MIRA INFORM REPORT

 

 

Report No. :

497377

Report Date :

10.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

UNITED BROTHERS MULTIPLAST LLP

 

 

Registered Office :

301, Heritage Plaza, A Wing R.S. Maharaj Marg, Telli Galli Cross lane, Andheri (East), Mumbai – 400069, Maharashtra

Tel. No.:

91-22-26844612/26822912

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Establishment :

18.02.2015

 

 

Total Obligation of Contribution:

INR 69.620 Million

 

 

LLPIN :

AAD-3941

 

 

IEC No.:

[Import-Export Code No.]

Not Available 

 

 

TIN No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Available

 

 

Legal Form :

Limited Liability Partnership

 

 

Line of Business :

Trading and Carrying Agency Business in Plastics, Polymers and Petrochem Products. (Registered activity)

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a limited liability partnership firm started in the year 2015 and it is having satisfactory track records.

 

For the financial year 2017, the firm has increased its revenue from operation and maintained healthy profitability margin of 31.67%.

 

Rating takes into consideration firm’s sound financial profile marked by adequate capital base along with average debt balance sheet.

 

The firm also derives strength from its healthy improvement in revenue as well as profitability profile.

 

Trade relations are reported as fair. Business is active. Payments terms are reported to be usually correct.

 

In view of aforesaid, the firm can be considered for business dealings at usual trade terms and condition.  

 

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 10.03.2018

 


 

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.

 

 

LOCATIONS

 

Registered Office :

301, Heritage Plaza, A Wing R.S. Maharaj Marg, Telli Galli Cross Lane, Andheri (East), Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-26844612 / 26822912

Fax No.:

91-22-26822914

E-Mail :

info@unitedpolymers.co.in

prashant@unibrothers.com

Website :

www.uniobrothers.com

 

 

PARTNERS

 

As on 31.03.2016

 

Name :

Mr. Prashant Harshadrai Valia

Designation :

Designated Partner

Address :

Harshjyot 13 Vithalnagar Society, N S Road No. 10 JVPD Scheme, Vile Parle (West), Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

12.10.1958

Date of Appointment :

18.02.2015

DPIN No.:

00147909

Other Directorship:

LLPIN/FLLPIN

LLP Name

Begin Date

End Date

AAA-8978

UNITED BROTHERS POLYPLAST LLP

26/04/2012

-

AAB-0621

UNITED BROTHERS POLYTECH LLP

12/08/2012

-

 

 

Name :

Mr. Valia Siddhant Prashant

Designation :

Designated Partner

Address :

Harshjyot 13 Vithalnagar Society, N S Road No. 10 JVPD Scheme, Vile Parle (West), Mumbai – 400049, Maharashtra, India

Date of Appointment :

15.01.2016

DPIN No.:

07395611

 


 

CONTRIBUTION DETAILS

 

As on 31.03.2017

 

Names of Persons

 

INR in Million

Prashant Harshadrai Valia

0.450

Alka Prashant Valia

0.450

Siddhant P Valia

0.600

 

 

Total

1.500

 

 

BUSINESS DETAILS

 

Line of Business :

Trading and Carrying Agency Business in Plastics, Polymers and Petrochem Products. (Registered activity)

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name

Vijaya Bank

Branch Address

Andheri-West Branch, Alka Apartments. S.V. Road, Andheri-West, Mumbai - 400058, Maharashtra, India

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)

--

 

  • ICICI Bank Limited

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

 

 

 

Vijay Bank, Andheri (Cash Credit)

(Secured by personal guarantee partners and family member, cash margin and collateral security by way of equitable mortgage of part of property owned by partners and family members)

9.975

3.821

ICICI Bank (Overdraft – under Channel Financing Scheme)

(Secured by personal guarantee of partners)

76.645

51.740

ICICI Bank (Car Loan)

(Secured by Hypothecation of Motor Car

1.072

0.446

 

 

 

Total

87.692

56.007

 

Auditors :

 

Name :

P. Pathak and Company

Chartered Accountants

Address :

D-53/1139, Anupam CHS Limited, Azad Nagar No. 3, Veera Desai Road, Andheri (West), Mumbai – 4000058, Maharashtra, India

Tel. No.:

91-22-26773162

Mobile No.:

91-9892978150

E-Mail :

purandar55@rediffmail.com

ppathakca@gmail.com

info@unittedpolymers.co.in

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Name of Partner

Share of profit/ loss

Vested on Conversion of United Brothers [Partnership form]

(INR)

Additions

Share of Profit/Loss

Partner’s Remuneration

Interest on capital

Sub-Total

Les:

Withdrawals

Closing Balance

31.03.2016

 

 

 

 

 

 

 

 

 

 

FIXED CAPITAL ACCOUNTS

 

 

 

 

 

 

 

 

Prashant H. Valia

30%

0.450

--

--

--

--

0.450

--

0.450

Alka P. Valia

30%

0.450

--

--

--

--

0.450

--

0.450

Sinddhant P. Valia

40%

0.600

--

--

--

--

0.600

--

0.600

Sub- Total (A)

 

1.500

--

--

--

--

1.500

--

1.500

 

 

 

 

 

 

 

 

 

 

CURRENT CAPITAL ACCOUNTS

 

 

 

 

 

 

 

 

Prashant H. Valia

30%

16.044

67.111

1.959

0.300

1.983

87.397

85.268

22.129

Alka P. Valia

30%

19.877

38.440

1.959

--

0.853

61.129

39.888

21.240

Sinddhant P. Valia

40%

22.603

50.868

2.611

0.300

0.573

76.955

52.205

24.750

Sub- Total (B)

 

58.524

156.419

6.529

0.600

3.409

225.480

157.361

68.120

 

 

 

 

 

 

 

 

 

 

Grand Total [A+B]

 

60.024

156.419

6.529

0.600

3.409

225.480

157.361

68.120


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

(For 1 Month)

 

SHAREHOLDERS FUNDS

 

 

 

 

1] Partner’s Capital

69.620

60.024

63.380

 

2] Share Application Money

0.000

0.000

0.000

 

3] Reserves & Surplus

0.000

0.000

0.000

 

4] (Accumulated Losses)

0.000

0.000

0.000

 

NETWORTH

69.620

60.024

63.380

 

LOAN FUNDS

 

 

 

 

1] Secured Loans

87.692

56.007

60.940

 

2] Unsecured Loans

11.989

11.491

15.485

 

TOTAL BORROWING

99.881

67.498

76.425

 

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

 

 

TOTAL

169.301

127.522

139.805

 

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

6.325

5.630

6.665

 

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

 

 

INVESTMENT

0.030

0.066

0.035

 

DEFERRED TAX ASSETS

0.015

0.014

0.013

 

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

0.000

0.000

0.000

 

 

Sundry Debtors

200.172
168.743

107.482

 

 

Cash & Bank Balances

93.456
28.464

54.272

 

 

Other Current Assets

0.086
0.107

0.106

 

 

Loans & Advances

8.447
7.411

6.349

 

Total Current Assets

302.161
204.725
168.209

6.349

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

 

Sundry Creditors

128.465
78.735

32.414

 

 

Other Current Liabilities

6.291
3.197

2.714

 

 

Provisions

4.480
0.990

0.000

 

Total Current Liabilities

139.236
82.922
35.128

 

Net Current Assets

162.925

121.803

133.081

 

 

 

 

 

 

MISCELLANEOUS EXPENSES

0.006
0.009

0.011

 

 

 

 

 

 

TOTAL

169.301

127.522

139.805

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

(For 1 Month)

 

SALES

 

 

 

 

Income

20.617

11.783

0.000

 

Other Income

20.082

12.968

0.000

 

TOTAL

40.699

24.751

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Personnel Expenses

3.685

2.906

0.000

 

Administrative and Other expenses

3.970

4.059

0.003

 

Selling expenses

8.024

3.814

0.000

 

TOTAL

15.679

10.779

0.003

 

 

 

 

 

 

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

25.020

13.972

(0.003)

 

 

 

 

 

Less

FINANCIAL EXPENSES

13.763

9.820

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

11.257

4.152

(0.003)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.099

1.002

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

10.158

3.150

(0.003)

 

 

 

 

 

Less

TAX

3.629

1.018

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

6.529

2.132

(0.003)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

(For 1 Month)

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 


 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

3543.81

5227.12

0.00

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

0.10

0.07

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

3.96

2.48

0.00

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.77

0.71

0.64

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.43

1.12

1.21

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

2.17

1.57

0.80

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.09

0.09

0.11

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.82

1.42

0.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

31.67

18.09

0.00

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.12

1.01

0.00

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

9.38

3.55

0.00

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.00

2.17

3.32

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.00

2.17

3.32

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.23

0.29

0.36

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

1.43

1.12

1.21

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.00

2.17

3.32

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

Partner’s Capital

63.380

60.024

69.620

Reserves & Surplus

0.000

0.000

0.000

Net worth

63.380

60.024

69.620

 

 

 

 

Secured Loans

60.940

56.007

87.692

Unsecured Loans

15.485

11.491

11.989

Total borrowings

76.425

67.498

99.681

Debt/Equity ratio

1.206

1.125

1.432

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

11.783

20.617

 

 

74.972

 

 


 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

11.783

20.617

Profit

2.132

6.529

 

18.09%

31.67%

 


 

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

No

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 two years and one month

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last two years and one month

Yes

30

Major shareholders, if available

No

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 


 

UNSECURED LOAN

 

Unsecured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

From Family members / Entities

9.850

8.826

From others

2.139

2.665

 

 

 

Total

11.989

11.491

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

L03365137

10583894

VIJAYA BANK

02/07/2015

-

-

170000000.0

Andheri-West Branch, Alka Apartments, S.V. Road, Andheri-West, Mumbai – 400058, Maharashtra, India

 

 

CONTINGENT LIABILITIES:

 

(INR in million)

PARTICULARS

31.03.2017

31.03.2016

Claims against the LLP not acknowledged as debts

0.000

0.327

 

 

FIXED ASSETS

 

  • Building
  • Motor Car
  • Plant and Machinery
  • Office Equipment
  • Computer
  • Furniture and Fixture

 


 

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 63.89

UK Pound

1

INR 88.60

Euro

1

INR 78.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

PRS

 

 

Report Prepared by :

KJL


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

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

 

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

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.