1. Summary Information

 

 

Country

India

Company Name

LINK TELECOM PRIVATE LIMITED

Principal Name 1

Mr. Subhash Subberwal

Status

Satisfactory

Principal Name 2

Mr. Deepak Gupta

 

 

Registration #

21-094239

Street Address

9, Chakraberia Road, (North) , 1st Floor, Kolkata-700 020, West Bengal, India

Established Date

15.02.2002

SIC Code

--

Telephone#

91-33-24863426 / 24863428 / 24863427

Business Style 1

Distributor

Fax #

91-33-24863426

Business Style 2

--

Homepage

--

Product Name 1

Samsung Handset Mobiles

# of employees

Above 50

Product Name 2

Accessories

Paid up capital

Rs. 2,500,000/-

Product Name 3

--

Shareholders

Directors or relative of directors-100%

Banking

ICICI Bank

Public Limited Corp.

NO

Business Period

9 Years

IPO

NO

International Ins.

-

Public Enterprise

NO

Rating

Ba (45)

Related Company

Relation

Country

Company Name

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2010

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

347,516,000

Current Liabilities

213,997,000

Inventories

223,993,000

Long-term Liabilities

--

Fixed Assets

1,838,000

Other Liabilities

305,610,000

Deferred Assets

49,000

Total Liabilities

519,607,000

Invest& other Assets

3,000

Retained Earnings

51,292,000

 

 

Net Worth

53,792,000

Total Assets

573,399,000

Total Liab. & Equity

573,399,000

 Total Assets

(Previous Year)

331,987,000

 

 

P/L Statement as of

31.03.2010

(Unit: Indian Rs.)

Sales

4,744,516,000

Net Profit

34,784,000

Sales(Previous yr)

2,683,237,000

Net Profit(Prev.yr)

13,052,000

 

 

 

MIRA INFORM REPORT

 

 

Report Date :

29.03.2011

 

IDENTIFICATION DETAILS

 

Name :

LINK TELECOM PRIVATE LIMITED

 

 

Registered Office :

23A, Dr. Sarat Banerjee Road, Kolkata – 700029, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

15.02.2002

 

 

Com. Reg. No.:

21-094239

 

 

CIN No.:

[Company Identification No.]

U64202WB2002PTC094239

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALL01081D

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Distributor of Samsung Handset Mobiles and Accessories.

 

 

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 215168

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are fair. Business is active. Payments are reported as usually correct and as per commitments.

 

The company 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 :

Mr. P Chatterjee

Designation :

Manager

 

 

LOCATIONS

 

Registered Office :

23A, Dr. Sarat Banerjee Road, Kolkata – 700029, West Bengal, India

Tel. No.:

91-33-24863427

Fax No.:

91-33-24863426

E-Mail :

deepak@linktelecom.co.in 

 

 

Branches:

Located at:

·         Bhunaveshar

·         Ranchi

·         Patna

·         Ranchi

·         Guwahati

 

 

DIRECTORS

 

 AS ON 15.07.2010

 

Name :

Mr. Subhash Subberwal

Designation :

Chairman

Address :

112A, Block A , 5th Floor, Tivoli Court, Ballygunge Circular Road, Kolkata-700 019, West Bengal, India

Date of Birth/Age :

12.03.1943

Qualification:

MBA

Date of Appointment :

15.02.2002

Election Commission Identity Card No.:

WB/23/146/147537 

 

 

Name :

Mr. Deepak Gupta

Designation :

Director

Address :

II / DIO / Aasha, 93 Deshpran Sasmal Road, Kolkata-700 033, West Bengal, India

Date of Birth/Age :

22.09.1958

Qualification:

Post Graduate

Date of Appointment :

15.02.2002

 

 

KEY EXECUTIVES

 

Name :

M/S S N Bhattacharya

Designation :

Company Secretary

Address :

UG 05, 01A, Udayan, The Condoville, 1050/1, Survey Park, Kolkata-700 075, West Bengal, India

Tel No.:

91-33-24163983

 

 

Name :

Mr. P Chatterjee

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 15.07.2010

 

Names of Shareholders

No. of Shares

Subhash Subberwal

105000

Deepak Gupta

105000

Anita Subberwal

10000

Naina Subberwal

10000

Seema Gupta

10000

Nikhil Gupta

10000

Jalan Brothers Limited

31250

Pashupati Commerce Private Limited

31250

Total

312500

 

Equity Shares Breakup

 

AS ON 15.07.2010

 

Category

Percentage

Bodies Corporate

50.00

Directors or relative of directors

50.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Distributor of Samsung Handset Mobiles and Accessories

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Credit (70 to 80 days)

 

 

GENERAL INFORMATION

 

Customers :

  • Wholesaler
  • Distributor

 

 

No. of Employees :

Above 50

 

 

Bankers :

Canara Bank, Kundanbagh, Begumpet, Hyderabad - 500016, Andhra Pradesh, India

 

 

Facilities :

--

 

 

Banking Relations :

-

 

 

Auditors :

 

Name :

Nityananda Saha

Chartered Accountants

Address :

560, Dakshindari, Lahabagan, Kolkata-700 048, West Bengal, India

Tel No.:

91-33-65211210

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

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

250000

Equity shares

Rs.10/- each

Rs.2.500 millions

 

 

 

 

 


 

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

2.500

2.500

2.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

51.292

20.437

10.336

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

53.792

22.937

12.836

LOAN FUNDS

 

 

 

1] Secured Loans

225.788

14.273

0.014

2] Unsecured Loans

79.822

55.433

40.873

TOTAL BORROWING

305.610

69.706

40.887

DEFERRED TAX LIABILITIES

0.000

0.000

0.008

 

 

 

 

TOTAL

359.402

92.643

53.731

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.838

1.961

1.896

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.010

DEFERREX TAX ASSETS

0.049

0.039

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

223.993
103.228
89.818

 

Sundry Debtors

146.176
79.170
74.720

 

Cash & Bank Balances

144.812
132.764
105.110

 

Other Current Assets

0.000
0.000
0.000

 

Loans & Advances

56.528
14.818
10.281

Total Current Assets

571.509
329.980
279.929

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

199.228
223.534
222.253

 

Other Current Liabilities

 
 
 

 

Provisions

14.769
 15.810
5.861

Total Current Liabilities

213.997
239.344
228.114

Net Current Assets

357.512
90.636
51.815

 

 

 

 

MISCELLANEOUS EXPENSES

0.003

0.007

0.010

 

 

 

 

TOTAL

359.402

92.643

53.731

 

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

4744.516

2683.237

 1551.235

 

 

Other Income

10.826

0.857

 0.558

 

 

TOTAL                                    

4755.342

2684.094

1551.793

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

58.839

21.728     

8.915

 

 

 

 

 

Less

TAX                                                                 

24.055

8.676

3.073

 

 

 

 

 

 

PROFIT AFTER TAX

34.784

13.052                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                

 5.842

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

0.73
0.49
0.38

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

1.24
0.81
0.38

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

10.26
6.55

2.10

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.09
0.95

0.46

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

9.66

13.47

20.96

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.67

1.38

1.23

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note:

 

The Registered Office of the company has been shifted from Shanti Niketan, Suite No. 10, 1st Floor, 8 Camc Street, Shakespeare Sarani, Kolkata-700 017, West Bengal, India to 9, Chakraberia Road, (North), 1st Floor, Kolkata-700 020, West Bengal, India w.e.f. 01.08.2006.

 

 

The Registered Office of the company has been shifted from 9, Chakraberia Road, (North) , 1st Floor, Kolkata-700 020, West Bengal, India to present w.e.f. 06.12.2010

 

Trade References:

 

·         Karuna Management Services Private Limited, (Kolkata)

·         Star Info Tech, (Guwahati)

·         Archi Info Tech (Guwahati)

 

Bankers Charges Report as per Registry

 

FORM 8

 

This form is for

Creation of charge

Corporate identity number of the company

U64202WB2002PTC094239

Name of the company

LINK TELECOM PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

9, Chakraberia Road, (North) 1st Floor, Kolkata-700020, West Bengal, India

 

Type of charge

Others

Particular of charge holder

Standard Chartered  Bank, Credit Risk Control, Naran Manzil, 23 Barakhamba Road, New Delhi-110001, Delhi, India

Email : Suresh.Nair@sc.com

Nature of description of the instrument creating or modifying the charge

Deed of charge and irrevocable lien and set-off over fixed deposits / cash deposits.

Date of instrument Creating the charge

01.10.2009

Amount secured by the charge

Rs. 10.000 Millions

Brief particulars of the principal terms an conditions and extent and operation of the charge

Rate of Interest :

As per agreement.

 

Terms of Repayment :

As per agreement.

 

Margin :

As per agreement.

 

Extent and Operation of the charge :

Extent and operation – 100%

Short particulars of the property charged

Hypothecation by way of first and exclusive charge over fixed deposit including interest over the deposit in favour of the Bank.

 

Name of the company

LINK TELECOM PRIVATE LIMITED

Presented By

The Hong Kong and Shanghai Banking Corporation Limited

31 B B D Bag, Kolkata-700001, West Bengal, India

1) Date and description of instrument creating the change

Agreement for loan / Overdraft against hypothecation of credit Card receivables executed by M/s Link Telecom Private Limited on 20.09.2005 in favour of The Hong Kong and Shanghais Banking Corporation Limited  (the bank )

2) Amount secured by the charge/amount owing on the securities of charge

Rs. 6.000 millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

All present and future credit card receivables due to usage of credit card issued by any credit card issuing entity, owing and payable ore which may at any time during the continuance of the security become due owing or payable to the company in the course of its business by any person , firm, company  or body corporate.

4) Gist of the terms and conditions and extent and operation of the charge.

In consideration of loan / Overdraft / other Banking facilities sanctioned by the bank to the company, the company has hypothecated and charged o the bank by way of first charge as a continuing, security, the assets mentioned in item No. 3 above to secure the repayment of the advances together with Interest cost and all other charge. Interest at the rate of 10.00% per annum shall be payable by the company, subject however that the bank shall have the right of change the rate of Interest after giving notice to the company.  The company shall maintain such margin of security as may be specified by the bank from time to time. In case the company fails to fulfill its obligation under the agreement, the bank shall be entitled to rake possession of the hypothecated properties and sell them by public auction or private contract and utilize.

5) Name and Address and description of the person entitled to the charge.

The Hong Kong and Shanghai Banking Corporation Limited

31 B B D Bag, Kolkata-700001, West Bengal, India

6) Date  and brief description of instrument modifying the charge

Not Applicable

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

Not Applicable

 

Corporation identity number or foreign company registrations number of the company 

U64202WB2002PTC094239

Name of the company

LINK TELECOM PRIVATE LIMITED

Address

9, Chakraberia Road, (North) 1st Floor, Kolkata-700 020, West Bengal, India

This Form is for

Modification of Charge

Type of Charges

·         Book Debts

·         Movable Property

·         Floating Charge

·         Others

Particular of the charge holder 

State Bank of Patiala, 8 Camac Street, Shantiniketan Building, Kolkata-700 017, West Bengal, India

Email : sbp5027@yahoo.co.in 

Nature or description of the instrument creating charge  

Letter regarding the grant of individual limits within the overall limit

 

Supplementary agreement of hypothecation of goods and assets for increase in the overall limit

Date of the instrument creating charge

10.12.2007

Amount Secure by the charge

RS. 15.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest :

The Bank reserves the right to charge Interest , commission , discount , cost charges at such rates (s) as may be determined by the bank from time to time according to Banking Norms and RBI guidelines, the present rate of Interest being:-

 

For cash credit @ 1.60% above BPLR i.e @ 14.60% art present on Monthly rests.

 

Terms of repayment:

Cash credit on Demand as agreed between Borrower and Bank

 

Margin:

Finished goods  - 30%                                     

Book debts – 50% (not more than 7 days old)

 

Extent and operation of the charge

The charge operated as first charge basis on the whole of hypothecated fixed assets , Equipments, computers, furniture and all other assets ( Except Car) and variable assets created to created in future.

 

Others:

The borrower shall not do or not allow anything which may prejudice the security and shall comply with the terms and conditions of the agreement.

 

All other terms and conditions continue to remain as before in full force effect.

Short particulars of the Property charged  

Hypothecation of the company current assets and stock of Mobile handsets and accessories, receivable , goods in transit , book debts and other current assets  both present and future and particulars of the properties and all other terms and conditions continue to remain as before in full force effect.

 

Corporate identity number of the company

U64202WB2002PTC094239

Name of the company

LINK TELECOM PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

23A, Dr. Sarat Banerjee Road, Kolkata – 700029, West Bengal, India

This form is for

Modification of charge

Type of charge

Book Debts

Movable Property

Floating Charge

Particular of charge holder

Citibank N.A

Nature of instrument creating charge

Deed of modification for Goods Security Agreement.

Date of instrument Creating the charge

14/12/2010

Amount secured by the charge

Rs.220.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interest

As per sanction terms and as may be decided by the bank and company mutually from time to time.

 

Terms of Repayment

Repayable on demand, annually renewable.

 

Margin

Borrower shall at all times during the continuance of the security maintain a sufficient amount to provide the margin of security as may from time to time advised by the bank.

 

Extent and Operation of the charge

First exclusive charge on the current assets (including stocks and book debts) and movable fixed assets (including plant and machinery, office equipment, furniture and fixtures etc.) of the borrower both present and future in favour of Citibank N.A Kolkata for the repayment of all monies in respect of the credit facility, including outstanding balance and also all interest, costs, charges and expenses.

Short particulars of the property charged

Current assets (including stocks and book debts) and movable fixed assets (including plant and machinery, office equipment, furniture and fixtures etc.) of the borrower both present and future.

Date of instrument modifying the charge

23/11/2010

Particulars of the present modification

By this modification, the overall limit is enhanced from Rs. 130.000 Millions to 220.000 Millions and the charge is secured by First exclusive charge on the current assets (including stocks and book debts) and movable fixed assets (including plant and machinery, office equipment, furniture and fixtures etc.) of the borrower both present and future.

 

Fixed Assets:  

 

·         Computer Systems

·          Air Conditioner and Water Cooler

·         Fax Machine

·         Furniture and Fixture

·         Office Equipments

·         Maruti Cargo Van 


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.44.78

UK Pound

1

Rs.71.63

Euro

1

Rs.62.96

 

 

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

NO

--AFFILIATION

YES/NO

NO

--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.