|
Report Date : |
04.07.2012 |
IDENTIFICATION DETAILS
|
Name : |
ELECTROLITE SYSTEMS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
G-3, Ameezara, 1, Geetanjali Society, Chikuwadi, Vadodara
– 390007, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
12.06.2007 |
|
|
|
|
Com. Reg. No.: |
04-051099 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs.0.475 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U52335GJ2007PTC051099 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
BRDE00363G |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader of Electrical Products like Wiring Systems, Industrial Machine
Cleaner etc. |
|
|
|
|
No. of Employees
: |
10 (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 7000 |
|
|
|
|
Status : |
Small company |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a small company in its field. Its scale of activities are
limited. Trade relations are reported as fair. Business is active. Payments
are reported to be slow but correct. The concern 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.
INFORMATION PARTED BY
|
Name : |
Mr. Vipul Shirishbhai Patel |
|
Designation : |
Director |
|
Contact No.: |
91-265-2322157 |
|
Date : |
03.07.2012 |
LOCATIONS
|
Registered Office : |
G-3, Ameezara, 1, Geetanjali Society, Chikuwadi, Vadodara
– 390007, Gujarat, India |
|
Tel. No.: |
91-265-2322157 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
DIRECTORS
As on 06.08.2011
|
Name : |
Mr. Mehul Shirishbhai Patel |
|
Designation : |
Managing Director |
|
Address : |
A-4, Swagat Apartment, Behind Natubhai Centre, Race Course Circle,
Vadodara, Gujarat, India |
|
Date of Appointment : |
12.06.2007 |
|
DIN No.: |
01460740 |
|
|
|
|
Name : |
Mr. Vipul Shirishbhai Patel |
|
Designation : |
Whole-Time Director |
|
Address : |
202-203, Heritage Residency, Bank of India Lane, Subhanpura, Vadodara,
Gujarat, India |
|
Date of Appointment : |
12.06.2007 |
|
DIN No.: |
01489563 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 06.08.2011
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Mehul Shirishbhai Patel |
|
16000 |
|
Vipul Shirishbhai Patel |
|
16500 |
|
Mehul Shirishbhai Patel (HUF) |
|
2000 |
|
Hetal Mehulbhai Patel |
|
3000 |
|
Vipul Shirishbhai Patel (HUF) |
|
3000 |
|
Amisha Vipulbhai Patel |
|
3000 |
|
Shirish Chandulal Patel |
|
2000 |
|
Pushpaben Shirishbhai Patel |
|
2000 |
|
Total |
|
47500 |
As on 06.08.2011
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader of Electrical Products like Wiring Systems, Industrial Machine
Cleaner etc. |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (30 Days and 60 Days) |
|
|
|
|
Purchasing : |
Cash and Credit (30 Days and 60 Days) |
GENERAL INFORMATION
|
Customers : |
Wholesalers and Retailers |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
10 (Approximately) |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
Citi Bank, Vadodara Main Branch, Vadodara, Gujarat, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
|
|
|
|
|
Financial
Institution : |
Kotak Mahindra Prime Limited |
|
|
|
|
Auditors : |
|
|
Name : |
Mukund and Rohit Chartered Accountants |
|
Address : |
E-8, 2nd Floor, Avishkar Complex, Old Padra Road, Vadodara – 390015,
Gujarat, India |
|
PAN.: |
AACFM4355J |
CAPITAL STRUCTURE
As on 31.03.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000 |
Equity Shares |
Rs.10/- each |
Rs.0.500 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
47500 |
Equity Shares |
Rs.10/- each |
Rs.0.475
Million |
|
|
|
|
|
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 |
0.475 |
0.475 |
0.475 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
1.258 |
0.715 |
0.290 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
1.733 |
1.190 |
0.765 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
3.420 |
3.324 |
1.799 |
|
|
2] Unsecured Loans |
7.857 |
2.335 |
1.167 |
|
|
TOTAL BORROWING |
11.277 |
5.659 |
2.966 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
13.010 |
6.849 |
3.731 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.977 |
0.634 |
0.640 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
2.998 |
1.918 |
1.118 |
|
|
DEFERREX TAX ASSETS |
0.041 |
0.032 |
0.016 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
4.352
|
2.873 |
1.232 |
|
|
Sundry Debtors |
3.660
|
3.668 |
1.721 |
|
|
Cash & Bank Balances |
4.801
|
0.038 |
0.225 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans, Advances and Deposits |
0.281
|
0.324 |
0.433 |
|
Total
Current Assets |
13.094
|
6.903 |
3.611 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
2.813
|
2.209 |
1.436 |
|
|
Other Current Liabilities |
0.273
|
0.000 |
0.000 |
|
|
Provisions |
1.020
|
0.441 |
0.237 |
|
Total
Current Liabilities |
4.106
|
2.650 |
1.673 |
|
|
Net Current Assets |
8.988
|
4.253 |
1.938 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.006 |
0.012 |
0.019 |
|
|
|
|
|
|
|
|
TOTAL |
13.010 |
6.849 |
3.731 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
23.626 |
18.601 |
14.496 |
|
|
|
Other Income |
0.635 |
0.116 |
0.204 |
|
|
|
TOTAL |
24.261 |
18.717 |
14.700 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Goods Sold |
19.197 |
15.800 |
12.949 |
|
|
|
Direct Expenses |
0.194 |
0.157 |
0.029 |
|
|
|
Indirect Expenses |
3.670 |
1.892 |
1.536 |
|
|
|
Misc. Expenses Written off |
0.006 |
0.006 |
0.006 |
|
|
|
Prior period Expenses |
0.012 |
0.000 |
0.000 |
|
|
|
TOTAL |
23.079 |
17.855 |
14.52 |
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
1.182 |
0.862 |
0.180 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.232 |
0.205 |
0.186 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX |
0.950 |
0.657 |
(0.006) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.408 |
0.232 |
0.012 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS) AFTER TAX |
0.542 |
0.425 |
(0.018) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
0.715 |
0.290 |
0.308 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
1.257 |
0.715 |
0.290 |
|
|
|
|
|
|
|
|
|
|
Earnings /
(Loss) Per Share (Rs.) |
11.41 |
NA |
NA |
|
|
Particulars |
|
|
31.03.2012 |
|
Sales Turnover (Approximately) |
|
|
35.000 |
Expected Sales (2012-2013): Rs.50.000 Millions
The above information has been parted by Mr. Vipul Shirishbhai Patel.
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
2.23
|
2.27 |
(0.12) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.02
|
3.51 |
(0.04) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.75
|
8.72 |
(0.14) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.55
|
0.55 |
(0.01) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
8.88
|
6.98 |
6.06 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3. 19
|
2.60 |
2.16 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITOR
DETAILS:
(Rs.
In Millions)
|
Particulars
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Sundry
Creditors |
|
|
|
|
-
For Supply
of Goods |
2.813 |
2.163 |
1.395 |
|
-
For Services |
0.000 |
0.046 |
0.041 |
|
Total |
2.813 |
2.209 |
1.436 |
|
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 |
Yes |
|
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 |
-- |
|
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 |
FIXED ASSETS:
·
Vehicles
·
Computers- Printers
·
Furniture and Fixtures
·
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,
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.54.81 |
|
|
1 |
Rs.86.04 |
|
Euro |
1 |
Rs.69.06 |
INFORMATION DETAILS
|
Information Gathered
by : |
JML |
|
|
|
|
Report Prepared
by : |
BSN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
4 |
|
--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 |
|
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.