MIRA
INFORM REPORT
|
Report Date : |
30.09.2011 |
IDENTIFICATION DETAILS
|
Name : |
APPLE AIRCON PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
105, 1st Floor, Pratik Industrial Estate, Near Fortis
Hospital, Goregaon Mulund Link Road, Nahur Bhadup, Mumbai – 400078,
Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
25.06.2009 |
|
|
|
|
Com. Reg. No.: |
11-193566 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 0.100 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74900MH2009PTC193566 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMA35430D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Dealer of Air Condition |
|
|
|
|
No. of Employees
: |
40 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B(27) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 4800 |
|
|
|
|
Status : |
New Company |
|
|
|
|
Payment Behaviour : |
Slow But Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a new company and establishing itself gradually. The
company is progressing well. Trade relations are reported as fair. Business
is active. Payments are reported to be slow but correct. The company 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.
ECGC Country Risk Classification List – April 1, 2010
|
Country Name |
Previous Rating (31.12.2009) |
Current Rating (01.04.2010) |
|
|
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 : |
Ms. Ranjana |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-22-267255507 |
|
Date : |
22.09.2011 |
LOCATIONS
|
Registered Office : |
105, 1st Floor, Pratik Industrial Estate, Near Fortis Hospital,
Goregaon Mulund Link Road, Nahur Bhadup, Mumbai – 400078, Maharashtra, India |
|
Tel. No.: |
91-22-67255507/67255508 |
|
Telefax No.: |
91-2267255507 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
DIRECTORS
As On 30.09.2010
|
Name : |
Mr. Dnyanesh Vithalrao Motewar |
|
Designation : |
Director |
|
Address : |
Flat No 302, 3rd Floor, 61, Pongam, Vasanth Vihar, Thane –
400601, |
|
Date of Birth/Age : |
20.05.1972 |
|
Date of Appointment : |
25.06.2009 |
|
DIN No.: |
02634792 |
|
|
|
|
Name : |
Mr. Mohan Purushottam Bhorkar |
|
Designation : |
Director |
|
Address : |
602, A Wing, Winsway Complex Old Police Lane, Near Tally Galli,
Andheri (E), Mumbai – 400059, Maharashtra, India |
|
Date of Birth/Age : |
30.06.1972 |
|
Date of Appointment : |
25.06.2009 |
|
DIN No.: |
02634956 |
|
|
|
KEY EXECUTIVES
|
Name : |
Ms. Ranjana |
|
Designation : |
Accounts Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As On 30.09.2010
|
Names of Shareholders |
|
No. of Shares |
|
Dnyanesh Vithalrao Motewar |
|
4000 |
|
Mohan Pursuhotam Bhorkar |
|
4000 |
|
Shashikala Vithalrao Motewar |
|
1000 |
|
Shobha Pursuhottam Bhorkar |
|
1000 |
|
|
|
|
|
Total |
|
10000 |
As On 30.09.2010
|
Category |
Percentage |
|
Bodies corporate |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Dealer of Air Condition |
|
|
|
|
Agencies Held : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Depend |
|
|
|
|
Purchasing : |
Depend |
GENERAL INFORMATION
|
Customers : |
|
||||||||||||
|
|
|
||||||||||||
|
No. of Employees : |
40 (Approximately) |
||||||||||||
|
|
|
||||||||||||
|
Bankers : |
|
||||||||||||
|
|
|
||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Mr. Vinaykumar Manharlal Lad Chartered Accountant |
|
Address : |
408, |
|
Tel. No.: |
91-22-25837455 |
|
Fax No.: |
91-22-67988455 |
|
E-Mail : |
|
|
Pan No.: |
AAFPL0900K |
|
|
|
|
Associates/Subsidiaries : |
Address: 105, 1st Floor, Pratik
Industrial Estate, Near Line of Business: Dealer of Air Condition |
CAPITAL STRUCTURE
As On 31.03.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000 |
Equity Shares |
Rs. 10/- each |
Rs. 0.100 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000 |
Equity Shares |
Rs. 10/- each |
Rs. 0.100 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
|
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
0.100 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
1.100 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
1.200 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
0.850 |
|
|
2] Unsecured Loans |
|
|
2.471 |
|
|
TOTAL BORROWING |
|
|
3.321 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.027 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
4.548 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
1.452 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
0.990 |
|
|
Sundry Debtors |
|
|
0.927 |
|
|
Cash & Bank Balances |
|
|
2.082 |
|
|
Other Current Assets |
|
|
1.853 |
|
|
Loans & Advances |
|
|
0.354 |
|
Total
Current Assets |
|
|
6.206 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
3.110 |
|
|
Other Current Liabilities |
|
|
0.000 |
|
|
Provisions |
|
|
0.000 |
|
Total
Current Liabilities |
|
|
3.110 |
|
|
Net Current Assets |
|
|
3.096 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
4.548 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
|
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
|
11.901 |
|
|
|
Other Income |
|
|
0.058 |
|
|
|
TOTAL (A) |
|
|
11.959 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchase |
|
|
9.953 |
|
|
|
Personnel Expenses |
|
|
1.122 |
|
|
|
Administration expenses |
|
|
0.170 |
|
|
|
Preliminary expenditure written off |
|
|
0.031 |
|
|
|
Increase / Decrease in stock |
|
|
(0.990) |
|
|
|
TOTAL (B) |
|
|
10.286 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
|
|
1.673 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES (D) |
|
|
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
|
|
1.673 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
|
|
0.053 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
|
|
1.620 |
|
|
|
|
|
|
|
|
|
Less |
TAX (I) |
|
|
0.519 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-I) (J) |
|
|
1.101 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
|
|
1.101 |
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
(Rs.) |
|
|
110.10 |
|
|
Particulars |
|
|
31.03.2011 |
|
Sales Turnover (Approximately) |
|
|
12.500 |
|
|
|
|
|
Expected Sales (2011-2012) : Rs. 20.000 millions
The above information has been parted by Ms. Ranjana.
KEY RATIOS
|
PARTICULARS |
|
|
|
31.03.2010 |
|
PAT / Total Income |
(%) |
|
|
9.21 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
|
|
13.61 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
|
21.15 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
|
1.35 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
|
5.36 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
|
1.99 |
LOCAL AGENCY FURTHER INFORMATION
OPERATIONS
The company was incorporated on 25.06.2009. the company is engaged in
business of providing erection, installation and commissioning of air conditioner
and cooling plant.
FIXED ASSETS:
- Computer and software
- Car
- EPBX
|
Check List by
Info Agents |
Available in
Reports (Yes/No) |
|
|
|
|
Year of Establishment |
Yes |
|
Locality Of The Firm |
Yes |
|
Constitution of the firm |
Yes |
|
Premises Details |
Yes |
|
Type of Business |
Yes |
|
Line of Business |
Yes |
|
Promotor’s background |
--- |
|
No. of Employees |
Yes |
|
Name of person contacted |
Yes |
|
Designed of contact person |
Yes |
|
Turnover of firm for last three years |
Yes |
|
Profitability for last three years |
No |
|
Reasons for variation <> 20% |
--- |
|
Estimation for coming financial year |
Yes |
|
Capital of the business |
No |
|
Details of Sister Concern |
Yes |
|
Major Suppliers |
No |
|
Major Customers |
No |
|
Payments Terms |
Yes |
|
Export / Import details (if applicable) |
--- |
|
Market information |
--- |
|
Litigation that the firm / promoter involved in |
--- |
|
Banking details |
Yes |
|
Banking facility details |
No |
|
Conduct of the banking account |
--- |
|
Buyer visit details |
--- |
|
Financial, if provided |
Yes |
|
Incorporation details, if applicable |
--- |
|
Last accounts filed at ROC |
--- |
|
Major Shareholders, if available |
--- |
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. 48.92 |
|
|
1 |
Rs. 76.51 |
|
Euro |
1 |
Rs. 66.64 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
27 |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a composite
of weighted scores obtained from each of the major sections of this report. The
assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.