|
|
|
MIRA INFORM REPORT
|
Report No. : |
499457 |
|
Report Date : |
24.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
BIOAPPS |
|
|
|
|
Registered
Office : |
181, Bangur Avenue, Block-C, Kolkata-700055, West Bengal |
|
Mobile No.: |
91-9830532745 (Mr. Sandip Pal) |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Year of
Establishment : |
2013 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 3.554 Million |
|
|
|
|
IEC No.: [Import-Export Code No.] |
0213007011 |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
19AAMFB8169K1ZP |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAMFB8169K |
|
|
|
|
Legal Form : |
Partnership Concern with an unlimited liability of the partners |
|
|
|
|
Line of Business
: |
Trader of
laboratory equipment. [Confirmed by management] |
|
|
|
|
No. of Employees
: |
24 (Approximately) |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 10000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a partnership concern established in the year 2013. It is
engaged as trader of
laboratory equipment. For the financial year 2017, the concern has achieved favourable
growth of 5.41% in its revenue as compared to its previous year along with
fair profit margin of 4.05% during the year. Rating takes into consideration the satisfactory financial risk
profile marked by adequate capital structure along with favourable gap
between trade payables and trade receivables. However, rating strengths is partially offset by its limited track
record of its business operation marked by the cyclical inherent in the
medical equipment segment and highly competitive industry which result to
inability of subject to scale up its operations without facing profitability
pressures. Payments seems to be slow but correct. In view of aforesaid, the concern can be considered for business
dealings at usual trade terms and conditions. |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
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
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 24.03.2018
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 PARTED BY
|
Name : |
Mr. Sandip Pal |
|
Designation : |
Partner |
|
Contact No.: |
91-9830532745 |
|
Date : |
24.03.2018 |
LOCATIONS
|
Registered Office : |
181, Bangur Avenue, Block-C, Kolkata – 700055, West Bengal, India |
|
Tel. No.: |
91-33-25908774 |
|
Mobile No.: |
91-9830532745/8336088182 (Mr.
Sandip Pal) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Area : |
200 sq. ft. |
|
Location : |
Rented |
|
Locality : |
Residential |
PARTNERS
|
Name : |
Mr. Rajib Savapandit |
|
Designation : |
Partner |
|
|
|
|
Name : |
Mr. Sandip Pal |
|
Designation : |
Partner |
BUSINESS DETAILS
|
Line of Business : |
Trader of
laboratory equipment. [Confirmed by management] |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
|
|
Countries : |
United States of America |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
Wholesalers, Retailers, End Users
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
24 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
Auditors : |
|
|
Name : |
S Basu Associates Chartered Accountants |
|
Address : |
40/1B, Gokul Boral Street, Kolkata – 700012, West Bengal, India |
|
Tel No.: |
91-33-24309266/22370868 |
|
Mob No.: |
91-9339824317 |
|
Email: |
|
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Membership : |
Not Available |
|
|
|
|
Sister Concern : |
-- |
CAPITAL STRUCTURE
AS ON 31.03.2017
|
Capital Account |
|
INR In Million |
|
Rajib Savapandit
|
|
|
|
As per last account |
1.206 |
|
|
Add: Share of profit |
0.483 |
|
|
Interest on capital |
0.144 |
|
|
Remuneration |
0.864 |
|
|
|
2.697 |
|
|
Less: Drawings |
|
|
|
P. Exp |
0.800 |
|
|
Income Tax |
0.069 |
|
|
TDS Asstt year 2016-17 |
0.051 |
|
|
|
0.920 |
|
|
Total |
|
1.777 |
|
|
|
|
|
Sandip Pal |
|
|
|
As per last account |
1.206 |
|
|
Add: Share of profit |
0.483 |
|
|
Interest on capital |
0.144 |
|
|
Remuneration |
0.864 |
|
|
|
2.697 |
|
|
Less: Drawings |
|
|
|
P. Exp |
0.800 |
|
|
Income Tax |
0.069 |
|
|
TDS Asstt year 2016-17 |
0.051 |
|
|
|
0.920 |
|
|
|
|
|
|
Total |
|
1.777 |
|
|
|
|
|
TOTAL |
|
3.554 |
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
EQUITY
AND LIABILITIES |
|
|
|
|
|
1] Partner’s Capital |
|
3.554 |
2.412 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
3.554 |
2.412 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
1.764 |
1.982 |
|
|
2] Unsecured Loans |
|
2.000 |
0.000 |
|
|
TOTAL BORROWING |
|
3.764 |
1.982 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
7.318 |
4.394 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.166 |
0.122 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
21.606 |
8.356 |
|
|
Sundry Debtors |
|
22.024 |
14.938 |
|
|
Cash & Bank Balances |
|
1.035 |
1.497 |
|
|
Other Current Assets |
|
0.257 |
0.192 |
|
|
Loans & Advances, Deposit |
|
3.387 |
3.353 |
|
Total
Current Assets |
|
48.309
|
28.336
|
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
24.446 |
11.408 |
|
|
Other Current Liabilities |
|
1.471 |
1.116 |
|
|
Provisions |
|
15.240 |
11.540 |
|
Total
Current Liabilities |
|
41.157
|
24.064
|
|
|
Net Current Assets |
|
7.152 |
4.272 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
7.318 |
4.394 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
66.494 |
63.082 |
|
|
Other Income |
|
0.973 |
0.614 |
|
|
TOTAL
|
|
67.467 |
63.696 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Goods Sold |
|
54.958 |
55.738 |
|
|
Carriage |
|
0.301 |
0.031 |
|
|
Rent |
|
0.181 |
0.156 |
|
|
Electricity and Other |
|
0.082 |
0.031 |
|
|
Telephone Expenses |
|
0.064 |
0.032 |
|
|
Printing and stationery |
|
0.031 |
0.021 |
|
|
Conveyance |
|
0.114 |
0.072 |
|
|
Outstation tour and Travelling |
|
0.532 |
0.421 |
|
|
Salary to Staff |
|
2.237 |
1.537 |
|
|
Salary to office Staff |
|
0.556 |
0.450 |
|
|
Customs Duty |
|
0.139 |
0.000 |
|
|
Clearing and Forwarding
expenses |
|
0.231 |
0.190 |
|
|
Courier Charges |
|
0.119 |
0.000 |
|
|
Net charges |
|
0.034 |
0.013 |
|
|
E Tender Expenses |
|
0.020 |
0.000 |
|
|
Tender Fees |
|
0.023 |
0.000 |
|
|
Business Promotion expenses |
|
0.061 |
0.000 |
|
|
Entertainment Expenses |
|
0.020 |
0.011 |
|
|
Sales Incentive and Commission
|
|
0.054 |
0.000 |
|
|
Repairing and Maintenance |
|
0.011 |
0.006 |
|
|
Puja Expenses |
|
0.008 |
0.004 |
|
|
Staff Welfare |
|
0.006 |
0.002 |
|
|
Ex-gratia |
|
0.232 |
0.164 |
|
|
Interest on capital |
|
0.290 |
0.092 |
|
|
Tax and License |
|
0.003 |
0.003 |
|
|
VAT CST and Entry Tax |
|
3.735 |
2.299 |
|
|
Carriage Outward |
|
0.351 |
0.210 |
|
|
Audit Fees |
|
0.008 |
0.008 |
|
|
Consultancy Fees |
|
0.012 |
0.010 |
|
|
Miscellaneous Expenses |
|
0.090 |
0.066 |
|
|
TOTAL |
|
64.503 |
61.567 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST AND
DEPRECIATION |
|
2.964 |
2.129 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
0.244 |
0.041 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE DEPRECIATION |
|
2.720 |
2.088 |
|
|
|
|
|
|
|
Less |
DEPRECIATION |
|
0.027 |
0.020 |
|
|
|
|
|
|
|
|
NET
PROFIT /(LOSS) |
|
2.693 |
2.068 |
Expected Sales (2017-2018): INR 80.000 Million
The above information has been parted by Mr. Sandip Pal (Partner)
Note: Sole Proprietary and Partnership concerns are
exempted from filing their financials with the Government Authorities or
Registry Records.
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
|
120.89 |
86.43 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
|
3.02 |
4.22 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
|
162.36 |
74.71 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
|
0.14 |
0.25 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
|
17.86 |
17.45 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
|
0.93 |
0.92 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
|
1.06 |
0.82 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
|
12.14 |
9.98 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
|
0.05 |
0.05 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
|
12.15 |
51.93 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
|
4.05 |
3.28 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
|
5.56 |
7.27 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
|
75.77 |
85.74 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
|
Current Ratio (Current
Assets / Current Liabilities) |
|
1.12 |
1.18 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
|
0.62 |
0.83 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
|
0.07 |
0.08 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
|
1.06 |
0.82 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
|
1.12 |
1.18 |
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 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Partner’s Capital |
2.412 |
3.554 |
|
Reserves & Surplus |
0.000 |
0.000 |
|
Net
worth |
2.412 |
3.554 |
|
|
|
|
|
Secured Loans |
1.982 |
1.764 |
|
Unsecured Loans |
0.000 |
2.000 |
|
Total
borrowings |
1.982 |
3.764 |
|
Debt/Equity
ratio |
0.822 |
1.059 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Sales |
63.082 |
66.494 |
|
|
|
5.409 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Sales |
63.082 |
66.494 |
|
Profit/(Loss) |
2.068 |
2.693 |
|
|
3.28% |
4.05% |
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 |
Yes |
|
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 |
No |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
No |
|
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) |
Yes |
|
16 |
No. of employees |
Yes |
|
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 |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
Yes |
|
29 |
Profitability for last two years |
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
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 65.06 |
|
|
1 |
INR 92.06 |
|
Euro |
1 |
INR 80.37 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
NKT |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.