|
|
|
|
Report No. : |
516590 |
|
Report Date : |
26.06.2018 |
IDENTIFICATION DETAILS
|
Name : |
CANDICO (I) LIMITED |
|
|
|
|
Formerly Known
As : |
HERITAGE BHARAT LIMITED |
|
|
|
|
Registered
Office : |
G-9, Harsh Bhawan, 64-65, Nehru Place, New Delhi - 110019 |
|
Mobile No.: |
91-9990030788 (Mr. Pradeep Sharma) |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
09.05.1994 |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74899DL1994PLC058883 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 140.000 Million |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0597006725 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACC4180E |
|
|
|
|
TIN No.: |
27310000505 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturing
and Processing of all kinds of confectioneries including sugar candy’s sugar
boiled, toffees, gums, chewing gums, mint etc. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Information denied by the management |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
B |
|
Credit Rating |
Explanation |
Rating Comments |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
Maximum Credit Limit : |
USD 3400 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1994 and it is engaged as manufacturing
and supplier of candies, toffees, gums, soft chew and other confectionery
products. For the financial year 2017, the company has achieved decent growth in
its revenue as compared to its previous year but has reported thin profit
margin during the year. The company possesses moderate financial risk profile marked by
negative reserve level due to heavy accumulated losses incurred till 2014
along with heavy debt resulting in stretched liquidity position. Rating further gets constrained on account of its low profitability
due to its presence in highly competitive and fragmented confectionery
industry. However, these rating weakness gets partially offset by its long and
established track record of its business operation backed by strong managerial
and financial support from its 50% stake holding of “Keventer Group”. Payment seems to be slow. In view of aforesaid, the company can be considered for business
dealing with some caution. |
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 (31.12.2017) |
Current Rating (01.04.2018) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
EXTERNAL AGENCY RATING
NOT AVAILABLE
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter in
the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2018.
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 26.06.2018
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 BY
|
Name : |
Mr. Pradeep Sharma |
|
Designation : |
Not Divulged |
|
Contact No.: |
91-9990030788 |
|
Date : |
24.06.2018 |
MANAGEMENT NON-COOPERATIVE (91-124-4947200)
TEL NO.: 91-7104-237881 – NOT WORKING
LOCATIONS
|
Registered Office : |
G-9, Harsh Bhawan, 64-65, Nehru Place, New Delhi – 110019, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9990030788 (Mr. Pradeep Sharma) |
|
Fax No.: |
Not Available |
|
E-Mail : |
General Enquiry info@candiconagpur.com Exports bharatwadhwani@keventer.com Purchase sanjeev@candiconagpur.com Sales and Marketing info@candicoindia.com Consumer Cell cnpatil@candiconagpur.com |
|
Website : |
|
|
|
|
|
Factory : |
M-32-38, MIDC Industrial Area, Hingna Road, Nagpur – 440016,
Maharashtra, India |
|
Tel. No.: |
91-7104-237771 / 237772 |
|
Fax No.: |
91-7104-237881 |
|
|
|
|
Administrative
Office: |
Block – 1/A, 1st Floor, DLF Corporate Park, DLF City, Phase
– 3 , M G Road, Gurgaon – 122002, Haryana, India |
|
Tel. No.: |
91-124-4947200 |
|
Fax No.: |
91-124-4947202 |
DIRECTORS
AS ON 31.03.2018
|
Name : |
Mr. Sanjiv Kumar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
26, Poorvi Marg, DLF, Phase II, Gurugram - 122008,
Haryana, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.11.1949 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
M.B.A |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.1997 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00038978 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ABCPK3127D |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Anirudh Khullar |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
House No. 121, Sector 24-A, Chandigarh, Chandigarh -
160023, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.03.2015 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00019317 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Mayank Jalan |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Shreeram Gardens, Flat - 11b, 15, Belvedere Road, Kolkata
- 700027, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.09.1981 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
B. Tech |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2013 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00598842 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AEUPJ1360E |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ajay Choudhury |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
74/A, Paddapukur Road, Kolkata - 700020, West Bengal,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
25.03.2015 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00040825 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sunil Kajaria |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
105, Southern Avenue, Kolkata - 700029, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
12.04.1971 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.10.2012 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00464799 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rakesh Salhotra |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
18/101 Unitech Heritage City, Mehrauli Gurgaon Road,
Gurgaon - 122002, Haryana, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
24.08.1954 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.10.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01546421 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rameshchandra Chavan |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
P.No. 40, Madhao Nagar, Nagpur - 440016, Maharashtra,
India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
31.08.1947 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.10.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02979810 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Sanjay Gupta |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
25/8 D H Road Geetanjali Apartment, Flat No 2/C, Kolkata -
700008, West Bengal, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
17.04.1969 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification: |
C.A. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
09.10.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03095578 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
|
|
Sanjiv Kumar |
|
250000 |
|
Manjari Gupta |
|
800000 |
|
Karan Gupta |
|
1512500 |
|
Madhav Gupta |
|
1512500 |
|
Shivani Gupta |
|
1025000 |
|
Sanraj Engineers Private Limited |
|
1000000 |
|
Keventer Agro Limited |
|
7000000 |
|
Sanjiv Kumar (HUF) |
|
900000 |
|
Total |
|
14000000 |
Equity Share Break up (Percentage of Total Equity)
AS ON 20.09.2017
|
Category |
Percentage |
|
Promoters- Individual/Hindu Undivided Family- Indian |
42.86 |
|
Promoters- Body corporate |
57.14 |
|
Total |
100.00 |
%20LIMITED%20-%20516590%2026-Jun-2018_files/image020.gif)
BUSINESS DETAILS
|
Line of Business : |
Manufacturing
and Processing of all kinds of confectioneries including sugar candy’s sugar
boiled, toffees, gums, chewing gums, mint etc. [Registered Activity] |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
V.K. Sehgal and Associates Chartered Accountants |
|
Address : |
201 Harsh Bhawan, 64-65 Nehru Place, New Delhi, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AMEPS0840E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates: |
|
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
14925000 |
Equity Shares |
INR 10/- each |
INR 149.250 Million |
|
275000 |
Preference Shares |
INR 10/- each |
INR 2.750 Million |
|
|
|
|
|
|
|
Total |
|
INR 152.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
14000000 |
Equity Shares |
INR 10/- each |
INR 140.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
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 |
140.000 |
140.000 |
140.000 |
|
(b) Reserves and Surplus |
(138.813) |
(152.665) |
(159.620) |
|
(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) |
1.187 |
(12.665) |
(19.620) |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
32.682 |
39.611 |
44.706 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.551 |
|
(d) long-term
provisions |
6.824 |
5.400 |
5.156 |
|
Total Non-current
Liabilities (3) |
39.506 |
45.011 |
50.413 |
|
|
|
|
|
|
(4) Current
Liabilities |
|
|
|
|
(a) Short-term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
48.368 |
48.987 |
63.510 |
|
(c) Other
current liabilities |
35.321 |
44.781 |
41.787 |
|
(d) Short-term
provisions |
0.900 |
0.760 |
0.659 |
|
Total Current
Liabilities (4) |
84.589 |
94.528 |
105.956 |
|
|
|
|
|
|
TOTAL |
125.282 |
126.874 |
136.749 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
77.092 |
85.591 |
90.501 |
|
(ii)
Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Tangible assets
capital work-in-progress |
0.000 |
1.130 |
1.130 |
|
(iv)
Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.011 |
0.011 |
0.011 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
0.000 |
0.000 |
0.000 |
|
(e) Other
Non-current assets |
12.894 |
16.073 |
18.021 |
|
Total Non-Current
Assets |
89.997 |
102.805 |
109.663 |
|
|
|
|
|
|
(2) Current
assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
9.190 |
7.047 |
7.718 |
|
(c) Trade
receivables |
9.073 |
7.495 |
7.411 |
|
(d) Cash and
bank balances |
1.095 |
0.906 |
2.768 |
|
(e)
Short-term loans and advances |
13.193 |
5.995 |
7.260 |
|
(f) Other
current assets |
2.734 |
2.626 |
1.929 |
|
Total
Current Assets |
35.285 |
24.069 |
27.086 |
|
|
|
|
|
|
TOTAL |
125.282 |
126.874 |
136.749 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Income |
178.939 |
152.584 |
140.034 |
|
|
Other Income |
2.056 |
1.442 |
0.743 |
|
|
TOTAL |
180.995 |
154.026 |
140.777 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
38.479 |
32.021 |
36.966 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
1.085 |
(0.501) |
7.295 |
|
|
Employee benefit expense |
39.247 |
38.415 |
32.388 |
|
|
Other expenses |
70.036 |
63.411 |
54.007 |
|
|
TOTAL |
148.847 |
133.346 |
130.656 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
32.148 |
20.680 |
10.121 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
6.042 |
4.502 |
0.106 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
26.106 |
16.178 |
10.015 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
11.329 |
8.897 |
9.966 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
14.777 |
7.281 |
0.049 |
|
|
|
|
|
|
|
Less |
TAX |
0.926 |
0.327 |
0.011 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
13.851 |
6.954 |
0.038 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
0.99 |
0.50 |
0.00 |
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 flows from (used in) operations |
18.102 |
13.915 |
6.272 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
14.442 |
10.963 |
4.331 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
18.51 |
17.93 |
19.32 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
19.72 |
20.36 |
18.90 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
458.80 |
558.39 |
627.09 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
3.50 |
2.93 |
1.31 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.42 |
0.24 |
0.11 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.94 |
1.06 |
1.10 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
27.53 |
(3.13) |
(2.28) |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
71.26 |
(7.46) |
(5.40) |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
64.95 |
(6.85) |
(4.67) |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
5.32 |
4.59 |
95.48 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
7.74 |
4.56 |
0.03 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
11.06 |
5.48 |
0.03 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
1166.89 |
(54.91) |
(0.19) |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
0.42 |
0.25 |
0.26 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
0.31 |
0.18 |
0.18 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.01 |
(0.10) |
(0.14) |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
0.23 |
0.28 |
0.32 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
0.42 |
0.25 |
0.26 |
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 |
140.000 |
140.000 |
140.000 |
|
Reserves & Surplus |
(159.620) |
(152.665) |
(138.813) |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
(19.620) |
(12.665) |
1.187 |
|
|
|
|
|
|
Long-term borrowings |
44.706 |
39.611 |
32.682 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
44.706 |
39.611 |
32.682 |
|
Debt/Equity
ratio |
(2.279) |
(3.128) |
27.533 |
%20LIMITED%20-%20516590%2026-Jun-2018_files/image022.gif)
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 |
140.034 |
152.584 |
178.939 |
|
|
|
8.962 |
17.272 |
%20LIMITED%20-%20516590%2026-Jun-2018_files/image024.gif)
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 |
140.034 |
152.584 |
178.939 |
|
Profit/ (Loss) |
0.038 |
6.954 |
13.851 |
|
|
0.03
% |
4.56
% |
7.74
% |
%20LIMITED%20-%20516590%2026-Jun-2018_files/image026.gif)
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 |
No |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
No |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
No |
|
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 |
No |
|
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 |
UNSECURED LOANS:
(INR
In Million)
|
Particulars |
As
on 31.03.2017 |
As
on 31.03.2016 |
|
LONG TERM
BORROWING |
|
|
|
Loans and advances from directors |
0.000 |
2.608 |
|
Other loans and advances, others |
32.682 |
37.003 |
|
Total |
32.682 |
39.611 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
B19658459 |
80032768 |
LORD KRISHNA BANK
LIMITED |
25/06/2002 |
- |
25/08/2011 |
25500000.0 |
K-2 CHAUDHARY
BUILDING MIDDLE CIRCLECONNAUGHT CIRCUSNEW DELHIDL110001IN |
|
2 |
B10644870 |
80032765 |
CANARA BANK |
28/10/1997 |
19/04/2005 |
05/04/2011 |
70000000.0 |
JANPATHNEW
DELHIDL110001IN |
|
3 |
B10645216 |
80032766 |
CANARA BANK |
28/10/1997 |
19/04/2005 |
05/04/2011 |
10000000.0 |
JANPATHNEW
DELHIDL110001IN |
|
4 |
B10645984 |
90061273 |
CANARA BANK |
28/10/1997 |
24/05/2010 |
05/04/2011 |
10000000.0 |
74, JANPATHNEW
DELHIDL110001IN |
|
5 |
B10646396 |
90062066 |
CANARA BANK |
27/09/2000 |
24/05/2010 |
05/04/2011 |
1000000.0 |
74, JANPATHNEW
DELHIDL110001IN |
|
6 |
B10644524 |
80014295 |
CANARA BANK |
20/10/1997 |
24/05/2010 |
05/04/2011 |
70000000.0 |
74, JANPATHNEW
DELHIDL110001IN |
|
7 |
B10646883 |
90062494 |
CANARA BANK |
20/03/2002 |
06/10/2006 |
05/04/2011 |
25000000.0 |
74, JANPATHNEW
DELHIDL110001IN |
|
8 |
B10644151 |
10120210 |
CANARA BANK |
11/07/2008 |
24/05/2010 |
05/04/2011 |
25000000.0 |
74, JANPATHNEW
DELHIDL110001IN |
|
9 |
B10647303 |
80032771 |
CANARA BANK |
27/09/2000 |
24/01/2003 |
05/04/2011 |
5000000.0 |
JANPATHNEW
DELHIDL110001IN |
|
10 |
A84320647 |
80032767 |
CORPORATION BANK |
09/01/2006 |
- |
08/04/2010 |
54120000.0 |
OVERSEAS BANK10 TH
FLOOR HINDUSTAN HOUSENEW DELHIDL110001IN |
CONTINGENT
LIABILITIES
(INR
In Million)
|
Particulars |
As
on 31.03.2017 |
As
on 31.03.2016 |
|
|
|
|
|
CLAIM AGAINST THE COMPANY NOT ACKNOWLEDGED AS DEBTS |
|
|
|
Sales Tax Demands |
6.273 |
6.273 |
|
Deferral Sales Tax Demands |
38.328 |
29.403 |
|
Excise Department |
25.859 |
25.462 |
|
Income Tax Demands |
1.427 |
1.427 |
|
GUARANTEES; |
0.150 |
0.150 |
FIXED ASSETS:
Tangible assets
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
|
INR |
|
US Dollar |
1 |
INR 68.15 |
|
|
1 |
INR 90.27 |
|
Euro |
1 |
INR 79.35 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
KVT |
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 |
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.