MIRA INFORM REPORT

 

 

Report No. :

495075

Report Date :

01.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PALS PLUSH INDIA PRIVATE LIMITED

 

 

Registered Office :

H-11, Lajpat Nagar-Ii, New Delhi – 110024, India

Tel. No.:

91-8576305226

 

 

Country :

India

 

 

Financials (as on) :

31.03.2016

 

 

Date of Incorporation :

18.02.2011

 

 

Com. Reg. No.:

55-214357

 

 

Capital Investment / Paid-up Capital :

INR 69.336 Million

 

 

CIN No.:

[Company Identification No.]

U36900DL2011FTC214357

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCP8594C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is primarily engaged in the business of Manufacture of Soft Toys. (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 72000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Pals Plush Ltd, Belize” and was incorporated in the year 2011. It is having moderate track records.

 

Management of the company has not filed its financials of 2017 with government department.

 

As per available financials of 2016, the company has increased in its revenue from operation as compared to previous year and reported losses.

 

Rating takes into consideration company’s moderate financial risk profile marked by negative reserves level.

 

Rating remains constrained on account of continuously incurring losses from last three years of business operations, short track records and competitive nature of industry.

 

However, rating weakness is partially offset by financial support received to the company from its holding entity.

 

Trade relations are reported as fair. Business is active. Payments are slow but correct.

 

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

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2016.

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 01.03.2018

 

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 (91-8576305226/9873199049)

 

Incorrect Number - (91-9756305227/8576305227)

 

 

LOCATIONS

 

Registered Office :

H-11, Lajpat Nagar-Ii, New Delhi – 110024, India

Tel. No.:

91-8576305226

Fax No.:

Not Available

E-Mail :

seema@palsplush.cn

Website :

http://www.palsplush.com

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Ms. Seema Nehra

Designation :

Director

Address :

F-87, Sector-56, Gautam Budh Nagar, Noida – 201307, Uttar Pradesh, India

Date of Birth/Age :

18.09.1973

Date of Appointment :

18.02.2011

DIN No.:

03336054

 

 

Name :

Mr. Ajay Sinha

Designation :

Director

Address :

206, Sector 15a, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

02.01.1956

Date of Appointment :

18.02.2011

DIN No.:

03336071

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2016

 

Names of Shareholders

No. of Shares

Pals Plush Limited

6933570

Seema Nehra

1

Total

6933571

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2016

 

Category

Percentage

Promoters- Body corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The company is primarily engaged in the business of Manufacture of Soft Toys. (Registered Activity)

 

 

Products / Services :

Name and Description of main products / services

NIC Code of the Product/service

Manufacture of Toys

3240

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

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 denied by the management

 

 

Bankers :

Banker Name :

Not Divulged

Branch :

 

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

 

Facilities :

(INR In Million)

SECURED LOAN

As on

31.03.2016

As on

31.03.2015

LONG TERM BORROWING

 

 

Term loans from banks

0.356

0.652

Total

0.356

0.652

 

 

Auditors :

 

Name :

T.Narayanan and Company

Chartered Accountants

Address :

No. 7e-2, J. P. Towers, 7th, Floor, New No., 1 / 4 6 , Dr. Thirumoorthy Nagar, Main Road , Nungambakkam, India

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

AADFT1362R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

Pals Plush Limited

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2016

 

Authorised Capital : INR 100.000 Million

 

Issued, Subscribed & Paid-up Capital : INR 79.711 Million

 

 

AS ON 31.03.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7500000

Equity Shares

INR 10/- each

INR 75.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6933571

Equity Shares

INR 10/- each

INR 69.336 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2016

31.03.2015

31.03.2014

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

69.336

44.724

34.981

(b) Reserves & Surplus

(44.149)

(39.305)

(23.425)

(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)

25.187

5.419

11.556

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.356

0.667

0.938

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

100.423

107.342

63.290

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

100.779

108.009

64.228

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

50.667

2.684

1.103

(c) Other current liabilities

1.205

0.750

15.484

(d) Short-term provisions

3.442

1.664

1.493

Total Current Liabilities (4)

55.314

5.098

18.080

 

 

 

 

TOTAL

181.280

118.526

93.864

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

69.752

53.708

57.632

(ii) Intangible Assets

0.032

0.024

0.000

(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)

17.416

11.022

10.183

(d)  Long-term Loan and Advances

7.116

0.996

0.779

(e) Other Non-current assets

11.738

0.061

0.237

Total Non-Current Assets

106.054

65.811

68.831

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

59.394

42.579

19.072

(c) Trade receivables

1.138

1.540

1.092

(d) Cash and cash equivalents

14.293

8.260

4.869

(e) Short-term loans and advances

0.401

0.336

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

75.226

52.715

25.033

 

 

 

 

TOTAL

181.280

118.526

93.864

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2016

31.03.2015

31.03.2014

 

SALES

 

 

 

 

Income

173.156

57.062

37.295

 

Other Income

3.120

0.555

0.359

 

TOTAL

176.276

57.617

37.654

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

18.558

2.963

2.321

 

Purchases of Stock-in-Trade

116.977

47.363

24.943

 

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

(16.815)

(23.507)

(11.556)

 

Employees benefits expense

33.025

24.727

14.074

 

Other expenses

22.974

15.651

15.564

 

TOTAL

174.719

67.197

45.346

 

 

 

 

 

 

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

1.557

(9.580)

(7.692)

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.133

0.126

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.424

(9.706)

(7.692)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

12.661

7.013

4.262

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(11.237)

(16.719)

(11.954)

 

 

 

 

 

Less

TAX

(6.394)

(0.839)

(3.676)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(4.843)

(15.880)

(8.278)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

172.840

56.515

0.000

 

TOTAL EARNINGS

172.840

56.515

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

106.659

47.363

0.000

 

TOTAL IMPORTS

106.659

47.363

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(0.64)

(3.17)

(13.64)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2016

31.03.2015

31.03.2014

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

35.417

(18.160)

NA

Net cash flows from (used in) operations

35.313

(18.192)

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Average Collection Days

(Sundry Debtors / Income * 365 Days)

2.40

9.85

10.69

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

152.16

37.05

34.15

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

136.45

19.47

14.77

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.03

(0.22)

(0.40)

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.02

(0.18)

(0.13)

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.31

0.05

0.20

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.01

0.12

0.08

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

2.20

0.94

1.56

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

2.77

9.92

4.99

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

11.71

(76.03)

0.00

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2016

31.03.2015

31.03.2014

Net Profit Margin

((PAT / Sales) * 100)

%

(2.80)

(27.83)

(22.20)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(2.67)

(13.40)

(8.82)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(19.23)

(293.04)

(71.63)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Current Ratio

(Current Assets / Current Liabilities)

1.36

10.34

1.38

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.29

1.99

0.33

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.14

0.05

0.12

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.01

0.01

0.03

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.36

10.34

1.38

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

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Share Capital

34.981

44.724

69.336

Reserves & Surplus

(23.425)

(39.305)

(44.149)

Net worth

11.556

5.419

25.187

 

 

 

 

long-term borrowings

0.938

0.667

0.356

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.938

0.667

0.356

Debt/Equity ratio

0.081

0.123

0.014

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Sales

37.295

57.062

173.156

 

 

53.002

203.452

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Sales

37.295

57.062

173.156

Profit/(Loss)

(8.278)

(15.880)

(4.843)

 

(22.20)%

(27.83)%

(2.80)%

 

 

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

No

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

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

No

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 BORROWING

 

Particular

As on

31.03.2016

As on

31.03.2015

LONG TERM BORROWING

 

 

From Director

0.000

0.015

Total

0.000

0.015

 

 

Company Overview:

 

The company is a private limited company incorporated under the Companies Act 1956 having its registered office at New Delhi. The company is primarily engaged in the business of Manufacture of Soft Toys. The company has two factories in South India, one being located in Sricity (SEZ) and the other being in Kakinada of Andhra Pradesh.

 

INDEX OF CHARGE: No Charges Exists for Company

 

 

FIXED ASSETS:

 

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments

 

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 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 65.22

UK Pound

1

INR 89.70

Euro

1

INR 79.50

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKS

 

 

Analysis Done by :

PRA

 

 

Report Prepared by :

NKTS


 

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)

 

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.