MIRA INFORM REPORT

 

 

Report Date :

09.11.2011

 

IDENTIFICATION DETAILS

 

Name :

FRANK EDUCATIONAL AIDS PRIVATE LIMITED

 

 

Registered Office :

A – 404, Ashiana Apartments, Mayur Vihar, 1 (Extension), New Delhi – 110091

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

08.02.1989

 

 

Com. Reg. No.:

55-034975

 

 

Capital Investment/ Paid-up Capital:

Rs. 12.500 Millions

 

 

CIN No.:

[Company Identification No.]

U74899DL1989PTC034975

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELF02493B/ DELF00924A

 

 

PAN No.:

[Permanent Account No.]

AAACF0264C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Digital Sign Board and Publisher of Books.

 

 

No. of Employees:

Not Available

 

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 30000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track records. There appears some accumulated losses recorded by the company. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

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 :

A – 404, Ashiana Apartments, Mayur Vihar, 1 (Extension), New Delhi – 110091, India

Tel. No.:

91-11-23273738

E-Mail :

kmagarwal_1969@rediffmail.com

 

 

Head Office:

A-34, Sector 4, Noida – 201301, India

Tel No:

91-120-2537672/ 2537673

Fax No:

91-120-2536500

Email:

info@frankedu.com

biz@frankedu.com

Website:

www.frankedu.com

 

DIRECTORS

 

As on 30.09.2010

 

Name :

Mr. Rakesh Kumar Govil

Designation :

Director

Address :

242 Sector, 15 A, Noida, Gautam Budh Nagar, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

23.12.1955

Date of Appointment :

08.02.1989

DIN No:

00745598

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

L74140DL1985PLC022308

KOHINOOR SERVICES LIMITED

Director

31/03/1987

31/03/1987

-

Active

NO

2

U74899DL1989PTC034975

FRANK EDUCATIONAL AIDS PRIVATE LIMITED

Director

8/2/1989

8/2/1989

-

Active

NO

 

Name :

Mr. Vijay Kumar Govil

Designation :

Director

Address :

242 Sector, 15 A, Noida, Gautam Budh Nagar, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

26.12.1964

Date of Appointment :

08.02.1989

DIN No:

00606544

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

L74140DL1985PLC022308

KOHINOOR SERVICES LIMITED

Director

31/03/1987

31/03/1987

-

Active

NO

2

U74899DL1989PTC034975

FRANK EDUCATIONAL AIDS PRIVATE LIMITED

Director

8/2/1989

8/2/1989

-

Active

NO

 

Name :

Mr. Manish Kumar Govil

Designation :

Director

Address :

242 Sector, 15 A, Noida, Gautam Budh Nagar, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

30.11.1980

Date of Appointment :

30.09.2002

DIN No:

00606705

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U74899DL1989PTC034975

FRANK EDUCATIONAL AIDS PRIVATE LIMITED

Director

30/09/2002

30/09/2002

-

Active

NO

2

L74140DL1985PLC022308

KOHINOOR SERVICES LIMITED

Director

19/02/2009

19/02/2009

-

Active

NO

 

Name :

Mr. Sanjay Govil

Designation :

Director

Address :

242 Sector, 15 A, Noida, Gautam Budh Nagar, Noida – 201301, Uttar Pradesh, India

Date of Birth/Age :

21.12.1982

Date of Appointment :

28.09.2006

DIN No:

00745680

 

Other Directorship:

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Date of cessation

Company Status

Defaulting status

1

U74899DL1989PTC034975

FRANK EDUCATIONAL AIDS PRIVATE LIMITED

Director

28/09/2006

28/09/2006

-

Active

NO

2

L74140DL1985PLC022308

KOHINOOR SERVICES LIMITED

Director

19/02/2009

19/02/2009

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2010

 

Names of Shareholders

 

No. of Shares

Rakesh Kumar Govil

 

33960

Vijay Kumar Govil

 

28710

Mohini Govil

 

3020

Manish Kumar Govil

 

5300

Sanjay Govil

 

5310

Govil Namrata Govil (Guardian R. K Govil)

 

300

Govil Lakshita (Guardian V. K. Govil)

 

300

Bhavika Govil

 

300

Kohinoor Services Limited

 

1000

Neeta Govil

 

8000

Sunita Govil

 

13500

S. C Govil HUF

 

12600

R. K. Govil HUF

 

12600

V K Govil HUF

 

100

Total

 

125000

 

As on 31.03.2011

 

Names of Allottees

 

No. of Shares Allotted

Rakesh Kumar Govil

 

2500

Vijay Kumar Govil

 

10000

Manish Kumar Govil

 

2500

Sanjay Govil

 

2500

S. C Govil HUF

 

20000

R. K. Govil HUF

 

20000

V K Govil HUF

 

7500

Total

 

65000

 

 

Equity Share Break up (Percentage of Total Equity)

AS ON 30.09.2010

 

Category

Percentage

Bodies corporate

0.80

Directors or relatives of Directors

99.20

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Digital Sign Board and Publisher of Books.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Bank of India, Janpath, New Delhi, India

 

 

Facilities :

Secured Loans

31.03.2010

Rs. in Millions

31.03.2009

Rs. in Millions

Bank of India Term loan

1.356

2.856

Bank of India cash Credit Account

24.970

17.979

Bank of India packing credit

0.000

2.500

Total

26.326

23.335

 

 

 

Unsecured Loans

31.03.2010

Rs. in Millions

31.03.2009

Rs. in Millions

From Directors and Shareholders

37.932

42.686

Vehicles loan (against hypothecation of car)

1.177

0.823

Total

39.109   

43.509

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mr. Dinesh Kumar Agarwal

Chartered Accountant

Address :

K. M. Agarwal and Company, 36 Netaji Subhash Marg, Darya Ganj, New Delhi – 110002, India

PAN No.:

AEOPD3690K

 

 

CAPITAL STRUCTURE

 

As on 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs. 100/- each

Rs. 20.000 Millions

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

125000

Equity Shares

Rs. 100/- ech

Rs. 12.500 Millions

 

After 30.09.2010

 

Authorised Capital Rs. 20.000 Millions

Paid up Capital Rs. 19.030 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

12.500

10.000

7.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

(4.157)

(2.614)

(3.032)

NETWORTH

8.343

7.386

4.468

LOAN FUNDS

 

 

 

1] Secured Loans

26.326

23.335

21.211

2] Unsecured Loans

39.109

43.509

40.506

TOTAL BORROWING

65.435

66.844

61.717

DEFERRED TAX LIABILITIES

0.000

0.000

0.211

 

 

 

 

TOTAL

73.778

74.230

66.396

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

32.300

32.883

32.942

Capital work-in-progress

1.986

1.671

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.191

0.020

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

31.165

36.910

24.527

 

Sundry Debtors

51.885

36.163

15.221

 

Cash & Bank Balances

2.357

1.793

1.803

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

6.795

3.380

4.819

Total Current Assets

92.202

78.246

46.370

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

45.546

32.761

7.914

 

Other Current Liabilities

7.920

6.981

6.099

 

Provisions

(0.342)

(0.705)

(0.427)

Total Current Liabilities

53.124

39.037

13.586

Net Current Assets

39.078

39.209

32.784

 

 

 

 

MISCELLANEOUS EXPENSES

0.223

0.447

0.670

 

 

 

 

TOTAL

73.778

74.230

66.396

 

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

124.706

104.091

72.750

 

 

Interest Received

0.045

0.079

0.063

 

 

Other Income

2.667

1.477

1.041

 

 

TOTAL                                    

127.418

105.647

73.854

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Raw Material and Stores consumed

34.163

40.555

22.548

 

 

Purchase of finished goods

8.362

11.367

6.827

 

 

Decrease/ Increase in finished goods

10.549

(14.082)

(1.531)

 

 

Manufacturing Expenses

16.145

17.584

11.155

 

 

Selling and Administrative Expenses

53.975

43.670

32.798

 

 

Directors Remuneration

1.352

1.370

1.056

 

 

Auditors Remuneration

0.334

0.275

0.243

 

 

Loss on sale of fixed assets

0.000

0.043

0.000

 

 

TOTAL                        

124.880

100.782

73.096

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.538

4.865

0.758

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

4.133

4.278

3.750

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

(1.595)

0.587

(2.992)

 

 

 

 

 

Less

TAX                                                     

(0.053)

0.170

(0.033)

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

(1.542)

0.417

(2.959)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(2.614)

(3.032)

(0.073)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(4.156)

(2.614)

(3.032)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Sales

28.197

28.462

20.570

 

TOTAL EARNINGS

28.197

28.462

20.570

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

--

4.18

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

(1.21)

0.39

(4.00)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(1.27)

0.56

(4.11)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.28)

0.52

(3.77)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.07

0.66

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

14.21

14.33

16.85

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.73

2.00

3.41

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Operations:

 

During the year the company has recorded total sale of Rs. 124.706 Millions and after depreciation the net profit is 1.595 Millions.

There is no employee in respect of which particulars pursuant to section 217(2A) of the companies Act, 1956 are to be given.

 

Bankers Charges Report as per Registry

 

Corporate identity number of the company

U74899DL1989PTC034975

Name of the company

FRANK EDUCATIONAL AIDS PRIVATE LIMITED

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

A – 404, Ashiana Apartments, Mayur Vihar, 1 (Extension), New Delhi – 110091, India

Email: kmagarwal_1969@rediffmail.com

This form is for

Creation of Charge

Type of charge

  • Immovable Property
  • Book Debts
  • Others: Stocks

Particular of charge holder

Bank of India, Janpath, New Delhi, India

Email: vinay.vaish@citi.com

Nature of instrument creating charge

Sanction letter dated 25.03.2010

Business loan agreement dated 27.03.2010

Deed of Hypothecation

Date of instrument Creating the charge

27.03.2010

Amount secured by the charge

Rs.37.500 Millions

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

Rate of Interest:

As per loan agreement

 

Terms of Repayment:

Tenor of 12 months for Rs. 22.000 Millions (Secured AROD)

Tenor of 6 months for Rs. 10.000 Millions (Secured STDL)

Tenor of 180 days for Rs. 3.000 Millions (Secured PCFC)

Tenor of 180 days for Rs. 25.000 Millions (Secured LOCR)

 

Margin:

As per loan agreement

 

Extent and Operation of the charge:

The charge is to secure outstanding loan amount, interest, fee, commitment charges, costs, charges and expenses and all other amounts payable under the loan agreement dated 27.03.2010

Short Particulars of the property or assets charged

Equitable mortgage on the industrial property located at D- 174 and 175, Hosiery Complex, Phase – II, (Extension), Noida – 201305

Equitable mortgage on the industrial property located at B – 12, Sector – 3, Noida – 201305

Personal guarantees of Mr. Rakesh Kumar Govil, Mr. Vijay Kumar Govil, Mr. Manish Govil, Mr. Sanjay Govil

First and Exclusive charge on stocks and book debts.

 

 

Fixed Assets:

 

  • Land
  • Noida (New Industrial Plot)
  • Factory Shed
  • Airconditioner
  • Airconditioner Phase II
  • Bicycle
  • Die Cutting and Creasing Machine
  • Digital Camera
  • Electric Fixtures and Fitting
  • Electric Fixtures and Fitting Phase Ii
  • Electricity Panel
  • Fax Machine
  • Fire Extinguishers
  • Fork Stacker Machine (Phase II)
  • Genset
  • Genset (Phase II)
  • Hand Pallet Truck (Godown)
  • Hard Case Marker (Pasting Machine)
  • Labelling Machine
  • Lamination Machine
  • Laser Printer
  • Machinery
  • Material Handling Equipments
  • Office Equipments
  • Office Equipments (Phase II)
  • Paper Cutting Machine
  • Photostat Machine
  • Pre Press Equipments
  • Shrink Wrapping Machine
  • Stabilizer
  • Stabilizer (Phase II)
  • Strapping Machine
  • Time Recorder Clock (Factory)
  • Time Recorder Clock (Office)
  • Time Recorder Clock (Phase II)
  • Tools and Equipments (Phase II)
  • Water Cooler
  • Water Cooler (Phase II)
  • Water Pump
  • Water Pump (Submercible)
  • Water Purifier
  • Water Purifier (Phase II)
  • Weighing Scale
  • Xerox Printer
  • Furniture and Fixtures
  • Furniture and Fixtures (Phase II)
  • Car (AVEO)
  • Car Baleno
  • Car (Honda City)
  • Car (Honda City 1.5V)
  • Car (Maruti Swift)
  • Computer
  • Book Titles

 


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]         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.49.38

UK Pound

1

Rs.79.19

Euro

1

Rs.67.84

 

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

-

 

 

 

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.