MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

507407.2

Report Date :

18.05.2018

 

 

IDENTIFICATION DETAILS

 

Name :

KRISHNA ELECTRICALS AND APPLIANCES

 

 

Registered Office :

5-1-527, Jamuna Arcade, Shop No. 29-30, Jambagh  Road, Hyderabad-500001, Telangana

Mobile No.:

91-9849446224 [Mr. Ramesh Kumar Purohit]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2018 [Provisional]

 

 

Year of Establishment :

1997

 

 

Capital Investment :

INR 11.691 Million

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TIN No.:

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

Legal Form :

Partnership Concern with an Unlimited Liability of the Partners

 

 

Line of Business :

Dealer and Distributor of Electrical Panel, Copper Wire, Wall Fan, Voltmeter, Electrical Panel Board, Anchor Wiring Cable, etc. [Confirmed by Management]

 

 

No. of Employees :

09 [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 :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a partnership firm established in the year 1997 and it is a dealer and distributor of electrical panel, copper wire, wall fan, voltmeter and electrical panel board.

 

As per provisional financial of March 2018, the subject has registered decline in its sales turnover as compared to its previous year’s sales turnover and has reported average profit margin.

 

Rating takes into consideration the subject’s established track record of business operations marked by sound capital base along with comfortable debt coverage indicators and average liquidity position.

 

Payments seems to be usually correct.

 

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

 

Note:

Site visit was conducted at the given address which you had provided. Our executive has successfully traced the subject at the given address.

 

At the premises, our executive met with office executive (Name Not Divulged) who confirm that the subject existence at the premises but he denied to provide any other information.

 

As per our executive’s observations, it is a ground + 1 storey building and subject is situated on ground floor. Location was easy to find and locality seems to be commercial. Area seems to be upmarket and 5 employees were sighted at the premises.

Landmark- Near Vikranth Theatre.

 

During the visit, our executive met with Mr. Ramesh from Panco Aircon Company (Neighbour Company) and he confirmed that the subject exist on the given address.

 

Name board of the subject was sighted at the premises.

 

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 18.05.2018

 

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 [GENERAL DETAILS]

 

Name :

Mr. Ramesh Kumar Purohit

Designation :

Partner

Contact No.:

91-9849446224

Date :

14.05.2018

 

 

LOCATIONS

 

Registered Office/ Warehouse :

5-1-527, Jamuna Arcade, Shop No. 29-30, Jambagh  Road, Hyderabad-500001, Telangana, India

Tel. No.:

91-40-24607431

Mobile No.:

91-9849446224 [Mr. Ramesh Kumar Purohit]

Fax No.:

Not Available

E-Mail :

krishna_199563@yahoo.com

Location :

Owned

Locality :

Industrial

 

 

PARTNERS

 

Name :

Mr. Ramesh Kumar Purohit

Designation :

Partner

 

 

Name :

Mr. Suresh Purohit

Designation :

Partner

 

 

Name :

Mr. Kamlesh Kumar Purohit

Designation :

Partner

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer and Distributor of Electrical Panel, Copper Wire, Wall Fan, Voltmeter, Electrical Panel Board, Anchor Wiring Cable, etc. [Confirmed by Management]

 

 

Products/ Services :

·         Electrical Panel

·         Copper Wire

·         Wall Fan

·         Voltmeter

·         Electrical Panel Board

·         Anchor Wiring Cable, etc.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Anchor

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Retailers

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

09 [Approximately]

 

 

Bankers :

 

Bank Name:

Bank of India

Branch:

Sultan Bazar, 4-3, 329, Sultan Bazar, PB 545, Hyderabad-500001, Telangana, India

Person Name (with Designation):

--

Contact Number:

91-657-2232350 [Ringing]

Name of Account Holder:

--

Account Number:

--

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

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

 

Facilities :

SECURED LOANS

31.03.2018

(INR In Million)

[PROVISIONAL]

31.03.2017

(INR In Million)

Secured Loan

1.523

2.474

Car Loan A/c

0.000

0.069

Bank OD

9.659

19.960

 

 

 

Total

 

11.182

22.503

 

 

 

Auditors :

 

Name :

G K Datar and Company

Chartered Accountants

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Sister Concern :

Savitri Engineering Electricals 

 


 

CAPITAL STRUCTURE

 

AS ON: 31.03.2018 [PROVISIONAL]

 

PARTICULARS

 

INR In Million

Capital Account

 

GST Penalty

(0.001)

Kamlesh Kumar Purohit

4.932

Ramesh Kumar Purohit

3.891

Suresh Kumar Purohit

2.878

Vat Penalty

(0.009)

 

 

Total

11.691

 

 


 

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

 

31.03.2018

[Provisional]

31.03.2017

31.03.2016

SHAREHOLDERS FUNDS

 

 

 

1] Capital Account

11.691

10.550

11.453

2] Reserves & Surplus

0.000

0.000

0.000

NETWORTH

11.691

10.550

11.453

LOAN FUNDS

 

 

 

1] Secured Loans

11.182

22.503

22.520

2] Unsecured Loans

14.878

12.799

12.074

TOTAL BORROWING

26.060

35.302

34.594

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

37.751

45.852

46.047

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.717

0.768

0.891

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

27.216
40.040
51.625

 

Sundry Debtors

32.704
23.170
22.372

 

Cash & Bank Balances

0.763
0.265
0.989

 

Other Current Assets

0.000
0.121
0.114

 

Loans, Advances and Deposits

0.163
0.030
2.125

Total Current Assets

60.846
63.626
77.225

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

18.668
18.210
31.954

 

Other Current Liabilities

0.417
0.000
0.115

 

Provisions

4.727
0.332
0.000

Total Current Liabilities

23.812
18.542
32.069

Net Current Assets

37.034
45.084
45.156

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

37.751

45.852

46.047

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2018

[Provisional]

31.03.2017

31.03.2016

 

SALES

 

 

 

 

 

Sales

192.318

197.584

225.718

 

 

Others Income

7.680

2.739

1.785

 

 

TOTAL                                    

199.998

200.323

227.503

 

 

 

 

 

Less

EXPENSES

 

 

 

 

            Cost of Goods Sold 

180.483

185.419

211.819

 

 

 

 

 

 

 

Commission

2.294

0.000

0.000

 

 

Salary A/c

4.741

2.315

2.115

 

                  

Advertisement

0.014

0.000

0.000

 

 

Audit fees

0.025

0.025

0.025

 

 

Auto charges

0.143

0.094

0.135

 

 

Bonus

0.135

0.160

0.170

 

 

Electricity charges

0.010

0.048

0.070

 

 

Fees License and Tax

0.000

0.006

0.009

 

 

General Expanse

0.116

0.075

0.083

 

 

Internet Expenses

0.024

0.000

0.000

 

 

Building Maintenance Charges

0.000

0.000

0.086

 

 

Insurance

0.000

0.000

0.091

 

 

Loan Processing Charges

0.000

0.000

0.447

 

 

Mch Expenses

0.000

0.000

0.064

 

 

Partners Salary

0.000

0.000

3.426

 

 

Sales Promotion

0.000

0.000

0.089

 

 

Office Maintenance

0.103

0.100

0.000

 

 

Partners Remuneration

3.259

3.016

0.000

 

 

Petrol and Conveyance

0.153

0.133

0.141

 

 

Postage

0.012

0.004

0.002

 

 

Printing and Stationery

0.123

0.077

0.114

 

 

Property Tax

0.084

0.062

0.000

 

 

Rent

0.981

0.827

0.842

 

 

Round Off [P]

0.000

0.000

0.000

 

 

Round Off [S]

(0.001)

0.000

0.000

 

 

Shop Expenses

0.004

0.018

0.020

 

 

Shop Insurance

0.087

0.137

0.000

 

 

Telephone Expenses

0.111

0.083

0.077

 

 

Travelling Expenses

0.178

0.003

0.008

 

 

Vat Audit

0.091

0.000

0.000

 

 

Vehicles Maintenance

0.051

0.028

0.058

 

 

Sales Tax

0.000

0.002

0.000

 

 

Professional Tax

0.000

0.003

0.000

 

TOTAL EXPENSES

193.221

192.635

219.891

 

 

 

 

 

 

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

6.777

7.688

7.612

 

 

 

 

 

Less

FINANCIAL EXPENSES

4.434

5.385

4.987

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.343

2.303

2.625

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.131

0.162

0.191

 

 

 

 

 

 

NET PROFIT FOR THE PERIOD

2.212

2.141

2.434

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2018

[Provisional]

31.03.2017

31.03.2016

Average Collection Days

(Sundry Debtors / Income * 365 Days)

62.07

42.80

36.18

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

5.88

8.53

10.09

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

37.75

35.85

55.06

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.25

0.19

0.15

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

9.45

10.01

8.54

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2018

[Provisional]

31.03.2017

31.03.2016

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.81

0.84

0.85

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

2.23

3.35

3.02

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.31

2.97

3.85

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.06

0.07

0.08

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.53

1.43

1.53

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2018

[Provisional]

31.03.2017

31.03.2016

Net Profit Margin

((PAT / Sales) * 100)

%

1.15

1.08

1.08

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

3.59

3.32

3.12

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

18.92

20.29

21.25

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2018

[Provisional]

31.03.2017

31.03.2016

Current Ratio

(Current Assets / Current Liabilities)

1.57

2.03

1.75

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.87

0.75

0.58

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.19

0.16

0.15

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

2.23

3.35

3.02

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.57

2.03

1.75

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

31.03.2016

 

31.03.2017

 

31.03.2018 [Provisional]

 

INR In Million

INR In Million

INR In Million

Capital Account

11.453

10.550

11.691

Reserves & Surplus

0.000

0.000

0.000

Net worth

11.453

10.550

11.691

 

 

 

 

Secured Loan

22.520

22.503

11.182

Unsecured Loan

12.074

12.799

14.878

Total borrowings

34.594

35.302

26.060

Debt/Equity ratio

3.021

3.346

2.229

 

 


 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2016

 

31.03.2017

 

31.03.2018 [Provisional]

 

INR In Million

INR In Million

INR In Million

Sales

225.718

197.584

192.318

 

 

(12.464)

(2.665)

 

 


 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2016

 

31.03.2017

 

31.03.2018 [Provisional]

 

INR In Million

INR In Million

INR In Million

Sales

225.718

197.584

192.318

Profit/ (Loss)

2.434

2.141

2.212

 

1.08%

1.08%

1.15%

 

 


 

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

Yes

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

No

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

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

Yes

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

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

 


UNSECURED LOANS

 

PARTICULARS

31.03.2018

(INR In Million)

[PROVISIONAL]

31.03.2017

(INR In Million)

Unsecured Loan

14.809

12.799

Car Loan A/c Bank of India

0.069

0.000

 

 

 

Total

 

14.878

12.799

 

 

OBSERVATION POINTS

 

Name of Company :

KRISHNA ELECTRICALS AND APPLIANCES

 

 

Address :

5-1-527, Jamuna Arcade, Shop No. 29-30, Jambagh  Road, Hyderabad-500001, Telangana, India

Contact No.:

91-9849446224

 

 

Date of Visit :

14.05.2018

 

 

Person to whom we met:

Office Executive [Name not divulged]

 

 

Name Board :

Sighted

 

 

Location:

Easy

 

 

Landmark (If Any):

Near Vikranth Theatre

 

 

Total Floors of the Building :

Ground + 1 Floor

 

 

Subject situated on:

Ground Floor

 

 

Locality:

Commercial  

 

 

Area :

Upmarket  

 

 

No. of employees seen at premises:

05 [Approximately]

 

 

Visibility of Items:

·         Telephone

·         Computers

·         Air Conditioner

 

 

Neighbours Interview :

Our executive met with Mr. Ramesh from Panco Aircon Company (Neighbour Company) and he confirmed that the subject exist on the given address.

 

 

Proof of visit:

Photos


 

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 67.72

UK Pound

1

INR 91.65

Euro

1

INR 79.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

TEJ

 

 

Analysis Done by :

VIV

 

 

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

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.

 
 

·