1. Summary Information

 

 

Country

India

Company Name

TEAM SUSTAIN

Principal Name 1

Mr. George Mathew (Proprietor)

Status

Satisfactory

Principal Name 2

--

 

 

Registration #

--

Street Address

Team House, Plot No. 71, MRA, Kakkanad Cochin, Ernakulam – 682030, Kerala, India

Established Date

2000

SIC Code

--

Telephone#

91-484-3298806/ 07

Business Style 1

Design

Fax #

91-484-2421176

Business Style 2

Engineering

Homepage

http://www.teamsustain.com

Product Name 1

Renewable Energy Project

# of employees

62

Product Name 2

--

Proprietor Current and Capital Accounts

Rs.61,757,000/-

Product Name 3

--

Shareholders

--

Banking

Dena Bank

Public Limited Corp.

No

Business Period

10 years

IPO

No

International Ins.

--

Public Enterprise

No

Rating

Ba (45)

Related Company

Relation

Country

Company Name

CEO

Associates/ Subsidiary

--

Team Software and Consultancy Services

--

Note

--

 

2. Summary Financial Statement

Balance Sheet as of

30.09.2010

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

29,917,000

Current Liabilities

27,974,000

Inventories

51,106,000

Long-term Liabilities

21,449,000

Fixed Assets

30,157,000

Other Liabilities

0,000,000

Deferred Assets

0,000,000

Total Liabilities

49,423,000

Invest& other Assets

0,000,000

Retained Earnings

0,000,000

 

 

Net Worth

61,757,000

Total Assets

111,180,000

Total Liab. & Equity

111,180,000

 Total Assets

(Previous Year)

80,148,000

 

 

P/L Statement as of

30.09.2010

(Unit: Indian Rs.)

Sales

96,282,000

Net Profit

3,189,000

Sales(Previous yr)

154,251,000

Net Profit(Prev.yr)

5,278,000

 

 


MIRA INFORM REPORT

 

 

Report Date :

18.01.2011

 

IDENTIFICATION DETAILS

 

Name :

TEAM SUSTAIN

 

 

Registered Office :

Team House, Plot No. 71, MRA, Kakkanad Cochin, Ernakulam – 682030, Kerala

 

 

Country :

India

 

 

Financials (as on) :

30.09.2010

 

 

Year of Incorporation :

2000

 

 

IEC No.:

1005007471

 

 

SSI Registration No. and Date :

32/008/12/06215/ Part II (Dated: 03.03.2009)

 

 

PAN No.:

[Permanent Account No.]

AACCT5908P

 

 

Legal Form :

Sole Proprietory Concern.

 

 

Line of Business :

Design, Engineering and Procurement, Installation and Commissioning of Renewable Energy Project.

 

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

 

Maximum Credit Limit :

USD 250000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established Proprietory 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)

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 :

Ms. Lucy Louis

Designation :

Finance Manager

Contact No.:

91-9995552975

Date :

11.01.2011

 

 

LOCATIONS

 

Registered Office/ Factory :

Team House, Plot No. 71, MRA, Kakkanad Cochin, Ernakulam – 682030, Kerala, India

Tel. No.:

91-484-3298806/ 07

Fax No.:

91-484-2421176

E-Mail :

Lucylouis@teamsustain.com

info@teamsustain.com

george@teamsustain.com

Website :

http://www.teamsustain.com

Area :

6270 sq. ft. 

Location :

Owned

 

 

Branch Office 1/ Factory :

Door No.X/234, Pancode, Vadavucode P. O., Ernakulam – 682310, Kerala, India

Tel No.:

91-484-3295204

Area :

4150 sq. ft. 

Location :

Owned

 

 

Branch Office 2:

Door No.X/300, Kanjiramattom P. O., Ernakulam – 682315, Kerala, India

Tel No.:

91-484-2427846

Area :

3080 sq. ft.

Location :

Owned

 

 

Overseas Branches :

1935 S Plum Grove Road, No. 181, PMB, Palatine IL 60067, USA

Tel. No.:

1-888-233-9266

Fax No.:

1-815-425-8761

 

 

SOLE PROPRIETOR

 

Name :

Mr. George Mathew

Designation :

Proprietor

Address :

Door No.254/X, Thrikakkara, Cochin – 30, Kerala, S. India

Date of Birth/Age :

42 Years

Qualification :

BE Technical

Experience :

16 years

 

 

KEY EXECUTIVES

 

Name :

Ms. Lucy Louis

Designation :

Finance Manager

 

 

BUSINESS DETAILS

 

Line of Business :

Design, Engineering and Procurement, Installation and Commissioning of Renewable Energy Project.

 

 

Products :

·         Solar Photovoltaic

·         Solar Power Packs

·         Biomass Gasification Equipment

·         Sewage Treatment Plants

·         Water Treatment Plants

·         Pool Heating Systems

·         Biodiesel  

 

 

Agencies Held :

·         Outback Power Systems, USA

·         Hansung, Korea

·         Balmer, USA

·         Shenzhen General Technology Company Limited

·         Ecosmarte Pool Systems and Accessories, USA

·         Torqueedo GmbH, Germany

·         Aquatherm Industries Inc.

 

 

Exports :

 

Products :

Engineering Equipments

Countries :

·         USA

·         Maldives

·         Republic of Maldives

·         Cobleskill, NY

·         Bangladesh

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Korea

·         Germany

·         USA

·         Arlington, WA 98223

 

 

Terms :

 

Selling :

Cash and Credit (30 days)

 

 

Purchasing :

Cash and Credit (30-60 days) 

 

 

GENERAL INFORMATION

 

Suppliers :

·         Outback Power Technologies

·         Torqueedo GmbH

·         Balmer, USA — 8% of total purchases

·         KISCO, Korea - 27% of total purchases

·         Outback Power Systems, USA - 14% of total purchases

·         EMVEE Solar, Bangalore - 6% of total purchases

·         Phocos Solar, Pondicherry - 11% of total purchases

·         Central Marketing Syndicate, India - 15% of total purchases

·         Others, India — 19% of total purchases

 

 

Customers :

Wholesalers and OEM’s

 

·         Holserv Private Limited

·         State University of New York

·         Electrocom Ideas and Technologies Limited

·         Dewcon Instruments Inc., USA - 18% of total sales

·         W2E USA Inc., USA - 12% of total sales

·         CGH Earth Group, India - 33% of total sales

·         Others, India - 37% of total sales

 

 

No. of Employees :

62 (Office -22, Factory -40)

 

 

Bankers :

·         United Bank of India

Branch Market Road, Kerala, India

 

·         Citi Bank

Branch M.G.Road, Kerala, India.

 

·         Dena Bank

Kakkanad Branch, A Seaport – Airport Road, Kakkanad, Cochin – 30, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Nigam Associates

Chartered Accountant

 

 

Associates/Subsidiaries :

§            Team Software and Consultancy Services

VII/ 516-E, Seaport – Airport Road, Kakkanad, Cochin, India

Line of Business: Engineering Services

 

 

CAPITAL STRUCTURE

 

Capital Investment :

30.09.2010

(Rs. In Millions)

 

 

Proprietor’s Capital Account

43.500

Proprietor’s Current Account

18.257

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

30.09.2010

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor’s Capital Account

 

43.500

20.000

2] Proprietor’s Current Account

 

18.257

15.398

3] Share Application Money

 

0.000

0.000

4] Reserves & Surplus

 

0.000

0.000

5] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

61.757

35.398

LOAN FUNDS

 

 

 

1] Secured Loans

 

21.449

16.989

2] Unsecured Loans

 

0.000

0.000

TOTAL BORROWING

 

21.449

16.989

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

83.206

52.387

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

30.157

7.598

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.000

0.000

DEFERREX TAX ASSETS

 

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

51.106

45.697

 

Sundry Debtors

 

28.927

25.327

 

Cash & Bank Balances

 

0.030

0.039

 

Other Current Assets

 

0.744

0.744

 

Loans & Advances

 

0.216

0.743

Total Current Assets

 

81.023

72.550

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

10.701

11.091

 

Other Current Liabilities

 

17.273

16.670

 

Provisions

 

0.000

0.000

Total Current Liabilities

 

27.974

27.761

Net Current Assets

 

53.049

44.789

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.000

0.000

 

 

 

 

TOTAL

 

83.206

52.387

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

30.09.2010

31.03.2010

 

SALES

 

 

 

 

 

Income

 

96.282

154.251

 

 

Other Income

 

0.825

1.558

 

 

TOTAL                                     (A)

 

97.107

155.809

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

 

67.555

107.973

 

 

Carried Inwards

 

2.420

3.924

 

 

Installation Expenses

 

4.729

7.164

 

 

Salaries and Allowances

 

3.342

5.460

 

 

Travelling and Conveyance

 

1.969

3.216

 

 

Carriage Outward

 

2.261

3.695

 

 

Duties and Taxes Paid

 

1.734

2.833

 

 

Other Expenses

 

7.290

12.257

 

 

TOTAL                                     (B)

 

91.300

146.522

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

 

5.807

9.287

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

1.344

2.197

 

 

 

 

 

 

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

 

4.463

7.090

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

1.274

1.812

 

 

 

 

 

 

NET PROFIT   (E-F)                                            (G)

 

3.189

5.278

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

30.09.2010

31.03.2010

PAT / Total Income

(%)

 

3.28

3.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

3.31

3.42

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

2.87

6.59

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.05

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

0.80

1.26

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

2.90

2.61

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

INTRODUCTION

 

SMALL SCALE INDUSTRY (SSI) PERFORMANCE AND CREDIT RATING:

 

The Small Scale Industry (SSI) performance and credit rating is a relatively new concept in which the rating agencies give an opinion regarding the general creditworthiness of the SSI and its performance. It includes an objective assessment of the SSI unit on a scale of operating performance, infrastructure facilities, viability of systems, buyer’s and vendor’s satisfaction, financial resources, creditworthiness, existing working capital arrangements, management style, motivational/ commitment levels and lifestyle of the Proprietor.

 

Traditionally, an SSI faces the constraints on various ends, especially sourcing of adequate and timely financing. To overcome these difficulties, Government of India under the Ministry of Small Scale Industry, has signed a memorandum of understanding with Onicra Credit Rating Agency of India Limited to provide the Performance and Credit Rating for SSI units.

 

As a successful individual entrepreneur or a bunch/ group of individuals run most of the SSI units, a different approach is required to assess these units. The Ministry of Finance, Government of India, acknowledged Onicra as pioneers of individual credit rating in the Economic survey of India way back in 1993-94 itself.

 

The first and foremost advantage of the performance and credit rating is that a SSI unit gets an independent, experienced and trusted third party opinion on the capability and creditworthiness of the unit. Moreover, it helps the unit to improve upon the identified areas of weaknesses.

 

 

DETAILS OF THE PROPRIETOR

 

The proprietor is responsible for pioneering the concept of Eco-Tourism in Kerala and had published various papers through ministry of new and renewable energy sources, Govt. of India, on the same. He is a consultant and visiting faculty to a number of institutions and corporate houses which include inter-alia, the Centre for Electro Chemicals Research Institute (CECRI), Department of Science and Technology, Govt. of India for Solar Photovoltaic and Fuel Cells, SCV Madhavidyalaya and the Periyar Renewable Energy Centre, Tamilnadu, Sago Manufacturers’ Association, Salem, for setting up a 2 mw power plant based on Bio-Methanation of Sago Waste.

 

 

BRIEF ABOUT THE UNIT

 

Subject was established in 2000. The unit is a supplier of engineering services and equipment in the Renewable Energy field. It specializes in complete solutions including concept, design, project management, equipment supply, installation, commissioning and servicing of renewable energy projects. The company has been the pioneer in the “Clean Tech” sector, and having accomplished path breaking projects in waste to energy, solar PV, solar thermal, energy efficiency and bio diesel from waste oil.

 

 

BANK DETAILS:

 

The unit is having banking relation with United Bank of India, Kochi, from whom it enjoys working capital facility worth Rs.17.000 Millions against the following collateral securities:

 

Security

 

Situated

Area

Market Value

(Rs. In Millions)

 

 

 

 

Office Building

Kakkanad, Ernakulam

3500 sq. ft.

22.500

Commercial Space

MG Road, Ernakulam

1000 sq. ft. built up area

7.000

Land

Chittorr

600 sq.ft.

3.500

 

 

MAJOR ACTIVITIES

 

§            Engineering and Design Services in the field of Energy and Environment

 

§            Engineering, Procurement and Commissioning of projects in the field of Energy and Environment- pertaining to clean and green technologies like solar power, waste to energy etc.

 

§            Design and Manufacture of Solar Powered/ Electric Boats and Yachts

 

§            Energy Efficiency and Environmental Impact Study

 

§            Processing of Waste Oil to Bio-Diesel

 

§            Export of Engineering Services and Equipments as well as Projects

 

§            Distribution of Clean, Green and Environment Friendly Products

 

 

AWARD AND ACHIEVEMENTS

 

§            Received International Boating Award (IBA) for initiatives in Responsible Tourism in the year 2009.

 

§            Recognised for the “Largest Solar Catamaran in Asia” by Limca Book of Records in 2009.

 

§            Identified as sole supplier of equipments for waste to energy gasification equipments by state university of New York, Cobleskill, New York.

 

 

TECHNOLOGY PARTNERS

 

§            Outback USA (Invertors)

§            Torqeedo Gmbh, Germany (Electric Outboards)

§            GETWATT, S Korea (Thin Film Solar Panels)

§            SMA, Germany (Solar Invertors)

§            Ecosmarte USA (Chemical Free Swimming Pool Systems)

§            Hansung Korea (LED Lighting)

 

 

RATING OF THE SSI UNIT

 

RATING OF SSI UNIT UNDER THE PERFORMANCE AND CREDIT RATING SCHEME

 

The analysis is done based on the Operating Performance and Financial Strength Rating Grid as considered for this purpose. They have evaluated their Score as per the parameters therein. Their Score is “SE 1A” which indicates ‘Highest Performance Capability and High Financial Strength’.

 

 

SUMMARY OF THE FINANCIAL ANALYSIS

 

§            The liquidity position of the unit was moderate in FY10

 

§            There were no long term secured funds during the period

 

§            The Interest Coverage Ratio was moderate in the FY10

 

§            The Turnover of the unit has shown a satisfactory trend over the years. In the FY10, the Turnover has increased by as much as 24%

 

§            The Net Profit Margin was moderate in all the FYs

 

§            The return on capital employed was satisfactory while return on owner’s fund was moderate in the FY10.

 

 

TRADE REFERENCE:

 

·         Mr. M. Thomas, CGH Earth, W Island, Cochin – 3

Mobile No.: 91-9847056561

 

·         Mr. P. Raju, Arby Agencies, Thalayolaprambu, Kottayam

Mobile No.:91-9447137900

 

·         Mr. Niraj Mehta, Abacus Holding Private Limited, Kolkata

 

 

NEWS:

 

DATE: 23.09.2010, KERALA   


TEAMSUSTAIN

 

TeamSustain located in Kochi, Kerala is a leading supplier of green and clean technology solutions. The company has come a long way since its inception in 1994, with several awards, and is wealthy in its repertoire of the number of projects in diverse applications such as Rural Development, Sustainable Tourism, Solar Photovoltaic, Solar Thermal, Biomass Power, Small Wind, Micro Hydro and Sewage and Effluent treatment plants with recovery of energy.

 

TeamSustain is offering consultancy to several clients for its green building projects in areas such as reducing total electrical loads, total energy security, chemical free swimming pool water treatment, organic bioremediation, geothermal energy, waste to energy, corporate carbon management with carbon credit and CDM projects. As ongoing efforts to design and offer innovative solutions for eco tourism, Team Sustain has designed and developed a fully solar powered environment friendly passenger boat available in various passenger capacities.

 


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.45.53

UK Pound

1

Rs.72.56

Euro

1

Rs.60.62

 

 

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

NO

--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

 

-

 

 

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.