MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

511896

Report Date :

30.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SWAN MACHINE TOOLS PRIVATE LIMITED

 

 

Registered Office :

'Swastik'-2, Sarela Society, Near Bank Of Baroda, Commerce College Road, Navrangpura, Ahmedabad -380009, Gujarat

Tel. No.:

91-79-27540999

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

04-054862

 

 

Com. Reg. No.:

04-054862

 

 

Capital Investment / Paid-up Capital :

INR 2.927 Million

 

 

CIN No.:

[Company Identification No.]

U29220GJ2008PTC054862

 

 

IEC No.:

[Import-Export Code No.]

0810001021

 

 

PAN No.:

[Permanent Account No.]

AAMCS3087J

 

 

GSTN :

[Goods & Service Tax Registration No.]

24AAMCS3087J1ZY

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in manufacturing of tanker, trailers body parts etc. (Registered Activity)

 

 

No. of Employees :

Information denied by the management

 

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 11000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2008 and it is engaged as seller of machine tools, engineering tools, hardware, and hand tools.

 

For the financial year 2017, the company has achieved marginal growth in its revenue as compared to its previous year along with thin profit margin during the year.

 

The company possesses moderate financial risk profile marked by modest net worth base and low debt coverage indicators.

 

Rating gets constrained on account of its low profitability due to its presence in highly competitive industry.

 

Payment seems to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealing 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

 

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 30.05.2018

 

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 DENIED BY

 

Name :

Mr. Krupal D Shah

Designation :

Director

Contact No.:

91-9099989274

 

 

Name :

Mr. Dilipbhai Nyalchandbhai Shah

Designation :

Director

Contact No.:

91-9099989275

Date :

26.05.2018

 

LOCATIONS

 

Registered Office :

'Swastik'-2, Sarela Society, Near Bank Of Baroda, Commerce College Road, Navrangpura, Ahmedabad -380009, Gujarat, India 

Tel. No.:

91-79-27540999

Mobile No.:

91-9099989274 (Mr. Krupal D Shah)

91-9099989275 (Mr. Dilipbhai Nyalchandbhai Shah)

Fax No.:

Not Available

E-Mail :

emailsforit@yahoo.co.in

Website :

http://www.swanmachinetools.net

 

 

Head Office :

Menit House, Kadia Kui, Relief Road Kalupur Railway Station, Ahmedabad - 380001, Gujarat, India

Tel. No.:

91-79-22178316

Fax No.:

91-79-22163446

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Dilipbhai Nyalchandbhai Shah

Designation :

Director

Address :

C/7, Vimal Apartment, Ellisbridge, Ahmedabad – 380007, Gujarat, India  

Date of Birth/Age :

11.01.1959

Date of Appointment :

25.08.2008

PAN No.:

ACOPS3476L

DIN No.:

02206967

 

 

Name :

Mr. Krupal D Shah

Designation :

Director

Address :

C/7, Vimal Apartment, Ellisbridge, Ahmedabad – 380007, Gujarat, India  

Date of Birth/Age :

31.07.1989

Date of Appointment :

25.08.2008

PAN No.:

BLVPS7434R

DIN No.:

02206968

 

 

Name :

Mr. Tarulatta Dilipkumar Shah

Designation :

Director

Address :

C/7 Vimal Apptment Near, Devbhumi Apartment, Driving Road, Navrangpura, Ahmedabad 380009, Gujarat, India   

Date of Birth/Age :

03.03.1964

Date of Appointment :

25.08.2008

PAN No.:

ACJPS7873F

DIN No.:

02218726

 

MAJOR SHAREHOLDERS

 

As on 30.09.2017

 

Names of Shareholders

No. of Shares

Dilipbhai Nyalchandbhai Shah

179000

Tarulatta Dilipkumar Shah

60500

Krupal D Shah

33000

Dilipbhai Nyalchandbhai Shah (HUF)

10000

Arpita Dilipbhai Shah

10000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

93.17

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

6.83

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in manufacturing of tanker, trailers body parts etc. (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

84661010

Hand Tools, Machine Tools

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

  • HDFC Bank Limited
  • Kotak Mahindra Bank Limited

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

From Bank

HDFC Bank Limited

17.882

18.408

Total

17.882

18.408

 

Auditors :

 

Name :

Shantilal k. Shah and Company

Chartered Accountants

Address :

A/2, Jalvihar Flats, Behind Ajanta Comm. Centre, Ashram Road, Ahmedabad – 380014, Gujarat, India

Tel. No.:

91-79-27541907

Fax No.:

91-79-27540999

Income-tax PAN of auditor or auditor's firm :

AAFFS5277A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Other related party :

  • Dilip N Shah (HUF)

 


 

CAPITAL STRUCTURE

 

As on 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

INR 10/- each

INR 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

292700

Equity Shares

INR 10/- each

INR 2.927 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR 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

2.927

2.925

2.925

(b) Reserves & Surplus

0.929

0.882

0.867

(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)

3.856

3.807

3.792

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

32.785

31.553

26.772

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

32.785

31.553

26.772

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

16.605

19.811

17.959

(c) Other current liabilities

0.020

0.919

1.165

(d) Short-term provisions

0.391

1.056

0.485

Total Current Liabilities (4)

17.016

21.786

19.609

 

 

 

 

TOTAL

53.657

57.146

50.173

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.435

0.489

0.675

(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)

0.074

0.074

0.042

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.025

0.025

Total Non-Current Assets

0.509

0.588

0.742

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

29.182

32.371

28.367

(c) Trade receivables

22.160

21.961

18.876

(d) Cash and cash equivalents

1.179

1.104

1.569

(e) Short-term loans and advances

0.384

0.698

0.472

(f) Other current assets

0.243

0.424

0.147

Total Current Assets

53.148

56.558

49.431

 

 

 

 

TOTAL

53.657

57.146

50.173

 

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

74.441

73.022

65.936

 

Other Income

0.000

0.000

0.000

 

TOTAL

74.441

73.022

65.936

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

61.357

67.052

56.087

 

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

3.189

(4.003)

2.707

 

Employees benefits expense

3.029

2.653

2.504

 

Other expenses

3.037

2.839

2.388

 

TOTAL

70.612

68.541

63.686

 

 

 

 

 

 

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

3.829

4.481

2.250

 

 

 

 

 

Less

FINANCIAL EXPENSES

3.539

3.988

1.675

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.290

0.493

0.575

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.243

0.259

0.376

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.047

0.234

0.199

 

 

 

 

 

Less

TAX

0.000

0.073

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.047

0.161

0.199

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

0.16

0.55

0.68

 

 

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

2.570

(1.344)

(6.773)

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

2.570

(1.344)

(6.773)

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

108.66

109.77

104.49

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.36

3.33

3.49

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

98.78

107.84

116.87

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.13

0.14

0.08

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

8.80

9.16

3.33

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.93

0.93

0.92

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

8.50

8.29

7.06

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

4.41

5.72

5.17

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.11

0.13

0.18

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.08

1.12

1.34

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.06

0.22

0.30

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.09

0.28

0.40

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

1.22

4.23

5.25

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

3.12

2.60

2.52

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.41

1.11

1.07

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.07

0.07

0.08

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

11.20

10.79

9.15

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.12

2.60

2.52

 

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

2.925

2.925

2.927

Reserves & Surplus

0.867

0.882

0.929

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

3.792

3.807

3.856

 

 

 

 

long-term borrowings

26.772

31.553

32.785

Short term borrowings

0.000

0.000

0.000

Total borrowings

26.772

31.553

32.785

Debt/Equity ratio

7.060

8.288

8.502

 

 

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

65.936

73.022

74.441

 

 

10.747

1.943

 

 

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

65.936

73.022

74.441

Profit

0.199

0.161

0.047

 

0.30%

0.22%

0.06%

 


 

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)

No

16]

No. of employees

No

17]

Details of sister concerns

No

18]

Major suppliers

No

19]

Major customers

No

20]

Banking Details

No

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

 

UNSECURED LOAN

 

PARTICULAR

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Dilip N Shah

6.964

5.560

Krupal D Shah

3.568

3.734

Tarulata D Shah

4.371

3.851

Total

14.903

13.145

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY 

 

FIXED ASSETS

  • Land
  • Building
  • Furniture and Fixture
  • Computer
  • Office Equipment

 

 

 

 

 

 


 

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 67.52

UK Pound

1

INR 91.48

Euro

1

INR 80.52

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

NIS

 

 

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

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.