MIRA INFORM REPORT

 

 

Report Date :

17.05.2011

 

IDENTIFICATION DETAILS

 

Name :

ZANTRA TRADERS PRIVATE LIMITED

 

 

Registered Office :

Plot No.D-146, Industrial Area, Phase – VII, Mohali – 160056, Punjab

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011 (Provisional)

 

 

Date of Incorporation :

05.04.2010

 

 

Com. Reg. No.:

033776

 

 

Capital Investment / Paid-up Capital :

Rs.4.550 Millions

 

 

CIN No.:

[Company Identification No.]

U52399PB2010PTC033776

 

 

PAN No.:

[Permanent Account No.]

AAACZ4173A

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Trading in Construction Materials.

 

 

No. of Employees :

8 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

New Company

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a relatively new company and in the process of establishing itself. The valuation report provided seems to be satisfactory. No further details or payment could be made available.

 

It would be advisable to take adequate securities while dealing with the subject.

 

 

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. Mandeep Bhullar

Designation :

Director

Contact No.:

91-9888700033

Date :

14.05.2011

 

 

LOCATIONS

 

Registered Office :

Plot No.D-146, Industrial Area, Phase – VII, Mohali – 160056, Punjab, India

Tel. No.:

91-172-2236017

Mobile No.:

91-9888700033 (Mr. Mandeep Bhullar)

Fax No.:

91-172-4020146

E-Mail :

ca_skb@yahoo.co.in

narindershrma1234@rediffmail.com

Location :

Rented

 

 

DIRECTORS

 

(AS ON 31.03.2011)

 

Name :

Mr. Parmjit Singh

Designation :

Director

Address :

H. No.1275, Sector – 34-C, Chandigarh – 160023, Punjab, India 

Date of Birth/Age :

15.10.1979

Qualification :

Graduate

Experience :

8 years

Date of Appointment :

07.12.2010

 

 

Name :

Mr. Mandeep Bhullar

Designation :

Director

Address :

1275/2, Sector 34/C, Chandigarh – 160022, Punjab, India 

Date of Birth/Age :

20.05.1982

Qualification :

Graduate

Experience :

5 years

Date of Appointment :

13.05.2010

 

 

Name :

Mr. Raj Kumar

Designation :

Director

Address :

14208, Near Durga Mandir, Gqanesha Basti, Bathinda – 151001, Punjab, India

Date of Birth/Age :

08.02.1967

Date of Ceasing :

21.12.2010

 

 

Name :

Mr. Puneet Gaqrg

Designation :

Director

Address :

H. No.21605, St No.7, Power House road, Bathinda – 151001, Punjab, India

Date of Birth/Age :

03.11.1983

Date of Ceasing :

31.01.2011

                                                

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders         

 

No. of Shares

 

 

 

 

Mandeep Bhullar

 

95000

Parmjit Singh

 

160000

 

 

BUSINESS DETAILS

 

Line of Business :

Trading in Construction Materials.

 

 

Terms :

 

Selling :

L/C, Credit (60 days)

 

 

Purchasing :

Cash

 

 

GENERAL INFORMATION

 

Customers :

Contractors and Builders

 

·         Singla engineers and Contractors Private Limited

·         Sukhman Buildwell

·         Super Jewellers

·         Zan Tools Private Limited

·         Zander Resorts Private Limited

·         Zanders Engineers Limited

·         Zip Enterprises

 

 

Suppliers :

·         Aryan Electric Company

·         Balaji Sales

·         Channa Steel and Hardware Stores

·         Daman Electrical

·         Doaba Steel Rolling Mills

·         Ganpati Builders

·         Gopal Iron Steel

·         Jain Iron Store

·         Jay Aar Enterprises

·         Jyoti Rubber and Plastic Company

·         Modern Electric Company

·         Narinder Kumar and Sons

·         Noble Infomtique

·         Preet Electrical

·         R S Electrical

·         Rawal Electric Works

·         S L Goyal and Company

·         Satnam Stone Industries

·         Shreyans Steels

·         Tarsem Sanitary Store

·         Vardhman Steels

 

 

No. of Employees :

8 (Approximately)

 

 

Bankers :

·         Corporation Bank

Pakhowal Road, Ludhiana, Punjab, India

 

·         Kotak Mahindra bank

·         Oriental Bank of Commerce

·         Punjab National Bank 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Bansal Sunil and Company

Chartered Accountant

Address :

3065, Street No.4, Power House Road, Bathinda, Punjab, India

Mobile No.:

91-9417006100

 

 

Associates/Subsidiaries :

·         Sukhman Buildwell

D- 98, Phase – VII, Industrial Area, Mohali, Punjab, India

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Share

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

455000

Equity Share

Rs.10/- each

Rs.4.550 Millions

 

 

 

 

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

 

31.03.2011

(Provisional)

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

4.550

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

10.639

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

15.189

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.745

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.745

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

15.937

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

1.596

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

11.292

 

Cash & Bank Balances

 

 

2.528

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

19.879

Total Current Assets

 

 

33.699

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

 

9.039

 

Other Current Liabilities

 

 

7.980

 

Provisions

 

 

2.539

Total Current Liabilities

 

 

19.558

Net Current Assets

 

 

14.141

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.200

 

 

 

 

TOTAL

 

 

15.937

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

 

31.03.2011

(Provisional)

 

SALES

 

 

 

 

 

Income

 

 

167.728

 

 

Other Income

 

 

0.290

 

 

TOTAL                                    

 

 

168.018

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases

 

 

161.710

 

 

Freight Inward

 

 

0.214

 

 

Carriage and Cartage

 

 

0.068

 

 

Electricity and Water Expenses

 

 

0.087

 

 

Labour and Wages

 

 

0.083

 

 

Legal and Professional Expenses

 

 

0.107

 

 

Office Expenses

 

 

0.312

 

 

Office Rent

 

 

0.215

 

 

Salaries

 

 

0.891

 

 

Traveling and Mobile Expenses

 

 

0.159

 

 

Other Expenses

 

 

2.669

 

 

TOTAL                                    

 

 

166.515

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

1.503

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

 

 

0.294

 

 

 

 

 

 

PROFIT BEFORE TAX

 

 

1.209

 

 

 

 

 

Less

TAX                                                                 

 

 

0.370

 

 

 

 

 

 

PROFIT AFTER TAX

 

 

0.839

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

1.84

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

 

31.03.2011

(Provisional)

PAT / Total Income

(%)

 

 

0.50

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

 

 

0.72

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

 

3.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

 

0.08

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

 

 

1.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

 

1.72

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

OPERATING STATEMENT

 

(RS. IN MILLIONS)

 

Particulars

31.03.2011

 

31.03.2012

31.03.2013

 

(Provisional)

(Projected)

(Projected)

Gross Sales

 

 

 

Domestic

167.728

200.000

250.000

Export

0.000

0.000

0.000

 

 

 

 

Add: Other Revenue Income

0.290

0.360

0.400

 

 

 

 

Sub Total

168.018

200.360

250.400

 

 

 

 

Less : Excise Duty

--

--

--

 

 

 

 

Net Sales

168.018

200.360

250.400

 

 

 

 

% rise [+] or fall [-] in net sales as compared to previous year

--

--

--

 

 

 

 

Cost of Sales

 

 

 

 

 

 

 

Raw Materials Consumed

 

 

 

 - Imported

0.000

0.000

0.000

 - Indigenous

161.923

192.000

240.000

 

 

 

 

Others Stores and Spares

 

 

 

 - Imported

0.000

0.000

0.000

 - Indigenous

0.000

0.000

0.000

 

 

 

 

Power and Fuel

0.087

0.120

0.150

Direct Wages

(Factory Wages and Salaries)

0.000

0.000

0.000

Repairs and Maintenance

0.000

0.000

0.000

Other Manufacturing Expenses

0.000

0.000

0.000

Depreciation

0.294

0.250

0.220

 

 

 

 

Sub Total

162.304

192.370

240.370

 

 

 

 

Add: Opening Stock-In-Process

0.000

0.000

0.000

Deduct: Closing Stock-In-Process

0.000

0.000

0.000

 

 

 

 

Cost of Production 

162.304

192.370

240.370

 

 

 

 

Add: Opening Stock of Finished Goods

0.000

0.000

2.400

Deduct: Closing Stock of Finished Goods

0.000

2.400

3.600

 

 

 

 

SUB  TOTAL

(Total cost of sales)

162.304

189.970

239.170

 

 

 

 

Selling, General and Administrative Expenses

4.324

4.500

4.800

 

 

 

 

Sub Total

166.628

194.470

243.970

 

 

 

 

Operating Profit before interests

1.390

5.890

6.430

 

 

 

 

Interests on Term Loan

0.181

4.000

4.000

 

 

 

 

Operating profit after Interests

1.209

1.890

2.430

 

 

 

 

Non Operating Income

0.000

0.000

0.000

 

 

 

 

Non Operating Expenses

0.000

0.000

0.000

 

 

 

 

Net of Non-operating Income and Expenses

0.000

0.000

0.000

 

 

 

 

Profit before Tax/ Loss [PBT]

1.209

1.890

2.430

 

 

 

 

Provision for taxes

0.370

0.575

0.725

Deferred Tax

0.000

0.000

0.000

 

 

 

 

Net Profit / Loss [PAT]

0.839

1.315

1.705

 

 

 

 

Cash Accruals

1.133

1.565

1.925

 

 

 

 

Dividend

0.000

0.000

0.000

 

 

 

 

Retained Profit

0.839

1.315

1.705

 

 

 

 

Retained profit/ Net Profit % age

100.00

100.00

100.00

 

 

------------------------------------------------------------------------------------------------------------------------------

 

BALANCE SHEET

                                                                                            

(RS. IN MILLIONS)

 

Particulars

31.03.2011

 

31.03.2012

31.03.2013

CURRENT LIABILITIES

(Provisional)

(Projected)

(Projected)

 

 

 

 

Short Term Borrowing from Bank

 

 

 

i. From Application Bank

0.000

30.000

30.000

ii. From Other Banks

0.000

0.000

0.000

 

 

 

 

SUB TOTAL (A)

 

0.000

30.000

30.000

 

 

 

 

Short Term Borrowings From Others

0.000

0.000

0.000

Sundry Creditors (Trader)

9.039

9.000

9.000

Advances Payment from customers

7.980

4.500

5.000

Provision For Taxes

0.370

0.575

0.725

Creditor for Expenses

0.000

0.000

0.000

Dividend Payable

0.000

0.000

0.000

Other Statutory Liabilities (due within one years)

0.000

0.000

0.000

Installments of term loans and Deferred Payment Credits

0.000

0.000

0.000

Other current Liabilities and Provisions (due within one years)

2.169

2.400

2.400

 

 

 

 

SUB TOTAL (B)

 

19.558

16.475

17.125

 

 

 

 

TOTAL CURRENT LIABILITIES

 

19.558

46.475

47.125

 

 

 

 

TERM LIABILITIES

 

 

 

 

 

 

 

Debentures

0.000

0.000

0.000

Redeemable Preference Shares

0.000

0.000

0.000

Term Loans

0.745

0.600

0.400

Deferred Payment Credits 

0.000

0.000

0.000

Unsecured Loans

0.000

0.000

0.000

Term Deposit

0.000

0.000

0.000

Other Term Liabilities

0.000

0.000

0.000

 

 

 

 

TOTAL TERM LIABILITIES

0.745

0.600

0.400

 

 

 

 

TOTAL OF OUTSIDE LIABILITIES

20.303

47.075

47.525

 

 

 

 

NET WORTH

 

 

 

Shares Capital

4.550

4.550

4.550

Application Money

0.000

0.000

0.000

Partner’s Current A/c

0.000

0.000

0.000

General Reserve

0.000

0.000

0.000

Revolution Reserve

0.000

0.000

0.000

Reserves and Surplus

9.800

9.800

9.800

Unsecured Loans

0.000

0.000

0.000

Share Premium Account

0.000

0.000

0.000

Surplus (+) or deficit (-) in Profit and Loss Account

0.839

2.154

3.859

 

 

 

 

TOTAL NET WORTH

 

15.189

16.504

18.209

 

 

 

 

TOTAL LIABILITIES

 

35.492

63.579

65.734

 

 

 

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash and Bank Balance

2.526

1.134

0.309

Investments

[Other than long term investments]

0.000

0.000

0.000

Receivables other than deferred and exports

11.292

40.000

42.000

Export receivables

0.000

0.000

0.000

Government and other Trustee securities

0.000

0.000

0.000

Fixed deposit with bank

0.000

0.000

0.000

Domestic receivable Including BP/ BD

0.000

0.000

0.000

 

 

 

 

INVENTORY

 

 

 

 

 

 

 

Raw Materials

 

 

 

 - Imported

0.000

0.000

0.000

 - Indigenous

0.000

0.000

0.000

 

 

 

 

Stock in Process

0.000

0.000

0.000

Finished Goods

0.000

2.400

3.600

Other Consumable Spares

0.000

0.000

0.000

Advances to suppliers

19.679

18.000

18.000

Advance Payment of Taxes

0.200

0.500

0.500

Other Current Assets

0.000

0.000

0.000

 

 

 

 

TOTAL CURRENT ASSETS

33.697

62.034

64.409

 

 

 

 

FIXED ASSETS

 

 

 

 

 

 

 

Gross Block (Land and Building Machinery)

1.889

1.889

1.889

Depreciation to date

0.294

0.544

0.764

 

 

 

 

NET BLOCK

1.595

1.345

1.125

 

 

 

 

OTHER NON CURRENT ASSETS

 

 

 

 

 

 

 

Investments in sub Cos./ Affiliates

0.000

0.000

0.000

Advances to suppliers of Capital goods and contractors

0.000

0.000

0.000

Investment in Others

0.000

0.000

0.000

Other Non-Current Investment

0.000

0.000

0.000

 

 

 

 

TOTAL OTHER NON CURRENT ASSETS

0.000

0.000

0.000

 

 

 

 

Intangible Assets

0.200

0.200

0.200

 

 

 

 

TOTAL ASSETS

35.492

63.579

65.734

 

 

 

 

Tangible Net Worth (TNW)

14.989

16.304

18.009

 

 

 

 

Net Working Capital (NWC)

14.139

15.559

17.284

 

 

 

 

Current Ratio

1.72

1.33

1.37

 

 

 

 

TOL/ TNW

1.35

2.89

2.64

 

 

------------------------------------------------------------------------------------------------------------------------------

 

NET WORTH STATEMENT

 

MR. GIRDHARI LAL SINGLA

 

(RS. IN MILLIONS)

 

˝ share in 7000 Sq. ydrs commercial area at Mansa Road, Bathinda

70.000

 

 

˝ share in 2950 sq. ydrs commercial area at Mansa Road, Bathinda

29.500

 

 

˝ share in 15555.70 Sq. Ydrs factory land and building at PAN Industries, Dabwali Road, Bathinda

77.779

 

 

500 sq. Ydrs. residential house at Sector 70, Mohali

40.000

 

 

˝ share in commercial plot measuring 1 Bigha 14 Biswa at Main Dabwali Road, Opposite GZS Engineering College

17.000

 

 

1/3 share in commercial property at Gali No. 3, Bibi Wala Road, Bathinda measuring 300 Sq. ydrs.

3.750

 

 

Capital in M/s PAN Industries, Bathinda

 

10.949

 

 

Shares in M/s Super Jewellers Private Limited, Bathinda 41000 shares of Rs.100/- each (Par Value)

4.100

 

 

Deposit with M/s Silver Oaks Township Limited, BTI

24.587

 

 

LIC Surrender Value

0.500

 

 

Cash Bank Balances

0.500

 

 

Total

 

278.665

 

 

Less:

 

India Bulls Housing Finance Company (Loan)

14.000

 

 

India Bulls Housing Finance Company (Loan)

28.500

 

 

Corporation Bank, Ludhiana

50.000

 

 

Total

 

92.500

 

 

NET WORTH

 

RS.186.165 MILLIONS

 

 

 

------------------------------------------------------------------------------------------------------------------------------

 

NET WORTH STATEMENT

 

MR. RAKESH SINGLA

 

(RS. IN MILLIONS)

 

1/3 share in 400 sq. ydrs commercial property at Barnala Bye Pass Road Bathinda.

7.000

 

 

Ľ share in 300 sq. ydrs commercial property at Street No. 3 Bibi Wala Road Bathinda

3.750

 

 

Capital – Super Steel Industries, Bathinda

6.528

 

 

Deposits – Silver Oaks Township Limited, BTI

4.983

 

 

Deposits – Super Jewellers Private Limited, BTI

2.571

 

 

Deposits – Singla Engineers 

1.200

 

 

Shares – Silver Oaks Township Limited 

7.500

 

 

Cash and Bank Balance

0.200

 

 

Total

 

33.732

 

 

Less:

 

WCTL from PNB, ASC, Bathinda

3.500

 

 

Total

 

3.500

 

 

NET WORTH

 

RS.30.232 MILLIONS

 

 

------------------------------------------------------------------------------------------------------------------------------

 

NET WORTH STATEMENT

 

MR. SARUP CHAND SINGLA 

 

(RS. IN MILLIONS)

 

43 Kanal 15 Marla land at Vill Naruana, Distt. Bathinda

13.672

 

 

˝ share in 1 Bigha 12 Biswa commercial land at Mansa Road, Bathinda

12.000

 

 

˝ share in 600 Sq. Ydrs commercial Prop. At Bibi wala Road, Bathinda

18.000

 

 

500 sq. Ydrs. residential house at Phase 7, Mohali

40.000

 

 

100 sq. ydas commercial property at Barnala Bye Pass Road, Bathinda

2.000

 

 

50% share in 300 sq. ydrs commercial property at Street No. 3, Ribi Wala Road. Bathinda

7.500

 

 

Capital in Ms/ Super Steel Industries, Bathinda

6.625

 

 

Deposit with M/s Silver Oaks Township Limited, Bathinda

11.235

 

 

Shares in M/s Sheesh Mahal Developers Limited, BTI

2.532

 

 

Shares in M/s Super Jewellers Private Limited, BTI

0.100

 

 

Cash Bank Balances

0.500

 

 

Total

 

114.164

 

 

Less:

 

PNB WCTL Outstanding

4.500

 

 

Total

 

4.500

 

 

NET WORTH

 

RS. 109.664 MILLIONS

 

 

------------------------------------------------------------------------------------------------------------------------------

 

NETWORTH STATEMENT

 

MR. INDERJIT SINGH BRAR S/O MR. KARNAIL SINGH

 

(RS. IN MILLIONS)

 

 

IMMOVABLE ASSETS

 

Particulars

 

Area

Amount

(Rs. In Millions)

 

 

 

Residential House at 163, Model Town, Bathinda

500 sq. ydrs

15.000

Commercial property at 100 Ft. Road - Bhagu Road Corner, Bathinda

335.48 sq. ydrs

13.50

Commercial property at Mansa Road, Adjoining Sartaj Palace, Bathinda

˝ Shares in 11000 sq. ydrs

110.000

Agricultural land at VIII Jodhpur Romana, Distt.  Bathinda

33 Kanal 12 Marla

10.500

Commercial Property measuring 7 Bigha 4 Biswa at Dabwali Road, Opposite Engg. College, Bathinda

7 Bigha 4 Biswa

54.000

Commercial Property at Dabwali Road, Opposite Engg. College, Bathinda

˝ Shares in 2 Bigha 3.5 Biswa

23.750

Land at Vill Bibi Wala, Distt. Bathinda given lease to Silver Oak School

1/3 Shares on 10 Kanal 19.5 Marla

4.600

Commercial land at Vill Naruana, Distt. Bathinda

˝ Shares in 43 Kanal 15 Marla

27.300

˝ share in 1 Bigha 14 Biswa commercial property at Dabwaii Road, Opposite GZS Engg. Collage, Bathinda

˝ Shares in 1 Bigha 14 Biswa

17.000

 

 

 

Total

 

 

275.650

 

 

MOVABLE ASSETS

 

Particulars

Amount

 

 

 

 

 

Shares-Zanders Engineers Limited, Mohali

6.800

Shares – Sheesh Mahal Developers Limited, Bathinda

1.100

Shares Self Care Health Resorts Private Limited

0.530

Shares - Zantools Private Limited

0.200

Advance to PUDA

4.323

Deposit – Silve Oaks Township Limited

5.475

Innova

0.700

Cash and Bank Balances

0.175

 

 

Total

19.303

 

 

TOTAL ASSETS

 

RS.294.953 MILLIONS

 

 

LIABILITIES

 

Particulars

Amount

 

 

 

Loan – India Bulls Housing Finance Limited

9.400

 

 

TOTAL LIABILITIES

 

RS.9.400 MILLIONS

 

 

NET WORTH 

 

RS.285.553 MILLIONS

 

 

------------------------------------------------------------------------------------------------------------------------------

 

NETWORTH STATEMENT

 

MR. PARAMJIT SINGH BRAR S/O MR. MALKIAT SINGH

 

(RS. IN MILLIONS)

 

 

IMMOVABLE ASSETS

 

Particulars

 

Area

Amount

(Rs. In Millions)

 

 

 

8 Acre agricultural land at Vill, Ranjit Garh, District Muktsar 

8 Acre

16.000

21 Kanal agricultural land at Vill, Manakpur Sharif, District, Mohali

21 Kanal

19.700

Residential Plot at 655, Phase – III A, Mohali

300 sq. ydrs.

30.000

50% Shares in Booth at Sector 71, Mohali

8’ x 15’

2.500

 

 

 

Total

 

 

68.200

 

 

MOVABLE ASSETS

 

Particulars

Amount

 

 

 

Deposit – Silve Oaks Township Limited

2.350

Capital – Sukhman Buildwell

3.708

Shares/ application Money- Zantra Traders Private limited

2.500

Cash and Bank Balance

0.400

 

 

Total

8.958

 

 

TOTAL ASSETS

 

RS.77.158 MILLIONS

 

 

NET WORTH 

 

RS.77.158 MILLIONS

 

 

------------------------------------------------------------------------------------------------------------------------------

 

 

NETWORTH STATEMENT

 

MR. MANDEEP SINGH BHULLAR

 

(RS. IN MILLIONS)

 

 

MOVABLE ASSETS

 

Particulars

Amount

 

 

 

Shares/ Application Money- Zantra Traders Private limited

0.800

Cash and Bank Balance

0.500

 

 

Total

1.300

 

 

TOTAL ASSETS

 

RS.1.300 MILLIONS

 

 

NET WORTH 

 

RS.1.300 MILLIONS

 

 

------------------------------------------------------------------------------------------------------------------------------

 

 

VALUATION REPORT OF IMMOVABLE PROPERTY

 

Date of inspection

07.03.2011

 

 

Name and address of the valuer

Mr. Baljnder Singh

Simran Consultancy, Opposite Power House, Sandhu Street, Kotkapura – 151204.

 

 

List of document handed over to the valuer by branch

Cops of Sale Deeds bearing registration No.2448 regd. On both 13.06.1995 at sub Registrar Bathinda

 

 

Details of enquiries made/ visited to Govt. Offices for arriving fair market value

Sub Registrar Office, Local Property Dealers and enquires from surrounding peoples

 

 

Sub-Registrar value Guidance value/rate

NA

 

 

Fair marked value of the property

Rs.12.320 Millions

 

 

[actors for determining its marked value

i) Land value is calculated by taking into consideration guide line rate and prevailing market rates in the area.

 

ii) Building value is calculated by plinth area, rates as per specification and after allowing suitable depreciation market value of building is calculated.

 

 

Conservative Value of the property

Rs.10.472 Millions

 

 

Distress value of property

Rs.9.240 Millions

 

 

PROPERTY DETAILS

 

Names and address(es) of the owners

Mr. Girdhari Lal A/o Pyare Lal, Mr. Saroop Chand S/o Mr. Pyare Lal and Mr. Rakesh Kumar S/o Pawan Kumar r/o Bathinda.

 

 

If the Property is under joint ownership/ co-ownership share each owner/ are share is undivided.

Mr. Girdhari Lal S/o Mr. Pyare Lal, Mr. Saroop Chand, S/o Mr.  Pyare Lal and Mr. Rakesh Kumar S/o Pawan Kumar has equal shares in the property.

 

 

Brief description of the property (Whether open land, house property, land area, built up area No. of floors etc.

The property is single storey building is constructed.

 

 

Dimension of the site

 

 

As per Sale Deed

Actual

North

Not Mentioned

Darshan Kumar

South

Not Mentioned

Girdhar Lal

East

Not Mentioned

K. K. Gupta

West

Not Mentioned

Kacha Rasta

 

 

Location of the property

(Plot /Door No. survey No. etc)

The property is situated Opposite Gyani Zail Singh Engineering Collage, Dabwali Road, Bathinda.

300 sq. yards, 2441/1/26 min

Khewat No.1252/4815

 

 

Postal Address

Mr. Girdhari Lal S/o Mr. Pyare Lal, Mr. Saroop S/o Mr. Pyare Lal and Mr. Rakesh Kumar S/o Pawan Kumar, Dr. Bakshi wali Street, Street No.3, Bibiwala Road, Bathinda.

 

 

Boundaries of the property

As per Deed

Actual

North

90’0”

--

South

90’0”

--

East

30’0”

--

West

30’0”

--

 

 

Any specific identification marks (like electric pole Nc, Dug well etc.)

Dr. Bakshi Wali Street, Street No.3, Bibiwala Road, Bathinda

 

 

Whether covered under State/ Central Government

MC

 

 

Is the Land Freehold

Freehold

 

 

Type of property – whether

Commercial Cum Residential

 

 

In Case of Agricultural Land

NA

 

 

Year of acquisition / Purchases

13.06.1995

 

 

Whether owner or tenant occupies the property, if occupies by tenant since law long he is staying and the amount of rent being paid.

Building Construction

 

 

Classification of the site

 

 

Population Group: Metro/ Urban/ semi Urban

Urban

 

 

High/ Meddle/ Poor Class

Middle

 

 

Residential/ No-Residential

Mixed

 

 

Development of Surrounding Area

Developed

 

 

Proximity of civil amenities (like school, hospital, bus stop, market)

Within 1 Km

 

 

Level of the land (Plain rock etc)

Plain

 

 

Terrain of the land (Square/ Rectangle etc)

Rectangular

 

 

Type of the use which it can put (for construction of house, factory)

Building

 

 

Whether the post is intermittent or corner?

Intermittent

 

 

Whether any road facility is available?

Yes

 

 

Type of road available (BT/ cement Road etc.)

BT

 

 

Front width of the road

35’0” wd.

 

 

Source of Water and water potentially

Govt. Water supply

 

 

Type of sewerage Systems

Combined Systems

 

 

Availability of Power supply

Available

 

 

Advantage of the site

The site in near to Bus Stand Railway Station and Market

 

 

Disadvantages of the site

NA

 

 

RENT DETAILS

 

Is the Building owner occupied tenant/ both

Owner

 

 

If partly owner occupied specified portion and extent area under occupation

Building Constructed

 

 

PART – I (VALUE OF PROPERTY)

 

Dimensions of the plot

Dimensions are written on site plan

 

 

Total area of the plot

300 sq. yards.

 

 

Prevailing market rate

The value of Vacant land is prevailing @ Rs.38,000/- to Rs.42,000/- per sq. yards in this area.

 

 

Assessed adopted rate of valuation

Rs.40,000/- per sq. yards.

 

 

Estimated value of the land

Rs.12.000 millions

 

 

The conservative value of the land

Rs.12.000 millions

 

 

PART – II (VALUATION OF BUILDING PROPERTY)

 

TECHNICAL DETAILS OF THE BUILDING

 

Type of buildings Residential/ Commercial/ Industrial

Residential and Commercial

 

 

Year of Constriction

10 years

 

 

Future life of the property 

40 years

 

 

No. of floors and height of each floor including basement

Single Storey

 

 

Plinth area of each floor

Floor

Actual (Sq. ft.)

Permissible

 

 

 

Ground Floor

1600 sq. ft.

65% of Total Area

 

 

 

 

 

Type a construction

(Load bearing / RCC/ Steel Framed)

Load Bearing

 

 

CONDITION OF THE BUILDING

 

External

(Excellent / Good/ Normal/ Poor)

Good

 

 

Internal

(Excellent / Good/ Normal/ Poor)

Good

 

 

SPECIFICATION OF CONSTRUCTION

 

Description

Residential cum Commercial Building

 

 

Foundation

Brick Masonry / RCC

 

 

Basement

NA

 

 

Superstructure

Brick Masonry

 

 

Joinery / Door and windows

Kail/ Plywood and Teak Wood, Rolling Shutter

 

 

RCC/ RBC/ ACC sheets work

For Roofing

 

 

Plastering

Plastered

 

 

Flooring, Skirting

Bricks and CC

 

 

Drainage

Underground System of Drainage

 

 

Electric installation type of wire class of fitting

B- Class

 

 

Plumbing installation (No of water closets and wash basins etc)

One

 

 

DETAIL OF VALUATION

 

 

Particulars of Item

Plinth Area

Estimated Replacement Rate

Replacement Cost

Depreciation

Net Value

 

 

 

 

 

 

Resident Building

 

Ground Floor = 1600 sq. ft.

Rs.200/- sq. ft.

Rs.0.320 Million

Nil

Rs.0.320 Million

 

 

 

SUMMARY OF VALUATION

 

Part I Land

Rs.12.000 Millions

Part II Building

Rs.0.320 Million

 

 

Total Market Value

 

Rs.12.320 Millions

 

 

The Overall Conservative Value of the Property

 

Rs.12.320 Millions

 

                                                            

------------------------------------------------------------------------------------------------------------------------------

 

 

VALUATION REPORT OF IMMOVABLE PROPERTY

 

Date of inspection

07.03.2011

 

 

Name and address of the valuer

Mr. Baljnder Singh

Simran Consultancy, Opposite Power House, Sandhu Street, Kotkapura – 151204.

 

 

List of document handed over to the valuer by branch

Cops of Sale Deeds bearing registration No.9617 regd. On both 16.02.2011 at sub Registrar Bathinda

 

 

Details of enquiries made/ visited to Govt. Offices for arriving fair market value

Sub Registrar Office, Local Property Dealers and enquires from surrounding peoples

 

 

Sub-Registrar value Guidance value/rate

Rs.4,67,500/- per Kanal

 

 

Fair marked value of the property

Rs.28.798 Millions

 

 

[actors for determining its marked value

i) Land value is calculated by taking into consideration guide line rate and prevailing market rates in the area.

 

 

Conservative Value of the property

Rs.24.478 Millions

 

 

Distress value of property

Rs.21.599 Millions

 

 

PROPERTY DETAILS

 

Names and address(es) of the owners

Mr. Girdhari Lal Singla S/o Pyare Lal, Mr. Inderjit Singh Brar S/o Mr. Karnail Singh r/o Bathinda.

 

 

If the Property is under joint ownership/ co-ownership share each owner/ are share is undivided.

Mr. Girdhari Lal Singla S/o Pyare Lal, Mr. Inderjit Singh Brar S/o Mr. Karnail Singh has equal share in the property.

 

 

Brief description of the property (Whether open land, house property, land area, built up area No. of floors etc.

The property is vacant plot.

 

 

Dimension of the site

 

 

As per Sale Deed

Actual

 

North

Harinder Singh

Harinder Singh

South

Rasta 2’0” and Khal

Rasta 2’0” and Khal

East

Mr. Girdhari Lal and Mr. Inderjit Singh Brar

Mr. Girdhari Lal and Mr. Inderjit Singh Brar

West

Dabawali Road

Dabawali Road

 

 

Location of the property

(Plot /Door No. survey No. etc)

The property is situated Opposite Gyani Zail Singh Engineering Collage, Dabwali Road, Bathinda.

1694 sq. yards, Khasra No.5329/4763 min

 

 

Postal Address

Mr. Girdhari Lal S/o Mr. Anat Ram and Mr. Inderjit Singh Brar S/o Mr. Karnail singh Opposite Gaini Jail Singh Engineering Collage, Dabwali Road, Bathinda.

 

 

Boundaries of the property

As per Deed

Actual

 

North

207’1 ˝”

207’1 ˝”

South

203’9”

203’9”

East

83’6”

83’6”

West

65’4 ˝”

65’4 ˝”

 

 

Any specific identification marks (like electric pole Nc, Dug well etc.)

Opposite South-west Corner of Gyani Zail Singh Engineering Collage.

 

 

Whether covered under State/ Central Government

MC

 

 

Is the Land Freehold

Freehold

 

 

Type of property – whether

Commercial Cum Residential

 

 

In Case of Agricultural Land

NA

 

 

Year of acquisition / Purchases

16.02.2011

 

 

Value of Purchases Price

Rs.3.000 Millions

 

 

Whether owner or tenant occupies the property, if occupies by tenant since law long he is staying and the amount of rent being paid.

Owner

 

 

Classification of the site

 

 

Population Group: Metro/ Urban/ semi Urban

Urban

 

 

High/ Meddle/ Poor Class

Middle

 

 

Residential/ No-Residential

Mixed

 

 

Development of Surrounding Area

Developed

 

 

Proximity of civil amenities (like school, hospital, bus stop, market)

2-3 Km

 

 

Level of the land (Plain rock etc)

Plain

 

 

Terrain of the land (Square/ Rectangle etc)

Irregular

 

 

Type of the use which it can put (for construction of house, factory)

Vacant Plot

 

 

Whether the post is intermittent or corner?

Intermittent

 

 

Whether any road facility is available?

Yes

 

 

Type of road available (BT/ cement Road etc.)

BT

 

 

Front width of the road

80’0” wd.

 

 

Source of Water and water potentially

Govt. Water supply

 

 

Type of sewerage Systems

Combined Systems

 

 

Availability of Power supply

Available

 

 

Advantage of the site

As the property is situated at National Highway Development is fast in this and surrounding area and the building for Restaurant or Mini Marriage Palace or Show Rooms etc. can be constructed.

 

 

Disadvantages of the site

Due to sound of vehicular traffic there is disturbance for residential purpose and population of vehicle emission.

 

 

RENT DETAILS

 

Is the Building owner occupied tenant/ both

Owner

 

 

If partly owner occupied specified portion and extent area under occupation

Vacant Plot 

 

 

PART – I (VALUE OF PROPERTY)

 

Dimensions of the plot

Dimensions are written on site plan

 

 

Total area of the plot

1694 sq. yards.

 

 

Prevailing market rate

The value of Vacant land is prevailing @ Rs.16,000/- to Rs.18,000/- per sq. yards in this area.

 

 

Guideline rate obtained from the Registrar Office

Rs.4,67,500/- per kanal

 

 

Assessed adopted rate of valuation

Rs.17,000/- per sq. yards.

 

 

Estimated value of the land

Rs.28.798 millions

 

 

The conservative value of the land

Rs.24.478 millions

 

 

------------------------------------------------------------------------------------------------------------------------------

 

NOTE:

 

The Registered Office of the company has been shifted from Plot No.D-98, Industrial Area, Phase VII, Mohali – 160056, Punjuab, India, to the present address w.e.f. 07.02.2011. 

         

   

------------------------------------------------------------------------------------------------------------------------------

 

TRADE REFERENCE:

 

·         Zander Engineers Limited

D-98, Industrial Area, Mohali, Punjab, India

Mobile No.: 91-9814706077

 

------------------------------------------------------------------------------------------------------------------------------

 

 

FIXED ASSETS

 

·         Air Conditioner

·         Bolero Camper

·         Bolero Pickup

·         Car

·         Computers

·         Furniture and Fixtures

·         Office Equipments

·         Printers

·         Water Purifier

 

 


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.45.07

UK Pound

1

Rs.72.97

Euro

1

Rs.63.57

 


 

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

 

-