MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

495635

Report Date :

05.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ULTIMATE FURNITURE PRIVATE LIMITED

 

 

Registered Office :

Shop No. 7, Raghuvanshi Mansion, Raghuvanshi Mill Compound, 11-12, Senapati Bapat Marg, Lower Parel, Mumbai – 400013, Maharashtra

Tel. No.:

91-22-24990999/ 98

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

20.04.2011

 

 

Com. Reg. No.:

11-216486

 

 

Capital Investment / Paid-up Capital :

INR 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U52390MH2011PTC216486

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AABCU2953Q1ZQ

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCU2953Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Retail Sale of Household Furniture. [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 :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow and delayed

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2011.

 

It is a Trader of Wooden, Metal Furniture, Carpet and Rugs.

 

For the financial year 2017, the company has reported decline in its revenue as compared to previous year and has incurred operational loss.

 

Moderate financial profile of the company is reflected by negative networth base to huge accumulated losses along with negligible debt level.

 

Payment seems to be slow and delayed.

 

In view of aforesaid, the company can be considered for business dealings on fully and secured trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

EXTERNAL AGENCY RATING

 

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 05.03.2018.

 

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 BY

 

Name :

Ms. Bhavika

Designation :

Accountant

Contact No.:

91-22-24990999

Date :

04.03.2018

 

 

LOCATIONS

 

Registered Office :

Shop No. 7, Raghuvanshi Mansion, Raghuvanshi Mill Compound, 11-12, Senapati Bapat Marg, Lower Parel, Mumbai – 400 013, Maharashtra, India

Tel. No.:

91-22-24990999/ 98

Fax No.:

Not Available

E-Mail :

mikdad@ultimatefurniture.co.in

accounts.nattuzi@ultimatefurniture.co.in

info.natuzzi@ultimatefurniture.co.in

sales.natuzzi@ultimatefurniture.co.in

Website :

http://www.ultimatefurniture.co.in 

 

 

Branch Office 1:

362, Satguru Centre, Opposite Pune Central Mall, Bunde Garden Road, Pune- 411001, Maharashtra, India

Tel. No.:

91-20-262671/ 72

E-Mail :

natuzzi.pune@ultimatefurniture.co.in

Website :

http://www.natuzzi.in

 

 

Branch Office 2:

Mondeal Business Park, House- W, Next to Gurudware Temple, S.G.Highway, Ahmedabad- 380054, Gujarat, India

Tel. No.:

91-79-40095800

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mikadad Soyabbhai Bhabharawala

Designation :

Director

Address :

Mullaji Street, Islampura, Dohad – 389151, Gujarat, India

Date of Birth/Age :

25.06.1959

Date of Appointment :

20.04.2011

DIN No.:

03371190

 

 

Name :

Vijayaraghavan Kambeera Rajapuram Varadadesikan

Designation :

Director

Address :

89, Luz Avenue, Mylapore, Chennai – 600004, Tamilnadu, India

Date of Appointment :

05.07.2011

DIN No.:

03371201

 

 

Name :

Abu Shoeb Niaz Ahmed Siddiqui

Designation :

Director

Address :

R No. 14, Ayesha Mansion Khush-Id Compound, Kamgar Nagar, Thana – 400601, Maharashtra, India

Date of Appointment :

25.03.2015

DIN No.:

07134701

 

 

KEY EXECUTIVES

 

Name :

Ms. Bhavika

Designation :

Accountant

 

 

 


 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Mikadad Soyabbhai Bhabharawala

950000

95.00

Seshan Narayanan

50000

5.00

Total

1000000

100.00

 

 

 

AS ON 25.09.2017

 

Equity Share Break up

Percentage

Category

 

 

Promoters – [Individual/Hindu Undivided Family – Non-resident Indian (NRI)]

95.00

Public/Other than promoters - [Individual/Hindu Undivided Family – Indian]

5.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Retail Sale of Household Furniture. [Registered Activity]

 

 

Products / Services :

ITC Code

Product/ Services Description

94036000

Other Wooden Furniture

 

 

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 :

Bank 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 (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

Auditors :

 

Name :

Ray and Ray

Chartered Accountants

Address :

305, Eastern Court, C Wing, Tejpal Road, Vile Parle (East), Mumbai – 400 057, Maharashtra, India

Tel. No.:

91-22-26146090 / 26150621

Fax No.:

91-22-26131586

E-Mail :

admin@raynraymumbai.com

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

AADFR8764R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

(23.685)

(13.977)

(5.285)

(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)

(13.685)

(3.977)

4.715

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

125.686

119.837

111.970

(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

0.864

0.560

0.309

Total Non-current Liabilities (3)

126.550

120.397

112.279

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

4.170

7.011

(c) Other current liabilities

34.586

31.656

45.512

(d) Short-term provisions

0.054

0.005

0.554

Total Current Liabilities (4)

34.640

35.831

53.077

 

 

 

 

TOTAL

147.505

152.251

170.071

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

19.019

29.468

41.981

(ii) Intangible Assets

0.000

0.000

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)

11.514

7.186

5.094

(d)  Long-term Loan and Advances

20.634

20.642

21.209

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

51.167

57.296

68.284

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

74.174

86.837

79.335

(c) Trade receivables

0.013

0.243

0.555

(d) Cash and cash equivalents

13.184

6.610

20.789

(e) Short-term loans and advances

8.958

1.250

1.108

(f) Other current assets

0.009

0.015

0.000

Total Current Assets

96.338

94.955

101.787

 

 

 

 

TOTAL

147.505

152.251

170.071

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

139.890

169.603

166.369

 

Other Income

10.292

3.422

3.139

 

TOTAL

150.182

173.025

169.508

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

66.644

97.522

86.957

 

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

12.663

(7.501)

(4.099)

 

Employees benefits expense

11.802

11.629

10.286

 

Other expenses

62.348

69.359

67.876

 

TOTAL

153.457

171.009

161.020

 

 

 

 

 

 

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

(3.275)

2.016

8.488

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(3.275)

2.016

8.488

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

10.760

12.714

12.471

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(14.035)

(10.698)

(3.983)

 

 

 

 

 

Less

TAX

(4.327)

(2.006)

(1.275)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(9.708)

(8.692)

(2.708)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

 

 

Basic

(9.71)

(8.69)

(2.71)

 

Diluted

(9.71)

(8.69)

(2.71)

 

 

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 used in operations

0.598

(21.730)

8.587

Net cash used in operating activities

0.598

(22.369)

7.253

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

[Sundry Debtors / Income * 365]

0.03

0.52

1.22

 

 

 

 

Account Receivables Turnover

[Income / Sunday Debtors]

10760.77

697.95

299.76

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

0.00

15.61

29.43

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

(0.04)

0.02

0.11

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

(0.17)

0.07

0.20

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

1.09

1.02

0.97

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

(9.18)

(30.13)

23.75

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

(2.53)

(9.01)

11.26

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

(1.39)

(7.41)

8.90

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

PAT to Sales

((PAT / Sales) * 100)

%

(6.94)

(5.12)

(1.63)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(6.58)

(5.71)

(1.59)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

70.94

218.56

(57.43)

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.78

2.65

1.92

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.64

0.23

0.42

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

(0.09)

(0.03)

0.03

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

12.57

11.98

11.20

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.78

2.65

1.92

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

10.000

10.000

10.000

Reserves & Surplus

(5.285)

(13.977)

(23.685)

Net worth

4.715

(3.977)

(13.685)

 

 

 

 

Long Term borrowings

111.970

119.837

125.686

Short Term borrowings

0.000

0.000

0.000

Total borrowings

111.970

119.837

125.686

Debt/Equity ratio

23.748

(30.133)

(9.184)

 

 

 

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

166.369

169.603

139.890

 

 

1.944

(17.519)

 

 

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

166.369

169.603

139.890

Profit/ (Loss)

(2.708)

(8.692)

(9.708)

 

(1.63%)

(5.12%)

(6.94%)

 


LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

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

 

 

 

 

STATE OF AFFAIRS:

 

The company has achieved the annual turnover of INR 150.182 million for the financial year ended as on March 31, 2017 as compared to annual turnover of INR 173.025 million for the financial year ended as on March 31, 2016.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG-TERM BORROWINGS

 

 

Loans and advances from Related Parties

125.686

119.837

Total

125.686

119.837

 

 

INDEX OF CHARGE: NO CHARGES EXISTS FOR COMPANY

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Furniture and Fixture

·         Computer and Printer

·         Vehicles

·         Office Equipment

·         Elevator

·         Warehouse Reaching Systems

 

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 65.10

UK Pound

1

INR 79.59

Euro

1

INR 90.45

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

VRS

 

 

Report Prepared by :

GEET

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.