1. Summary Information

 

 

Country

India

Company Name

Anandamela Electronics Private Limited

Principal Name 1

Mr. Tushar Kanti Ghosh

Status

Moderate

Principal Name 2

Mr. Papiya Ghosh

 

 

Registration #

21-108861

Street Address

1st Floor, 2, Bidhan Road, Opposite Kanchanjungha Stadium (Focin Gate), Siliguri – 734001, West Bengal, India

Established Date

04.04.2006

SIC Code

--

Telephone#

91-353-2430544/ 2432308

Business Style 1

Manufacturers

Fax #

91-353-2522997

Business Style 2

Exporter

Homepage

--

Product Name 1

Electrical and Electronics Goods

# of employees

--

Product Name 2

--

Paid up capital

Rs. 5,891,110/-

Product Name 3

--

Shareholders

Directors or relatives of directors- 100.00%

Banking

State Bank of India

Public Limited Corp.

No

Business Period

5 years

IPO

No

International Ins.

--

Public Enterprise

No

Rating

B (27)

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

39,095,000

Current Liabilities

2,983,000

Inventories

19,990,000

Long-term Liabilities

46,751,000

Fixed Assets

1,603,000

Other Liabilities

978,000

Deferred Assets

0,000,000

Total Liabilities

50,712,000

Invest& other Assets

6,978,000

Retained Earnings

3,514,000

 

 

Net Worth

16,954,000

Total Assets

67,666,000

Total Liab. & Equity

67,666,000

 Total Assets

(Previous Year)

53,397,000

 

 

P/L Statement as of

31.03.2010

(Unit: Indian Rs.)

Sales

358,722,000

Net Profit

2,139,000

Sales(Previous yr)

211,910,000

Net Profit(Prev.yr)

670,000

 

 

 


MIRA INFORM REPORT

 

 

Report Date :

04.05.2011

 

IDENTIFICATION DETAILS

 

Name :

ANANDAMELA ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

1st Floor, 2, Bidhan Road, Opposite Kanchanjungha Stadium (Focin Gate), Siliguri – 734001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

04.04.2006

 

 

Com. Reg. No.:

21-108861

 

 

CIN No.:

[Company Identification No.]

U32109WB2006PTC108861

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALA09106G

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Manufacturers and Exporter of Electrical and Electronics Goods.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 68000

 

 

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. 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)

India

A1

A1

 

 

 

 

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

LOCATIONS

 

Registered Office :

1st Floor, 2, Bidhan Road, Opposite Kanchanjungha Stadium (Focin Gate), Siliguri – 734001, West Bengal, India

Tel. No.:

91-353-2430544/ 2432308

Fax No.:

91-353-2522997

E-Mail :

tushar.anandamela@gmail.com

 

 

DIRECTORS

 

(AS ON 30.09.2010)

 

Name :

Mr. Tushar Kanti Ghosh

Designation :

Director

Address :

“Anandamela”, 2 Bidhan Road, Siliguri – 734 001, District – Darjeeling, West Bengal, India 

Date of Birth/Age :

01.06.1963

Date of Appointment :

25.05.2007

 

 

Name :

Mr. Papiya Ghosh

Designation :

Director

Address :

“Anandamela”, 428/1/459, Girish Ghosh Sarani, Siliguri, District – Darjeeling – 734001, West Bengal, India

Date of Birth/Age :

04.01.1968

Date of Appointment :

10.04.2006

 

 

Name :

Mrs. Shefaly Ghosh

Designation :

Director

Address :

“Anandamela”, 428/1/459, Girish Ghosh Sarani, Siliguri – 734 001, District – Darjeeling, West Bengal, India   

Date of Birth/Age :

01.01.1932

Date of Appointment :

10.04.2006

 

 

Name :

Mr. Hirendra Mitra

Designation :

Director

Address :

Gurusaday Dutta Road, By-Lane, Bharat Nagar, P.O. Rabindra Sarani, Siliguri – 734 006, District – Darjeeling, West Bengal, India   

Date of Birth/Age :

08.03.1935

Date of Appointment :

10.04.2006

 

 

Name :

Mr. Shukla Dey

Designation :

Director

Address :

Gurusaday Dutta Road, By-Lane, Bharat Nagar, P.O. Rabindra Sarani, Siliguri – 734 006, District – Darjeeling, West Bengal, India   

Date of Birth/Age :

15.12.1954

Date of Appointment :

10.04.2006

 

 

Name :

Mr. Soma Dey

Designation :

Director

Address :

Gurusaday Dutta Road, By-Lane, Bharat Nagar, P.O. Rabindra Sarani, Siliguri – 734 006, District – Darjeeling, West Bengal, India   

Date of Birth/Age :

06.11.1976

Date of Appointment :

10.04.2006

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 30.09.2010)

 

Names of Shareholders

 

No. of Shares

 

 

 

Tushar Kanti Ghosh

 

133822

Hirendranath Mitra

 

150116

Parthasarathi Mitra  

 

61743

Shukla Dey

 

134861

Soma Dey

 

51446

Shanta Paul

 

57123

 

 

 

Total

 

589111

 

 

(AS ON 30.09.2010)

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturers and Exporter of Electrical and Electronics Goods.

 

 

GENERAL INFORMATION

 

Suppliers :

(As on 31.03.2009)

·         Icon Express Service

·         LG Electronics India (Private) Limited (GSM)

·         LG Electronics India (Private) Limited (PARA)

·         LG Electronics India (Private) Limited One Time

·         Samsung India (Private) Limited

·         Topsel Toyata (Private) Limited 

·         Shree Ganeshji Maharaj

·         Himalayan Industries

 

 

Customers :

(As on 31.03.2009)

·         Ambics Enterprise

·         C T Electronics

·         Das Vision

·         Hotel Elora

·         Light Hopse

·         Dutta TV Centre

·         Dilip Electronics

·         Doordarshan (Siliguri)

·         Radio Mart

·         Saha and Company

·         Steel Craft

·         A.M. Electronics

·         City Marketing 

 

 

Bankers :

·         State Bank of India

SME Branch, 5th Floor, Sky Star Building, Sevoke Road, Siliguri – 734001, West Bengal, India

 

·         Axis Bank Limited

 

 

Facilities :

Secured Loans

31.03.2010

31.03.2009

 

 

(Rs. In Millions)

 

 

State Bank of India, Commercial Branch, Siliguri in Cash Credit Account

35.929

26.235

 

 

 

Total

35.929

26.235

 

 

Unsecured Loans

31.03.2010

31.03.2009

 

 

(Rs. In Millions)

 

 

From Directors and Shareholders

10.822

10.454

 

 

 

Total

10.822

10.454

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

D.K. Banerjee and Company

Chartered Accountants

Address :

Everest Motor Company Compound, Near Pani Tanki More, Sevoke Road, Siliguri – 734 001, West Bengal, India

 

 

Associates/Subsidiaries :

·         Binsons Plantations Private Limited

CIN No.: U01132WB1997PTC085936

 

·         Gouri Tea Private Limited (As on 31.03.2009)

CIN No.: U01132WB1991PTC050880

 

 

CAPITAL STRUCTURE

 

(AS ON 30.09.2010)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2000000

Equity Shares

Rs.10/- each

Rs.20.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1294111

Equity Shares

Rs.10/- each

Rs.12.941 millions

 

 

 

 

 

 

(AS ON 31.03.2010)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

589111

Equity Shares

Rs.10/- each

Rs.5.891 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

5.891

5.891

5.891

2] Share Application Money

7.549

4.498

0.499

3] Reserves & Surplus

3.514

1.375

0.706

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

16.954

11.764

7.096

LOAN FUNDS

 

 

 

1] Secured Loans

35.929

26.235

31.134

2] Unsecured Loans

10.822

10.454

12.552

TOTAL BORROWING

46.751

36.689

43.686

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

63.705

48.453

50.782

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.603

1.893

1.136

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

6.978

6.977

4.623

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

19.990
14.228

16.886

 

Sundry Debtors

17.091
12.020

16.989

 

Cash & Bank Balances

8.817
13.434

10.206

 

Other Current Assets

0.203
0.203

0.103

 

Loans & Advances

12.984
4.642

1.855

Total Current Assets

59.085

44.527

46.039

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

1.535
3.558

0.100

 

Other Current Liabilities

1.448
0.264

0.221

 

Provisions

0.978
1.122

0.695

Total Current Liabilities

3.961
4.944

1.016

Net Current Assets

55.124
39.583

45.023

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

63.705

48.453

50.782

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

358.722

211.910

189.985

 

 

Other Income

0.025

3.433

3.937

 

 

TOTAL                                     (A)

358.747

215.343

193.922

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

338.251

200.691

179.936

 

 

Payment to Staff

1.338

0.000

0.762

 

 

Rent and Taxes

0.681

0.401

0.447

 

 

Advertisement and Publicity 

0.108

0.255

0.281

 

 

Director’s Remuneration

2.652

2.208

2.208

 

 

Repairs and Maintenance

0.180

0.149

0.147

 

 

Other Expenditure

6.088

4.112

4.463

 

 

TOTAL                                     (B)

349.298

207.816

188.244

 

 

 

 

 

Less

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

9.449

7.527

5.678

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.995

6.070

4.591

 

 

 

 

 

 

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

3.454

1.457

1.087

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.290

0.361

0.209

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

3.164

1.096

0.878

 

 

 

 

 

Less

TAX                                                                  (H)

1.025

0.426

0.354

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.139

0.670

0.524

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.71

1.28

1.49

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

0.60
0.31

0.27

 

 

 
 

 

Net Profit Margin

(PBT/Sales)

(%)

0.88
0.52

0.46

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.21
2.36

1.86

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19
0.09

0.12

 

 

 
 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.99
3.54

6.30

 

 

 
 

 

Current Ratio

(Current Asset/Current Liability)

 

14.92
9.01

45.31

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

FORM 8:

 

This form is for

Modification of charge

Charge identification number of the modified 

80036065

Corporate identity number of the company

U32109WB2006PTC108861

Name of the company

ANANDAMELA ELECTRONICS PRIVATE LIMITED

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

2, Bidhan Road, Opposite Kanchanjungha Stadium, Siliguri – 734 001, West Bengal, India

tushar.anandamela@gmail.com

Type of charge

Immovable property

Particular of charge holder

State Bank of India,

SME Branch, 5th Floor, Sky Star Building, Sevoke Road, Siliguri – 734001, West Bengal, India

E-Mail: cs.somenath@gmail.com

Nature of description of the instrument creating or modifying the charge

Memorandum For Recording Creation of Mortgage by Deposit of Title Deeds

Date of instrument Creating the charge

12.10.2010

Amount secured by the charge

Rs.53.500 millions

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

Rate of Interest:

Term Loan - 2.75% above SBAR. Minimum 14.50% p.a. at monthly rests.

Working Capital- 2.00% above SBAR. Minimum 13.75% p.a. at monthly rests.

SLC- Effective rate - 14.75% p.a.

 

Terms of Repayment:

Term Loan - In 28 qrtrly. installments as follows - Dec 2010 - Mar 2013 - 10 of Rs.0.400 Million each; June 2013 - Sept 2015 - 12 of Rs.0.450 Million each; Dec 2015 - Sept 2016 - 4 of Rs. 0.437 Million each; Dec 2016 - Mar 2017 - 2 of Rs.0.425 Million each.

 

Working Capital - repayable on demand.

 

Margin:

Term Loan - 40% of Building.

Working Capital - Indigenous Raw materials, Semi-finished goods, Finished goods - 25%; Domestic Receivables - 35%.

 

Extent and Operation of the charge:

The entire limit of Rs.53.500 Millions is now further secured by first charge by Creation of Mortgage over the immovable property of the Company being - 3,200 sq. ft. at Sevoke Road, P.S. and Mouza - Siliguri under Khatian No. 5298, J.L. No. 110(88), Touzi - 3(ja), Pargana Baikunthapur, Dist. Darjeeling, W.B

 

Short particulars of the property charged

3,200 sq. ft. Show Room (Ground Floor) with common area and undivided share in 20 kathas, 10 chataks and 31.85 sq. ft. of land vide Deed No. I-2010 at Sevoke Road, P.S. and Mouza - Siliguri under Khatian no. 5298 and part of Plot No. 9607, Holding No. 591/374/1 of Ward no.13 of Siliguri Municipal Corporation, J.L. No. 110 (88), Touzi – 3 (ja), Pargana Baikunthapur, Dist. Darjeeling, West Bengal

Date of latest modification prior to the present modification

Vide this modification the entire limit of Rs.535.00 Millions is now further secured by first charge by Creation of Mortgage over the immovable property of the Company being - 3,200 sq. ft. at Sevoke Road, P.S. and Mouza - Siliguri under Khatian no. 5298, J.L. No. 110(88), Touzi – 3 (ja), Pargana Baikunthapur, Dist. Darjeeling, West Bengal

 

 

FIXED ASSETS:

 

·         Air Conditioner

·         Computer

·         EPBAX System

·         Fax Machine

·         Furniture and Fixtures

·         Generator

·         Inverter

·         Mobile Instruments

·         Vehicles

·         Storewell

·         Electric Installation

·         Showroom

·         Refrigerator

·         Vending Machine

·         Typewriter  

 

 

 

 


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.44.34

UK Pound

1

Rs.73.70

Euro

1

Rs.65.75

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

27

 

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.