MIRA INFORM REPORT

 

 

Report Date :

01.12.2012

 

IDENTIFICATION DETAILS

 

Name :

MINDCRAFT SOFTWARE PRIVATE LIMITED

 

 

Registered Office :

17-A, Mehta Estate, Andheri - Kurla Road, Andheri (East), Mumbai – 400093, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

13.09.2002

 

 

Com. Reg. No.:

11-137199

 

 

Capital Investment / Paid-up Capital :

Rs.28.363 Millions

 

 

CIN No.:

[Company Identification No.]

U72900MH2002PTC137199

 

 

IEC No.:

0302080805

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM17208C

 

 

PAN No.:

[Permanent Account No.]

AADCM1893K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Software Implementation Services.

 

 

No. of Employees :

115 (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 120000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Latest financials i.e. 2011-12 are missing from government department. From the available financial its seems that 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Pawan

Designation :

Accounts Head

Contact No.:

91-22-42216200

Date :

30.11.2012

 

 

LOCATIONS

 

Registered Office :

17-A, Mehta Estate, Andheri - Kurla Road, Andheri (East), Mumbai – 400093, Maharashtra, India

Tel. No.:

91-22-42216200/ 66926200/ 66996200

Fax No.:

91-22-66939730

E-Mail :

accounts@mcsil.com

accounts@mindcraft.in

Website :

http://www.mindcraft.co.in

http://www.mindcraft.in

Location :

Leased

 

 

Branch Office :

# 159, Ground Floor, 6th Main Road, HVR Layout, Bangalore – 560079, Karnataka, India

Tel. No.:

91-80-23482270

Location :

Leased

 

 

DIRECTORS

 

As on: 30.09.2011

 

Name :

Mr. Hemant Ladoba Nerurkar

Designation :

Managing Director

Address :

5, Swapan Lokdarshan, Military Road, Marol, Andheri (East), Mumbai – 400059, Maharashtra, India

Date of Birth/Age :

17.11.1962

Date of Appointment :

13.09.2002

DIN No.:

00627401

 

 

Name :

Mr. Rajesh Dinkar Mehta

Designation :

Director

Address :

33/8, New Jitendra Society Limited, Dadabhai Cross Road No.1, Vile Parle (West), Mumbai – 40056, Maharashtra, India

Date of Birth/Age :

18.05.1962

Date of Appointment :

28.09.2009

DIN No.:

02253355

 

 

Name :

Mr. Haresh Sankalchand Hirani

Designation :

Director

Address :

201, Hirani Villa, 45 Nehru Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Date of Birth/Age :

11.10.1963

Date of Appointment :

07.08.2006

DIN No.:

00325005

 

 

KEY EXECUTIVES

 

Name :

Mr. Pawan

Designation :

Accounts Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2011

 

Names of Shareholders

 

No. of Shares

(Equity)

 

 

 

Hemant Ladoba Nerurkar

 

322000

Anagha H. Nerurkar

 

7500

Viral Doshi

 

10000

Amol Bavdekar

 

10000

Rajesh Mehta

 

10000

Sandeep Chavan

 

10000

Haresh Hirani

 

115000

Sanjay S. Sathaye and Sandhya S. Sathaye

 

150000

Hemant Mirji

 

10000

Kantaben Sankalchand Hirani

 

35000

Raja Roychoudhury

 

10000

Mallikarhun Jainapur

 

10000

Paresh V. Sheth

 

500

 

 

 

Total

 

700000

 

Names of Shareholders

 

No. of Shares

(Preference)

 

 

 

Saarth Estate Private Limited, India

 

226000

Scorpio International Private Limited, India

 

106000

Salome Investments Private Limited, India

 

256000

Nitin Engineers Private Limited, India

 

250000

Sathaye Inks and Rollers Private Limited, India

 

250000

Sanjay Sharad Sathaye

 

200000

Haresh Sankatchand Hirani

 

776300

Kantaben Hirani 

 

72000

 

 

 

Total

 

2136300

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2011

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

70.00

Other top fifty shareholders

 

30.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Software Implementation Services.

 

 

Products/ Services :

·         Software Products

·         Software Support

·         Software Development

 

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

115 (Approximately)

 

 

Bankers :

·         Vijaya Bank, Aradhana, Lady Jamshedji Road, Mahim (West), Mumbai – 400016, Maharashtra, India

·         Corporation Bank, Vile Parle (East) Branch, 8 and 9, Kodamgiri Complex, Hanuman Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India 

·         Axis Bank

·         Barclays Bank

·         BNP Paribas

·         Central Bank

·         Federal Bank

·         State Bank

·         Yes Bank

·         ICICI Bank

·         Kotak Mahindra Bank

·         State Bank of India

·         Bank of Baroda

·         Development Credit Bank

·         HDFC Bank

·         IDBI Bank

·         Indian Overseas Bank

·         South Indian Bank

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2011

As on

31.03.2010

Corporation Bank Working Capital Loan

(Secured by Hypothecation stock, Book Debts and Fixed Assets) 

6.777

7.277

Kotak Mahindra Prime Limited – Car Loan

(Secured on Hypothecation of Motor Cars)

0.000

0.216

 

 

 

Total

6.777

7.493

 

Unsecured Loan

As on

31.03.2011

As on

31.03.2010

Intercorporate Deposits

5.000

17.116

Loan from Shareholders

0.000

0.506

Other unsecured loan

12.927

0.000

ICICI Bank Limited Andheri (001105001975)

(0.881)

0.140

 

 

 

Total

17.046

17.762

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

May and Company

Chartered Accountants

Address :

2/34, Parleshwar Society, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Tel. No.:

91-22-26116602

Fax No.:

91-22-26117130

Email :

office@camay.net

Website :

http://www.camay.net

PAN No.:

AAGFS8008Q

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2011

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Share

Rs.10/- each

Rs.25.000 Millions

2500000

Redeemable Preference Shares

Rs.10/- each

Rs.25.000 Millions

 

 

 

 

 

Total

 

Rs.50.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Share

Rs.10/- each

Rs.7.000 Millions

2136300

12% Cumulative Preference Shares

Rs.10/- each

Rs.21.363 Millions

 

 

 

 

 

Total

 

Rs.28.363 Millions

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

28.363

29.383

30.568

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

12.000

12.000

12.000

4] (Accumulated Losses)

(9.636)

(11.978)

(13.830)

NETWORTH

30.727

29.405

28.738

LOAN FUNDS

 

 

 

1] Secured Loans

6.777

7.493

6.130

2] Unsecured Loans

17.046

17.762

18.609

TOTAL BORROWING

23.823

25.255

24.739

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

54.550

54.660

53.477

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

2.270

2.575

3.168

Capital work-in-progress

26.778

14.797

5.607

 

 

 

 

INVESTMENT

0.318

0.162

0.005

DEFERREX TAX ASSETS

4.898

6.279

7.485

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

3.092

3.092

3.092

 

Sundry Debtors

31.538

19.436

21.286

 

Cash & Bank Balances

9.985

0.163

0.350

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

20.498

25.049

28.138

Total Current Assets

65.113

47.740

52.866

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

39.527

9.807

8.693

 

Other Current Liabilities

4.986

2.822

3.053

 

Provisions

0.314

4.264

3.908

Total Current Liabilities

44.827

16.893

15.654

Net Current Assets

20.286

30.847

37.212

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

54.550

54.660

53.477

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

143.483

119.897

162.913

 

 

Other Income

1.217

1.159

0.923

 

 

TOTAL                                    

144.700

121.056

163.836

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

139.745

117.214

161.202

 

 

 

 

 

 

PROFIT BEFORE TAX

4.955

3.842

2.634

 

 

 

 

 

Less

TAX                                                                 

2.614

1.990

(5.554)

 

 

 

 

 

 

PROFIT AFTER TAX

2.341

1.852

8.188

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(11.978)

(13.830)

(22.018)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(9.637)

(11.978)

(13.830)

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.83

0.63

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

1.62

1.53

5.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

3.45

3.20

1.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.35

7.64

4.70

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.16

0.13

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.23

1.43

1.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.45

2.83

3.38

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Sundry Creditors:

(Rs. In Millions)

Particulars

31.03.2011

31.03.2010

31.03.2009

Sundry Creditors

39.527

9.807

8.693

 

 

 

 

Total

39.527

9.807

8.693

 

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

--

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

Note:

 

The Registered Office of the company has been shifted from WICEL Administrative Building, 2nd Floor, Central Road, MIDC, Andheri (East), Mumbai – 400093, Maharashtra, India to the present address w.e.f. 15.05.2009

 

 

Bankers Charges Report as per Registry

 

Corporate identity number (CIN) or foreign company

registration number of the company

U72900MH2002PTC137199

Name of the company

MINDCRAFT SOFTWARE PRIVATE LIMITED

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

17-A, Mehta Estate, Andheri - Kurla Road, Andheri (East), Mumbai – 400093, Maharashtra, India

E-mail: accounts@mcsil.com

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

10025360

Type of charge

·         Book debts

·         Movable property (not being pledge)

·         Others (Current Assets)

Particular of charge holder

Corporation Bank, Vile Parle (East) Branch, 8 and 9, Kodamgiri Complex, Hanuman Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India 

E-mail: cb495@corpbank.co.in

Nature of instrument creating charge

1.Supplemental common deed of hypothecation of movables/assets/debts

2.Counter guarantee for the limits sanctioned

(all the above agreement constitute a single charge)

Date of instrument Creating the charge

21.03.2012

Amount secured by the charge

Rs.26.500 Millions

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

Rate of Interest

As Stipulated By Bank From Time To Time

 

Terms of Repayment

As Stipulated By Bank From Time To Time

 

 

Margin

As Stipulated By Bank From Time To Time

 

 

Extent and Operation of the charge

First charge(present and future)-total limit Rs.26.500 Millions(cash credit=Rs.22.500 Millions and bank guarantee=Rs.4.000 Millions)

 

And/or as stipulated by bank from time to time

 

Others

As stipulated by bank from time to time

Short particulars of the property or asset(s) charged (including complete address and location of the property)

First charge(present and future)on following assets:-(1)Hypothecation of all book debts and receivables

 

(2)Hypothecation of all current and movable assets of the company

Particulars of the present modification

By this modification limit enhanced to Rs.26.500 Millions(cash credit=s.22.500 Millions and bank guarantee=Rs.4.000 Millions),continued security as given by original charge as well as by modifications, terms and conditions as per agreement attached and/or as per sanction letter of the bank

 

 

FIXED ASSETS:

 

·         Computers and Peripherals

·         Communication Equipments

·         Office Equipments

·         Furniture and Fixtures

·         Air Conditioner

·         Television

·         Motor Car

·         Refrigerator

 


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 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.54.53

UK Pound

1

Rs.87.48

Euro

1

Rs.70.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

PJA

 

 

Report Prepared by :

VRN

 


 

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

NO

--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

-

 

 

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.