
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 |
YES |
|
--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.