|
|
|
|
Report No. : |
509302 |
|
Report Date : |
22.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
CG MARKETING PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Office No. C-5020, 5th Floor, Marvel Edge, Survey No. 207/1 2/1-1, Near Nico Garden, Vimannagar Pune – 411014, Maharashtra |
|
Tel. No.: |
91-20-27010300 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
20.05.1999 |
|
|
|
|
Com. Reg. No.: |
11-013651 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 6.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51909PN1999PTC013651 |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCC7475M |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
Not Divulged |
|
|
|
|
Legal Form : |
Private Limited Liability Company. |
|
|
|
|
Line of Business
: |
The Company is primarily engaged in the business of distribution of Fast Moving Consumable Goods. (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 : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 660000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is as established company incorporated in the year 1999 and it is having satisfactory track records. As per Registrar of Companies the date of balance sheet (i.e. financial filed) is shown as 31-03-2017 but the documents related to the financial for the year 2017 are not available from any sources. For the financial year 2016, the company has marginal decrease its revenue from operations as compared to previous year and maintained minimal profitability margin of 0.29%. General financial position of the company seems to be sound and healthy along with average debt balance sheet. Further, rating derives strength from long standing track records of business operations. Trade relations are reported as fair. Business is active. Payments are seems to be regular. 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 (30.09.2017) |
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
not listed as a Sick Unit in the publicly available BIFR (Board for Industrial
& Financial Reconstruction) list as of 22.05.2018
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 BY
|
Name : |
Mr. Dinesh Surve |
|
Designation : |
Assistant General Manager |
|
Contact No.: |
91-9223287120 |
|
Date : |
12.05.2018 |
LOCATIONS
|
Registered Office : |
Office No. C-5020, 5th Floor, Marvel Edge, Survey No. 207/1 2/1-1, Near Nico Garden, Vimannagar Pune – 411014, Maharashtra, India |
|
Tel. No.: |
91-20-27010300 / 27011807 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
Near Prabhat Co-Operative Housing Society, Near Ice Factory, Block No.
124 Gun Power Road, Mazgaon – 400010, Maharashtra, India |
|
Tel. No.: |
91-22-23703800 |
|
|
|
|
Marketing Office : |
Sona Udyog Bhavan, Parsi Panchayat Road, Andheri [East], Mumbai - 400069, Maharashtra, India |
DIRECTORS
As on 2018
|
Name : |
Mr. Vishnukumar Madanlal Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
B-2/49, Agrasen Coop Society 8, Koregaon Park, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
30.07.1953 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B. Com |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.05.1999 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AANPC8372N |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00542764 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Omprakash Madanlal Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
S. No. 31/2/9, North Koregaon Park, Near Ganga Heritage, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09.11.1940 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
XII th |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.12.1999 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AGUPG3591L |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00542856 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Arunkumar Bajaranglal Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Agresan Society, A-2/15, 8 Koregaon Park, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
07.04.1968 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.E. Industrial Electronics |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.05.1999 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00679522 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rajkumar Ramswaroop Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Plot No 9, North Koregaon Park, Opposite Ganga Heritage, Bund Garden, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.08.1964 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
XII th |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.12.1999 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AANPC8368A |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00679735 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Manojkumar Ramswaroop Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Plot No 9, North Koregaon Park, Opposite Ganga Heritage, Bund Garden, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
09/06/1968 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
X th |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2003 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AANPC1338C |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00679748 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Ravikant Bajaranglal Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Agresan Society A-2/15, 8, Koregaon Park, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
19.03.1972 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
XII th |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2003 |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01775609 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Chandrakant Omprakash Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
31/2/1, Plot No.9, North Koregaon Park Bund Garden, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.06.1973 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.E. Computers |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2003 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AANPC8374L |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01778073 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Girish Vishnukumar Chamadia |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
Agarsen Society B-2/49, 8. Koregaon Park, Pune 411001, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
20.05.1979 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com, MBA Finance |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2003 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
ADWPC4196L |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
01778111 |
||||||||||||||||||||||||||||||||||||
|
Other Directorship:
|
|||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Govind Puranmal Agrawal |
||||||||||||||||||||||||||||||||||||
|
Designation : |
Whole-time Director |
||||||||||||||||||||||||||||||||||||
|
Address : |
204/B, Orchid Evershine Park, Veera Desai Road, Andheri West, Mumbai 400058, Maharashtra, India |
||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.02.1973 |
||||||||||||||||||||||||||||||||||||
|
Qualification : |
B.com |
||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
30.03.2011 |
||||||||||||||||||||||||||||||||||||
|
PAN No.: |
AGZPA4908L |
||||||||||||||||||||||||||||||||||||
|
DIN No.: |
03484086 |
||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Dinesh Surve |
|
Designation : |
Assistant General Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 31.03.2017
SHAREHOLDER’S DETAILS FILE ATTACHED
Equity Share Break up (Percentage of Total Equity)
As on 29.09.2017
|
Category |
Percentage |
|
Promoter – (Individual/ Hindu Undivided
Family – Indian) |
100.00 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
The Company is primarily engaged in the business of distribution of Fast Moving Consumable Goods. (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 : |
Khandelwal Jain and Associates Chartered Accountants |
|
Address : |
1st Floor, Alankar Cinema Building, Pune Station, Pune – 411001, Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAOFK4306M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Other related parties : (As on 2016) |
|
CAPITAL STRUCTURE
As on 29.09.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
600000 |
Equity Shares |
INR 10/- each |
INR 6.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
600000 |
Equity Shares |
INR 10/- each |
INR 6.000 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES
OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
6.000 |
6.000 |
6.000 |
|
(b) Reserves & Surplus |
225.058 |
188.640 |
152.444 |
|
(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) |
231.058 |
194.640 |
158.444 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
29.927 |
36.904 |
26.559 |
|
(b) Deferred tax liabilities
(Net) |
0.000 |
0.033 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
29.927 |
36.937 |
26.559 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
515.330 |
318.800 |
166.017 |
|
(b) Trade payables |
666.854 |
439.351 |
401.601 |
|
(c) Other current liabilities |
90.082 |
93.820 |
80.804 |
|
(d) Short-term provisions |
6.921 |
3.451 |
0.811 |
|
Total
Current Liabilities (4) |
1279.187 |
855.422 |
649.233 |
|
|
|
|
|
|
TOTAL |
1540.172 |
1086.999 |
834.236 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
80.498 |
86.013 |
45.448 |
|
(ii) Intangible Assets |
0.000 |
0.066 |
0.937 |
|
(iii) 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 |
0.044 |
0.044 |
0.044 |
|
(c) Deferred tax assets (net) |
0.413 |
0.000 |
0.078 |
|
(d) Long-term Loan and Advances |
38.347 |
38.907 |
55.266 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
119.302 |
125.030 |
101.773 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
937.457 |
453.978 |
322.666 |
|
(c) Trade receivables |
348.114 |
389.231 |
346.316 |
|
(d) Cash and cash equivalents |
21.438 |
39.460 |
48.771 |
|
(e) Short-term loans and
advances |
25.827 |
19.738 |
13.798 |
|
(f) Other current assets |
88.034 |
59.562 |
0.912 |
|
Total
Current Assets |
1420.870 |
961.969 |
732.463 |
|
|
|
|
|
|
TOTAL |
1540.172 |
1086.999 |
834.236 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Income |
12389.849 |
12624.125 |
11477.131 |
|
|
Other Income |
0.877 |
0.272 |
7.746 |
|
|
TOTAL
|
12390.726 |
12624.397 |
11484.877 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of Stock-in-Trade |
11865.719 |
11861.048 |
10640.232 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(483.479) |
(131.312) |
43.269 |
|
|
Employees benefits expense |
459.812 |
438.142 |
395.131 |
|
|
CSR expenditure |
1.500 |
0.500 |
0.000 |
|
|
Other expenses |
403.215 |
347.937 |
306.363 |
|
|
TOTAL |
12246.767 |
12516.315 |
11384.995 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION |
143.959 |
108.082 |
99.882 |
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
77.408 |
40.714 |
36.999 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
66.551 |
67.368 |
62.883 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
11.215 |
10.635 |
10.425 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
55.336 |
56.733 |
52.458 |
|
|
|
|
|
|
|
Less |
TAX |
19.002 |
19.062 |
16.050 |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
36.334 |
37.671 |
36.408 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (INR) |
60.56 |
62.79 |
60.68 |
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
Net cash flows from (used in) operations |
(108.834) |
(63.613) |
91.787 |
|
Net cash flows from (used in) operating activities |
(124.455) |
(79.924) |
74.540 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
10.26 |
11.25 |
11.01 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry
Debtors) |
35.59 |
32.43 |
33.14 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors
/ Purchases * 365 Days) |
20.51 |
13.52 |
13.78 |
|
|
|
|
|
|
Inventory Turnover (Operating Income
/ Inventories) |
0.15 |
0.24 |
0.31 |
|
|
|
|
|
|
Asset Turnover (Operating Income
/ Net Fixed Assets) |
1.79 |
1.26 |
2.15 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total
Assets) |
0.85 |
0.82 |
0.81 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability
/ Networth) |
2.36 |
1.83 |
1.22 |
|
|
|
|
|
|
Current Liabilities to Networth (Current
Liabilities / Net Worth) |
5.54 |
4.39 |
4.10 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets
/ Networth) |
0.35 |
0.44 |
0.29 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial
Charges) |
1.86 |
2.65 |
2.70 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
((PAT / Sales) * 100) |
% |
0.29 |
0.30 |
0.32 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total
Assets) * 100) |
% |
2.36 |
3.47 |
4.36 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth)
* 100) |
% |
15.73 |
19.35 |
22.98 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current Assets / Current Liabilities) |
1.11 |
1.12 |
1.13 |
|
|
|
|
|
|
Quick Ratio ((Current Assets –
Inventories) / Current Liabilities) |
0.38 |
0.59 |
0.63 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total
Assets) |
0.15 |
0.18 |
0.19 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity
Capital) |
90.88 |
59.28 |
32.10 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current
Assets / Total Current Liabilities) |
1.11 |
1.12 |
1.13 |
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 |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Share Capital |
6.000 |
6.000 |
6.000 |
|
Reserves & Surplus |
152.444 |
188.640 |
225.058 |
|
Net
worth |
158.444 |
194.640 |
231.058 |
|
|
|
|
|
|
long-term borrowings |
26.559 |
36.904 |
29.927 |
|
Short term borrowings |
166.017 |
318.800 |
515.330 |
|
Total
borrowings |
192.576 |
355.704 |
545.257 |
|
Debt/Equity
ratio |
1.215 |
1.827 |
2.360 |

YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
11477.131 |
12624.125 |
12389.849 |
|
|
|
9.994 |
(1.856) |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Sales |
11477.131 |
12624.125 |
12389.849 |
|
Profit |
36.408 |
37.671 |
36.334 |
|
|
0.32% |
0.30% |
0.29% |

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 |
Yes |
|
8 |
Designation of contact person |
Yes |
|
9 |
Promoter’s background |
Yes |
|
10 |
Date of Birth of Proprietor / Partners /
Directors |
Yes |
|
11 |
Pan Card No. of Proprietor / Partners |
Yes |
|
12 |
Voter Id Card No. of Proprietor / Partners |
No |
|
13 |
Type of business |
Yes |
|
14 |
Line of Business |
Yes |
|
15 |
Export/import details (if applicable) |
No |
|
16 |
No. of employees |
No |
|
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 |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
No |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
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 |
NOTE: Registered office of the company has been
shifted from 21/4, Parihar Building, Near Hotel Shivanand Kharadi, Pune – 411014,
Maharashtra, India to the present address
w.e.f. 03.08.2016
UNSECURED LOAN
|
Unsecured Loan |
31.03.2016 (INR
in Million) |
31.03.2015 (INR
in Million) |
|
Short-term
Borrowings |
|
|
|
Loans and advances from others |
69.875 |
69.623 |
|
|
|
|
|
Total |
69.875 |
69.623 |
|
SNo |
SRN |
Charge Id |
Charge Holder Name |
Date of Creation |
Date of Modification |
Date of Satisfaction |
Amount |
Address |
|
1 |
C48543094 |
10558363 |
ADITYA BIRLA FINANCE LIMITED |
30/12/2014 |
- |
- |
16000000.0 |
INDIAN RAYON COMPOUND,VERAVALGJ362266IN |
|
2 |
B72101363 |
10416129 |
ICICI BANK LIMITED |
23/03/2013 |
- |
- |
33000000.0 |
LANDMARKRACE COURCE CIRCLEALKAPURIBARODAGJ390015IN |
|
3 |
A76337575 |
10193448 |
STANDARD CHARTERED BANK |
18/12/2009 |
- |
- |
16000000.0 |
SHRIRANG HOUSE, J M ROADSHIVAJI NAGARPUNEMH411005IN |
|
4 |
G06481873 |
90088980 |
Citi Bank N.A. |
29/04/2005 |
15/03/2016 |
- |
700000000.0 |
FIRST INTERNATIONAL FINANCIAL CENTRE, 9TH FLOOR,PLOT NO. C-54 & 55, G-BLOCK, BKC, BANDRA (EAST)MUMBAIMH400051IN |
FIXED ASSETS
·
Buildings
·
Furniture and fixtures
·
Vehicles
·
Office equipment
·
Computer equipments
·
Computer software
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 67.83 |
|
|
1 |
INR 91.68 |
|
Euro |
1 |
INR 80.29 |
INFORMATION DETAILS
|
Information
Gathered by : |
AKS |
|
|
|
|
Analysis Done by
: |
PRS |
|
|
|
|
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 |
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.