1. Summary Information

 

 

Country

India

Company Name

INDRAYANI SALES PRIVATE LIMITED

Principal Name 1

Mr. Rahul Maruti Zine

Status

Satisfactory

Principal Name 2

Mr. Prashant Maruti Zine

 

 

Registration #

11-155147

Street Address

6/16, Sanjay Mittal Industrial Estate, Andheri-Kurla Road, Andheri East, Mumbai-400059, Maharashtra.

Established Date

05.08.2005

SIC Code

--

Telephone#

91-22-40404040 (100 lines)

Business Style 1

Manufacturer

Fax #

91-22-40404242

Business Style 2

Importer

Homepage

www.printitindia.com

Product Name 1

Laser Toner Cartridge

# of employees

80

Product Name 2

Chemical Toner Powder

Paid up capital

Rs.5,000,000/-

Product Name 3

Wiper Plate

Shareholders

Directors or relatives of directors 100.00%

Banking

Punjab National Bank

Public Limited Corp.

NO

Business Period

05 Years

IPO

NO

International Ins.

-

Public Enterprise

NO

Rating

Ba  (44)

Related Company

Relation --

Country --

Company Name

CEO

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2010

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

51,259,000

Current Liabilities

29,475,000

Inventories

25,320,000

Long-term Liabilities

44,680,000

Fixed Assets

9,675,000

Other Liabilities

000

Deferred Assets

000

Total Liabilities

74,155,000

Invest& other Assets

861,000

Retained Earnings

7,960,000

 

 

Net Worth

12,960,000

Total Assets

87,115,000

Total Liab. & Equity

87,115,000

 Total Assets

(Previous Year)

50,489,000

 

 

P/L Statement as of

31.03.2010

(Unit: Indian Rs.)

Sales

133,160,000

Net Profit

4,292,000

Sales(Previous yr)

79,648,000

Net Profit(Prev.yr)

2,973,000

 

 

 

 

MIRA INFORM REPORT

 

 

Report Date :

29.09.2011

 

IDENTIFICATION DETAILS

 

Name :

INDRAYANI SALES PRIVATE LIMITED

 

 

Registered Office :

6/16, Sanjay Mittal Industrial Estate, Andheri-Kurla Road, Andheri East, Mumbai-400059, Maharashtra.

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

05.08.2005

 

 

Com. Reg. No.:

11-155147

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 Millions

 

 

CIN No.:

[Company Identification No.]

U51909MH2005PTC155147

 

 

IEC No.:

0305088840

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMI07069G

MUMI07578E

 

 

PAN No.:

[Permanent Account No.]

AABCI3891F

 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Cartridge. (Importer of Laser Toner Cartridge, Chemical Toner Powder, OPC Drum, Wiper Plate, Primary Magnetic Roller and Printer Chips. Ink.)

 

 

No. of Emplyees:

80 (In office-25, in factory -45 and in branches -10)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba  (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 50000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

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

 

Company can be considered normal for business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION PARTED BY

 

Name :

Mr. Nitin

Designation :

Accounts Manager

Mobile No.:

91-9892842402

Date :

31.12.2010

 

 

LOCATIONS

 

Registered Office/ Branch :

6/16, Sanjay Mittal Industrial Estate, Andheri-Kurla Road, Andheri East, Mumbai-400059, Maharashtra, India.

Tel. No.:

91-22-40404040 (100 lines)

Fax No.:

91-22-40404242

E-Mail :

Rahul@printitindia.com

info@printitindia.com

nitin@printitindia.com

Web site:

www.printitindia.com

Area :

1800  sq.ft

Location :

Owned

 

 

Factory :

Plot No. N-1/1 and ½, Additional Patalganga Industrial Area, MIDC, Raigad – 410220, Maharashtra, India

Tel No.:

91-22-40404040

Fax No.:

91-22-40404242

Area :

20000 sq.ft.

Location :

Owned

 

 

Branches :

4226/1, Gali No 14, Ansari Road, Darya Ganj, Delhi 110002

Tel. No.:

91-11-43583040

E-Mail :

mayor@printitindia.com

Area :

1000 sq.ft.

Location :

Rented

 

 

 

 

DIRECTORS

 

As on 25.06.2010

 

Name :

Mr. Rahul Maruti Zine

Designation :

Director

Address :

104, A Wing, Crystal Palace, Near Rambaug, Powai Police Station, Powai, Mumbai – 400 001, Maharashtra, India

Date of Birth/Age :

25.12.1976

Qualification :

MBA

Date of Appointment:

05.08.2005

 

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

U51909MH2005PTC155147

INDRAYANI SALES PRIVATE LIMITED

Director

05/08/2005

05/08/2005

-

Active

NO

 

 

Name :

Mr. Prashant Maruti Zine

Designation :

Director

Address :

Archana Bunglow, Sandesh Nagar, Vasant Tekadi, Ahmednagar – 414 003, Maharashtra, India

Date of Birth/Age :

04.08.1973

Qualification :

B. Sc (Chem.)

Date of Appointment:

05.08.2005

 

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

U51909MH2005PTC155147

INDRAYANI SALES PRIVATE LIMITED

Director

05/08/2005

05/08/2005

-

Active

NO

 

Name :

Mr. Kailash Kamal Kabra

Designation :

Director

Address :

17/14, Sumit Building, J.B. Nagar, Andheri East, Mumbai-400059, Maharashtra, India.

Date of Birth/Age :

11.03.1977

Date of Appointment:

05.08.2005

 

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

U51909MH2005PTC155147

INDRAYANI SALES PRIVATE LIMITED

Director

05/08/2005

05/08/2005

02/02/2009

Active

NO

 

Name :

Ms. Bhagyshree Shashikant Mahawarkar

Designation :

Director

Address :

501, Dukes Co-Operative Housing Society, Plot No. 18, Sector 42, Seawoods, Navi Mumbai-400706, Maharashtra, India. 

Date of Birth/Age :

11.04.1970

Date of Appointment:

11.04.2007

 

 

Name :

Mr. Vireshkumar Kamal Kabra

Designation :

Director

Address :

A-702, Priti Palace, Dadabhai, Cross Road No. 3, Vile Parle (West), Mumbai-400056, Maharashtra, India.

Date of Birth/Age :

07.03.1976

 

 

KEY EXECUTIVES

 

Name :

Mr. Nitin

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 25.06.2010

 

Names of Shareholders

 

No. of Shares

Kailash Kamal Kabra

 

2500

Rahul Maruti Zine

 

296000

Prashant Maruti Zine

 

37500

Viresh Kamal Kabra

 

97500

Bhagyshree Shashikant Mahawarkar

 

66500

 

 

 

Total

 

500000

 

As on 25.06.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Cartridge. (Importer of Laser Toner Cartridge, Chemical Toner Powder, OPC Drum, Wiper Plate, Primary Magnetic Roller and Printer Chips. Ink.)

 

 

Terms :

 

Purchasing :

Cash (60 days)

 

 

GENERAL INFORMATION

 

Suppliers :

  • Alpha Chem
  • Baiksan OPC Company Limited recent
  • CBC Company Limited
  • Tuico Products Joint Stock Company

 

 

Customer :

  • Wholesalers

 

 

No. of Employees :

80 (In office-25, in factory -45 and in branches -10)

 

 

Bankers :

Punjab National Bank, SEEPZ Branch, SEEPZ, Andheri (East), Mumbai 400096, Maharashtra, India.

 

 

Facilities :

Secured Loan

As on 31.03.2010 (Rs. in Millions)

Punjab National Bank

(Secured against stock and debtors)

25.773

Motor Car Loans

(Secured against motor cars)

1.704

Total

27.477

 

 

Unsecured Loan

 

Loans from directors

7.014

From others

4.189

Inter corporate loans

6.000

Total

17.203

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.S. Gurav and Associates

Chartered Accountants

Address :

D 2/ 507, Haria Dream Park, Mira Bhayender, Mira Road, Thane

Mobile No.:

91-9223538157

E-Mail :

sgurav21@gmail.com

 

 

Associates/ Subsidiaries :

Nil

 

 

CAPITAL STRUCTURE

 

As on 25.06.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs.10/- each

Rs.5.000 Millions

 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

500000

Equity Shares

Rs.10/- each

Rs.5.000 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

5.000

5.000

0.100

2] Share Application Money

0.000

0.000

0.462

3] Reserves & Surplus

7.960

3.668

0.695

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

12.960

8.668

1.257

LOAN FUNDS

 

 

 

1] Secured Loans

27.477

19.841

9.562

2] Unsecured Loans

17.203

7.322

2.962

TOTAL BORROWING

44.680

27.163

12.524

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

57.640

35.831

13.781

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

9.675

2.685

1.197

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

25.320
15.948

9.708

 

Sundry Debtors

37.349
27.972

28.079

 

Cash & Bank Balances

0.102
0.338

0.098

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

13.808
3.546

0.849

Total Current Assets

76.579
47.804

38.734

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

21.099

10.204

 

Other Current Liabilities

8.376
4.454

26.150

 

Provisions

0.000
0.000

0.000

Total Current Liabilities

29.475
14.658

26.150

Net Current Assets

47.104
33.146

12.584

 

 

 

 

MISCELLANEOUS EXPENSES

0.861

0.000

0.000

 

 

 

 

TOTAL

57.640

35.831

13.781

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

133.160

79.648

38.827

 

 

Other Income

0.221

0.720

0.074

 

 

TOTAL                                     (A)

133.381

80.368

38.901

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

122.787

73.262

36.696

 

 

 

 

 

Less

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

10.594

7.106

2.205

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

3.746

2.048

1.376

 

 

 

 

 

 

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

6.848

5.058

0.829

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.975

0.599

0.230

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

5.873

4.459

0.599

 

 

 

 

 

Less

TAX                                                                  (H)

1.581

1.486

0.281

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.292

2.973

0.318

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

3.668

0.695

0.377

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

7.960

3.668

0.695

 

 

 

 

 

 

Earnings Per Share (Rs.)

8.58

5.94

NA

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

3.22

3.70

0.82

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.41

5.60

1.54

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.81

8.83

1.50

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.45

0.51

0.47

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

5.72

4.82

30.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.60

3.26

1.48

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Note: The registered office of the company has been shifted from 6/107, Sanjay Mittal Industrial Estate, Andheri-Kurla Road, Andheri-East, Mumbai-400059, Maharashtra, India to the present address w.e.f. 15.12.2009.

 

OPERATING RESULTS:

 

During the year, the company achieved turnover of Rs.133.160 millions as compared with Rs.79.648 millions in the previous year, registered a growth of 67%. In spite of the recession all over, due to untiring efforts of the directors, company has shown good amount of increase in its turnover. The products of the company are in good demand. Directors expect to achieve a turnover of Rs.180.000 millions for the financial year 2010-11.

 

The profit before tax is at Rs.5.873 millions as compared to Rs.4.459 millions in preceding financial year.

 

 

Bankers Charges Report as per Registry

 

This form is for

Modification of charge

Charge identification number of the modified 

10086952

Corporate identity number of the company

U51909MH2005PTC155147

Name of the company

INDRAYANI SALES PRIVATE LIMITED

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

6/16, Sanjay Mittal Industrial Estate, Andheri-Kurla Road, Andheri East, Mumbai-400059, Maharashtra, India.

Type of charge

Book Debts

Movable Property

Other 

Particular of charge holder

Punjab National Bank, SEEPZ Branch, SEEPZ, Andheri (East), Mumbai 400096, Maharashtra, India.

Email

jpscs2007@gmail.com

Nature of description of the instrument creating or modifying the charge

Hypothecation of goods and book debts to secure cash credit facility for Rs.31.500 millions (existing limit of Rs.27.500 millions + present ADHOC of Rs.4.000 millions) now aggregating amount of Rs.31.500 millions.

Date of instrument Creating the charge

06.04.2010

Amount secured by the charge

Rs.31.500 Millions

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

Rate of Interest

As per sanction letter and subject to banks/RBI policy from time to time.

 

Terms of Repayment

ADHOC limit is subject to repayment on specified period.

 

Margin

Stocks - 25%

 

Book Debts - 40%

 

Extent and Operation of the charge

Rs.31.500 millions and operation of charge on hypothecated current assets including book debts and stocks.

Short particulars of the property charged

Hypothecated current assets including book debts and stocks

Particulars of the present modification 

By this submission of modification, the company has created charge in favor of bank on hypothecated current assets including book debts and stocks  for Rs.31.500 millions    (existing limit of Rs.27.500 millions + present ADHOC of Rs.4.000 millions) sanctioned by bank

 

Fixed Assets:

 

  • Computer Systems
  • Furniture and Fixtures
  • Machinery
  • Motor Vehicles
  • Air Conditioners
  • Telephone Systems

 

 

 


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. 48.91

UK Pound

1

Rs. 76.53

Euro

1

Rs. 66.43

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

44

 

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.