MIRA
INFORM REPORT
|
Report Date : |
13.02.2008 |
IDENTIFICATION
DETAILS
|
Name : |
MORFEUS DESIGN PRIVATE LIMITED |
|
|
|
|
Registered Office : |
Nori Baug, Near Hotel Kumaria Presidency, Opposite Hotel Leela Andheri
Kurla Road, Andheri (East), Mumbai – 400059, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2007 |
|
|
|
|
Date of Incorporation : |
21.12.2004 |
|
|
|
|
Com. Reg. No.: |
11-150132 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U74994MH2004PTC150132 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
MUMM29446E |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAECM1323K |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturers of Leisure and Lifestyle Products for Cars, Vans and
Buses. |
RATING &
COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
||||
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average. |
Small |
|||
|
Maximum Credit Limit : |
USD 4000 |
|
|||
|
|
|
|
|||
|
Status : |
Small Company |
|
|||
|
|
|
|
|||
|
Payment Behaviour : |
Slow but Correct |
|
|||
|
|
|
|
|||
|
Litigation : |
Clear |
|
|||
|
|
|
|
|||
|
Comments : |
Subject is a relatively small company. Trade relations are fair. Business
is active. Payments are reported as slow but correct. The company can be considered for small to mediocre business dealings
at usual trade terms and conditions. |
|
|||
LOCATIONS
|
Registered Office / Factory : |
Nori Baug, Near Hotel Kumaria Presidency, Opposite Hotel Leela Andheri
Kurla Road, Andheri (East), Mumbai – 400059, Maharashtra, India |
|
Tel. No.: |
91-22-28322732 / 34 / 38 / 29252732 / 29250734 |
|
Mobile No.: |
91-9322339282 |
|
Fax No.: |
91-22-28322714 / 29252714 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
Rented |
DIRECTORS
|
Name : |
Mr. Rakesh Vasant Naik |
|
Designation : |
Director |
|
Address : |
10 A, Juhu Heavens, Juhu Church Road, Near Iskwn Temple, Mumbai –
400049, Maharashtra, India |
|
|
|
|
Name : |
Mr. Prashant Rajaram Korde |
|
Designation : |
Director |
|
Address : |
Vasanti Nivas, Govind Choudeary Chawl, Bhatwadi, Ghatkopar [West],
Mumbai – 400084, Maharashtra, India |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
|
Names of Shareholders |
|
No. of Shares |
|
Mr. Rakesh Vasant Naik |
|
5000 |
|
Mr. Prashant Rajaram Korde |
|
5000 |
|
Total |
|
10000 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturers of Leisure and Lifestyle Products for Cars, Vans and
Buses. |
GENERAL
INFORMATION
|
Bankers : |
Abhyudaya Co-operative Bank Limited Administrative Office, Parel Village, G. D. Ambekar Marg, Mumbai –
400012, Maharashtra, India |
|
|
|
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Associates/Subsidiaries : |
Nil |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10000 |
Equity Shares |
Rs. 10/- each |
Rs. 0.100 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
10000 |
Equity Shares |
Rs. 10/- each |
Rs. 0.100 Million |
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
0.100 |
0.100 |
0.100 |
|
|
2] Share Application Money |
0.100 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.677 |
0.173 |
0.019 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
0.877 |
0.273 |
0.119 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
5.194 |
0.638 |
0.000 |
|
|
2] Unsecured Loans |
0.556 |
0.550 |
0.525 |
|
|
TOTAL BORROWING |
5.750 |
1.188 |
0.525 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
6.627 |
1.461 |
0.644 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
2.489 |
0.282 |
0.043 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.100 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
2.185
|
0.281 |
0.099 |
|
|
Sundry Debtors |
0.796
|
1.632 |
0.279 |
|
|
Cash & Bank Balances |
2.703
|
0.600 |
0.335 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
1.210
|
0.676 |
0.135 |
|
Total
Current Assets |
6.894
|
3.189 |
0.848 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
2.574
|
1.940 |
0.243 |
|
|
Provisions |
0.289
|
0.078 |
0.011 |
|
Total
Current Liabilities |
2.863
|
2.018 |
0.254 |
|
|
Net Current Assets |
4.031
|
1.171 |
0.592 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.007 |
0.008 |
0.009 |
|
|
|
|
|
|
|
|
TOTAL |
6.627 |
1.461 |
0.644 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
|
Sales Turnover |
14.159 |
3.775 |
1.166 |
|
|
Other Income |
0.030 |
0.001 |
0.000 |
|
|
Total Income |
14.189 |
3.776 |
1.166 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
0.791 |
0.232 |
0.030 |
|
|
Provision for Taxation |
0.289 |
0.078 |
0.011 |
|
|
Profit/(Loss) After Tax |
0.502 |
0.154 |
0.019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Depreciation & Amortization |
0.360 |
0.000 |
0.007 |
|
|
Other Expenditure |
12.678 |
3.544 |
1.122 |
|
Total Expenditure |
13.038 |
3.544 |
1.129 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2007 |
31.03.2006 |
31.03.2005 |
|
PAT / Total Income |
(%) |
3.53
|
4.07 |
1.63 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
5.57
|
6.14 |
2.57 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.43
|
6.68 |
3.36 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.90
|
0.84 |
0.25 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
9.82
|
11.74 |
6.54 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.40
|
1.58 |
3.33 |
LOCAL AGENCY
FURTHER INFORMATION
Bankers Charges
Report as per Registry:-
|
This form is for |
Creation of
charge |
|
Corporate
identity number of the company |
U74994MH2004PTC150132 |
|
Name of the
company |
MORFEUS DESIGN PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in India of the company |
Noori Baug, Andheri Kurla, Andheri, Mumbai – 400059, Maharashtra,
India |
|
Type of charge |
|
|
Particular of
charge holder |
Abhyudaya Co-operative Bank Limited Administrative Office, Parel Village, G. D. Ambekar Marg, Mumbai – 400012, Maharashtra, India |
|
Nature of
description of the instrument creating or modifying the charge |
Hypothecation of Stock and Book Debts agreement |
|
Date of
instrument Creating the charge |
23.02.2007 |
|
Amount secured by
the charge |
Rs. 1.500
Millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Rate of Interest 12 % p.a. Terms of
repayment As may be
decided, from time to time, by the Bank. Margin As may be
decided, by the Bank. Extent operation
of the charge To secure the due
repayment of Cash Credit facility of Rs. 1.500 Millions granted by the bank
to the company. |
|
Short particulars
of the property charged |
All present and
future, goods / stock such as palm leather, sand perforated leather, ample leather,
saddle perforated leather, king tec roof mounted, domestic 60 ltr fridge, air
spring kit firestone, perfoam density 50 mm super soft, perform density 40
super soft, P. V. Thinner, G. P. paints, sand G. P. paints, Brown colour, etc
and all miscellaneous items and all Book debts of the company. |
Profile
They build self contained Motor Homes for outdoor recreation activities,
manufacture Car Exterior Accessories and Exclusively Customize car and Van
interiors to Individual tastes.
Subject products are created for the enthusiast with a passion for
dynamic progressive design and quality of fit, finish and detail.
They exist and proper only because of their customers and respond to
their changing needs and exportations speedily courteously and with innovative
products.
Subject is a driving value in their work, in their products and in their
interactions with others.
Vision
To be a globally respected value driven organization that provides the
best in class products and solutions in their chosen business, leveraging
technology and innovation and delivered by the best in class people.
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 |
Rs.39.73 |
|
UK Pound |
1 |
Rs.77.34 |
|
Euro |
1 |
Rs.57.80 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--MARGINS |
-5~5 |
--- |
|
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 |
|
TOTAL |
|
27 |
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 and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING
EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit transaction.
It has above average (strong) capability for payment of interest and
principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit consideration.
Capability to overcome financial difficulties seems comparatively below
average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|