|
|
|
|
Report No. : |
508292 |
|
Report Date : |
12.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
IMPERIA STRUCTURES LIMITED |
|
|
|
|
Registered
Office : |
A - 25, Mohan Co - Operative Industrial Estate, Mathura
Road, New Delhi – 110044 |
|
Tel. No.: |
91-11-46469999 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
05.02.2010 |
|
|
|
|
Com. Reg. No.: |
55-198791 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 68.900 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45400DL2010PLC198791 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
GSTN : [Goods & Service Tax Registration
No.] |
07AACCI2321R1ZF |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCI2321R |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Subject is engaged into Real Estate Activity. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Information declined by the management |
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 2400000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Exist |
|
|
|
|
Comments : |
Subject was incorporated in the year 2010. The company is engaged in the business of real estate. As per the financial of 2017, the company has achieved an average growth in its revenue as compared to the previous year but has incurred operational losses. The company possesses moderate financial position marked by low reserve base and high debt balance sheet profile. Business is active. Payment seems to be slow. In view of aforesaid, the company can be considered for business dealings 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
listed as a Sick Unit in the publicly available BIFR (Board for Industrial
& Financial Reconstruction) list as of 12.05.2018.
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
Management Non-Cooperative (Tel. No.: 91-11-46469999)
LOCATIONS
|
Registered Office : |
A - 25, Mohan Co - Operative Industrial Estate, Mathura
Road, New Delhi – 110044, India |
|
Tel. No.: |
91-11-46469999 |
|
Fax No.: |
91-11-46469900 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 31.03.2018
|
Name : |
Mr. Brajinder Singh Batra |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B-9, Chirag Enclave, Greater Kailash – 1, New Delhi – 110048, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
06.09.1976 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00047184 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Harpreet Singh Batra |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Wholetime Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
B-9, Chirag Enclave, Greater Kailash, New Delhi – 110048, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
10.05.1970 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Qualification : |
Graduate |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.02.2010 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00047202 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ram Singh |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
Gurudwara Guru Singh Sabha Hemkunt Colony, Greater Kailash-I
New Delhi – 110048, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
12.04.2017 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
07791231 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
|
Names of Equity Shareholders |
|
No. of Shares |
|
Harpreet Singh Batra |
|
820000 |
|
Brajinder Singh Batra |
|
824000 |
|
Sukhcharan Singh Wadhwa |
|
1000 |
|
Naveneet Kaur Wadhwa |
|
500 |
|
Shubhjit Kaur |
|
500 |
|
Guru Nanak Info Tech Private Limited, India |
|
240000 |
|
Harjit Singh Batra |
|
4000 |
|
|
|
|
|
Total |
|
1890000 |
|
Names of Preference Shareholders |
|
No. of Shares |
|
Harpreet Singh Batra |
|
1500000 |
|
Brajinder Singh Batra |
|
2500000 |
|
Hardit Singh Batra |
|
1000000 |
|
|
|
|
|
Total |
|
5000000 |
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
86.98 |
|
Public – (Individual/ Hindu
Undivided Family – Indian) |
0.32 |
|
Public - Bodies corporate |
12.70 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged into Real Estate Activity. [Registered Activity] |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Divulged |
||||
|
|
|
||||
|
Agencies Held : |
Not Divulged |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
O.P. Bagla and Company Chartered Accountants |
|
Address : |
8/12Kalkaji Extention, New Delhi - 110019, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAAFO1030A |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates : |
U72200DL2004PTC129951
U74899DL1994PTC060090
U72300DL2007PTC166781
U24241UP1996PTC019278
U30007DL2002PTC114612
U74999DL2006PTC155040
U45209DL2012PTC233638
U70100DL2005PTC143779 |
CAPITAL STRUCTURE
As on 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5600000 |
Equity Shares |
INR 10/- each |
INR 56.000 Million |
|
5000000 |
Preference Shares |
INR 10/- each |
INR 50.000 Million |
|
|
Total |
|
INR 106.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1890000 |
Equity Shares |
INR 10/- each |
INR 18.900
Million |
|
5000000 |
Preference Shares |
INR 10/- each |
INR 50.000
Million |
|
|
Total |
|
INR 68.900 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 |
68.900 |
68.900 |
67.500 |
|
(b) Reserves and Surplus |
15.139 |
16.053 |
10.035 |
|
(c) Money
received against share warrants |
0.000 |
0.000 |
0.000 |
|
(d) Minority interest |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending
allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
84.039 |
84.953 |
77.535 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
499.211 |
403.044 |
381.793 |
|
(b) Deferred tax liabilities (Net) |
1.449 |
1.586 |
2.866 |
|
(c) Other long-term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
1.944 |
0.925 |
0.058 |
|
Total Non-current
Liabilities (3) |
502.604 |
405.555 |
384.717 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
150.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
217.132 |
167.862 |
152.588 |
|
(c) Other
current liabilities |
2873.173 |
2704.962 |
2398.323 |
|
(d) Short-term
provisions |
2.652 |
5.384 |
11.277 |
|
Total Current
Liabilities (4) |
3242.957 |
2878.208 |
2562.188 |
|
|
|
|
|
|
TOTAL |
3829.600 |
3368.716 |
3024.440 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
99.741 |
108.293 |
78.215 |
|
(ii)
Intangible Assets |
0.031 |
0.031 |
0.131 |
|
(iii) Tangible assets
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 |
10.650 |
5.500 |
1.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
6.792 |
3.225 |
2.924 |
|
(e) Other
Non-current assets |
12.305 |
25.988 |
34.406 |
|
Total Non-Current
Assets |
129.519 |
143.037 |
116.676 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
2770.919 |
2324.085 |
1981.423 |
|
(c) Trade
receivables |
0.000 |
0.000 |
0.000 |
|
(d) Cash and
bank balances |
183.434 |
44.440 |
51.020 |
|
(e)
Short-term loans and advances |
725.720 |
833.995 |
854.667 |
|
(f) Other
current assets |
20.008 |
23.159 |
20.654 |
|
Total
Current Assets |
3700.081 |
3225.679 |
2907.764 |
|
|
|
|
|
|
TOTAL |
3829.600 |
3368.716 |
3024.440 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
965.506 |
936.378 |
1313.007 |
|
|
Other Income |
7.724 |
5.598 |
20.493 |
|
|
TOTAL |
973.230 |
941.976 |
1333.500 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1126.680 |
945.357 |
1403.722 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(446.834) |
(342.662) |
(403.442) |
|
|
Employee benefit expense |
59.029 |
53.130 |
59.047 |
|
|
Other expenses |
199.632 |
254.139 |
221.446 |
|
|
TOTAL |
938.507 |
909.964 |
1280.773 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
34.723 |
32.012 |
52.727 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
17.826 |
12.405 |
12.291 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
16.897 |
19.607 |
40.436 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
16.177 |
15.725 |
15.356 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
0.720 |
3.882 |
25.080 |
|
|
|
|
|
|
|
Less |
TAX |
1.634 |
3.863 |
9.282 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
(0.914) |
0.019 |
15.798 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
(0.13) |
0.00 |
2.29 |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
110.875 |
106.904 |
63.968 |
|
Net cash flows from (used in) operations |
(82.053) |
30.671 |
(372.828) |
|
Net cash flows from (used in) operating activities |
(101.650) |
13.123 |
(393.583) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average
Collection Days [Sundry Debtors /
Income * 365] |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Account Receivables Turnover [Income / Sunday Debtors] |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Average Payment Days [Sundry Creditors /
Purchases * 365] |
|
70.34 |
64.81 |
39.68 |
|
|
|
|
|
|
|
Inventory Turnover [Operating Income /
Inventories] |
|
0.01 |
0.01 |
0.03 |
|
|
|
|
|
|
|
Asset Turnover [Operating Income / Net Fixed
Assets] |
|
0.35 |
0.30 |
0.67 |
LEVERAGE RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio
[(Borrowing + Current Liabilities) / Total Assets] |
|
1.01 |
1.01 |
0.99 |
|
|
|
|
|
|
|
Debt Equity Ratio (Borrowings / NetWorth) |
|
9.04 |
6.00 |
5.75 |
|
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities
/ NetWorth) |
|
38.59 |
33.88 |
33.05 |
|
|
|
|
|
|
|
Fixed Assets to NetWorth (Net Fixed Assets /
NetWorth) |
|
1.19 |
1.28 |
1.01 |
|
|
|
|
|
|
|
Interest Coverage Ratio [PBIT / Financial
Charges] |
|
1.95 |
2.58 |
4.29 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin [(PAT / Sales) * 100] |
(%) |
(0.09) |
0.00 |
1.20 |
|
|
|
|
|
|
|
Return on Total Assets [(PAT / Total Assets)
* 100] |
(%) |
(0.02) |
0.00 |
0.52 |
|
|
|
|
|
|
|
Return on Investment (ROI) [(PAT / NetWorth)
* 100] |
(%) |
(1.09) |
0.02 |
20.38 |
SOLVENCY RATIO
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio
[Current Assets / Current Liabilities] |
|
1.14 |
1.12 |
1.13 |
|
|
|
|
|
|
|
Quick Ratio [(Current Assets - Inventories)
/ Current Liabilities] |
|
0.29 |
0.31 |
0.36 |
|
|
|
|
|
|
|
G-Score Ratio Financial [NetWorth / Total
Assets] |
|
0.02 |
0.03 |
0.03 |
|
|
|
|
|
|
|
G-Score Ratio Debt [Debts / Equity Capital] |
|
11.03 |
7.40 |
6.60 |
|
|
|
|
|
|
|
G-Score Ratio Liquidity [Total Current
Assets / Total Current Liabilities] |
|
1.14 |
1.12 |
1.13 |
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 |
67.500 |
68.900 |
68.900 |
|
Reserves & Surplus |
10.035 |
16.053 |
15.139 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
77.535 |
84.953 |
84.039 |
|
|
|
|
|
|
Long-term borrowings |
381.793 |
403.044 |
499.211 |
|
Short term borrowings |
0.000 |
0.000 |
150.000 |
|
Current maturities of
long-term debts |
63.968 |
106.904 |
110.875 |
|
Total
borrowings |
445.761 |
509.948 |
760.086 |
|
Debt/Equity
ratio |
5.749 |
6.003 |
9.044 |

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 |
1313.007 |
936.378 |
965.506 |
|
|
|
(28.684) |
3.111 |

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 |
1313.007 |
936.378 |
965.506 |
|
Profit/ (Loss) |
15.798 |
0.019 |
(0.914) |
|
|
1.20
% |
0.00
% |
(0.09
%) |

ABRIDGED
BALANCE SHEET – (CONSOLIDATED)
|
SOURCES OF
FUNDS |
|
31.03.2017 |
31.03.2016 |
|
III.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
68.900 |
68.900 |
|
(b) Reserves and Surplus |
|
13.947 |
15.076 |
|
(c) Money
received against share warrants |
|
0.000 |
0.000 |
|
(d) Minority interest |
|
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money pending allotment |
|
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
|
82.847 |
83.976 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
|
499.211 |
403.044 |
|
(b) Deferred tax liabilities (Net) |
|
1.449 |
1.586 |
|
(c) Other long-term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term
provisions |
|
1.944 |
0.925 |
|
Total Non-current
Liabilities (3) |
|
502.604 |
405.555 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short-term
borrowings |
|
150.000 |
0.000 |
|
(b) Trade
payables |
|
217.132 |
167.862 |
|
(c) Other
current liabilities |
|
2873.173 |
2704.962 |
|
(d) Short-term
provisions |
|
2.652 |
5.384 |
|
Total Current
Liabilities (4) |
|
3242.957 |
2878.208 |
|
|
|
|
|
|
TOTAL |
|
3828.408 |
3367.739 |
|
|
|
|
|
|
IV.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
|
99.741 |
108.293 |
|
(ii)
Intangible Assets |
|
0.031 |
0.031 |
|
(iii) Tangible assets
capital work-in-progress |
|
0.000 |
0.000 |
|
(iv)
Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current Investments |
|
0.066 |
0.000 |
|
(c) Deferred tax assets (net) |
|
0.000 |
0.000 |
|
(d)
Long-term loans and advances |
|
6.792 |
3.225 |
|
(e) Other
Non-current assets |
|
16.828 |
30.511 |
|
Total Non-Current
Assets |
|
123.458 |
142.060 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
|
0.000 |
0.000 |
|
(b)
Inventories |
|
2770.919 |
2324.085 |
|
(c) Trade
receivables |
|
0.000 |
0.000 |
|
(d) Cash and
bank balances |
|
188.303 |
44.440 |
|
(e)
Short-term loans and advances |
|
725.720 |
833.995 |
|
(f) Other
current assets |
|
20.008 |
23.159 |
|
Total
Current Assets |
|
3704.950 |
3225.679 |
|
|
|
|
|
|
TOTAL |
|
3828.408 |
3367.739 |
PROFIT
& LOSS ACCOUNT– (CONSOLIDATED)
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Total
Revenue from operations |
|
965.506 |
936.378 |
|
|
Other Income |
|
7.740 |
5.598 |
|
|
TOTAL |
|
973.246 |
941.976 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
|
1126.680 |
945.357 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
|
(446.834) |
(342.662) |
|
|
Employee benefit expense |
|
59.029 |
53.130 |
|
|
Other expenses |
|
199.632 |
255.216 |
|
|
TOTAL |
|
938.507 |
911.041 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
|
34.739 |
30.935 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
17.828 |
12.405 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
16.911 |
18.530 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
16.177 |
15.725 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE
TAX |
|
0.734 |
2.805 |
|
|
|
|
|
|
|
Less |
TAX |
|
1.634 |
3.863 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
|
(0.900) |
(1.058) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
(0.13) |
(0.15) |
LEGAL CASES
|
CHIEF METROPOLITAN MAGISTRATE, SOUTH,
SAKET Case Details Case
Type: CC - COMPLAINT CASES Filing
Number: 29560/2016Filing Date: 20-08-2016 Registration
Number: 473403/2016Registration Date: 23-08-2016 CNR
Number: DLST02-007051-2016 Case Status First Hearing Date: 23rd August 2016 Petitioner and Advocate 1)
M/S
AMBAWATTA BUILDWELL PVT. LTD. Address - 267,
CHATTARPUR, MEHRAULI, NEW DELHI Respondent and Advocate 1)
IMPERIA
STRUCTURE LTD AND ORS Address - A-25, MOHAN CO-OPERATIVE INDUSTRIAL ESTATE, NEW DELHI. 2)
BRAJINDER
SINGH BATRA 8/16, KALKAJI ENTENSION, NEW DELHI. Acts
Police
Station: Mehrauli
|
|
District and Sessions Judge, South-East ,
Saket Case Details Case
Type: CS DJ Filing
Number: 211/2018Filing Date: 16-01-2018 Registration
Number: 99/2018Registration Date: 17-01-2018 CNR Number: DLSE01-000402-2018 Case Status First Hearing
Date: 17th January 2018 Next Hearing
Date: 23rd April 2018 Stage of
Case: Misc. cases Court Number and
Judge: 89-Additional District Judge(ADJ) Petitioner and Advocate 1)
M/S
ASG AND COMPANY Advocate- PARKASH SINGH Respondent and Advocate 1) M/S IMPERIA
STRUCTURE LTD
Acts
History of Case Hearing
|
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 |
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) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
Yes |
|
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 |
Yes |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
|
Unsecured Loan |
31.03.2017 (INR
in Million) |
31.03.2016 (INR
in Million) |
|
Long-term
Borrowings |
|
|
|
Rupee term loans from others |
30.000 |
30.000 |
|
|
|
|
|
Total |
30.000 |
30.000 |
|
Charges Registered |
||||||||
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
G50908573 |
100116870 |
INDIABULLS HOUSING FINANCE LIMITED |
05/07/2017 |
- |
- |
169600000.0 |
M - 62 & 63FIRST FLOOR, CONNAUGHT PLACENEW DELHIHR122001IN |
|
2 |
G43233998 |
100095755 |
INDIABULLS HOUSING FINANCE LIMITED |
25/04/2017 |
- |
- |
50000000.0 |
M - 62 & 63FIRST FLOOR, CONNAUGHT PLACENEW DELHIHR122001IN |
|
3 |
C42817452 |
10547662 |
INDIABULLS HOUSING FINANCE LIMITED |
04/02/2015 |
- |
- |
365500000.0 |
M - 62 & 63FIRST FLOOR, CONNAUGHT PLACENEW DELHIDL110001IN |
|
4 |
B14700439 |
10305826 |
BANK OF BARODA |
13/11/2010 |
- |
- |
96700000.0 |
SECTOR 53GURGAONHR122011IN |
|
5 |
G43819036 |
100042231 |
VIRTUE FINANCIAL SERVICES PRIVATE LIMITED |
28/07/2016 |
- |
16/05/2017 |
150000000.0 |
6-D, Atma Ram House, 1, Tolstoy Marg,Connaught PlaceNew DelhiDe110001IN |
|
6 |
G29382876 |
10304803 |
Corporation Bank Corporate Banking Branch |
12/07/2011 |
- |
07/12/2016 |
148200000.0 |
10th, Floor H.T. House18/20,K.G.Marg,Connaught PlaceNew DelhiDL110001IN |
|
7 |
G29421138 |
10126895 |
CORPORATION BANK |
17/10/2008 |
- |
07/12/2016 |
175200000.0 |
INDUSTRIAL FINANCE BRANCH16/10,1ST FLOOR,MAIN ARYA SAMAJ ROADNEW DELHIDL110005IN |
|
8 |
C61815460 |
10464305 |
RELIGARE FINVEST LIMITED |
29/11/2013 |
- |
05/08/2015 |
160000000.0 |
D3, P3B,District Centre, SaketNew DelhiDL110017IN |
|
9 |
B96104070 |
10348003 |
RELIGARE FINVEST LIMITED |
02/03/2012 |
- |
16/01/2014 |
100000000.0 |
D3, P3B,District Centre, SaketNew DelhiDL110017IN |
FIXED ASSETS
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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 |
|
|
1 |
INR 91.39 |
|
Euro |
1 |
INR 79.89 |
INFORMATION DETAILS
|
Information
Gathered by : |
AKS |
|
|
|
|
Analysis Done by
: |
NYT |
|
|
|
|
Report Prepared
by : |
JYO |
SCORE FACTORS
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
YES |
|
--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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.