MIPL-Logo

3decades

 

 

MIRA INFORM REPORT

 

 

Report No. :

503563

Report Date :

30.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

MICHIGAN STONES PRIVATE LIMITED

 

 

Registered Office :

No.D-4, Apurva Saphire, 87/2, 3rd Cross, Jyoti Nagar, Gottigere, Bangalore - 560083, Karnataka

Tel. No.:

91-80-41708191

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

05.09.2007

 

 

Com. Reg. No.:

08-043792

 

 

Capital Investment / Paid-up Capital :

INR 10.000 Million

 

 

CIN No.:

[Company Identification No.]

U14100KA2007PTC043792

 

 

IEC No.:

[Import-Export Code No.]

0707016649

 

 

GSTN :

[Goods & Service Tax Registration No.]

29AAFCM2093R1ZP

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCM2093R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

  • Trading policing of granite stones.
  • Processor and Trader of Granite Stone and Marbles. (Confirmed by Management)

 

 

No. of Employees :

25 (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 270000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2007. It is a processor and trader of granite stone and marbles.

 

For the financial year ended 2017, the company has achieved a favourable growth of 22.21% in its revenue as compared to the previous year’s revenue and has reported an average net profit margin of 1.45%.

 

The satisfactory financial position of the company is reflected by adequate networth base along with low debt balance sheet profile and acceptable liquidity position.

 

Business is active. Payment seems to be usually correct.

 

In view of aforesaid, the company 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 31-03-2018.

 

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 30.04.2018

 

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. Nand Kumar

Designation :

Accounts Manager

Contact No.:

91-80-41708191

Date :

11.04.2018

 

LOCATIONS

 

Registered Office :

No.D-4, Apurva Saphire, 87/2, 3rd Cross, Jyoti Nagar, Gottigere, Bangalore - 560083, Karnataka, India

Tel. No.:

91-80-41708191

Mobile No.:

91-7053128525 (Mr. Amit Khabya)

Fax No.:

91-80-39350709

E-Mail :

accounts@michgastones.com

info@michgastones.com

michiganstones@yahoo.com

Website :

www.michiganstones.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON 30.09.2017

 

Name :

Mr. Amit Khabya

Designation :

Director

Address :

4204 Nandi Park Apartment, Block Kusuma (Iv) Gottigere , Banergatta Main Road, Bangalore - 560083, Karnataka, India

Date of Birth/Age :

30.06.1975

Date of Appointment :

05.09.2007

DIN No.:

01742574

 

 

Name :

Mr. Chandrakanta Adhikari

Designation :

Director

Address :

5307 Nandi Park Apartments Gottigere, Banergatta Main Road, Bangalore - 560083, Karnataka, India

Date of Birth/Age :

01.01.1974

Date of Appointment :

05.09.2007

DIN No.:

01742634

 

KEY EXECUTIVES

 

Name :

Mr. Nand Kumar

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2017                                                   

 

Names of Shareholders

 

No. of Shares

 

Amit Khabya

 

145000

Chandrakant Abhikari

 

28596

Vijay Rana

 

5800

Ranjan Bhera

 

4000

Padma Kumari

 

2000

Latha Chander

 

2000

Mummun Surana

 

2910

Anuradha

 

2200

Ameer Aboula

 

1600

Kavita

 

1000

Nr Singhvi

 

1600

Mahaveer Lothari

 

3780

Anil Jain

 

5000

Badrinath Vanijya Private Limited

 

20000

Chitranjan Patra

 

9820

 

 

AS ON 30.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters (Individual/Hindu Undivided Family - Indian)

31.20

Promoters (Bodies corporate)

68.80

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

  • Trading policing of granite stones.
  • Processor and Trader of Granite Stone and Marbles. (Confirmed by Management)

 

 

Products :

ITC Code No.

 

Product Descriptions

99885370

Stone cutting, shaping and finishing services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Egypt

·         USA

·         Argentina

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

L/C, Cheque and Credit

 

 

Purchasing :

L/C, Cheque and Credit

 

PRODUCTION STATUS: NOT AVAILABLE

 


 

GENERAL INFORMATION

 

Suppliers :

·         Shri Nakoda Granites

·         City Granites

 

 

Customers :

Wholesalers, Retailers and End Users

 

·         Everland Investment

·         Fadobra Ventures Limited

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

 

Banker Name :

State Bank of India

Branch :

22, J.C.ROAD, Bangalore City Branch, Bangalore - 560002, Karnataka, India

Person Name (With Designation) :

--

Contact Number :

91-80-22273093 (Ringing)

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

 

 

From state bank of india

33.983

13.870

 

 

 

Total

 

33.983

13.870

 

 

 

Auditors :

 

Name :

Bhandari Pincha and Surana

Chartered Accountants

Address :

324/325, 1st Floor, Prabhat Complex, K G Road, Bangalore - 560009, Karnataka, India

PAN No.:

AAGFB7968L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Related Parties :

·         Michigan Exports

·         Luxury Granites

·         Alsa Commodities Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

999979

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 


 

FINANCIAL DATA

[all figures are in Indian Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

 

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

10.000

10.000

9.263

(b) Reserves & Surplus

87.143

77.922

65.996

(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)

97.143

87.922

75.259

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.025

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.025

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

33.983

13.870

34.372

(b) Trade payables

94.687

55.684

73.613

(c) Other current liabilities

1.713

2.638

4.900

(d) Short-term provisions

4.107

2.960

2.680

Total Current Liabilities (4)

134.490

75.152

115.565

 

 

 

 

TOTAL

231.633

163.074

190.849

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.878

7.125

7.708

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.085

0.047

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.166

0.129

0.160

Total Non-Current Assets

7.129

7.301

7.868

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

11.094

15.110

14.418

(c) Trade receivables

160.280

125.299

140.148

(d) Cash and cash equivalents

45.317

8.059

18.706

(e) Short-term loans and advances

1.166

1.298

1.225

(f) Other current assets

6.647

6.007

8.484

Total Current Assets

224.504

155.773

182.981

 

 

 

 

TOTAL

231.633

163.074

190.849

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

 

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

636.395

520.746

510.231

 

 

Other Income

0.616

0.427

0.449

 

 

TOTAL                                    

637.011

521.173

510.680

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

505.781

421.841

428.741

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

4.016

(0.692)

(8.216)

 

 

Employees benefits expense

10.144

9.937

7.205

 

 

Other expenses

23.806

18.624

16.495

 

 

Operative cost of export

78.346

59.465

54.997

 

 

TOTAL                                    

622.093

509.175

499.222

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

14.918

11.998

11.458

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

1.057

1.912

2.296

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

13.861

10.086

9.162

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.571

0.725

1.039

 

 

 

 

 

 

PROFIT BEFORE TAX

13.290

9.361

8.123

 

 

 

 

 

Less

TAX                                                                 

4.068

2.889

2.706

 

 

 

 

 

 

PROFIT AFTER TAX

9.222

6.472

5.417

 

 

 

 

 

 

Earnings Per Share (INR)

9.22

7.00

5.85

 

 

Particulars

 

 

 

31.03.2018

Sales Turnover (Approximately)

 

 

730.000

 

Expected Sales (2018-2019): INR 800.000 Million

 

The above information has been parted by Mr. Nand Kumar (Accounts Manager)

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

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)

91.93

87.82

100.26

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.97

4.16

3.64

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

68.33

48.18

62.67

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.34

0.79

0.79

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

2.17

1.68

1.49

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.58

0.46

0.61

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.35

0.16

0.46

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.38

0.85

1.54

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.07

0.08

0.10

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

14.11

6.28

4.99

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.45

1.24

1.06

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

3.98

3.97

2.84

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

9.49

7.36

7.20

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.67

2.07

1.58

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.59

1.87

1.46

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.42

0.54

0.39

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.40

1.39

3.71

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.67

2.07

1.58

 

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

9.263

10.000

10.000

Reserves & Surplus

65.996

77.922

87.143

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

75.259

87.922

97.143

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

34.372

13.870

33.983

Total borrowings

34.372

13.870

33.983

Debt/Equity ratio

0.457

0.158

0.350

 

 

 

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

510.231

520.746

636.395

 

 

2.061

22.208

 

 

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

510.231

520.746

636.395

Profit

5.417

6.472

9.222

 

1.06%

1.24%

1.45%

 

 

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

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)

Yes

16

No. of employees

Yes

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

Yes

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

Yes

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

B98832140

10332685

STATE BANK OF INDIA

23/01/2012

22/03/2018

-

49800000.0

BANGALORE CITY BRANCH,NO. 22, J.C. ROAD, BANGALORE- 560002 INDIA

 

FIXED ASSETS:

 

·         Vehicles

·         Furniture and Fixtures

·         Computers

·         Land

·         Computers

·         Office Equipment’s

 


 

 

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 65.22

UK Pound

1

INR 92.77

Euro

1

INR 80.34

 

 

INFORMATION DETAILS

 

Information Gathered by :

RUB

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

RKI

 


 

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

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.