MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

499942

Report Date :

26.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

KARANI PAPERS

 

 

Registered Office :

Shop No.2, 20/24, Ground Floor, Mohammed Sakar Marg, Channa Road, Fort, Mumbai – 400001, Maharashtra

Tel. No.:

91-22-22657232

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment:

1992

 

 

Capital Investment / Paid-up Capital :

INR 25.115 Million

 

 

TIN No.:

27080006403

 

 

IEC No.:

[Import-Export Code No.]

0394032772

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMK16286E

 

 

PAN No.:

[Permanent Account No.]

AAAFK7154K

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AAAFK7154K1Z4

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners

 

 

Line of Business :

Distributor, Importer and Stockist of Paper and Boards, Label Paper, Coated Paper and Printing Paper and Label related material like Cromo, Art paper M.Coat, Glassione, CCK Base paper, Woodfree. (Confirmed by Management)

 

 

No. of Employees :

9 (Approximately) (In office 5 + In Branch 4)

 

 

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+

Low Risk

Business dealings permissible with low risk of default

 

Maximum Credit Limit :

USD 72000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership firm established in the year 1992 and it is a distributor, importer and stockiest of paper and boards, label paper, coated paper and printing paper and label related material.

 

As per financials of March 2017, the subject has registered a growth of 35.86% in its revenue as compared to its previous year and reported average profit margin of 2.18%.

 

Rating takes into consideration subject’s established track record of business operations marked by sound capital base along with strong debt coverage indicators and average liquidity position.

 

Payments terms seems to be usually correct.

 

In view of aforesaid, the subject 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

 

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 26.03.2018

 

 

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. Laxmichand Virji Karani

Designation :

Partner

Contact No.:

91-9820070374

Date :

23.03.20189

 

 

LOCATIONS

 

Registered Office :

Shop No. 2, 20/24, Ground Floor, Mohammed Sakar Marg, Channa Road, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-22657232/ 22625552/66348158

Mobile No.:

91-9820070374 (Mr. Laxmichand Virji Karani)

Fax No.:

91-22-66348159

E-Mail :

karani@karanipapers.com

Website :

www.karanipapers.com

                                Area:

200 Sq. Ft

Location :

Owned

Locality :

Commercial

 

 

Warehouse :

Dedia Builders, D’souza Compound, Near Broadways Cinema, Puma Village, Bhiwandi, Maharashtra, India

Location :

Rented 

 

 

PARTNERS

 

Name :

Mr. Laxmichand Virji Karani

Designation :

Partner

Address :

408, Mahavir Apartment, Sion Trombay Road, Chunabhatti, Mumbai – 400022, Maharashtra, India

Date of Birth/Age :

13.03.1959

Qualification :

B.Com

Experience:

36 Years

Voter ID No.:

HPK0211425

 

 

Name :

Ms. Foram Rahul Shah

Designation :

Partner

Address :

34, Maruti Lane, Ratnadeep, Fort, Mumbai – 400001, Maharashtra, India

Date of Birth/Age :

10 Years

Qualification :

MMS

Experience:

04.04.1983

Voter ID No.:

IYV3046208

 

 

BUSINESS DETAILS

 

Line of Business :

Distributor, Importer and Stockist of Paper and Boards, Label Paper, Coated Paper and Printing Paper and Label related material like Cromo, Art paper M.Coat, Glassione, CCK Base paper, Woodfree. (Confirmed by Management)

 

 

Products :

·         Release Paper

·         Coated Paper

·         Sticker Paper

·         Label Paper

·         Printing Paper

·         Matellised Paper Roll

·         Digital Printing Material

·         Digital Printing Paper

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

  • Release Paper
  • Coated Paper
  • Sticker Paper
  • Label Paper
  • Printing Paper
  • Matellised Paper Roll
  • Digital Printing Material
  • Digital Printing Paper

Countries :

  • Europe
  • United States America
  • Indonesia
  • China
  • Korea

 

 

Terms :

 

Selling :

Cash and Credit (30 Days)          

 

 

Purchasing :

Cash and Credit (30 Days)          

 

 

GENERAL INFORMATION

 

Suppliers :

·         C D World – Manjul Sharma (Mumbai)

·         Mithanlal (MLM Limited) Sanjay Jain (Delhi)

 

Reference :

Mulchand Lalaji and Company, Mumbai

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Printers and Manufacturer of stocker paper

 

Reference :

Dee Dee Label, Mumbai

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

9 (Approximately) (In office 5 + In Branch 4)

 

 

Bankers :

Bank Name

Abhyudaya Co-operative Bank Limited

Branch

Building No. 240, Off P. M. Road, Opposite Abhyudaya Bank, Fort, Mumbai – 400001, Maharashtra, India

Person Name (With Designation)

--

Contact Number

91-22-22614468 (Continuously ringing)

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

Cash credit: INR 5.000 Million (Not confirmed from bank)

Account Operation

--

Remarks (If any)

--

 

  • ICICI Bank Limited, DN Road, Fort, Mumbai, Maharashtra, India

 

Auditors :

 

Name :

V.L. Nagda and Company (Vijay Gosar)

Chartered Accountants

Address :

34, MAruti Lane, 2nd Floor, Fort, Mumbai, Maharashtra, India

Tel No.:

91-22-22623990/22622676

Email:

vlnco@rediffmail.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern:

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

LAXMICHAND VIRJI KARANI’S CAPITAL ACCOUNT

 

Particulars

INR in Million

Particulars

INR in Million

Income Tax

0.787

Opening Credit balance

17.166

Gas expenses

0.004

Interest

1.545

LEC Bill

0.001

Remuneration

1.066

Tata Power Deposit

0.001

Share of profit

0.591

Withdrawals

0.150

 

 

Closing Credit balance

19.425

 

 

 

 

 

 

Total

20.368

Total

20.368

 

 

FORAM RAHUL SHAH’S CAPITAL ACCOUNT

 

Particulars

INR in Million

Particulars

INR in Million

Income Tax

0.186

Opening Credit balance

5.036

Advance Tax

0.025

Interest

0.453

Residential Fees

0.003

Remuneration

0.267

Closing Credit balance

5.690

Share of profit

0.148

 

 

 

 

Total

5.904

Total

5.904

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

 

SHAREHOLDERS FUNDS

 

 

 

 

1] Partner’s Capital

25.115

22.203

19.481

 

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

25.115

22.203

19.481

 

LOAN FUNDS

 

 

 

 

1] Secured Loans

10.119

 

2] Unsecured Loans

109.328

 

 

 

TOTAL BORROWING

119.447

90.313

88.796

 

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

 

 

TOTAL

144.562

112.516

108.277

 

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.600

0.450

0.556

 

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

 

 

INVESTMENT

0.000

0.000

0.000

 

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

82.938

63.860

60.241

 

 

Sundry Debtors

80.477

75.070

67.289

 

 

Cash & Bank Balances

0.280

0.457

0.246

 

 

Other Current Assets

0.152

0.051

0.102

 

 

Loans & Advances

0.225

0.225

0.300

 

Total Current Assets

164.072
139.663
128.178

 

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

 

Sundry Creditors

17.344

12.094

9.456

 

 

Other Current Liabilities & Provisions

2.766

15.503

11.001

 

Total Current Liabilities

20.110
27.597
20.457

112.066

Net Current Assets

143.962

112.066

107.721

 

 

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

 

 

TOTAL

144.562

112.516

108.277

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

186.233

137.077

182.400

 

Other Income

1.950

5.860

1.880

 

TOTAL

188.183

142.937

184.280

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

139.702

102.524

137.848

 

Custom Duty

20.748

14.876

18.895

 

Clearing and Forwarding Charges

5.148

3.700

4.179

 

Transport Charges

0.352

0.151

0.338

 

Goods Damage Loss

(0.710)

0.000

0.019

 

Cutting Expenses

0.000

0.010

0.102

 

Freight/ Octroi

0.000

0.026

0.072

 

Accounting Charges

0.000

0.000

0.060

 

Advertisement Expenses

0.040

0.008

0.043

 

Agency Charges

0.828

0.617

0.668

 

Bonus and Leave Salary

0.179

0.179

0.237

 

Conveyance Expenses

0.006

0.005

0.017

 

Discount Allowed

0.118

0.196

0.432

 

Discount

0.099

0.143

0.134

 

Electricity Expenses

0.113

0.129

0.109

 

General Expenses

0.250

0.254

0.243

 

Godown Rent

1.162

1.139

1.157

 

Loading and Unloading A/c

1.313

0.000

0.000

 

Salary

1.120

1.086

1.289

 

Other expenses

1.109

2.578

3.268

 

TOTAL

171.577

127.621

169.110

 

 

 

 

 

 

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

16.606

15.316

15.170

 

 

 

 

 

Less

FINANCIAL EXPENSES

12.449

11.451

11.64

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

4.157

3.865

3.530

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.088

0.092

0.133

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

4.069

3.773

3.397

 

Expected Sales (2017-2018) : INR 300.000 Million (Approximately)

 

The above information has been parted by Mr. Laxmichand Virji Karani (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

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

157.73

199.89

134.65

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

2.31

1.83

2.71

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

45.31

43.06

25.04

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.20

0.24

0.25

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

27.68

34.04

27.28

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.85

0.84

0.85

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

4.76

4.07

4.56

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

5.15

1.24

1.05

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.02

0.02

0.03

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.33

1.34

1.30

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

2.18

2.75

1.86

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.47

2.69

2.64

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

16.20

16.99

17.44

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.27

5.06

6.27

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.63

2.75

3.32

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.15

0.16

0.15

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

4.76

4.07

4.56

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.27

5.06

6.27

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

19.481

22.203

25.115

Reserves & Surplus

0.000

0.000

0.000

Net worth

19.481

22.203

25.115

 

 

 

 

Secured Loans

 

 

10.119

Unsecured Loans

 

 

109.328

Total borrowings

88.796

90.313

119.447

Debt/Equity ratio

4.558

4.068

4.756

 

 

 

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

182.400

137.077

186.233

 

 

(24.848)

35.860

 

 

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

182.400

137.077

186.233

Profit

3.397

3.773

4.069

 

1.86%

2.75%

2.18%

 


 

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 – Legal Form

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

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

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

Yes

19

Major customers

Yes

20

Banking Details

Yes

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

Yes

29

Profitability for last three 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, 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 65.13

UK Pound

1

INR 91.96

Euro

1

INR 80.34

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

VIV

 

 

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

YES

--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.