MIRA INFORM REPORT

 

 

Report Date :

17.01.2012

 

IDENTIFICATION DETAILS

 

Name :

PERFECT FITNESS TECHNOLOGY PRIVATE LIMITED

 

 

Registered Office :

H 32/1 4 Panchkamal Co-Operative Housing Society, Sector 29, Vashi, Navi Mumbai – 400 705, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

22.03.2000

 

 

Com. Reg. No.:

11-125109

 

 

Capital Investment / Paid-up Capital :

Rs.3.500 millions

 

 

CIN No.:

[Company Identification No.]

U74999MH2000PTC125109

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Fitness Equipments.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 25000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. Profitability of the company appears to be low. However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some cautions.

 

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

 

 

INFORMATION PARTED BY

 

Name :

Mr. Narayan 

Designation :

Accountant

 

 

Name :

Mr. Aakash

Designation :

Assistant Accountant

 

 

Contact No.:

91-22-41569442

Date :

16.01.2012

 

 

LOCATIONS

 

Registered Office :

H 32/1 4 Panchkamal Co-Operative Housing Society, Sector 29, Vashi, Navi Mumbai – 400 705, Maharashtra, India

Tel. No.:

91-22-41569442/ 41569448/ 27616908

Mobile No.:

91-9322596430 (Mrs. Uma Ramdas Iyer)

Fax No.:

91-22-27617458/ 41569458

E-Mail :

ramdas@bom3vsnl.net.in

pft@vsnl.net

ramdasiyer@vsnl.com

Website :

www.perfectfitnesstechnology.com

Area :

2500 sq ft

Location :

Owned

 

 

Factory :

Electronic Sadan No.1, Unit No. B-51, MIDC, TTC, Mahape, Navi Mumbai – 400 710, Maharashtra, India

Tel. No.:

91-22-41569442/ 41569448/ 27616908/ 41569438/ 41569458

Fax No.:

91-22-27617458/ 41569458

 

 

DIRECTORS

 

As on 30.09.2010

 

Name :

Mr. Ramdas Somasundaram Iyer

Designation :

Director

Address :

H-32/1:4, Panchkamal CHS, Sector – 29, Vashi, Navi Mumbai – 400 703, Maharashtra, India

Date of Birth/Age :

26.10.1948

Qualification :

BE

Date of Appointment :

22.03.2000

DIN No.:

00295569

 

 

Name :

Mrs. Uma Ramdas Iyer

Designation :

Director

Address :

H-32/1:4, Panchkamal CHS, Sector – 29, Vashi, Navi Mumbai – 400 703, Maharashtra, India

Date of Birth/Age :

01.05.1957

Qualification :

MA

Date of Appointment :

22.03.2000

DIN No.:

00295638

 

 

KEY EXECUTIVES

 

Name :

Mr. Narayan 

Designation :

Accountant

 

 

Name :

Mr. Aakash

Designation :

Assistant Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2010

 

Names of Shareholders

 

 

No. of Shares

Ramdas Somasundaram Iyer

 

270000

Uma Ramdas Iyer

 

80000

Total

 

350000

 

As on 30.09.2010

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Fitness Equipments.

 

 

Products :

v      Gym Cardio Range Products   

v      Home Range Products 

v      PFT Strength

v      Cycles

v       Accessories

v       Foldable Type Equipments

v       Stepper

v       Elliptical

 

 

Exports :

 

Products :

Fitness Equipments

Countries :

USA

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit 

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

v      Central Bank of Commerce, Turbhe Branch, Apartment No.3, Banking Complex, APMC Market, Sector – 19, Turbhe, Navi Mumbai – 400 705, Maharashtra, India

v      Oriental Bank of Commerce, Mumbai, Maharashtra, India

v      ICICI Bank Limited

v      HDFC Bank Limited

 

 

Facilities :

Cash Credit Rs.4.000 millions (Oriental Bank of Commerce)

 

Secured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Oriental Bank of Commerce (CC-5053)

3.790

4.063

Total

3.790

4.063

 

Unsecured Loans

31.03.2010

Rs. In Millions

31.03.2009

Rs. In Millions

Loan from Others

0.224

0.224

Total

0.224

0.224

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Yogesh Sovani and Associates

Chartered Accountants

Address :

1/101, Hans Apartments, Anton Francis Road, Charai, Thane – 400 601, Maharashtra, India

Tel. No.:

91-22-25416138

Fax No.:

91-22-25347321

E-Mail :

Yogesh.sovani@ysa.in

Income-tax PAN of auditor or auditor's firm :

ACEPS2656Q

 

 

Enterprises under significant influence of key management personnel :

v      Health and Fitness Products Company (Proprietorship Concern of Mr. Ramdas S. Iyer)

v      SN Engineering (Proprietorship Concern of Mrs. Uma R. Iyer)

 


 

CAPITAL STRUCTURE

 

As on 30.09.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

350000

Equity Shares

Rs.10/- each

Rs.3.500 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

350000

Equity Shares

Rs.10/- each

Rs.3.500 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

3.500

3.500

3.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

2.720

2.325

2.054

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

6.220

5.825

5.554

LOAN FUNDS

 

 

 

1] Secured Loans

3.790

4.063

3.747

2] Unsecured Loans

0.224

0.224

0.865

TOTAL BORROWING

4.014

4.287

4.612

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

10.234

10.112

10.166

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.648

0.613

0.701

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.076

0.100

0.109

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

4.415

4.712

4.346

 

Sundry Debtors

4.749

4.309

3.471

 

Cash & Bank Balances

0.105

0.197

0.714

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

3.620

2.677

2.290

Total Current Assets

12.889

11.895

10.821

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

2.293

1.669

0.683

 

Other Current Liabilities

0.000

0.000

0.000

 

Provisions

1.103

0.846

0.803

Total Current Liabilities

3.396

2.515

1.486

Net Current Assets

9.493

9.380

9.335

 

 

 

 

MISCELLANEOUS EXPENSES

0.017

0.019

0.021

 

 

 

 

TOTAL

10.234

10.112

10.166

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

14.415

11.921

11.304

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

14.415

11.921

11.304

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

13.240

10.875

11.038

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

13.240

10.875

11.038

 

 

 

 

 

Less

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

1.175

1.046

0.266

 

 

 

 

 

Less

INTEREST EXPENSES                                      (D)

0.582

0.603

0.544

 

 

 

 

 

 

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

0.593

0.443

(0.278)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.131

0.124

0.151

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX (E-F)                  (G)

0.462

0.319

(0.429)

 

 

 

 

 

 

TAX                                                                  (H)

0.067

0.048

0.022

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX (G-H)                   (I)

0.395

0.271

(0.451)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.325

2.054

2.505

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.720

2.325

2.054

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

1.13

0.77

(1.29)

 

Particulars

 

 

 

31.03.2011

Sales Turnover (Approximately)

 

 

20.000

 

 

 

 

 

Expected Sales (2011-2012): Rs.25.000 millions

 

The above information has been parted by Mr. Narayan (Accountant) and Mr. Aakash (Assistant Accountant).

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

2.74

2.27

(3.99)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.41

2.55

(3.72)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.07

0.05

(0.08)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.19

1.17

1.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.80

4.73

7.28

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

Yes

5) Type of Business

Yes

6) Line of Business

Yes

7) Promoter’s background

--

8) No. of employees

Yes

9) Name of person contacted

Yes

10) Designation of contact person

Yes

11) Turnover of firm for last two years

Yes

12) Profitability for last three years

No

13) Reasons for variation <> 20%

No

14) Estimation for coming financial year

Yes

15) Capital in the business

Yes

16) Details of sister concerns

Yes

17) Major suppliers

No

18) Major customers

No

19) Payments terms

Yes

20) Export / Import details (if applicable)

Yes

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

No

28) Incorporation details, if applicable

--

29) Last accounts filed at ROC

--

30) Major Shareholders, if available

--

 

BUSINESS ACTIVITY:

 

During the year, the Company’s net profit was Rs.0.395 million which includes sales and service charges and now they are looking for further increment in the their income to be received in the coming years. They assure their members that in the coming years they will strive hard to have more sales and more profits to the company.

 

FORM 8

 

Name of the company

PERFECT FITNESS TECHNOLOGY PRIVATE LIMITED

Presented By

Oreintal Bank of Commerce, Turbhe Branch, Vashi, Navi Mumbai – 400 705

1) Date and description of instrument creating the change

28th December 2002

Agreement of Hypothecation of Assets

2) Amount secured by the charge/amount owing on the securities of charge

Rs.4.500 Millions

3) Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

At the request of the borrower the Bank has sanctioned the cash credit limits of Rs.2.000 millions (which includes Book debts sub-limit of Rs.1.000 million) and Import letter of credit (non-revolving) of Rs.2.500 millions. Total limits aggregating to Rs.4.500 millions

 

To secure the due repayment of the limits and interest and other charges thereon the borrower hereby hypothecate of Raw Materials, work in process, finished goods, stores and spares, receivables, health and fitness equipments and documents of title to goods, demand bills of exchange covering purchase/import of goods whether existing or future, belonging to the borrower, and in case of any earlier charge on all movable assets, as second charge over the same and so on hereinafter referred to as the hypothecated assets which expression shall include all stocks of raw materials, semi-finished goods. Consumable stores and spares, book debts (including present and future book debts, outstanding, decrees, money receivables, claims bills, contracts engagements, securities, investments bank deposits right), and all other movables of the borrower including unencumbered plant and machinery, documents of title to the goods and other assets, together with interest thereon at the agreed rates and rests as mentioned in this agreement and all costs, charges, expenses, incidental expenses, legal charges etc. and other money payable in respect of the said facilities and more mentioned the aforesaid agreement.

4) Gist of the terms and conditions and extent and operation of the charge.

Rate of interest at the rate of 3.00 % p.a. over the prime lending Rate of the bank with minimum of 14.00% p.a. to be calculated on monthly rests or at such other rates as may be determined by the Bank from time to time as prescribed by Reserve Bank of India and all costs, charges, premium, penal interest, etc.

 

Margin: 25% on stocks and equipments and documents title to import of goods. 50% on book debts

5) Name and Address and description of the person entitled to the charge.

Oriental Bank of Commerce, Turbhe Branch Apartment No.3, Banking Complex, APMC Market, Sector 19, Vashi, Navi Mumbai – 400 705, Maharashtra, India

6) Date  and brief description of instrument modifying the charge

NA

7) Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

NA

 

 

This form is for

Modification of charge

Charge identification number of the modified 

90144250

Corporate identity number of the company

U74999MH2000PTC125109

Name of the company

PERFECT FITNESS TECHNOLOGY PRIVATE LIMITED

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

H 32/1 4 Panchkamal Co-Operative Housing Society, Sector – 29, Vashi, Navi Mumbai – 400 705, Maharashtra, India

Type of charge

Book Debts

Others

Stocks

Particular of charge holder

Oriental Bank of Commerce, Turbhe Branch, Apartment No.3, Banking Complex, APMC Market, Sector 19, Turbhe, Navi Mumbai – 400 705, Maharashtra, India

E-Mail: avmcompanysecretaries@gmail.com

Nature of description of the instrument creating or modifying the charge

Letter for modification of charge on account reduction in limits

Date of instrument Creating the charge

20.04.2007

Amount secured by the charge

Rs.4.000 Millions

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

Rate of Interest

As per the loaning documents executed by the borrower company with the bank

 

Terms of Repayment

As per the loaning documents executed by the borrower company with the bank

 

Margin

As per the loaning documents executed by the borrower company with the bank

 

Extent and Operation of the charge

At the request of the borrower company, the bank has enhanced the cash credit limits from Rs.2.000 millions to Rs.4.000 millions and cancelled the existing Import Letter of Credit Limits of Rs.2.500 millions against the continuation of the existing first charge and hypothecation of stocks and book debts of the company. Other terms and conditions as per the loaning documents executed by the borrower company with the bank. The total charge stands reduced from Rs.4.500 Millions to Rs.4.000 Millions

Short particulars of the property charged

At the request of the borrower company, the bank has enhanced the cash credit limits from Rs.2.000 millions to Rs.4.000 millions and cancelled the existing Import Letter of Credit Limits of Rs.2.500 millions against the continuation of the existing first charge and hypothecation of stocks and book debts of the company. Other terms and conditions as per the loaning documents executed by the borrower company with the bank. The total charge stands reduced from Rs.4.500 Millions to Rs.4.000 Millions

 

FIXED ASSETS:

 

v      Computer

v      Printer

v      Software

v      Water Cooler

v      Air Conditioner

v      Air Conditioner – Showroom

v      Lease Improvement

v      Furniture and Fixture

v      Factory Equipments

v      Furniture and Fixture – Showroom

v      Furniture and Fixture

v      Mobile

v      Office Equipments

 

 


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.51.65

UK Pound

1

Rs.79.10

Euro

1

Rs.65.32

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

30

 

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.