MIRA INFORM REPORT

 

 

Report No. :

500042

Report Date :

31.03.2018

 

 

 

 

IDENTIFICATION DETAILS

 

Name :

MK AGRO SERVICES

 

 

Registered Office :

Shop No.: 6 & 7, Nakoda Plaza, Athavada Bazar, Ratnagiri-415612, Maharashtra

Mobile No.:

91-8275392578/ 9860325577 [Mr. Mandar Sanjay Khedekar]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

2014

 

 

Capital Investment :

INR 0.492 Million

 

 

IEC No.:

Not Applicable [As informed by the management that firm does not have export and import]

 

 

TIN No.:

27701389573

 

 

GST No.:

27BGAPK3742E1ZP

 

 

PAN No.:

[Permanent Account No.]

BGAPK3742E

 

 

Legal Form :

Sole Proprietary Concern [Confirmed by Management]

 

 

Line of Business :

Distributor, Trader and Retailer of Drip Lines System, Button Dripper, Compensated Dripper, Micro Sprinkler Screen Filters, NMC Controller, Disk Filter, etc. [From Indirect Sources]

 

 

No. of Employees :

05 [Approximately] [As per Site Visit]

 

 

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 1400 [INR 91111.72]

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Mr. Mandar Sanjay Khedekar (Proprietor) has only claimed that subject is a proprietorship concern further he denied to provide any information.

 

However, as per information gathered from other sources subject established in the year 2014 and it is a distributor, trader and retailer of  Drip Line System, Button Dripper, Compensated Dripper, Micro Sprinkler, Screen Filters and NMC Controller.

 

For the financial year 2017, the concern has achieved a massive growth in its revenue as compared to previous year and has reported decent profit margin of 10.46%.

 

The moderate financial profile of the company is marked by modest capital base along with poor debt coverage indicators due to high debt balance sheet profile.

 

Payment seems to be slow.

 

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

 

Note: Site Visit was conducted at the given address and our executive has successfully traced the subject at the given address.

 

At the premises, our executive met, Mr. Mandar Sanjay Khedekar (Proprietor) but he denied to provide any information.

 

During the site visit our executive enquired with neighbour companies (Siraj Agency and Jagdamba Garments) and they claimed that subject is situated on the given address and also gave positive feedback about the subject.

 

As per our executive’s observation it is a 1 storey building and subject situated on the ground floor. Location was easy to find and locality appears to be commercial. Area seems to be upmarket. Total area of premises is 180 (sq. ft.) and 05 employees were sighted at the premises.

 

Name board of the subject was sighted.

 

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 31.03.2018

 

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. Mandar Sanjay Khedekar

Designation :

Proprietor

Contact No.:

91-8275392578

Date :

30.03.2018

 

 

LOCATIONS

 

Registered Office :

Shop No.: 6 & 7, Nakoda Plaza, Athavada Bazar, Ratnagiri-415612, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-8275392578/ 9860325577 [Mr. Mandar Sanjay Khedekar]

Fax No.:

Not Available

E-Mail :

mkagroservices@gmail.com

Area:

180 Sq. Ft. [As per Site Visit]

Locality:

Commercial [As per Site Visit]

           

 

SOLE PROPRIETOR [CONFIRMED BY MANAGEMENT]

 

Name :

Mr. Mandar Sanjay Khedekar

Designation :

Proprietor

Date of Birth :

03.05.1990

PAN No.:

BGAPK3742E

 

 

BUSINESS DETAILS

 

Line of Business :

Distributor, Trader and Retailer of Drip Lines System, Button Dripper, Compensated Dripper, Micro Sprinkler Screen Filters, NMC Controller, Disk Filter, etc. [From Indirect Sources]

 

 

Products/ Services :

·         Drip Lines System

·         Button Dripper

·         Compensated Dripper

·         Micro Sprinkler Screen Filters

·         NMC Controller

·         Disk Filter, etc.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

“Kirloskar”

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

05 [Approximately] [As per Site Visit]

 

 

Bankers :

 

Bank Name:

State Bank of India

Branch:

Not Divulged

Person Name (with Designation):

--

Contact Number:

--

Name of Account Holder:

--

Account Number:

--

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

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

Kotak Bank Vehicle Loan

0.249

0.305

Chiplun Ngari Sahakari Bank

0.481

1.285

SBI CC A/c

1.734

0.000

 

 

 

Total

 

2.464

1.590

 

 

 

Auditors :

 

Name :

Fakih and Company

Chartered Accountants

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Particulars

Amount

Particulars

Amount

To Personal Drawing

0.161

By Opening Balance

0.343

To TDS

0.001

By Interest on Saving A/Cs

0.000

To LIC

0.008

By Net Business Income

0.319

To Closing Balance

 

0.492

 

 

Total

0.662

Total

0.662

 

 

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

 

0.492

0.343

2] Reserves & Surplus

 

0.000

0.000

NETWORTH

 

0.492

0.343

LOAN FUNDS

 

 

 

1] Secured Loans

 

2.464

1.590

2] Unsecured Loans

 

0.417

0.250

TOTAL BORROWING

 

2.881

1.840

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

3.373

2.183

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

0.679

0.708

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.272

0.425

DEFERRED TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
2.254
0.700

 

Sundry Debtors

 
0.303
0.019

 

Cash & Bank Balances

 
0.025
0.331

 

Other Current Assets

 
0.000
0.000

 

Loans & Advances

 
0.000
0.000

Total Current Assets

 
2.582
1.050

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
0.160
0.000

 

Other Current Liabilities

 
0.000
0.000

 

Provisions

 
0.000
0.000

Total Current Liabilities

 
0.160
0.000

Net Current Assets

 
2.422
1.050

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

3.373

2.183

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2017

31.03.2016

 

SALES

 

 

 

 

 

Sales

 

3.049

0.176

 

 

Other Income

 

0.808

0.160

 

 

TOTAL                                    

 

3.857

0.336

 

 

 

 

 

Less

EXPENSES

 

 

 

 

                 Cost of Goods Sales

 

2.487

0.140

 

 

Advertisement Expenses

 

0.018

0.003

 

 

Electricity Charges

 

0.008

0.002

 

 

Labour/ Job Charges

 

0.011

0.000

 

 

Printing and Stationery Expenses

 

0.015

0.000

 

 

Salary and wages

 

0.179

0.000

 

 

Travelling Expenses

 

0.063

0.012

 

 

Insurance Expenses

 

0.011

0.000

 

 

Courier and Postage

 

0.002

0.000

 

 

Telephone and Postage

 

0.012

0.003

 

 

Rent Expenses

 

0.192

0.019

 

 

Office Expenses

 

0.031

0.013

 

 

Sundry Expenses

 

0.023

0.001

 

 

TOTAL                                    

 

3.052

0.193

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST AND  DEPRECIATION AND AMORTISATION

 

0.805

0.143

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

0.349

0.034

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE, DEPRECIATION AND AMORTISATION

 

0.456

0.109

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

0.137

0.068

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

 

0.319

0.041

 


 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

 

36.27

39.40

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

 

10.06

9.26

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

 

23.48

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

 

0.36

0.20

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

 

1.19

0.20

 

LEVERAGE RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

 

0.86

0.84

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

 

5.86

5.36

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

 

1.17

0.73

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

 

1.38

2.06

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

 

2.31

4.21

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

 

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

 

10.46

23.30

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

 

9.03

1.88

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

 

64.84

11.95

 

SOLVENCY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

 

4.95

5.90

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

 

1.04

3.10

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

 

0.14

0.16

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

 

5.86

5.36

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

 

4.95

5.90

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 Account

0.343

0.492

Reserves & Surplus

0.000

0.000

Net worth

0.343

0.492

 

 

 

Secured Loan

1.590

2.464

Unsecured Loan

0.250

0.417

Total borrowings

1.840

2.881

Debt/Equity ratio

5.364

5.856

 

 


 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

0.176

3.049

 

 

1,632.386

 

 


 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2016

31.03.2017

 

INR In Million

INR In Million

Sales

0.176

3.049

Profit

0.041

0.319

 

23.30%

10.46%

 

 

 


 

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

Yes

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

No

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)

No

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

 


 

OBSERVATION POINTS

 

Name of Company :

MK AGRO SERVICES

 

 

Address :

Shop No.: 6 & 7,Nakoda Plaza, Athavada Bazar, Ratnagiri-415612, Maharashtra, India

Contact No.:

91-8275392578/ 9860325577

 

 

Date of Visit :

28.03.2018

 

 

Person to whom we met:

Mr. Mandar Sanjay Khedekar [Proprietor]

 

 

Name Board :

Sighted

 

 

Location:

Easy

 

 

Landmark (If Any):

Jagdamb Garments

 

 

Total Floors of the Building :

Ground + 1 Floors

 

 

Subject situated on:

Ground Floor

 

 

Locality:

Commercial  

 

 

Area of Premises:

180 Sq. Ft.

 

 

Area :

Upmarket  

 

 

No. of employees seen at premises:

05 [Approximately]

 

 

Visibility of Items:

·         Telephone

·         Computers

·         Air Conditioner

 

 

Neighbours Interview :

Our executive enquired with neighbour companies (Siraj Agency and Jagdamba Garments) and they claimed that subject is situated on the given address and also gave positive feedback about the subject.

 

 

Proof of visit:

Photos

 

 

UNSECURED LOANS

 

PARTICULARS  

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

Sanjay Khedekar

0.155

0.250

Nafa Loan

0.262

0.000

 

 

 

Total

 

0.417

0.250

 


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 :

SUP

 

 

Analysis Done by :

VAR

 

 

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

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.

 
 

·