MIRA INFORM REPORT

 

 

Report Date :

19.02.2011

 

IDENTIFICATION DETAILS

 

Name :

GOEL ELECTRONICS

 

 

Registered Office :

Telibagh Bazar, Rae Bareily Road, Lucknow – 226002

 

 

Country :

India

 

 

Financials (as on) :

30.09.2010 (Provisional)

 

 

Date of Incorporation :

02.09.2002

 

 

PAN No.:

[Permanent Account No.]

AEXPG0965K

 

 

Legal Form :

Sole Proprietory Concern

 

 

Line of Business :

Trader of Electronics Goods.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

No  Complaints

 

 

Litigation :

Clear

 

 

Comments :

Subject seems to be an established concern in its field. The valuation report has not been provided by the subject. The networth statement provided is not certified. However no complaints have been heard from indirect or market sources.

 

It would be advisable to take adequate securities while dealing with the subject.

 

 

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)

India

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. Vivek Goel

Designation :

Proprietor

Contact No.:

91-9839015418

Date :

10.02.2011

 

 

LOCATIONS

 

Registered Office :

Telibagh Bazar, Rae Bareily Road, Lucknow – 226002, India

Tel. No.:

91-522-2440018

Mobile No.:

91-9839015418 – (Mr. Vivek Goel)

E-Mail :

goelvivek77@rediffmail.com

Area :

220 sq. ft.

Location :

Rented

 

 

SOLE PROPRIETOR

 

Name :

Mr. Vivek Goel

Designation :

Proprietor

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Electronics Goods.

 

 

Products :

Electronics Goods

 

 

Agencies Held :

§            Samsung

§            Nokia

§            Havells

§            Bajaj

§            Godrej

§            LG

 

 

Terms :

 

Selling :

Cash and Credit (30 days)

 

 

Purchasing :

Cash and Credit (30 days)

 

 

GENERAL INFORMATION

 

Customers :

Retailers and Supply to Semi Government and Central Government Institutions.

 

·         Kusum Enterprises

·         Lado Telecom

·         Mavtas Infra Limited (Labour)

·         Ramky Infra

·         Rasool Bux

·         Sai Mobile

 

 

Suppliers :

·         Agrawal Electric Company

·         Alpha Electronics

·         Anu Agencies

·         Bhaarar Sales Corporation

·         B K Enterprises

·         Chiragdeep and Company

·         Diamond Distributor

·         G K Enterprises

·         Harihar Enterprises

·         Hari Om Traders

·         Haryana Medicine Agencies

·         Initiative Communication

·         K A Distribution

·         Nice Agency

·         P D Mobile Communication

·         R R. Agencies

·         R S Electronics

·         Sai Distributors

·         Suman Enterprises

·         Sona Deep Traders

·         Surya Mobile

·         Tara International

·         Vinayak Communication

 

 

No. of Employees :

03

 

 

Bankers :

·         Corporation Bank

Telibagh, Lucknow, India

 

 

Facilities :

Secured Loans

30.09.2010

(Provisional)

 

 

Cash Credit with Corporation, Lucknow

1.365

 

 

Total

1.365

 

 

Unsecured Loans

30.09.2010

(Provisional)

 

 

Mr. Amit Goel

0.170

Mr. Madan Agarwal

0.143

Mrs. Neetu Garh

0.170

Mr. Rakesh Kumar

0.180

 

 

Total

0.663

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. N. Gupta and Associates

Chartered Accountant

Address :

A-1/76, Viram Khand, Gomti Nagar, Lucknow – 226010, India

Tel. No.:

91-522-2616296/ (R) – 2392937/ 2397484

Mobile No.:

91-9415101759

 

 

CAPITAL STRUCTURE

 

PROPRIETOR’S CAPITAL ACCOUNT

 

(RS. IN MILLIONS)

 

Particulars

30.09.2010

(Provisional)

 

 

Mr. Vivek Goel

 

Balance as on 01.04.2010

0.531

Add: Addition During the year

0.050

Add: Profit During the year

0.274

 

0.855

Less: Drawings

0.030

School Fees

0.014

LIC

0.008

 

 

Total

 

0.803

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

30.09.2010

(Provisional)

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

 

1] Share Capital

0.803

0.522

0.355

0.075

2] Share Application Money

0.000

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

0.000

NETWORTH

0.803

0.522

0.355

0.075

LOAN FUNDS

 

 

 

 

1] Secured Loans

1.365

0.981

0.960

0.927

2] Unsecured Loans

0.663

0.393

0.132

0.000

TOTAL BORROWING

2.028

1.374

1.092

0.927

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

2.831

1.896

1.447

1.002

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.112

0.120

0.144

0.185

Capital work-in-progress

0.000

0.000

0.000

0.000

 

 

 

 

 

INVESTMENT

0.066

0.036

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

0.000

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

2.796
2.081

1.138

0.651

 

Sundry Debtors

0.529
0.720

0.326

0.012

 

Cash & Bank Balances

0.004
0.004

0.018

0.028

 

Other Current Assets

0.000
0.000

0.059

0.001

 

Loans & Advances

0.639
0.593

0.000

0.406

Total Current Assets

3.968

3.398

1.541

1.098

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

 

Sundry Creditor

0.997
1.399

0.238

0.281

 

Other Current Liabilities

0.318
0.259

0.000

0.000

 

Provisions

0.000
0.000

0.000

0.000

Total Current Liabilities

1.315

1.658

0.238

0.281

Net Current Assets

2.653

1.740

1.303

0.817

 

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

2.831

1.896

1.447

1.002

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

30.09.2010

(Provisional)

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

 

Income

1.976

6.290

2.084

2.573

 

 

Other Income

0.651

1.015

1.175

0.678

 

 

TOTAL                               (A)

2.627

7.305

3.259

3.251

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

 

Cost of Goods Sold

1.873

6.019

1.765

2.745

 

 

Wages

0.092

0.128

0.268

0.000

 

 

Salary

0.191

0.559

0.680

0.203

 

 

Accounting Charges

0.012

0.012

0.000

0.000

 

 

Electricity Expenses

0.007

0.011

0.016

0.004

 

 

Conveyance Expenses

0.015

0.027

0.000

0.000

 

 

Staff Welfare Expenses

0.005

0.012

0.009

0.002

 

 

Mobile and Telephone Expenses

0.009

0.009

0.011

0.004

 

 

Repairs and Maintenance Expenses

0.012

0.016

0.000

0.000

 

 

Office Rent

0.024

0.048

0.036

0.010

 

 

Office Expenses

0.010

0.012

0.010

0.001

 

 

Other Expenses

0.030

0.032

0.045

0.001

 

 

TOTAL                               (B)

2.280

6.885

2.840

2.970

 

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(A-B)                                                          (C)

0.347

0.420

0.419

0.281

 

 

 

 

 

 

Less

FINANCIAL EXPENSES             (D)

0.065

0.133

0.127

0.121

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                   (E)

0.282

0.287

0.292

0.160

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION         (F)

0.008

0.023

0.041

0.020

 

 

 

 

 

 

 

NET PROFIT    (E-F)                                (G)

0.274

0.264

0.251

0.140

 

 

KEY RATIOS

 

PARTICULARS

 

 

30.09.2010

(Provisional)

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

10.43

3.61

7.70

4.31

 

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

13.87

4.20

12.04

5.44

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.72

7.50

14.90

10.91

 

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

0.51

0.71

1.87

 

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

4.16

5.81

3.75

16.11

 

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.02

2.05

6.47

3.91

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

PROJECTED BALANCE SHEET

 

(RS. IN MILLIONS)

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2012

31.03.2013

31.03.2014

 

(PROJECTED)

SHAREHOLDERS FUNDS

 

 

 

 

1] Share Capital

0.651

0.779

0.948

1.245

2] Share Application Money

0.000

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

0.000

NETWORTH

0.651

0.779

0.948

1.245

LOAN FUNDS

 

 

 

 

1] Secured Loans

1.400

1.300

1.250

1.156

2] Unsecured Loans

0.743

0.603

0.410

0.413

TOTAL BORROWING

2.143

1.903

1.660

1.569

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

2.794

2.682

2.608

2.814

 

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

2.002

1.752

1.490

1.268

Capital work-in-progress

0.000

0.000

0.000

0.000

 

 

 

 

 

INVESTMENT

0.088

0.117

0.147

0.184

DEFERREX TAX ASSETS

0.000

0.000

0.000

0.000

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

 

Inventories

2.365
2.546

2.600

2.466

 

Sundry Debtors

1.026
1.297

1.277

1.191

 

Cash & Bank Balances

0.022
0.030

0.027

0.041

 

Other Current Assets

0.096
0.000

0.000

0.000

 

Loans & Advances

0.420
0.300

0.200

0.250

Total Current Assets

3.929

4.173

4.104

3.948

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

 

Sundry Creditor

1.476

1.480

1.389

0.925

 

Other Current Liabilities

1.749
1.880

1.744

1.650

 

Provisions

0.000
0.000

0.000

0.000

Total Current Liabilities

3.225

3.360

3.133

2.575

Net Current Assets

0.704

0.813

0.971

1.373

 

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

0.000

 

 

 

 

 

TOTAL

2.794

2.682

2.608

2.825

 

PROJECTED PROFIT & LOSS ACCOUNT

 

(RS. IN MILLIONS)

 

 

PARTICULARS

 

31.03.2011

31.03.2012

31.03.2013

31.03.2014

 

 

(PROJECTED)

 

SALES

 

 

 

 

 

 

Income

8.519

8.719

9.619

10.285

 

 

Other Income

0.554

1.490

1.640

1.810

 

 

TOTAL                               (A)

9.073

10.209

11.259

12.095

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

 

Cost of Goods Sold

7.569

8.172

9.000

9.676

 

 

Wages

0.247

0.197

0.266

0.342

 

 

Salary

0.392

0.427

0.467

0.533

 

 

Accounting Charges

0.025

0.025

0.028

0.032

 

 

Conveyance Expenses

0.042

0.038

0.046

0.048

 

 

Staff Welfare Expenses

0.018

0.013

0.019

0.023

 

 

Mobile and Telephone Expenses

0.11

0.023

0.030

0.035

 

 

Repairs and Maintenance Expenses

0.015

0.039

0.028

0.025

 

 

Office Rent

0.060

0.072

0.084

0.096

 

 

Other Expenses

0.071

0.231

0.297

0.349

 

 

TOTAL                               (B)

8.549

9.237

10.265

11.159

 

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

(A-B)                                                          (C)

0.524

0.972

0.994

0.936

 

 

 

 

 

 

Less

FINANCIAL EXPENSES             (D)

0.202

0.300

0.288

0.286

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                   (E)

0.322

0.672

0.706

0.650

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION         (F)

0.016

0.317

0.263

0.222

 

 

 

 

 

 

 

NET PROFIT    (E-F)                                (G)

0.306

0.355

0.443

0.428

 

 

------------------------------------------------------------------------------------------------------------------------------

 

 


STATEMENT OF COMPUTATION OF TOTAL INCOME

 

MR. VIVEK GOEL

 

(RS. IN MILLIONS)

 

PARTICULARS

2010-11

 

 

 

Income From Salary

 

0.000

 

 

 

Income From Business or Profession

 

0.264

Net Profit

0.264

 

 

 

 

Income From House Property

 

0.000

 

 

 

Income From Other Sources

 

0.000

 

 

 

GROSS TOTAL INCOME

 

0.264

 

 

 

Less: Deduction under Chapter IVA

 

(0.041)

LIC -

0.020

 

School Fees -

0.021

 

 

 

 

TOTAL INCOME

 

0.223

 

 

 

Rounding off U/s 288 A

 

0.223

 

 

 

Income Taxable at Normal Rate

0.223

 

 

 

 

TAX CALCULATION

 

Tax at Normal Rates

 

0.006

Total Tax

 

0.006

Add: Education Cess:

 

0.00

 

 

 

Total

 

Nil

 

 

 

Add: Interests Payable

 

0.000

Total Tax and Interests Payable

 

0.006

 

 

 

Less: TDS/ TCS

 

0.009

Less: Advances Tax

 

Nil

 

 

 

Refund

 

0.003

 

 

------------------------------------------------------------------------------------------------------------------------------

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME OF THE APPLICANT: MR. VIVEK GOEL

 

(RS. IN MILLIONS)

 

 

ASSETS

 

IMMOVABLE PROPERTY

 

 

Address of the property with survey No./ Door No. etc.

--

591/345, ‘Goel’, Rathindra Nagar, Telibagh, Lucknow, India

 

 

 

Description: Land/ Site/ Building

--

Agricultural Land Kalli Paschem Road

 

 

 

Whether Freehold/ Leasehold

--

--

 

 

 

Type of Property

--

Residential – Shop No.2 and 17

 

 

 

Area/ Extent of Land

--

5300 sq. ft.

 

 

 

Mortgaged for availing loan if any, details there of

 

--

NA

 

 

 

Present Market/ Assessed value

 

--

Rs.5.500 Millions

 

 

 

INVESTMENT IN BUSINESS CAPITAL

 

Name of the Company/ firm/ concern in Which Investment is made

Goel Electronics

--

 

 

 

Date of Investment

--

--

 

 

 

Present Value of Investment

 

Rs.0.651 Millions

--

 

 

DEPOSIT HELD WITH BANKS/ COMPANIES/ OTHER LENDER ETC.

 

Name of the Bank/ company where deposits are held 

Corporation Bank

 

--

 

 

 

Date of Deposits

FDR

--

 

 

 

Nature of Deposits

R Deposit

--

 

 

 

Present Value of Deposits

 

Rs.0.060 Million

--

 

 

SHARES/ DEBENTURE/ MUTUAL FUNDS/ UNITS ETC.

 

Description

Mutual Funds

Mutual Funds

 

 

 

Present Value

 

0.018

8.636

 

 

LIFE INSURANCE POLICY

 

Type of Policy

Money Back Endowment

--

 

 

 

Annual Premium

0.041

--

 

 

 

Sum Assured

2.200

--

 

 

 

Surrender Value

 

0.300

--

 

 

VEHICLES OWNED

 

Model/ Make

Honda CD Deluxe – 02

--

 

 

 

Date of Purchases

01, Oct. 2007

02, Nov. 2010

--

 

 

 

Whether Hypothecation for Loan

1. Purchases Nov. 2010

--

 

 

 

Details of Loan Against Vehicles

Fnanced From Andhra Bank

--

 

 

 

Present Market Value

 

0.024

--

 

 

OTHER ASSETS

 

Furniture and Fixtures

0.031

--

 

 

 

Cash in hand

0.016

0.010

 

 

 

Jewellery

0.450

0.250

 

 

 

Plant and Machinery

0.023

--

 

 

 

Other Assets if any

2.465

--

 

 

 

Total Value of Assets

 

2.985

0.260

 

TOTAL ASSETS

 

RS.4.038 MILLIONS

RS.14.396 MILLIONS

 

 

LIABILITIES

 

FURNISH LOANS AVAILED FROM BANKS/ FINANCIAL INSTITUTIONS AN OTHER BORROWINGS

 

Name of the Banks/ Institution

Corporation Bank

--

 

 

 

Nature / Type of Loan

CVPOD 10000

--

 

 

 

Date of Loans

28.08.2010

--

 

 

 

Amount of Loan Availed 

1.400

--

 

 

 

Amount of Outstanding

(Total Liabilities)

1.337

--

 

 

NET WORTH 

 

RS.2.701 MILLIONS

RS.14.396 MILLIONS

 

------------------------------------------------------------------------------------------------------------------------------

 

TRADE REFERENCE:

 

·         Shakti Traders

Address: Naka Hindola Lucknow, India

Contact Person – Mr. Sarvesh

Mobile No.: 91-9598255555

 

·         Ess Dee Associated

Address: Singar Nagar, Alambagh, Lucknow, India

Mobile No.: 91-939263255

 

·         Sai Distribution

Address: Ganga Sagar Apartments, Merabai Marg, Lucknow, India

 

------------------------------------------------------------------------------------------------------------------------------

 

FIXED ASSETS:

 

·         Air Conditioner

·         Computers

·         Furniture and Fixtures

·         Generator

·         Motor Cycles

 

 

 

 


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 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.45.38

UK Pound

1

Rs.73.08

Euro

1

Rs.61.60

 

 

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

 

-

 

 

 

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.