MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

 

Report No. :

508481

Report Date :

19.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

DEVASHRI NIRMAN LIMITED LIABILITY PARTNERSHIP

 

 

Registered Office :

203, Tulsiani Chambers, Free Press Journal Marjg, Narinman Point, Mumbai – 400021, Maharashtra

Tel. No. :

91-832-2441300

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

19.09.2011

 

 

Total Obligation of Contribution :

INR 0.150 Million

 

 

LLPIN :

AAA-6304

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Divulged

 

 

Legal Form :

Limited Liability Partnership 

 

 

Line of Business :

Subject is engaged into business activity Consists of Land Developers, Builders, Engineers, Erectors, Commission Agents, Mechanical Contractors. [Registered Activity]

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Maximum Credit Limit :

USD 1890000

 

 

Status :

Good

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a Limited Liability Partnership Firm established in the year 2011.

 

It is engaged into Construction business.

 

For the financial year 2017, the subject has achieved a massive growth in its revenue as compared to previous year along with healthy profit margin of 21.82%.

 

The rating takes into consideration the sound financial profile of the company marked by adequate capital base along with strong debt coverage indicators due to low debt balance sheet profile.

 

However, rating strength are partially offset highly competitive construction industry.

 

Business is active. Payment seems to be slow but correct.

 

In view of aforesaid, the subject 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

(30.09.2017)

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 19.05.2018.

 

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 DECLINED BY

 

Name :

Mr. Tilve

Designation :

Not Divulged

Contact No.:

91-832-2441300

Date :

10.05.2018

 

[91-9822486641] not working

 

[91-982258667] switched off

 

[91-8975555558] ringing

 

LOCATIONS

 

Registered Office :

203, Tulsiani Chambers, Free Press Journal Marjg, Narinman Point, Mumbai – 400021, Maharashtra, India

Tel. No. :

91-832-2441300

Fax No. :

Not Available

E-Mail :

sales@devashrigroup.com

Website :

http://www.devashrigroup.com

 

 

PARTNERS

 

AS ON 31.03.2018

 

Name :

Mrs. Pallavi Shrinivas Dempo

Designation :

Designated Partner

Address :

Dempo Villa, Altinho Panaji - 403001, Goa, India

Date of Birth:

15.02.1975

Date of Appointment :

19.09.2011

PAN No.:

APTPD0735B

DPIN No.:

00003489

Other Directorship :

CIN/FCRN

Company Name

Begin Date

End Date

U15541GA1987PTC000787

DEMPO INDUSTRIES PRIVATE LIMITED

27/12/2005

-

U63040GA1983PTC000552

DEMPO TRAVELS PRIVATE LIMITED

25/03/2006

-

U74140GA2012PTC006992

NAGESH DEMPO COMPANY PRIVATE LIMITED

30/12/2013

-

 

 

Name :

Mr. Shrinivas Vasudeva Dempo

Designation :

Designated Partner

Address :

Dempo Villa, Altinho, Panaji - 403001, Goa, India

Date of Birth:

02.02.1969

Date of Appointment :

19.09.2011

PAN No.:

ABTPD0741M

DPIN No.:

00043413

 

 

Other Directorship :

CIN/FCRN

Company Name

Begin Date

End Date

L15139GA1984PLC000601

HINDUSTAN FOODS LIMITED

26/09/1999

-

L23109GA1967PLC000076

GOA CARBON LIMITED

30/12/2006

-

L35911GA1980PLC000400

AUTOMOBILE CORPORATION OF GOA LIMITED

01/08/2016

-

U13100GA1998PTC002550

V.S.DEMPO MINING CORPORATION PRIVATE LIMITED

13/12/1999

-

U15541GA1987PTC000787

DEMPO INDUSTRIES PRIVATE LIMITED

01/04/2012

-

U23109GA2004PTC003506

VIPULAM COKE COMPANY PRIVATE LIMITED

10/01/2018

-

U35111GA1999PTC002774

DEMPO SHIPYARD PRIVATE LIMITED

01/12/1999

-

U51900GA1992PTC001207

MOTOWN TRADING PRIVATE LIMITED

04/09/1996

-

U55101GA1972PTC000148

WEST COAST HOTELS PRIVATE LIMITED

27/06/2000

-

U61100GA1963PTC000003

MARMAGOA SHIPPING AND STEVEDORING COMPANY PRIVATE LIMITED

13/12/1999

-

 

 

Name :

Mrs. Neela Vasudeva Dempo

Designation :

Designated Partner

Address :

Dempo Villa Altinho, Panaji - 403001, Goa, India

Date of Birth:

20.09.1942

Date of Appointment :

19.09.2011

PAN No.:

ABTPD9660R

DPIN No.:

00143371

Other Directorship :

CIN/FCRN

Company Name

Begin Date

End Date

U63040GA1983PTC000552

DEMPO TRAVELS PRIVATE LIMITED

25/03/2006

-

U65993GA1982PTC000484

DEVASHRI INVESTMENTS PRIVATE LIMITED

13/12/1999

-

U65993GA1984PTC000570

V.S.DEMPO HOLDINGS PRIVATE LIMITED

28/08/1996

-

U65993GA1992PTC001205

LAZIO INVESTMENTS PRIVATE LIMITED

24/02/1992

-

U65993GA1992PTC001208

RIO INVESTMENTS PRIVATE LIMITED

08/06/1996

-

 

 

CONTRIBUTION DETAILS

 

AS ON 31.03.2018

 

Names of Persons

Monetary value of contribution

(INR In Million)

Shrinivas Vasudeva Dempo

0.050

Pallavi Shrinivas Dempo

0.050

Neela Vasudeva Dempo

0.050

Total

0.150

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into business activity Consists of Land Developers, Builders, Engineers, Erectors, Commission Agents, Mechnical Contractors. [Registered Activity]

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

--

Name of the Person (with Designation):

--

Contact Number:

--

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: --

 

 

 

Auditors :

 

Name :

Naik Gaunekar and Company

Chartered Accountants

Address :

106, Govinda Building, Mahtma Gandhi Road, Panjim – 403001, Goa, India

Tel. No.:

91-832-2225969/ 2228359

E-Mail :

naikgaunekar@yahoo.co.in

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

PARTNER CAPITAL ACCOUNT

 

AS ON 31.03.2017

 

Capital Investment :

 

INR in Million

Shrinivas V Dempo

0.050

Neela V Dempo

0.050

Pallavi S Dmpo

0.050

 

 

Total :

0.150

 

PARTNER CURRENT ACCOUNT

 

Sr. No.

Name of Persons

Share of Profit Loss %

Opening Balance as on 01.04.16 (Debit)/Credit

Advances/ (Withdrawals) for the year ended 31.03.2017

Profit/ (Loss) for year 01.04.16 to 31.03.17

Balance as on 31.03.17 (Debit)/ Credit

1

Shrinivas V. Dempo

1/3 rd

27.462

(7.500)

39.940

59.903

2

Neela V. Dempo

1/3 rd

275.617

---

39.940

315.557

3

Pallavi S. Dempo

1/3 rd

245.733

---

39.940

285.673

Total

--

--

548.812

(7.500)

119.820

661.133


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

SHAREHOLDERS FUNDS

 

 

 

1] Partners capital account

0.150

0.150

0.150

2] Partners current account

661.133

548.812

568.238

3] Reserves & Surplus

0.159

0.159

0.157

NETWORTH

661.442

549.121

568.545

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

19.995

54.991

2] Unsecured Loans

52.500

0.000

0.000

TOTAL BORROWING

52.500

19.995

54.991

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

713.942

569.116

632.536

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

6.851

4.759

5.126

Capital work-in-progress

44.299

67.926

121.681

 

 

 

 

INVESTMENT

287.708

0.010

0.010

DEFERRED TAX ASSETS

0.382

0.100

0.096

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

762.602
621.289
299.032

 

Sundry Debtors

43.585
29.234
30.603

 

Cash & Bank Balances

57.940
92.706
89.754

 

Other Current Assets

52.823
74.211
91.968

 

Loans & Advances

380.657
302.948
250.961

Total Current Assets

1341.906
1188.314
584.967

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

33.460
31.740
10.905

 

Other Current Liabilities

618.736
387.568
105.658

 

Provisions

270.709
204.759
149.132

Total Current Liabilities

922.905
624.067
265.695

Net Current Assets

374.702
496.321
496.623

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

713.942

569.116

623.499

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Sales

539.273

142.949

327.198

 

 

Other Income

10.175

17.480

25.170

 

 

TOTAL                                    

549.448

160.429

352.368

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Increase/(decrease) in work in progress

(145.877)

(331.995)

39.703

 

 

Increase/(decrease) in value of unsold flats

28.191

83.494

(18.100)

 

 

Expenses incurred on construction jobs during the yea

422.011

227.559

121.677

 

 

Salary and other staff benefit

26.805

18.155

10.269

 

 

Expenses of job completed

1.765

3.011

1.515

 

 

Repairs, Maintenance and fuel

2.184

1.951

1.452

 

 

Rent rates taxes and insurance

4.123

2.493

2.352

 

 

Adm. and other expenses

22.013

25.081

19.880

 

 

TOTAL                                    

361.215

29.749

178.748

 

 

 

 

 

 

PROFIT BEFORE INTEREST,  DEPRECIATION AND AMORTISATION

188.233

150.680

173.620

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT BEFORE DEPRECIATION AND AMORTISATION

188.233

150.680

173.620

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

2.745

0.969

1.086

 

 

 

 

 

 

PROFIT BEFORE TAX

185.488

149.711

172.534

 

 

 

 

 

Less

TAX

65.668

54.637

57.229

 

 

 

 

 

 

PROFIT AFTER TAX 

119.820

95.075

115.305

 


 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

29.50

74.64

34.14

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

12.37

4.89

10.69

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.25

0.21

0.58

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

3.68

1.80

1.37

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.60

0.54

0.36

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.08

0.04

0.10

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.47

1.14

0.47

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.08

0.13

0.22

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

0.00

0.00

0.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

22.22

52.52

35.24

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

7.32

6.29

12.97

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

18.11

13.67

20.28

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.33

1.80

2.87

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.55

0.80

1.74

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.40

0.46

0.64

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

350.00

133.30

366.61

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.33

1.80

2.87

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

Partners Capital Account

0.150

0.150

0.150

Partners Current Account

568.238

548.812

661.133

Reserves & Surplus

0.157

0.159

0.159

Net worth

568.545

549.121

661.442

 

 

 

 

Secured Loans

54.991

19.995

0.000

Unsecured Loans

0.000

0.000

52.500

Total borrowings

54.991

19.995

52.500

Debt/Equity ratio

0.097

0.036

0.079

 

 

 

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

327.198

142.949

539.273

 

 

(56.311)

277.249

 

 

 

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

327.198

142.949

539.273

Profit

115.305

75.074

119.820

 

35.24%

52.52%

22.22%

 


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

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

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

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

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 67.96

UK Pound

1

INR 91.88

Euro

1

INR 80.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

ARCH

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

ARC

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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.