MIRA
INFORM REPORT
|
Report Date : |
17.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
SRVS NETWORKS STAR SOLUTIONS PRIVATE LIMITED |
|
|
|
|
Formerly Known
As : |
NETWORK STAR SOLUTIONS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
2510, Basement, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
26.11.2007 |
|
|
|
|
Com. Reg. No.: |
55-170770 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.0.100 million
|
|
|
|
|
CIN No.: [Company Identification
No.] |
U72300DL2007PTC170770 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
DELS34770B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AALCS4669R |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Providing IT Services. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca (13) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. There appears
some accumulated losses recorded by the company. Business is active. Payments
are reported to be slow. The company can be considered for business dealings on a safe and
secured 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 – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered Office/ Corporate Office : |
2510, Basement, |
|
Tel. No.: |
91-11-47056206 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 28.09.2011
|
Name : |
Mr. Rajeev Bhola |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
120, Indira Vihar, |
||||||||||||||||||||||||
|
Date of Birth/Age : |
24.07.1979 |
||||||||||||||||||||||||
|
Date of Appointment : |
26.11.2007 |
||||||||||||||||||||||||
|
DIN No.: |
01877311 |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Sushil Kumar |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
B-33, Aruna Nagar, Civil Lines, |
||||||||||||||||||||||||
|
Date of Birth/Age : |
30.05.1977 |
||||||||||||||||||||||||
|
Date of Appointment : |
26.11.2007 |
||||||||||||||||||||||||
|
01877322 |
|||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Vikram Kapoor |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
362, Indira Vihar, |
||||||||||||||||||||||||
|
Date of Birth/Age : |
30.08.1978 |
||||||||||||||||||||||||
|
Date of Appointment : |
26.11.2007 |
||||||||||||||||||||||||
|
DIN No.: |
01877336 |
||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Name : |
Mr. Shammi Kapoor |
||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||
|
Address : |
362, Indira Vihar, |
||||||||||||||||||||||||
|
Date of Birth/Age : |
16.10.1969 |
||||||||||||||||||||||||
|
Date of Appointment : |
26.11.2007 |
||||||||||||||||||||||||
|
DIN No.: |
01880761 |
||||||||||||||||||||||||
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 28.09.2011
|
Names of Shareholders |
|
No. of Shares |
|
Sushil Kumar |
|
2500 |
|
Vikram Kapoor |
|
2500 |
|
Rajeev Bhola |
|
2500 |
|
Shammi Kapoor |
|
2500 |
|
Total |
|
10000 |
As on 28.09.2011
|
Equity Share Breakup |
|
Percentage of Holding |
|
Category |
|
|
|
Directors
or relatives of directors |
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Providing IT Services. |
|
|
|
|
Services : |
v Web Services v Web Designing v Web Development v E-Commerce Development v Domain Registration v Web Hosting v Internet Marketing v
v Article Writing v SEO v Pay per click v Software Development v Payroll Management System v Inventory Management System v Customize Development v School Management System v Training v Classrooms v Corporate Training v Workshop v Courses v DOEACC |
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|||||||||
|
|
|
|||||||||
|
Bankers : |
Not Available |
|||||||||
|
|
|
|||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Vikram Kapoor and Associates Chartered Accountants |
|
Address : |
H. No.240, Sector-5, Chiranjeev Vihar, |
|
Income-tax
PAN of auditor or auditor's firm : |
ADQPK7819J |
CAPITAL STRUCTURE
As on 28.09.2011
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 |
|
10000 |
Equity Shares |
Rs.10/- each |
Rs.0.100
million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
0.100 |
0.100 |
0.100 |
|
|
2] Share Application Money |
0.340 |
0.355 |
0.320 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
(0.194) |
(0.309) |
(0.242) |
|
|
NETWORTH |
0.246 |
0.146 |
0.178 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.252 |
0.252 |
0.267 |
|
|
TOTAL BORROWING |
0.252 |
0.252 |
0.267 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.104 |
0.099 |
|
|
|
|
|
|
|
|
TOTAL |
0.498 |
0.502 |
0.544 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.501 |
0.588 |
0.679 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.019
|
0.024 |
0.044 |
|
|
Sundry Debtors |
0.000
|
0.000 |
0.000 |
|
|
Cash & Bank Balances |
0.181
|
0.007 |
0.027 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
0.026
|
0.024 |
0.001 |
|
Total
Current Assets |
0.226
|
0.055 |
0.072 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.116
|
0.047 |
0.048 |
|
|
Other Current Liabilities |
0.119
|
0.107 |
0.178 |
|
|
Provisions |
0.002
|
0.000 |
0.000 |
|
Total
Current Liabilities |
0.237
|
0.154 |
0.226 |
|
|
Net Current Assets |
(0.011)
|
(0.099) |
(0.154) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.008 |
0.013 |
0.019 |
|
|
|
|
|
|
|
|
TOTAL |
0.498 |
0.502 |
0.544 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
0.857 |
0.964 |
0.881 |
|
|
|
Other Income |
0.019 |
0.024 |
|
|
|
|
TOTAL (A) |
0.876 |
0.988 |
0.881 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Salary |
0.112 |
0.187 |
|
|
|
|
Staff Welfare |
0.004 |
0.006 |
|
|
|
|
Tea, Food & Beverages |
0.001 |
0.001 |
|
|
|
|
Printing & Stationery |
0.029 |
0.071 |
|
|
|
|
Legal & Professional |
0.003 |
0.010 |
|
|
|
|
Rent, Rates & Taxes |
0.480 |
0.480 |
|
|
|
|
Electricity & Water Charges |
0.074 |
0.093 |
|
|
|
|
Telephone Expenses |
0.029 |
0.054 |
|
|
|
|
Audit Fee |
0.014 |
0.014 |
|
|
|
|
Miscellaneous Expenses |
0.003 |
0.002 |
|
|
|
|
Vehicle Running & Maintenance |
0.008 |
0.009 |
|
|
|
|
Repair & Maintenance |
0.005 |
0.001 |
|
|
|
|
Advertisement |
0.008 |
0.001 |
|
|
|
|
Business Promotion |
0.002 |
0.002 |
|
|
|
|
Preliminary Expenses W/Off |
0.005 |
0.005 |
|
|
|
|
TOTAL (B) |
0.777 |
0.936 |
0.939 |
|
|
|
|
|
|
|
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
0.099 |
0.052 |
(0.058) |
|
|
|
|
|
|
|
|
|
Less |
INTEREST (D) |
0.002 |
0.011 |
0.007 |
|
|
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
0.097 |
0.041 |
(0.065) |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.086 |
0.102 |
0.092 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
0.011 |
(0.061) |
(0.157) |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
0.011 |
(0.061) |
(0.157) |
|
|
|
|
|
|
|
|
|
Add |
Deferred Tax Assets/(Liability) |
0.104 |
(0.005) |
(0.071) |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(0.309) |
(0.242) |
(0.014) |
|
|
|
|
|
|
|
|
|
Less |
Prior Year Adjustments |
0.000 |
(0.001) |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
(0.194) |
(0.309) |
(0.242) |
|
|
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (Rs.) |
1.11 |
NA |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
1.26
|
(6.17) |
(17.82) |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
1.28
|
(6.33) |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
1.51
|
(9.49) |
(20.91) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.04
|
(0.42) |
(0.88) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.99
|
2.78 |
2.77 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.95
|
0.36 |
0.32 |
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 |
No |
|
5) Type of
Business |
Yes |
|
6) Line of
Business |
Yes |
|
7) Promoter’s
background |
Yes |
|
8) No. of
employees |
No |
|
9) Name of person
contacted |
No |
|
10) Designation
of contact person |
No |
|
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 |
No |
|
20) Export /
Import details (if applicable) |
No |
|
21) Market
information |
-- |
|
22) Litigations
that the firm / promoter involved in |
-- |
|
23) Banking
Details |
No |
|
24) Banking
facility details |
No |
|
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:
v
Furniture
v
Computer and Software
v
Air Conditioner
WEBSITE DETAILS:
PROFILE:
Subject an ISO 9001:2000 certified IT Company associated with KCPL (affiliated by DOEACC Society–an autonomous body comes under the Government of India governed by MICT, Ministry of information and communication technology) was established in 2007. They are providing IT services to their worldwide clients. Subject, a result driven professional IT Company is pioneered in providing Web designing and development, software development, Internet marketing and Training services at the budgetary constraints.
Best quality services, innovative ideas, cost-effective prices and time bounded project completion are their special features. They remain globally committed to provide strategic, dynamic, unique, reliable and secure IT solutions. They take pride in what they do and view their clients success as their achievement. The company, in all these years, has crossed many milestones and is constantly exploring new avenues in its never-ending endeavor.
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 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.54.29 |
|
|
1 |
Rs.86.60 |
|
Euro |
1 |
Rs.68.87 |
INFORMATION DETAILS
|
Report Prepared
by : |
SMN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
2 |
|
OPERATING SCALE |
1~10 |
2 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
1 |
|
--LIQUIDITY |
1~10 |
- |
|
--LEVERAGE |
1~10 |
2 |
|
--RESERVES |
1~10 |
- |
|
--CREDIT LINES |
1~10 |
1 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
13 |
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.