MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

510550

Report Date :

29.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

V. S. MANUFACTURING AND TRADING COMPANY PRIVATE LIMITED

 

 

Registered Office :

B-143, Sector Gamma-1, Greater Noida, Noida – 201308, Uttar Pradesh

Tel. No.:

91-9810247899 (Mr. Sudhir Kumar)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

10.12.2010

 

 

Com. Reg. No.:

20-042787

 

 

Capital Investment / Paid-up Capital :

INR 5.000 Million

 

 

CIN No.:

[Company Identification No.]

U21098UP2010PTC042787

 

 

IEC No.:

[Import-Export Code No.]

Not Applicable (As informed by the management that firm does not have export and import)

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCV5853E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of carbon paper and stationary items. [Registered Activity]

 

Trader of packaging boxes, inner and outer cartoons, duplex board boxes, kraft, corrugated boxes etc. [Confirmed by management]

 

 

No. of Employees :

Information denied 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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2010 having moderate track record.

 

For the financial year 2017, revenue and profit of the company sharply declined.

 

The rating is constrained on account of low reserves level along with high debt and low cash balance of the company.

 

Further, the rating also takes into consideration company’s small scale of business operation.

 

Trade relations are reported as fair. Business is active. Payments terms are seems to be slow but correct.

 

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

 

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 29.05.2018

 

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. Sudhir Kumar

Designation :

Director

Contact No.:

91-9810247899

Date :

21.05.2018

 

 

LOCATIONS

 

Registered Office :

B-143, Sector Gamma-1, Greater Noida, Noida – 201308, Uttar Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-9810247899 (Mr. Sudhir Kumar)

Fax No.:

Not Available

E-Mail :

vs.trading10@gmail.com

Location :

Owned

Locality :

Industrial

 

 

Factory :

E-8, Site-C, Industrial Area, Surajpur, Greater Noida, G.B. Nagar, Noida – 201306, Uttar Pradesh, India

 

 

DIRECTORS

 

AS ON 31.03.2018

 

Name :

Mr. Sudhir Kumar

Designation :

Director

Address :

B-143, Gama -1 Greater Noida, Gautam Budh Nagar, Noida – 201308, Uttar Pradesh, India

Date of Birth/Age :

18.10.1974

Date of Appointment :

10.12.2010

DIN No.:

01250522

 

 

Name :

Reena Rani

Designation :

Director

Address :

B-143, Sector-Gamma Ist, Geater Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

01.07.1977

Date of Appointment :

10.12.2010

DIN No.:

03331053

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

No. of Shares

Sudhir Kumar

250000

Reena Rani

250000

 

 

Total

500000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2017

 

Category

Percentage

Promoters [Individual/Hindu Undivided Family (Indian)]

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of carbon paper and stationary items. [Registered Activity]

 

Trader of packaging boxes, inner and outer cartoons, duplex board boxes, kraft, corrugated boxes etc. [Confirmed by management]

 

 

Products / Services :

Name and Description of main products / services

ITC Code

Paper

99883230

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Credit (30 Days) and Others (RTGS / NEFT)

 

 

Purchasing :

Credit (30 Days) and Others (RTGS / NEFT)

 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

OEM’s

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Banker Name :

The Vijaya Bank

Branch :

Not Divulged 

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

SECURED LOANS

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG TERM BORROWINGS

 

 

Term Loans

 

 

From Bank

15.097

0.173

Kotak Bank

0.000

0.566

From others

 

 

Indian Bulls Financial Services Limited

9.110

9.427

HDFC Loan

0.222

0.045

 

 

 

SHORT TERM BORROWINGS

 

 

Secured limit

0.000

14.742

 

 

 

Total

24.429

24.953

 

 

Auditors :

 

Name :

Saxena Vaibhav and Company

Chartered Accountants

Address :

105-106/13, Jagdamba Tower, Preet Vihar Commercial Complex, Preet Vihar, Delhi – 110092, India

Mobile No.:

91-8376060908

E-Mail :

contactus@svcinfo.net

Website :

http://www.svcinfo.net

PAN No.:

CMDPS3391F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 


 

CAPITAL STRUCTURE

 

AS ON 29.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

INR 10/- each

INR 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

INR 10/- each

INR 5.000 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

5.000

5.000

5.000

(b) Reserves & Surplus

0.658

0.619

0.494

(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)

5.658

5.619

5.494

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

24.429

10.211

11.271

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.299

0.000

0.000

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

24.728

10.211

11.271

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

14.742

12.900

(b) Trade payables

6.524

20.598

20.833

(c) Other current liabilities

2.020

5.317

1.945

(d) Short-term provisions

0.024

0.105

0.079

Total Current Liabilities (4)

8.568

40.762

35.757

 

 

 

 

TOTAL

38.954

56.592

52.522

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.781

9.462

8.381

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

1.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.233

0.176

(d) Long-term Loan and Advances

0.100

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

9.881

9.695

8.557

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.005

7.681

7.475

(c) Trade receivables

18.374

29.333

35.471

(d) Cash and cash equivalents

0.728

0.492

0.458

(e) Short-term loans and advances

0.647

9.278

0.349

(f) Other current assets

0.319

0.113

0.212

Total Current Assets

29.073

46.897

43.965

 

 

 

 

TOTAL

38.954

56.592

52.522

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Income

18.586

70.965

94.115

 

 

Other Income

2.873

0.519

0.177

 

 

TOTAL                                               

21.459

71.484

94.292

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-trade

18.058

64.856

86.502

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

(1.239)

(0.206)

(0.645)

 

 

Employee Benefits Expenses

0.103

0.270

1.786

 

 

Other Expenses

0.696

2.339

2.798

 

 

TOTAL                                    

17.618

67.259

90.441

 

 

 

 

 

 

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

3.841

4.225

3.851

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

3.088

3.203

2.935

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.753

1.022

0.916

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

0.682

0.818

1.276

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

0.071

0.204

(0.360)

 

 

 

 

 

Less

TAX                                                                 

0.024

0.079

(0.109)

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

0.047

0.125

(0.251)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

0.09

11.24

(32.00)

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

360.84

150.87

137.56

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

1.01

2.42

2.65

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

131.87

115.92

87.91

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.43

0.55

0.52

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.44

0.45

0.46

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.85

0.90

0.90

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

4.32

4.44

4.40

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

1.51

7.25

6.51

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

1.55

1.68

1.53

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

1.24

1.32

1.31

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

PAT to Sales

((PAT / Sales) * 100)

%

0.25

0.18

(0.27)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.12

0.22

(0.48)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

0.83

2.22

(4.57)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

3.39

1.15

1.23

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.34

0.96

1.02

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.15

0.10

0.10

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

4.89

4.99

4.83

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.39

1.15

1.23

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

5.000

5.000

5.000

Reserves & Surplus

0.494

0.619

0.658

Net worth

5.494

5.619

5.658

 

 

 

 

Long Term borrowings

11.271

10.211

24.429

Short Term borrowings

12.900

14.742

0.000

Total borrowings

24.171

24.953

24.429

Debt/Equity ratio

4.400

4.441

4.318

 

 

 

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

94.115

70.965

18.586

 

 

(24.598)

(73.810)

 

 

 

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

94.115

70.965

18.586

Profit/(Loss)

(0.251)

0.125

0.047

 

(0.27%)

0.18%

0.25%

 

 

 

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

Yes

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

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

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

STATE OF COMPANY’S AFFAIRS AND FUTURE OUTLOOK

 

The Company has reported total revenue of INR 18.586 million for the current year as compared to INR 70.965 million in previous year. The Net Profit for the year amounted to INR 0.047 million in the current year as compared to INR 0.125 million in previous year.

 

 

INDEX OF CHARGES:

 

S

No

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

C75711275

10466465

KOTAK MAHINDRA BANK LIMITED

30/10/2013

04/11/2015

-

15000000.0

MAIN DADRI ROAD,OPPOSITE PRIYA GOLD FACTORY,SURAJPUR GREATER NOIDA,NOIDAUP201306IN

2

B58222530

10376779

THE JAMMU AND KASHMIR BANK LIMITED

29/08/2012

-

-

2000000.0

GREATER NOIDAGREATER NOIDAUP201308IN

 

FIXED ASSETS:

 

·         Air Conditioner

·         Inverter

·         Fax

·         Computer

·         Generator

·         Machinery

·         Land

·         Building

·         Office Equipment

·         Vehicles

 

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 68.26

UK Pound

1

INR 91.22

Euro

1

INR 79.88

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHR

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.