MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

507393

Report Date :

07.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PAYAL LIFTING INDUSTRIES

 

 

Registered Office :

RZ-40, Gali No. 2, Nala Par, East Sagarpur, New Delhi – 110046

Tel No.:

91-11-68888809

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Year of Establishment :

2008

 

 

Capital Investment :

INR 3.117 Million

 

 

IEC No.:

[Import-Export Code No.]

0515933104

 

 

TIN No.:

07156907711

 

 

GSTN :

[Goods & Service Tax Registration No.]

07AQZPK8018M1ZY

 

 

PAN No.:

[Permanent Account No.]

AQZPK8018M

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer and Exporter of EOT Cranes, Goods Carrier Lift and Providing Services for Installation and Maintenance Services. [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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a proprietary concern established in the year 2008. It is a manufacturer and exporter of EOT cranes, goods carrier lifts. It is also engaged in providing services for installation and maintenance.

 

As per the financial of 2017, the concern has reported a decline in its revenue as compared to the previous year but has managed to maintain an average net profit margin of 4.68%.

 

The overall financial position of the concern seems to be satisfactory marked by average capital base along with low debt balance sheet profile.

 

Payment seems to be slow but correct.

 

In view of aforesaid, the concern can be considered for business dealings at usual trade terms and condition.

 

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 31-03-2018.

 

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 07.05.2018

 

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 PARTED BY

 

Name :

Mr. Vinod Kumar

Designation :

Proprietor

Contact No.:

91-9555152828

Date :

03.05.2018

 

Given numbers [91-9891608150/ 9250627620] does not belongs to the subject concern

 

LOCATIONS

 

Registered Office :

RZ-40, Gali No. 2, Nala Par, East Sagarpur, New Delhi – 110046, India

Tel. No.:

91-11-68888809

Mobile No.:

91-9555152828/ 8920846721 [Mr. Vinod Kumar]

Fax No.:

Not Available

E-Mail :

payallifting2000@yahoo.com.

vinodkumarsomsom@gmail.com

Website :

www.payallifting.com

Area :

3119 Sq. Ft

Location :

Owned

Locality :

Residential

 

 

Corporate Office :

Plot No. 6, Harbansh Bhawan 2, Commercial Complex, 3rd Floor, Nagal Payal, New Delhi-110046, India

Area :

600 Sq. Ft

Location :

Rented

 

 

Factory :

Khasra No. 1677, MIE, Part 2, Industrial Area, Bahadurgarh, Haryana, India

Area :

6458 Sq. Ft

Location :

Rented

 

 

SOLE PROPRIETOR

 

Name :

Mr. Vinod Kumar

Designation :

Proprietor

Date of Birth/Age :

04.05.1978

Qualification :

B. Tech Engineer

Experience :

16 Years

PAN No.:

AQZPK8018M

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of EOT Cranes, Goods Carrier Lift and Providing Services for Installation and Maintenance Services. [Confirmed by Management]

 

 

Products/ Services :

·         EOT Cranes

·         Goods Carrier Lift

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         Dubai

·         Sri Lanka

·         Nepal

·         Bhutan

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Advance Payment and Credit [90 Days]

 

 

Purchasing :

Cash and Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

·         Industrial Electrical Agency

·         B R Industries

·         Hari Sales Agency

·         Ganesh Industries

·         Garg Traders

·         J R Spares India

·         The New Panel House

 

 

Customers :

End Users

 

·         Tirupati Coatings Private Limited 

·         Srishti Metal Private Limited 

·         Alicon Castalloy Limited

·         Caparo Maruti Limited

·         Surya Roshni Limited

·         Om Engg Works

 

 

No. of Employees :

25 [Approximately]

 

 

Bankers :

 

Bank Name:

State Bank of India

Branch:

Cantt, Delhi – 110046, India

Person Name (with Designation):

--

Contact Number:

91-11-28524014 [Continuously ringing]

Name of Account Holder:

PAYAL LIFITING INDUSTRIES [Not Confirmed with banker]

Account Number:

34989531230 [Not Confirmed with banker]

IFSC Code: SBIN0000733

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

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

--

 

Bank Name:

ICICI Bank Limited

Branch:

Janakpuri, Delhi – 110058, India

Person Name (with Designation):

--

Contact Number:

91-11-32422184 [Continuously ringing]

Name of Account Holder:

PAYAL LIFITING INDUSTRIES [[Not Confirmed with banker]

Account Number:

662901500438 [Not Confirmed with banker]

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

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

--

 

 

 

Auditors :

 

Name :

H. K. Khanna and Company

Chartered Accountants

Address:

Plot No. 6, 2nd Floor, Harbans Bhawan II, Nangal Raya, New Delhi-110046, India

Mobile No.:

91-9350249346

Tel No.:

91-11-43619441

Email:

casureshsingh@gmail.com

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Capital Investment :

 

Owned :

INR 3.117 Million

Borrowed :

--

Total :

INR 3.117 Million

 


 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

Note : Sole Proprietary and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry Records.

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

SHAREHOLDERS FUNDS

 

 

 

1] Capital Account

3.117

1.883

1.257

2] Reserves & Surplus

0.000

0.000

0.000

NETWORTH

3.117

1.883

1.257

LOAN FUNDS

 

 

1] Secured Loans

 

 

2] Unsecured Loans

 

 

 

TOTAL BORROWING

2.073

1.176

0.329

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

5.190

3.059

1.586

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.482

0.565

0.662

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.109

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

10.203
2.051
0.322

 

Sundry Debtors

4.556
4.844
5.223

 

Cash & Bank Balances

1.575
0.124
0.287

 

Other Current Assets

0.062
0.000
0.075

 

Loans & Advances and Deposits

0.958
0.523
0.058

Total Current Assets

17.354
7.542
5.965

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

10.905
4.556
4.601

 

Other Current Liabilities and Provisions

1.850
0.492
0.440

Total Current Liabilities

12.755
5.048
5.041

Net Current Assets

4.599
2.494
0.924

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

5.190

3.059

1.586

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Sales

21.672

25.941

8.206

 

 

Other Income

1.389

0.081

2.104

 

 

TOTAL                                    

23.061

26.022

10.310

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold 

20.370

23.092

5.757

 

 

Cartage Expenses

0.002

0.004

0.147

 

 

Consumable Expenses

0.030

0.050

0.213

 

 

Fuel and Power Expenses

0.000

0.613

0.156

 

 

Services Chares

0.000

0.000

0.280

 

 

Labour Charges

0.371

0.000

0.000

 

 

Audit and Professional Fees

0.215

0.029

0.267

 

 

Computer Expenses

0.000

0.000

0.005

 

 

Commission Expenses

0.020

0.000

0.000

 

 

Conveyance Expenses

0.149

0.157

0.011

 

 

Festival Expenses

0.000

0.000

0.127

 

 

Image Filling Expenses

0.000

0.000

0.002

 

 

Electricity Expenses

0.046

0.054

0.000

 

 

Insurance Expenses

0.065

0.005

0.007

 

 

Job Work Expenses

0.033

0.040

0.200

 

 

Miscellaneous Expenses

0.002

0.000

0.132

 

 

National Insurance Expenses

0.000

0.000

0.007

 

 

Office Expenses

0.011

0.000

0.000

 

 

Printing and Stationery

0.009

0.012

0.009

 

 

Professional Fees

0.016

0.033

0.008

 

 

Rent

0.072

0.000

0.000

 

 

Repair and Maintenance

0.016

0.019

0.230

 

 

Round Off

0.000

0.000

0.000

 

 

Salary Expenses

0.178

0.372

1.568

 

 

Site Expenses

0.114

0.134

0.000

 

 

Staff Welfare

0.045

0.054

0.077

 

 

Telephone Expenses

0.031

0.057

0.025

 

 

Tender Expenses

0.003

0.019

0.000

 

 

Tour and Travelling Expenses

0.117

0.134

0.121

 

 

Transport Expenses

0.032

0.011

0.004

 

 

Website Expenses

0.000

0.015

0.000

 

 

Short and Excess

0.000

0.001

0.000

 

 

TOTAL                        

21.947

24.905

9.353

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST AND  DEPRECIATION AND AMORTISATION

1.114

1.117

0.957

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.016

0.012

0.039

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE, DEPRECIATION AND AMORTISATION

1.098

1.105

0.918

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.083

0.098

0.116

 

 

 

 

 

 

NET PROFIT/ (LOSS) 

1.015

1.007

0.802

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

76.73

68.16

232.32

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.76

5.36

1.57

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

195.40

72.01

291.71

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.11

0.54

2.97

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

2.31

1.98

1.45

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.83

0.77

0.81

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.67

0.62

0.26

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

4.76

3.15

4.01

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.15

0.30

0.53

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

69.62

93.08

24.54

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

4.68

3.88

9.77

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

5.66

12.42

12.10

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

32.56

53.48

63.80

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.18

1.27

1.18

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.49

0.92

1.12

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.17

0.23

0.19

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.67

0.62

0.26

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.18

1.27

1.18

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

Capital Accounts

1.257

1.883

3.117

Reserves & Surplus

0.000

0.000

0.000

Net worth

1.257

1.883

3.117

 

 

 

 

Secured Loan

 

 

Unsecured Loan

 

 

 

Total borrowings

0.329

1.176

2.073

Debt/Equity ratio

0.262

0.625

0.665

 

 


 

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

8.206

25.941

21.672

 

 

216.122

(16.457)

 

 


 

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

8.206

25.941

21.672

Profit/ (Loss)

0.802

1.007

1.015

 

9.77%

3.88%

4.68%

 


 

 

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

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

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

No

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

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

 


 

FIXED ASSETS

 

·         Car Wagon R

·         Furniture and Fixture

·         Machinery

·         Motor Cycle

·         Tools and Tackles


·          

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 66.77

UK Pound

1

INR 90.58

Euro

1

INR 79.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

NYT

 

 

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.

 
 

·