MIRA INFORM REPORT

 

 

Report No. :

501067

Report Date :

30.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SAMVRI TRADING COMPANY PRIVATE LIMITED

 

 

Registered Office :

Plot No. 219, Pocket -3, Sector-22, Rohini, Delhi-110085

Mob. No.:

91-7259726712 [Mr. Rajiv Sharma]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

20.12.2007

 

 

Com. Reg. No.:

55-171715

 

 

Capital Investment / Paid-up Capital :

INR 7.500 Million

 

 

CIN No.:

[Company Identification No.]

U20211DL2007PTC171715

 

 

IEC No.:

Not Divulged

 

 

GST No.:

07AALCS6548M1ZL

 

 

TIN No.:

07290343547

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AALCS6548M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trading of timber, plywood and allied products and to manufacture, purchase, sell, import, export, device, design, lease or take on lease, exchange or otherwise deal in all kinds of furniture made from Plywood, ply-board, timber, wood, brass, steel, fibre-glass, plastic or any other alloys and all kinds of artistic objects and handicrafts for use in the decoration or furnishing of buildings, whether residential or commercial. [Registered Activity and also As per Memorandum of Association]

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

USD 25200

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2007. It is a wholesale trader of Timber Plywood Board.

 

For the financial year 2017, the revenue of the company has decreased by 52.92% and has incurred operational loss.

 

The moderate financial profile of the company is marked by low reserve base as compared to its capital along with average debt coverage indicators.

 

However, rating weakness is partially offset by equity infused by its promoters.

 

Payment seems to be slow.

 

In view of aforesaid, the company can be considered for business dealings with some caution.

 

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 30.03.2018.

 

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 DECLINED BY

 

Name :

Mr. Rajiv Sharma

Designation :

Director

Contact No.:

91-7259726712

Date :

29.03.2018

 

[91-11-32423552 does not exist]

 

[91-9971318989 not reachable]

 

[91-9917401999 out of service]

 

 

LOCATIONS

 

Registered Office :

Plot No. 219, Pocket -3, Sector-22, Rohini, Delhi-110085, India

Tel. No.:

Not Available

Mobile No.:

91-7259726712 [Mr. Rajiv Sharma]

Fax No.:

Not Available

E-Mail :

rajiv.samvri@gmail.com

Website :

http://www.samvri.org

 

 

Factory :

657, Firni Road, Near Tata Motors, Mundka, New Delhi – 110041, India

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Rajiv Sharma

Designation :

Director

Address :

28-C, MIG Flats, Rampura, Delhi-110035, India

Date of Birth/Age :

29.11.1961

Date of Appointment :

20.12.2007

DIN No.:

00415904

Other Directorship :

CIN/FCRN

Company Name

Begin Date

U51909DL1999PTC098652

SAMRIDHI TECHNO PRODUCTS INDIA PRIVATE LIMITED

20/08/2016

 

 

Name :

Mr. Ashok Kumar Sharma

Designation :

Director

Address :

28-C, MIG Flats, Rampura, Delhi-110035, India

Date of Birth/Age :

24.07.1936

Date of Appointment :

15.09.2016

DIN No.:

01414606

Other Directorship :

CIN/FCRN

Company Name

Begin Date

U51909DL1999PTC098652

SAMRIDHI TECHNO PRODUCTS INDIA PRIVATE LIMITED

10/01/2006

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2017

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Ashok Kumar Sharma

55000

7.33

Chander Shekhar Sharma

45000

6.00

Mahua Das

15000

2.00

Rajiv Sharma

635000

84.67

 

 

 

Total

 

750000

100.00

 

 

AS ON: 30.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters – Individual/ Hindu Undivided Family – Indian

92.00

Public/Other than promoters – Individual/ Hindu Undivided Family – Indian

8.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of timber, plywood and allied products and to manufacture, purchase, sell, import, export, device, design, lease or take on lease, exchange or otherwise deal in all kinds of furniture made from Plywood, ply-board, timber, wood, brass, steel, fibre-glass, plastic or any other alloys and all kinds of artistic objects and handicrafts for use in the decoration or furnishing of buildings, whether residential or commercial. [Registered Activity and also As per Memorandum of Association]

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

99611992

trading of timber plywood board etc

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS: (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

·         Ambica Timber Trade Private Limited

·         Azad Impex Private Limited

·         BCC Cement Private Limited

·         Giriraj Timber Private Limited

·         M.K. Wood India Private Limited

 

 

Customers :

·          Mohini Plywood Products Private Limited

·         R Tech Construction Private Limited

·         NLDK Timber Private Limited

·         PNSC Infrastructure Private Limited

·         Pyramid Collection Private Limited

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         State Bank of Patiala

SMECCC, 59, Community Centre, Naraina Industrial Area, Phase -I, New Delhi - 110028, India

 

 

 

Auditors :

 

Name :

Moudgil Associates

Chartered Accountants

Address :

310/25, Onkar Nagar-B, Tri Nagar, Delhi-110035, India

Tel. No.:

91-11-27384021

Mobile No.:

91-9811160725

E-Mail :

bhardwajca@hotmail.com

PAN No.:

AAQFM4349A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related Party :

Samridhi Techno Products (India) Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

INR 10/- each

INR 7.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

750000

Equity Shares

INR 10/- each

INR 7.500 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET [CONSOLIDATED]

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.      EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

7.500

6.000

6.000

(b) Reserves & Surplus

1.338

3.998

3.382

(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)

8.838

9.998

9.382

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

14.500

10.603

9.784

(b) Deferred tax liabilities (Net)

0.023

0.023

0.023

(c) Other long term liabilities

63.489

0.000

0.000

(d) long-term provisions

2.364

1.996

1.492

Total Non-current Liabilities (3)

80.376

12.622

11.299

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

11.673

11.501

5.356

(b) Trade payables

21.170

128.512

161.058

(c) Other current liabilities

1.218

1.828

3.668

(d) Short-term provisions

0.000

0.321

0.299

Total Current Liabilities (4)

34.061

142.162

170.381

 

 

 

 

TOTAL

123.275

164.782

191.062

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.248

3.144

3.026

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

1.164

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

6.697

4.562

4.213

(c) Deferred tax assets (net)

0.202

0.185

0.140

(d)  Long-term Loan and Advances

1.677

0.030

0.030

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.988

7.921

7.409

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

10.907

65.198

109.515

(c) Trade receivables

93.505

83.790

65.143

(d) Cash and cash equivalents

2.004

0.737

0.751

(e) Short-term loans and advances

2.215

5.132

6.525

(f) Other current assets

1.656

2.004

1.719

Total Current Assets

110.287

156.861

183.653

 

 

 

 

TOTAL

123.275

164.782

191.062

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

118.276

251.246

215.732

 

 

Other Income

0.360

1.644

3.260

 

 

TOTAL                                    

118.636

252.890

218.992

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

112.881

241.327

207.363

 

 

Employees benefits expense

1.598

1.815

1.720

 

 

Other expenses

2.847

4.229

4.843

 

 

TOTAL                                    

117.326

247.371

213.926

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

1.310

5.519

5.066

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

3.619

4.124

3.719

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

(2.309)

1.395

1.347

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.368

0.504

0.825

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

(2.677)

0.891

0.522

 

 

 

 

 

Less

TAX                                                                 

(0.017)

0.275

0.173

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

(2.660)

0.616

0.349

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

28.740

27.812

28.836

 

TOTAL IMPORTS

28.740

27.812

28.836

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

(3.55)

1.03

0.58

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

0.000

0.000

0.000

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

 

Net Cash flow from (used in) Operations

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)

288.56

121.73

110.22

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

1.26

3.00

3.31

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

68.45

194.37

283.49

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.12

0.08

0.05

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.30

1.76

1.67

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.39

0.93

0.94

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

2.96

2.21

1.61

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.85

14.22

18.16

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.50

0.31

0.32

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

0.36

1.34

1.36

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

(2.25)

0.25

0.16

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(2.16)

0.37

0.18

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(30.10)

6.16

3.72

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

3.24

1.10

1.08

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.92

0.64

0.44

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.07

0.06

0.05

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.49

3.68

2.52

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.24

1.10

1.08

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

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

6.000

6.000

7.500

Reserves & Surplus

3.382

3.998

1.338

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.382

9.998

8.838

 

 

 

 

long-term borrowings

9.784

10.603

14.500

Short term borrowings

5.356

11.501

11.673

Current Maturities of Long term debt

0.000

0.000

0.000

Total borrowings

15.140

22.104

26.173

Debt/Equity ratio

1.614

2.211

2.961

 

 

 

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

215.732

251.246

118.276

 

 

16.462

(52.924)

 

 

 

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

215.732

251.246

118.276

Profit/ (Loss)

0.349

0.616

(2.660)

 

0.16%

0.25%

(2.25%)

 


 

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

Yes

18

Major suppliers

Yes

19

Major customers

Yes

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 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

 

 

INDEX OF CHARGES

 

SNO

SRN

CHARGE ID

CHARGE HOLDER NAME

DATE OF CREATION

DATE OF MODIFICATION

DATE OF SATISFACTION

AMOUNT

ADDRESS

1

G15219942

10362478

STATE BANK OF PATIALA

08/06/2012

25/08/2016

-

21000000.0

SMECC, 59, Naraina Industry AreaNarainaDelhiDL110028IN


FIXED ASSETS:

 

Tangible Assets

 

·         Air Conditioner

·         Mobile Phone

·         Water Heater

·         Land

·         Computer

·         Motor

·         Fax Machine

·         Honda Activa, etc

 

 

 

 

 


 

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 65.04

UK Pound

1

INR 92.28

Euro

1

INR 80.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

IND

 


 

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

YES

--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.