MIRA
INFORM REPORT
|
Report Date : |
13.01.2011 |
IDENTIFICATION DETAILS
|
Name : |
ECO WATER SOLUTIONS TECHNOLOGIES PRIVATE LIMITED |
|
|
|
|
Registered Office : |
B/ 83, Okhla Industrial Area, Phase - I, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2010 |
|
|
|
|
Date of Incorporation : |
28.01.2004 |
|
|
|
|
Com. Reg. No.: |
55-124331 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U74999DL2004PTC124331 |
|
|
|
|
IEC No.: |
0506063470 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELE02928C |
|
|
|
|
PAN No: [Permanent
Account No.] |
AABCE4464E |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Manufacturer, Trader and Exporter
of Water Treatment Plants. |
RATING & COMMENTS
|
MIRA’s Rating : |
B (29) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 7600 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Profitability
of the company appears to be low. However trade relations are reported as
fair. Business is active. Payments are reported 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 – 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. Vivek |
|
Designation : |
Manager |
|
Contact No.: |
91-11-41024791 |
|
Date : |
10.01.2011 |
LOCATIONS
|
Registered Office/ Factory : |
B/ 83, Okhla Industrial Area, Phase - I, |
|
Tel. No.: |
91-11-41024791/2 |
|
Fax No.: |
91-11-41024790 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
5000 sq. ft. |
|
Location : |
Owned |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Sachchidanand Rai |
|
Designation : |
Managing Director |
|
Address : |
Ganeshpuri Colony, Susuwani Varansi – 221005, |
|
Date of Birth / Age : |
20.09.1974 |
|
Qualification : |
Post Graduate |
|
Date of Appointment : |
28.01.2004 |
|
|
|
|
Name : |
Mrs. Gayatri Devi Rai |
|
Designation : |
Director |
|
Address : |
Ganeshpuri Colony, Susuwani Varansi – 221005, |
|
Date of Birth / Age : |
20.12.1972 |
|
Qualification : |
Post Graduate |
|
Date of Appointment : |
30.09.2005 |
KEY EXECUTIVES
|
Name : |
Mr. Vivek |
|
Designation : |
Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
Sachchidanand Rai |
|
90000 |
|
Gayatri Rai |
|
10000 |
|
|
|
|
|
Total |
|
100000 |
As on 30.09.2010
|
Category |
Percentage |
|
|
|
|
Directors or
relatives of directors |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer, Trader and Exporter of Water Treatment Plants. |
|
|
|
|
Products : |
· Reverse Osmosis
System for process and drinking · Conventional
Pressure filter, Iron removable filters · Hydro Pneumatic
Pressure Boosting System · Sewage Treatment
Plant and Water Recycling · Turnkey Swimming
Pool System |
|
|
|
|
Exports : |
|
|
Products : |
Water Treatment Plants |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (Advanced in 30 Days) |
|
|
|
|
Purchasing : |
Cash |
GENERAL INFORMATION
|
Customers : |
Wholsalers, End users, OEM's v Power Finance
Corporation, v Navrang
International, Gurgoan, Haryana v Laxmi Remote
India Private Limited, Noida, U.P. v Industrial
Constructions Company, v Holistik India Limited
Noida, U.P. v Hindustan
Aeronautics Limited, v Tirupati Aqua
Private Limited, v Melcon Projects,
Okhla, v Tripura Ispat,
Tripura v Classic
Automobiles, v Industrial Construction
Company – v Diplomatic v
Fiber International, v Wig Broters
Construction Private Limited, Australian High Commission, v
Dulari Exports Private Limited, Gurgoan, Haryana v
Kins International, New v
Ajay Sethi, Director of Elcome Technologies, v
Y I International Okhla Phase –I, v
Radhasoami Satsang Beas, v
Manohar Marketing Jaipur v
Suraj Fabrics v
Elcome Technologies Private Limited, Gurgoan, Haryana v
Balaji Sales, v
Combi Organochem (Private) Limited v
Yaman Jeevan Dhara Aqua Private Limited, v
Jindal Industries, v
Shree Sumati Sugar Private Limited, Muzaffar Nagar, Uttar Pradesh v
Chaudhary Gums Private Limited, Kishangarh, Jaipur; Rajasthan. v
Acqua Therm Technologies, Chintamaniswar, v
Shree Gopalji Foods Private Limited. Koshi, Uttar Pradesh v
Essentia Luxus Private Limited. v
Cheema Boilers Limited, Mohali, v
Sukhbir Agros Private Limited. Gurharsai, v
Ashoka Engineering v
Modern Electropower Private Limited. Noida, Uttar Pradesh v
Mahesh Agarwal and Sons, Gurgoan, Haryana. v
Stock Dale Process Engineers, v
Watertec Engineer, v
v
Fr. Angel Schoolnoida v
Bharat Construction Company, Gurgoan, Haryana v
Sharda Acqua Industries, Dehradoon v
Ocean Blue v
Revose Acqua, v
Parie Acqua Inc. v
Himanshu Beverages, Bhilai v
High Life v
Five Star, Alwar v
Suraksha Packaging v
All Scape Polymer Private Limited, v International
Scientific Instrument Company |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
75 (Office – 10, Factory-65) Approximately |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
· Union Bank of · ICICI Bank, |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
- |
|
|
|
|
Auditors : |
|
|
Name : |
Kapoor and Associates Chartered Accountants |
|
Address : |
A-23, |
|
Tel No.: |
91-11-66606652/46620093 |
|
Mobile No.: |
91-9818401167 |
CAPITAL STRUCTURE
As on 30.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
250000 |
Equity Shares |
Rs.10/- Each |
Rs.2.500 millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
100000 |
Equity Shares |
Rs.10/- each |
Rs.1.000
million |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
1.000 |
1.000 |
1.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.906 |
0.448 |
0.163 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
1.906 |
1.448 |
1.163 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.391 |
0.531 |
0.673 |
|
|
2] Unsecured Loans |
0.413 |
0.093 |
0.028 |
|
|
TOTAL BORROWING |
0.804 |
0.624 |
0.701 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
2.710 |
2.072 |
1.864 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.785 |
0.954 |
1.156 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.680 |
0.308 |
0.258 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1.034
|
2.047 |
3.814
|
|
|
Sundry Debtors |
21.292
|
11.562 |
6.025
|
|
|
Cash & Bank Balances |
0.035
|
0.148 |
0.479
|
|
|
Other Current Assets |
0.000 |
0.000 |
0.000
|
|
|
Loans & Advances |
6.353
|
4.782 |
7.027
|
|
Total
Current Assets |
28.714
|
18.539 |
17.345 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
13.010
|
9.418 |
4.895 |
|
|
Other Current Liabilities |
13.231
|
7.162 |
11.443
|
|
|
Provisions |
1.228
|
1.149 |
0.557
|
|
Total
Current Liabilities |
27.469
|
17.729 |
16.895 |
|
|
Net Current Assets |
1.245
|
0.810 |
0.450 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
2.710 |
2.072 |
1.864 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
46.800 |
NA |
29.213 |
|
|
|
Other Income |
NA |
NA |
0.517 |
|
|
|
TOTAL |
NA |
NA |
29.730 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
0.466 |
NA |
0.211 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
NA |
NA |
0.137 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
NA |
NA |
0.074 |
|
Expected Sales (2010-2011) : Rs.70.000 millions
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
1.00
|
NA |
0.72 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA |
NA |
0.01 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
NA |
NA |
1.14 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
NA |
NA |
0.18 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
14.80 |
12.67 |
15.13 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.05
|
1.05 |
1.03 |
LOCAL AGENCY FURTHER INFORMATION
NOTE:
The Registered Office of the company has been shifted from H No 2567,
Sangam Vihar,
TRADE REFERENCES
·
Bisleri International
·
DLF Group
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.45.16 |
|
|
1 |
Rs.58.68 |
|
Euro |
1 |
Rs.70.64 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
29 |
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.