MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

508684

Report Date :

11.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

DAN PAL (INDIA) PRIVATE LIMITED

 

 

Formerly known as :

DPI DAYLIGHTING PRIVATE LIMITED

 

 

Registered Office :

0501, Fifth Floor, MGF Metropolis Mall Mehrauli, Gurugram – 122002, Haryana

Tel. No.:

91-11-43326725

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

10.01.2006

 

 

Com. Reg. No.:

05-071707

 

 

Capital Investment / Paid-up Capital :

INR 1.221 Million

 

 

CIN No.:

[Company Identification No.]

U74899HR2006PTC071707

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCD2980R

 

 

GSTIN :

Not Available

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged in the business of Trading in Polycarbonate Panels.  (Registered activity)

 

 

No. of Employees :

Not Available

 

 

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+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2006 having good track.

 

For the financial year ended 2017, the company has witnessed a growth in its revenue and has achieved good profit margin at 6.06% (approx.).

 

The company possesses robust financial risk profile marked by healthy net worth base along with debt free balance sheet of the company.

 

The company also takes into consideration decent earning per share of the company (i.e., earning per share of INR 142.77 against face value of INR 10)

 

Fundamentals of the company are strong and healthy.

 

Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitments.

 

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

(30.06.2017)

Current Rating

(30.09.2017)

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 11.05.2018

 

 

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.

 

 

LOCATIONS

 

Registered Office :

0501, Fifth Floor, MGF Metropolis Mall Mehrauli, Gurugram – 122002, Haryana, India

Tel. No.:

91-11-43326725

Fax No.:

Not Available

E-Mail :

rajeev@dpidaylighting.com

 

 

Factory :

A-119, RIICO Industrial Area, Phase-I, Bhiwadi – 301109, District Alwar - 301019, Rajasthan, India 

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Rajeev Moudgil

Designation :

Director

Address :

Villa 122, The Vilas, Akashneem Marg, Sector – 25, Gurugram – 122002, Haryana, India

Date of Appointment :

10.01.2006

DIN No.:

00419130

 

 

Name :

Mrs. Neeta Moudgil

Designation :

Director

Address :

Villa 122, The Vilas, Akashneem Marg, Sector – 25, Gurugram – 122002, Haryana, India

Date of Appointment :

10.01.2006

DIN No.:

00419992

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age of holding

Rajeev Moudgil

101041

99.02

Neeta Moudgil

1000

0.98

 

 

 

Total

102041

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 24.07.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of Trading in Polycarbonate Panels.  (Registered activity)

 

 

Products :

Item Code No.

Product Description

39074000

Trading in Poly Carbonate Sheets

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

Bank Name

ICICI Bank Limited

Branch

ICICI Bank Tower, Near Chakli Circle, Old Padra Road, Vadodara – 390007, Gujarat, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Car Loan from Volkswagen Finance Private Limited

0.000

0.314

 

 

 

Total

0.000

0.314

 

NOTE :

LONG-TERM BORROWINGS

Loan from ICICI Bank secured by hypothecation of Hyundai Verna carrying interest rate of 10.25% which will be repaid in 48 monthly installments started from April 15, 2013

 

Loan from Volkswagen Finance Pvt. Ltd. is secured by hypothecation of Audi car carrying interest rate of 9.39% which will be repaid in 59 monthly installments started from January 20, 2013

 

Auditors :

 

Name :

ASA and Associates LLP

Chartered Accountants

Address :

Times Square 4th Floor Block B, Sushant Lok I, Gurugram – 122002, Haryana, India

Tel. No.:

91-124-4333100

Fax No.:

91-124-4333101

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

AAAFA4690A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

110000

Equity Shares

INR 10/- each

INR 1.100 Million

390000

1% Non-Cumulative Preference Shares

INR 10/- each

INR 3.900 Million

 

Total

 

INR 5.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

102041

Equity Shares

INR 10/- each

INR 1.020 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in 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

1.020

1.020

1.020

(b) Reserves & Surplus

92.504

77.935

71.154

(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)

93.524

78.955

72.174

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.314

1.047

(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

3.593

3.117

2.275

Total Non-current Liabilities (3)

3.593

3.431

3.322

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

19.070

13.547

3.771

(c) Other current liabilities

14.182

12.768

14.451

(d) Short-term provisions

11.166

4.552

3.042

Total Current Liabilities (4)

44.418

30.867

21.264

 

 

 

 

TOTAL

141.535

113.253

96.760

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.437

9.574

9.983

(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

 

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

1.856

1.531

1.281

(d)  Long-term Loan and Advances

15.505

15.247

5.953

(e) Other Non-current assets

0.680

0.000

0.303

Total Non-Current Assets

27.478

26.352

17.520

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

27.748

28.344

16.480

(c) Trade receivables

44.425

47.157

28.944

(d) Cash and cash equivalents

8.745

5.183

22.712

(e) Short-term loans and advances

33.112

6.142

10.910

(f) Other current assets

0.027

0.075

0.194

Total Current Assets

114.057

86.901

79.240

 

 

 

 

TOTAL

141.535

113.253

96.760

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

240.583

182.390

184.599

 

Other Income

3.026

4.264

10.866

 

TOTAL

243.609

186.654

195.465

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

155.290

133.184

113.208

 

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

0.596

(11.863)

4.518

 

Employees benefits expense

27.845

25.070

25.389

 

Other expenses

34.218

29.313

35.203

 

TOTAL

217.949

175.704

178.318

 

 

 

 

 

 

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

25.660

10.950

17.147

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.053

0.134

0.535

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

25.607

10.816

16.612

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.343

2.286

2.134

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

23.264

8.530

14.478

 

 

 

 

 

Less

TAX

8.696

1.749

0.029

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

14.568

6.781

14.449

 

 

 

 

 

 

IMPORTS

 

 

 

 

Purchase of traded goods

103.557

92.203

70.996

 

TOTAL IMPORTS

103.557

92.203

70.996

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

142.77

66.45

141.60

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

0.015

0.774

0.668

Cash generated from operations

(10.819)

(26.639)

0.238

Net cash flow from operating activity

8.195

(15.823)

16.772

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

67.40

94.37

57.23

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

5.42

3.87

6.38

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

44.82

37.13

12.16

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.92

0.39

1.04

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

2.72

1.14

1.72

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.31

0.28

0.24

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.01

0.02

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.47

0.39

0.29

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.10

0.12

0.14

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

484.15

81.72

32.05

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

6.06

3.72

7.83

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

10.29

5.99

14.93

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

15.58

8.59

20.02

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.57

2.82

3.73

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.94

1.90

2.95

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.66

0.70

0.75

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.01

1.07

1.68

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.57

2.82

3.73

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

FINANCIAL ANALYSIS

[all figures are 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

1.020

1.020

1.020

Reserves & Surplus

71.154

77.935

92.504

Net worth

72.174

78.955

93.524

 

 

 

 

Long Term borrowings

1.047

0.314

0.000

Short Term borrowings

0.000

0.000

0.000

Current Maturities of Long term debt

0.668

0.774

0.015

Total borrowings

1.715

1.088

0.015

Debt/Equity ratio

0.024

0.014

0.000

 

 

 

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

184.599

182.390

240.583

 

 

(1.197)

31.906

 

 

 

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

184.599

182.390

240.583

Profit

14.449

6.781

14.568

 

7.83%

3.72%

6.06%

 

 


 

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

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

No

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

 

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 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

 

 


 

CORPORATE INFORMATION

 

The company was incorporated on January 10, 2006 in India as a Private Limited Company and is engaged in the business of trading in polycarbonate panels.

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G52677804

100121056

ICICI BANK LIMITED

30/08/2017

-

-

95000000.0

ICICI Bank Tower, Near Chakli Circle, Old Padra Road, Vadodara – 390007, India

2

G52677879

100121057

ICICI BANK LIMITED

30/08/2017

-

-

10000000.0

ICICI Bank Tower, Near Chakli Circle, Old Padra Road, Vadodara – 390007, India

3

G53230439

100122233

ICICI BANK LIMITED

30/08/2017

-

-

15000000.0

ICICI Bank Tower, Near Chakli Circle, Old Padra Road, Vadodara – 390007, India

 

 

FIXED ASSETS

 

  • Furniture and Fixtures
  • Office Equipment
  • Plant and Machinery
  • Vehicles
  • Leasehold Improvement
  • Computers and Software

 


 

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 67.38

UK Pound

1

INR 91.39

Euro

1

INR 79.89

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KJL


 

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.