MIRA
INFORM REPORT
|
Report Date : |
17.05.2011 |
IDENTIFICATION DETAILS
|
Name : |
CHRYSOLITE INFRA-TRADES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
759 / 17, Ramkripa Apartment, Deccan Gymkhana Colony, Pune – 411004, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
29.04.2008 |
|
|
|
|
Com. Reg. No.: |
25-131880 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.0.100 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U51432PN2008PTC131880 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Providing infrastructure and construction services |
|
|
|
|
No. of Employees
: |
10 [Approximately] |
RATING & COMMENTS
|
MIRA’s Rating : |
B [28] |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 1400 |
|
|
|
|
Status : |
Small Company |
|
|
|
|
Payment Behaviour : |
Slow but Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a small company in its field. Its scale of activities are
limited. However, trade relations are fair. Business is active. Payments are
reported to be slow but correct. The concern can be considered for small to mediocre 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.
INFORMATION PARTED BY
|
Name : |
Mr. Mukesh Rathod |
|
Designation : |
Director |
|
Contact No.: |
91-20-25672620 |
|
Date : |
16.05.2011 |
LOCATIONS
|
Registered Office : |
759 / 17, Ramkripa Apartment, Deccan Gymkhana Colony, Pune – 411004, |
|
Tel. No.: |
91-20-25672620 |
|
Fax No.: |
91-20-25672640 |
|
E-Mail : |
|
|
Area : |
3000 Sq.ft. |
|
Location : |
Owned |
DIRECTORS
As on 30.09.2010
|
Name : |
Mr. Anil Ramswaroop Anand |
|
Designation : |
Director |
|
Address : |
Shreya Apartments, Bharat Kunj Society, Flat No.28, Erandwana Kothrud,
Pune – 411038, |
|
Date of Birth/Age : |
25.12.1962 |
|
Date of Appointment : |
29.04.2008 |
|
DIN : |
01994069 |
|
|
|
|
Name : |
Mr. Mukesh Ramjibhai Rathod |
|
Designation : |
Director |
|
Address : |
Prashanti Apartments.859, |
|
Date of Birth/Age : |
25.06.1963 |
|
Date of Appointment : |
29.04.2008 |
|
DIN : |
01994036 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Anil Ramswaroop Anand |
|
500 |
|
Mukesh Ramjibhai Rathod |
|
500 |
|
Total |
|
1000 |
As on 30.09.2010
|
Category |
Percentage |
|
|
|
|
Directors or relatives of Directors |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Providing infrastructure and construction services |
|
|
|
|
Terms : |
|
|
Selling : |
Cash |
|
|
|
|
Purchasing : |
Cash |
GENERAL INFORMATION
|
Customers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
No. of Employees : |
10 [Approximately] |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
R.M. Rege Chartered Accountant |
|
Address : |
Ambika Apartments, |
CAPITAL STRUCTURE
As on 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,000 |
Equity Shares |
Rs.100/-each |
Rs.0.100 million |
|
|
|
|
|
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1,000 |
Equity Shares |
Rs.100/-each |
Rs.0.100 million |
|
|
|
|
|
|
|
|
|
|
FINANCIAL DATA
[all figures are in
Rupees Millions]
ABRIDGED BALANCE
SHEET
|
Particulars |
|
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
0.100 |
0.100 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
0.269 |
0.084 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
0.369 |
0.184 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.640 |
0.000 |
|
|
2] Unsecured Loans |
|
0.000 |
0.000 |
|
|
TOTAL BORROWING |
|
0.640 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
1.009 |
0.184 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.000 |
0.000 |
|
|
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 |
|
0.597 |
0.006 |
|
|
Sundry Debtors |
|
0.508 |
0.435 |
|
|
Cash & Bank Balances |
|
0.032 |
0.092 |
|
|
Other Current Assets |
|
0.093 |
0.008 |
|
|
Loans & Advances |
|
0.180 |
0.060 |
|
Total
Current Assets |
|
1.410 |
0.601 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
0.296 |
0.347 |
|
|
Other Current Liabilities |
|
0.000 |
0.000 |
|
|
Provisions |
|
0.105 |
0.070 |
|
Total
Current Liabilities |
|
0.401 |
0.417 |
|
|
Net Current Assets |
|
1.009 |
0.184 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
1.009 |
0.184 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
|
|
|
|
|
|
|
|
TOTAL INCOME |
|
4.983 |
2.560 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
4.713 |
2.427 |
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
0.269 |
0.133 |
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
|
0.185 |
0.084 |
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
185 |
84 |
|
Particulars |
|
|
31.03.2011 |
|
|
|
|
|
|
Sales Turnover [Approximately] |
|
|
10.000 |
|
|
|
|
|
Expected Sales ( 2011-2012) : Rs.20.000 millions
The above information has been parted by Mr. Mukesh Rathod [Director]
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
|
3.71 |
3.28 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
19.08 |
22.13 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
0.73 |
0.72 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
2.82 |
2.27 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
3.52 |
1.44 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS
DETAILS
Rs. In Millions
|
Particulars
|
31.03.2010 |
31.03.2009 |
|
|
|
|
|
Sundry Creditors |
0.296 |
0.347 |
OPERATIONS :
The total sales of the Company ar Rs.4.983 million during the financial year
ended. The net profit of the company during the said period after provision of
taxation is Rs.0.185 millions. The company is expecting better result in the
next financial year.
FORM 8
|
Corporate
identity number of the company |
U51432PN2008PTC131880 |
|
Name of the
company |
CHRYSOLITE INFRA-TRADES PRIVATE LIMITED |
|
Address of the
registered office or of the principal place of business in |
759/17 Ramkripa Apartment, Deccan Gymkhana Colony, Pune – 411004, |
|
This form is for |
Creation of
Charge |
|
Type of charge |
|
|
Particular of
charge holder |
Shree Sharada Sahakari Bank, Shaniwar Peth Branch, Kamalraj 255, Shaniwar
Peth, Pune - 411030, Maharashtra, India |
|
Nature of
instrument creating charge |
Agreement for
loan/Cash Credit Facility; Deed of
hypothecation of tangible moveable property; Deed of
hypothecation of book debts; All constitute a
single charge. |
|
Date of
instrument Creating the charge |
20.11.2009 |
|
Amount secured by
the charge |
Rs. 1.250
millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of interest 12.50% p. a. with
monthly rests. Terms of repayment Cash credit- on
demand. Margin 25%- stock 40%- book debts. Extent and operation of the charge Till the entire
repayment of cash credit of Rs. 1.250 million |
|
Short particulars
of the property charged (Including location of the property) |
Hypothecation of
stock and book debts at the Company's offices, godowns or anywhere else. |
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 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.45.07 |
|
|
1 |
Rs.72.97 |
|
Euro |
1 |
Rs.63.57 |
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 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
|
28 |
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.