MIRA INFORM REPORT

 

 

Report No. :

499713

Report Date :

29.03.2018

 

 

IDENTIFICATION DETAILS

 

Name :

BHARTIA NON CONVENTIONAL PRODUCTS

 

 

Registered Office :

20, New Cotton Market, Nagpur-440018, Maharashtra

Mobile No.:

91-712-6666555

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Establishment :

12.02.2009

 

 

Capital Investment :

INR 8.408 Million

 

 

IEC No.:

5014002650

 

 

TIN No.:

27760633037

 

 

GST No.:

27ABQPB2776F1ZJ

 

 

PAN No.:

[Permanent Account No.]

ABQPB2776F

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer and Exporter of Carborisers, Lustrous, Manganese Oxide, etc. [Confirmed by Management]

 

 

No. of Employees :

16 [Approximately] [In Office = 4 & In Factory = 12]

 

 

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 proprietorship concern established in the year 2009 having satisfactory track record. It is engaged as manufacturer of Carborisers, lustrous, manganese oxide, etc.

 

For the financial year 2017, the concern has achieved top line growth in its revenue as compared to its previous year but has achieved thin profit margin of 0.16% during the year.

 

Rating takes into consideration, the satisfactory financial risk profile marked by adequate net worth base and strong debt protection metrics.

 

Rating continues to derive strength from its long and established track record of its business operations backed by its well-experienced proprietor.

 

Payment seems to be usually 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 29.03.2018

 

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 :

Mrs. Jaya Agrawal

Designation :

Head – Finance and Accounts

Contact No.:

91-8411975005

Date :

26.03.2018

 

 

LOCATIONS

 

Registered Office :

20, New Cotton Market, Nagpur-440018, Maharashtra, India

Tel. No.:

91-712-6666555

Mobile No.:

91-9422102634/ 8411975005 [Mrs. Jaya Agrawal]

Fax No.:

Not Available

E-Mail :

info@bhartias.com

ca.chd@bhartias.com

Website :

http://www.bhartias.com

Location :

Owned

 

 

Factory :

C-20 MIDC Industrial Area, Ghuggus Road, Chandrapur-442406 Maharashtra, India

Location :

Owned

 

 

Branch Office:

Nabarand P.O Suryapur, P.S Titargarh, Kolkata-700121, West Bengal, India

E-Mail :

bncp.kol@bhartias.com

Location :

Owned

 

 

SOLE PROPRIETOR

 

Name :

Mr. Harsh Santkumar Bhartia

Designation :

Proprietor

Address :

416 Saraswati Apartment, Dharampeth, Nagpur-440010, Maharashtra, India

Date of Birth/Age :

39 Years

Qualification :

B.Com LLB

Experience :

17 years

PAN No.:

ABQPB2776F

 

 

KEY EXECUTIVES

 

Name :

Mrs. Jaya Agrawal

Designation :

Head – Finance and Accounts

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Carborisers, Lustrous, Manganese Oxide, etc. [Confirmed by Management]

 

 

Products/ Services :

Carborisers, Lustrous , Manganese Oxide, etc.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

Indonesia

 

 

Imports :

 

Products :

Raw Material

Countries :

China

 

 

Terms :

 

Selling :

Cash, L/C and Credit [30 Days]

 

 

Purchasing :

Cash, L/C and Credit [30 Days]

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Wholesalers and End Users

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

16 [Approximately] [In Office = 4 & In Factory = 12]

 

 

Bankers :

 

Bank Name:

HDFC Bank Limited

Branch:

Opposite Police Headquarters Mull Road, Chandrapur - 442401, Maharashtra, India

Person Name (with Designation):

--

Contact Number:

--

Name of Account Holder:

1053279000010

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

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

Credit Limit = INR 22.500 Million

 

Account Operation:

--

Remarks:

--

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

HDFC Bank

0.950

22.061

HDFC Term Loan Account

10.999

16.501

Loan L & T

0.574

1.436

Loan Mahindra

0.518

0.000

Vehicles

0.171

0.000

Bank OD

22.177

0.000

 

 

 

Total

 

35.389

39.998

 

 

 

Auditors :

 

Name :

Jain Mukeshkumar and Company

Chartered Accountants

Address :

Shop No Honey Palace, Ambedkar Square, Nagpur-440008, Maharashtra, India

Mobile No.:

91-9890319677

E-Mail :

caroopaagarwal@gmail.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Particulars

INR in Million

 

Opening Balance

7.853

Add: Credit During the year

1.052

Less: Debit During the Year

1.242

Add: Profit for the year

0.745

 

 

Total

8.408

 

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2017

31.03.2016

SHAREHOLDERS FUNDS

 

 

 

1] Capital Account

 

8.408

7.853

2] Reserves & Surplus

 

0.000

0.000

3] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

8.408

7.853

LOAN FUNDS

 

 

 

1] Secured Loans

 

35.389

39.998

2] Unsecured Loans

 

138.700

7.209

TOTAL BORROWING

 

174.089

47.207

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

182.497

55.060

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

40.465

41.200

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.000

0.000

DEFERRED TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
28.668
21.408

 

Sundry Debtors

 
135.163
60.495

 

Cash & Bank Balances

 
28.562
12.537

 

Other Current Assets

 
4.688
8.984

 

Loans & Advances

 
18.484
2.446

Total Current Assets

 
215.565
105.870

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
73.022
91.847

 

Other Current Liabilities

 
0.511
0.163

 

Provisions

 
0.000
0.000

Total Current Liabilities

 
73.533
92.010

Net Current Assets

 
142.032
13.860

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

182.497

55.060

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

 

Sales

 

458.786

247.480

 

 

Other Income

 

0.000

0.037

 

 

TOTAL                                    

 

458.786

247.517

 

 

 

 

 

Less

EXPENSES

 

 

 

 

                 Cost of Goods Sales

 

345.139

174.894

 

 

Audit Fees

 

0.025

0.010

 

 

Business Promotions

 

2.595

0.514

 

 

Weighted Charges

 

0.050

0.000

 

 

Jamshedpur

 

3.184

0.000

 

 

Kolkata

 

4.257

0.000

 

 

Pune

 

3.590

0.000

 

 

Chennai

 

3.699

0.000

 

 

Faridabad

 

2.669

0.000

 

 

Guwahati

 

1.973

0.000

 

 

Consultancy Fees

 

4.357

0.000

 

 

Branch expenses

 

0.000

10.993

 

 

Consultancy Charges

 

0.487

0.164

 

 

Commission

 

0.004

0.162

 

 

Conveyance

 

0.252

0.163

 

 

Detaining Charges

 

0.053

0.017

 

 

Distribution Expenses

 

0.001

0.190

 

 

Discount Charges

 

0.816

1.095

 

 

Education Allowance

 

0.056

0.000

 

 

ESIC

 

0.003

0.000

 

 

Electricity Charges

 

2.537

2.522

 

 

Excise Duty Paid

 

11.742

8.875

 

 

Factory Expenses

 

1.967

0.220

 

 

Fees and Subscription

 

0.165

0.099

 

 

Godown Expenses

 

0.371

0.533

 

 

Good Inward Expenses

 

9.244

0.000

 

 

Good Outward Expenses

 

14.986

10.682

 

 

Helper Allowances

 

0.059

0.075

 

 

Import Expenses

 

3.988

3.462

 

 

Insurance

 

0.147

0.136

 

 

Labour Charges

 

1.749

1.531

 

 

Legal Expenses

 

0.085

0.371

 

 

Loading and Unloading Expenses

 

0.046

0.052

 

 

Misc Expenses

 

0.186

0.256

 

 

Office Expenses

 

1.381

0.055

 

 

Others Expenses

 

0.377

0.119

 

 

Courier Charges

 

0.024

0.019

 

 

Diesel and Petrol

 

0.172

0.000

 

 

Printing and Stationery

 

0.059

0.022

 

 

Production Expenses

 

2.621

0.000

 

 

Processing Fees

 

0.158

0.236

 

 

Project Expenses

 

0.039

0.025

 

 

Stores and Consumable

 

0.436

1.084

 

 

Rahadari Expenses

 

0.001

0.097

 

 

Royalty Paid

 

0.090

0.000

 

 

Rent

 

0.738

0.259

 

 

Repairs and Maintenance [Building]

 

0.917

0.403

 

 

Repairs and Maintenance [Factory Shed]

 

0.120

0.220

 

 

Repairs and Maintenance [Machine]

 

0.195

0.479

 

 

Repairs and Maintenance [Vehicle]

 

0.095

0.002

 

 

Salary

 

8.650

4.247

 

 

Sales Tax Expenses

 

7.535

5.828

 

 

Security Expenses

 

1.004

0.816

 

 

Service Tax Paid

 

0.573

0.602

 

 

Staff Welfare

 

0.379

1.144

 

 

Employees Meal in Office Premises

 

0.202

0.127

 

 

Shortage Expenses

 

0.381

0.141

 

 

Swacch Bharat Cess

 

0.006

0.002

 

 

Telephone Expenses

 

0.525

0.598

 

 

Travelling Expenses

 

1.958

3.363

 

 

Transportation Charges

 

0.438

0.009

 

 

Vehicle Expenses

 

0.128

0.009

 

 

Water Charges

 

0.122

0.059

 

 

TOTAL                                    

 

449.806

236.981

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST AND  DEPRECIATION AND AMORTISATION

 

8.980

10.536

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

4.069

5.681

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE, DEPRECIATION AND AMORTISATION

 

4.911

4.855

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

4.166

4.210

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

 

0.745

0.645

 


 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

107.53

89.22

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

3.39

4.09

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

77.22

191.68

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.31

0.49

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

0.22

0.26

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.97

0.95

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

20.71

6.01

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

25.24

12.63

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

4.81

5.25

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

2.21

1.85

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

 

0.16

0.26

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

0.29

0.44

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

8.86

8.21

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

1.02

1.07

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

0.88

0.85

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.03

0.05

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

20.71

6.01

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

1.02

1.07

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Capital Accounts

7.853

8.408

Reserves & Surplus

0.000

0.000

Net worth

7.853

8.408

 

 

 

Secured Loan

39.998

35.389

Unsecured Loan

7.209

138.700

Total borrowings

47.207

174.089

Debt/Equity ratio

6.011

20.705

 

 


 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

247.480

458.786

 

 

85.383

 

 


 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

247.480

458.786

Profit/ (Loss)

0.645

0.745

 

0.26%

0.16%

 

 

 

 

 


 

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

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

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

Yes

26

Turnover of firm for last two years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

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

 


 

UNSECURED LOANS

 

PARTICULARS  

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

From Family Members and Relatives

138.700

7.209

 

 

 

Total

 

138.700

7.209

 


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

Indian Rupees

US Dollar

1

INR 65.04

UK Pound

1

INR 92.28

Euro

1

INR 80.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHW

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

RUP

 


 

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.

 
 

·