1. Summary Information
|
|
|
Country |
|
|
Company Name |
DYNAMIC DISTRIBUTORS |
Principal Name 1 |
Mr. Rakesh Surana |
|
Status |
Satisfactory |
Principal Name 2 |
Mrs. Aarti Baid |
|
|
|
Registration # |
-- |
|
Street Address |
Flat No. 3, 1st Floor, |
||
|
Established Date |
March 2004 |
SIC Code |
-- |
|
Telephone# |
91-20-40789908 |
Business Style 1 |
Trader |
|
Fax # |
91-20-40789908 |
Business Style 2 |
Dealer |
|
Homepage |
-- |
Product Name 1 |
Electronics Product |
|
# of employees |
15 (Approximately) |
Product Name 2 |
Home Appliances |
|
Capital Investment |
Rs.
20,000,000/- |
Product Name 3 |
-- |
|
Shareholders |
-- |
Banking |
Janata Sahakari Bank Limited |
|
Public Limited Corp. |
No |
Business Period |
6 Years |
|
IPO |
No |
International Ins. |
- |
|
Public |
No |
Rating |
Ba
(49) |
|
Related
Company |
|||
|
Relation
|
Country
|
Company
Name |
CEO |
|
Note |
- |
||
2. Summary
Financial Statement
|
Balance Sheet as of |
31.03.2010 |
(Unit: Indian Rs.) |
|
|
Assets |
Liabilities |
||
|
Current Assets |
-- |
Current Liabilities |
-- |
|
Inventories |
-- |
Long-term Liabilities |
-- |
|
Fixed Assets |
-- |
Other Liabilities |
-- |
|
Deferred Assets |
-- |
Total Liabilities |
-- |
|
Invest& other Assets |
-- |
Retained Earnings |
-- |
|
|
|
Net Worth |
-- |
|
Total Assets |
-- |
Total Liab. & Equity |
-- |
|
Total Assets (Previous Year) |
108,533,000 |
|
|
|
P/L Statement as of |
31.03.2010 |
(Unit: Indian Rs.) |
|
|
Sales |
500,000,000 |
Net Profit |
-- |
|
Sales(Previous yr) |
348,497,000 |
Net Profit(Prev.yr) |
-- |
MIRA
INFORM REPORT
|
Report Date : |
07.04.2011 |
IDENTIFICATION DETAILS
|
Name : |
DYNAMIC DISTRIBUTORS |
|
|
|
|
Registered Office : |
Flat No. 3, 1st Floor, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2010 |
|
|
|
|
Year of Establishment: |
March 2004 |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AACFD6891N |
|
|
|
|
Legal Form : |
Partnership Concern with an unlimited liability of the partners. |
|
|
|
|
Line of Business : |
Trader and Dealer of Electronic Products and Home Appliances. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (49) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 80000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established partnership concern having satisfactory
track. Trade relations are reported as fair. Business is active. Payments are
reported to be usually correct and as per commitments. The concern can be considered normal 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 – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
INFORMATION PARTED BY
|
Name : |
Mr. Rakesh Surana |
|
Designation : |
Partner |
|
Contact No.: |
91-9881123701 |
|
Date : |
05.04.2011 |
LOCATIONS
|
Registered Office Warehouse : |
Flat No. 3, 1st Floor, Shivani Complex, |
|
Tel No : |
91-20-40789908 |
|
Mobile No.: |
91-9881123701 (Mr. Rakesh Surana) |
|
Fax No : |
91-20-40789908 |
|
Email : |
|
|
Area : |
950 sq ft (Owned) |
|
|
|
|
Warehouse : |
Gut No.132/2/3, Village Hinjewadi, Taluka – Mulshi, Pune-411024, |
|
Area : |
12,000 sq. ft. |
|
Location : |
Rented |
PARTNERS
|
Name : |
Mr. Rakesh Surana |
|
Designation : |
Partner |
|
Qualification : |
Graduate |
|
Date of Birth/Age : |
31years |
|
|
|
|
Name : |
Mrs. Aarti Baid |
|
Designation : |
Partner |
|
Qualification : |
H.S.C |
|
Date of Birth/Age : |
38 years |
|
|
|
|
Name : |
Mr. Manoj Kumar Bangani |
|
Designation : |
Partner |
|
Qualification : |
Graduate |
|
Date of Birth/Age : |
45years |
|
|
|
|
Name : |
Mrs. Sushila Baid |
|
Designation : |
Partner |
|
Qualification : |
S.S.C. |
|
Date of Birth/Age : |
64 years |
|
|
|
|
Name : |
Mrs. Phooldevi Surana |
|
Designation : |
Partner |
|
Qualification : |
S. S.C |
|
Date of Birth/Age : |
59 years |
BUSINESS DETAILS
|
Line of Business : |
Trader and Dealer of Electronic Products and Home Appliances. |
|
|
|
|
Agencies Held : |
·
LG Electronics ·
Videocon D2H |
|
|
|
|
Terms : |
|
|
Selling : |
Cash / Credit (30 days / 60 days) |
|
|
|
|
Purchasing : |
Cash / Credit (30 days / 60 days) |
GENERAL INFORMATION
|
Customers : |
Wholesalers, Retailers, End Users and OEM’s |
|
|
|
|
No. of Employees : |
15 (Approximately) |
|
|
|
|
Bankers : |
Janata Sahakari Bank Limited , |
|
|
|
|
Facilities : |
CC Rs.80.000 Millions |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
R.R. Tethe and Company Chartered Accountant |
CAPITAL STRUCTURE
As on 31.03.2010
|
Capital Investment : |
|
|
Owned : |
Rs.20.000 Millions (Approximately) |
|
Borrowed : |
-- |
|
Total : |
Rs.20.000 Millions (Approximately) |
FINANCIAL DATA
[all figures are
in Rupees Millions]
|
Particulars |
|
|
31.03.2010 |
|
Sales Turnover |
|
|
500.000 |
Expected Sales (2010-2011) : Rs.770.000 Millions
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2009 |
31.03.2008 |
31.03.2007 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Partners Capital |
6.788 |
5.647 |
4.997 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
6.788 |
5.647 |
4.997 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
83.808 |
30.950 |
14.389 |
|
|
2] Unsecured Loans |
0.000 |
33.744 |
27.897 |
|
|
TOTAL BORROWING |
83.808 |
64.694 |
42.286 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
90.596 |
70.341 |
47.283 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.596 |
0.635 |
0.917 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
1.718 |
1.718 |
0.948 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.000
|
0.000 |
8.455 |
|
|
Sundry Debtors |
0.000
|
40.796 |
33.320 |
|
|
Cash & Bank Balances |
0.000
|
0.252 |
0.089 |
|
|
Other Current Assets |
0.000
|
28.840 |
3.136 |
|
|
Loans & Advances |
106.219
|
2.628 |
0.877 |
|
|
Deposits |
0.000
|
0.115 |
0.331 |
|
Total
Current Assets |
106.219
|
72.631 |
46.208 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
17.937
|
4.089 |
0.582 |
|
|
Provisions |
0.000
|
0.554 |
0.208 |
|
Total
Current Liabilities |
17.937
|
4.643 |
0.790 |
|
|
Net Current Assets |
88.282
|
67.988 |
45.418 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
90.596 |
70.341 |
47.283 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2009 |
31.03.2008 |
31.03.2007 |
|
|
Sales Turnover |
348.497 |
248.863 |
160.212 |
|
|
Other Income |
0.107 |
0.001 |
0.618 |
|
|
Total Income |
348.604 |
248.864 |
160.830 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
1.008 |
0.869 |
0.488 |
|
|
Provision for Taxation |
NA |
NA |
0.000 |
|
|
Profit/(Loss) After Tax |
NA |
NA |
0.488 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Cost of Goods Sold |
329.724 |
234.884 |
151.361 |
|
|
Direct Expenses |
2.698 |
0.000 |
0.000 |
|
|
Administrative Expenses |
4.734 |
8.179 |
4.657 |
|
|
Financial Charges |
10.296 |
4.929 |
4.184 |
|
|
Depreciation & Amortization |
0.144 |
0.153 |
0.140 |
|
|
Other Expenditure |
0.000 |
(0.150) |
0.000 |
|
Total Expenditure |
347.596 |
248.145 |
160.342 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2009 |
31.03.2008 |
31.03.2007 |
|
PAT / Total Income |
(%) |
NA
|
NA |
0.30 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.29
|
0.35 |
0.30 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.93
|
1.17 |
1.03 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.15
|
0.15 |
0.10 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.64
|
0.82 |
8.62 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
5.92
|
15.64 |
58.49 |
LOCAL AGENCY FURTHER INFORMATION
Trade References:
- Radhika Sales
- Surya
Electronics
- Keyour
Electronics
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.44.20 |
|
|
1 |
Rs.72.25 |
|
Euro |
1 |
Rs.63.09 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
45 |
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 |
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 |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.