|
Report Date : |
29.10.2012 |
IDENTIFICATION DETAILS
|
Name : |
ADLABS ENTERTAINMENT LIMITED (w.e.f 13.02.2010) |
|
|
|
|
Formerly Known
As : |
ADLABS ENTERTAINMENT PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
9th Floor, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
10.02.2010 |
|
|
|
|
Com. Reg. No.: |
11-199925 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs. 372.676 millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U92490MH2010PLC199925 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAICA2573P |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company. |
|
|
|
|
Line of Business
: |
Subject is engaged into Building and Running of Amusement Park. |
|
|
|
|
No. of Employees
: |
200 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (29) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 9154000 |
|
|
|
|
Status : |
Yet to commence business activity |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a 100% subsidiary of Trill Park Limited. Even though the
subject was incorporated during February 2010, it is planning to commence its
business activities from April 2013. It is developing a mega-theme park project around Mumbai and the
project work has already started. Financial position of the company appears to be sound. Directors are
reported to be well experienced and Knowledgeable businessmen. Payment terms are unknown. 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
|
Source
: CIA |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
ICRA |
|
Rating |
BB- (Long Term, Term Loans) |
|
Rating Explanation |
Moderate risk of default |
|
Date |
September 2012 |
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
|
Name : |
Mr. Deepak Agrawal |
|
Designation : |
AVP in Accounts and Finance |
|
Contact No.: |
91-22-40680000 |
|
Date : |
27.10.2012 |
LOCATIONS
|
Registered Office : |
9th Floor, |
|
Tel. No.: |
91-22-40680000 / 40680018 |
|
Fax No.: |
91-22-40680088 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on 05.09.2012
|
Name : |
Mr. Manmohan Ramanna Shetty |
|
Designation : |
Director |
|
Address : |
21, |
|
Date of Birth/Age : |
24.02.1948 |
|
Date of Appointment : |
10.02.2012 |
|
DIN No.: |
00013961 |
|
PAN No.: |
AAIPS2569L |
|
|
|
|
Name : |
Mr. Kapil Vishnuprasad Bagla |
|
Designation : |
Whole-time Director |
|
Address : |
4A, 401-402, Himalaya Building, Asha Nagar, Off Western Express
Highway, Kandivali (East), Mumbai – 400 101, Maharashtra, India |
|
Date of Birth/Age : |
09.10.1968 |
|
Qualification : |
B.E., M.M.S. |
|
Experience : |
18 years |
|
Date of Appointment : |
01.04.2010 |
|
DIN No.: |
00387814 |
|
PAN No.: |
AABPB2274N |
|
|
|
|
Name : |
Ms. Aarti Manmohan Shetty |
|
Designation : |
Whole-time Director |
|
Address : |
21, |
|
Date of Birth/Age : |
02.04.1981 |
|
Date of Appointment : |
10.02.2012 |
|
DIN No.: |
01798896 |
|
PAN No.: |
AMYPS1839B |
KEY EXECUTIVES
|
Name : |
G |
|
Designation : |
Secretary |
|
Address : |
|
|
Date of Birth/Age : |
04.07.1959 |
|
Date of Appointment : |
10.02.2012 |
|
PAN No.: |
ABMPJ8628G |
|
|
|
|
Name : |
Mr. Rajeev Jalnapurkar |
|
Designation : |
Chief Operating Officer |
|
Date of Birth/Age : |
52 Years |
|
Qualification : |
PG (Leisure Management) |
|
Experience : |
25 Years |
|
Date of Appointment : |
01.08.2009 |
|
|
|
|
Name : |
Mr. Colonel Jatinder Sahi |
|
Designation : |
General Manager – Admin (Projects) |
|
Date of Birth/Age : |
54 Years |
|
Qualification : |
32 Years |
|
Experience : |
B.A., M.Sc (Defence Studies) |
|
Date of Appointment : |
16.08.2010 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 05.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Thrill Park Limited, |
|
43571341 |
|
Manmohan Shetty |
|
1242 |
|
Shashikala Shetty |
|
1775 |
|
Aarti Shetty |
|
1775 |
|
Kapil Bagla |
|
178 |
|
Chandir Gidwani |
|
178 |
|
Deepak Agrawal |
|
178 |
|
|
|
|
|
TOTAL |
|
43576667 |
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Bodies corporate |
99.98 |
|
Directors or relatives of Directors |
0.01 |
|
Other top fifty shareholders |
0.01 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged into Building and Running of Amusement Park. |
|
|
|
|
Terms : |
|
|
Selling : |
L/C / Cash |
|
|
|
|
Purchasing : |
L/C / Cash |
GENERAL INFORMATION
|
Customers : |
End Users |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
No. of Employees : |
200 (Approximately) |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Bankers : |
·
Union Bank, Andheri (West), Mumbai, ·
Syndicate Bank, Nariman Point Branch, Nariman
Bhavan, Ground Floor, Nariman Point, Mumbai – 400 021, Maharashtra, India |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
NOTES: (A) Secured Loans-Bank of
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Financial
Institution: |
IDBI Trusteeship Services Limited, |
|
|
|
|
Auditors : |
|
|
Name : |
A. T. Jain and Company Chartered Accountants |
|
Address : |
212, Rewa Chambers, 31 New Marine Lines, Mumbai – 400020, |
|
PAN No.: |
AABFA2587P |
|
|
|
|
Holding Company : |
Thrill Park Limited, |
|
|
|
|
Entities
controlled by directors : |
Walkwater Media Limited |
CAPITAL STRUCTURE
After 05.09.2012
Authorized Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000000 |
Equity Shares |
Rs. 10/- each |
Rs. 500.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
43576667 |
Equity Shares |
Rs. 10/- each |
(A)Rs.
435.767 millions |
|
|
|
|
|
As on 31.03.2011
Authorized Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
40000000 |
Equity Shares |
Rs. 10/- each |
(A)Rs. 400.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
37267597 |
Equity Shares |
Rs. 10/- each |
(B)Rs. 372.676 millions |
|
|
|
|
|
NOTES:
(A)
4,00,00,000 Equity Shares of Rs. 10/- each
(B) 3,72,67,597 Equity Shares of Rs. 10/- each, fully paid up
(3,72,62,271 Equity shares of Rs 10/- each is held by "Thrill Park
Limited", the holding company)
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2011 |
31.03.2010 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
372.676 |
313.842 |
|
|
2] Share Application Money |
|
57.550 |
33.500 |
|
|
3] Reserves & Surplus |
|
1858.380 |
1564.213 |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
2288.606 |
1911.555 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
201.905 |
0.000 |
|
|
2] Unsecured Loans |
|
252.999 |
232.375 |
|
|
TOTAL BORROWING |
|
454.904 |
232.375 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
2743.510 |
2143.930 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
2258.587 |
2234.508 |
|
|
Capital work-in-progress |
|
449.237 |
186.190 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.000 |
0.000 |
|
|
Sundry Debtors |
|
0.000 |
0.000 |
|
|
Cash & Bank Balances |
|
65.305 |
5.746 |
|
|
Other Current Assets |
|
79.437 |
69.553 |
|
|
Loans & Advances |
|
0.000 |
0.000 |
|
Total
Current Assets |
|
144.742 |
75.299 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
10.813
|
13.749 |
|
|
Other Current Liabilities |
|
101.881 |
341.601 |
|
|
Provisions |
|
0.000 |
0.000 |
|
Total
Current Liabilities |
|
112.694 |
355.350 |
|
|
Net Current Assets |
|
32.048 |
(280.051) |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
3.638 |
3.283 |
|
|
|
|
|
|
|
|
TOTAL |
|
2743.510 |
2143.930 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
0.000 |
0.000 |
|
|
|
Other Income |
|
0.000 |
0.000 |
|
|
|
TOTAL |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Consumption materials changes inventories |
|
0.000 |
0.000 |
|
|
|
Manufacturing service costs |
|
0.000 |
0.000 |
|
|
|
Employee related expenses |
|
0.000 |
0.000 |
|
|
|
Administrative selling other expenses |
|
0.000 |
0.000 |
|
|
|
TOTAL |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED TO
THE B/S |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
Nil |
0.000 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
|
0.00 |
0.00 |
|
SUBJECT IS GOING TO
START BUSINESS ACTIVITY FROM APRIL 2013.
The above information has been parted by Mr. Deepak
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2011 |
31.03.2010 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
0.24 |
0.31 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
1.28 |
0.21 |
LOCAL AGENCY FURTHER INFORMATION
SUNDRY CREDITORS
DETAILS:
|
Particulars |
|
31.03.2011 |
31.03.2010 |
|
|
(Rs. In Millions) |
||
|
Sundry creditors |
|
|
|
|
-
Creditors due small micro enterprises |
|
0.000 |
0.000 |
|
-
Creditors due others |
|
(A)10.813 |
(B)13.749 |
|
|
|
|
|
|
TOTAL |
|
10.813 |
13.749 |
NOTES:
(A)
Sundry Creditors 5409751/-( The company has not
received any intimation from the "suppliers" regarding their status
under the Micro, Small and Medium Enterprises Act, 2006 and hence disclosure,
if any, relating to amounts unpaid as at year end together with interest paid /
payable as required under the said Act has not been stated.) others Rs.5403554/-
(B)
Sundry Creditors Rs.10201646/- (company has not
received any intimation from the "suppliers" regarding their status
under the Micro, Small and Medium Enterprises Act, 2006 and hence disclosure,
if any, relating to amounts unpaid as at year end together with interest paid /
payable as required under the said Act has not been stated.) others
Rs.3547433/-
|
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
two years |
Yes |
|
12] |
Profitability for last
two 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 |
Yes |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
Yes |
|
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 |
Yes |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
Yes |
OPERATIONS:
The Company is developing
a mega-theme park project around Mumbai and the project work is already
started. The Company has completed acquisition for land for project of the
project work and the operations are expected to commence in FY 2012-13 as
planned.
During the year,
The Company has initiated the process of securing project finance from banks
through their merchant bankers. The proposal has met with positive response
from many public sector banks and Indian Overseas Bank has agreed to be the
lead banker for the project.
Financial tie up is
substantially complete for the project cost, and the financial closure for the
entire debt component of the project is expected to be achieved shortly.
FUTURE PROSPECTS:
Outdoor recreation industry
is one of the most rapidly growing and exciting sectors of the tourism and
hospitality space in
Various State
Governments, including the Government of Maharashtra, are encouraging development
of tourism in their respective states and have identified amusement parks as
one of the key areas to attract both tourists and investments. Their project
has been awarded the ‘Mega Project’ Status from the Tourism Department of the
Government of Maharashtra.
BANKERS CHARGES
REPORT AS PER REGISTRY
|
Corporate
identity number of the company |
U92490MH2010PLC199925 |
|
Name of the
company |
ADLABS
ENTERTAINMENT LIMITED |
|
Address of the
registered office or of the principal place of business in |
9th
Floor, e-mail : ghanshyam.jhala@walkwater.in |
|
This form is for |
Modification of
charge |
|
Charge
identification number of the modified |
10343713 |
|
Type of charge |
·
Uncalled share capital ·
Immovable property ·
Any interest in immovable property ·
Book debts ·
Movable property (not being pledge) ·
Floating charge ·
Calls made but not paid ·
Ship ·
Goodwill ·
Patent, license under a patent ·
Trademark ·
Copyright or license under a copyright ·
As per the Indenture of Mortgage dated 26.03.2012 |
|
Particular of
charge holder |
IDBI Trusteeship Services Limited, E-mail : itsl@idbitrustee.co.in
|
|
Nature of
description of the instrument creating or modifying the charge |
Indenture of
mortgage dated 26.03.2012,executed in favour of IDBI Trusteeship Services
Limited as the security Trustee for the benefit of (a) Union Bank of
(b)Indian
Overseas bank (c)Bank of (d) Bank of (e)Corporation
Bank (f) The Jammu and
kashmir Bank (g)Syndicate bank
(h) Vjaya Bank (i) Centrum
Financial Services Limited (j) (k) Central bank
of (l) Life
Insurance Corporation of (m) Dena Bank (n) Tourism
Finance Corporation of India Limited |
|
Date of instrument
Creating the charge |
31.07.2012 |
|
Amount secured by
the charge |
Rs. 14748.000
millions |
|
Brief particulars
of the principal terms an conditions and extent and operation of the charge |
Terms of Repayment The repayment will
be made in 108 installments .The first re-payment installment will be due on
the April 30, 2014.The last re-payment installment shall be paid on March 31,
2023. Margin 2:1 Extent and Operation of the charge As per clause 3.1
of the Indenture of Mortgage dated 26.03.2102. Others As per clause 3.1
of the Indenture of Mortgage dated 26.03.2012. |
|
Short particulars
of the property charged |
A first ranking
charge on land admeasuring 250.09 Acres, buildings, located at the project
site at Khopoli, Taluka, Khalapur, District Raigad( A first ranking
charge on tangible moveable assets (both present and future) including
movable plant and machinery, machinery spares, equipment and other moveables
of the Borrower. A first ranking
charge on all project documents and approvals both present and future. A first charge on
all Insurance Contracts (along with agreed bank clause) presents an future. A first charge on
the trust and retention accounts together with permitted Investments, all
moneys and securities lying to the credit of such accounts or liable to be
credited to such accounts. A first charge on
the book debts, operating cash flows, receivables, commissions, revenue and
currents assets. Including any
monies received under any letter of credit, guarantee and performance bond
provided by any party to the project documents and other amounts owing to and
received by the borrower. All intangible
assets of the Borrower including but not limited to goodwill, trademarks and patents,
present and future Other assets of
the borrower, both present and future including the uncalled capital (in
respect of any partly paid shares issued by the borrower) and cash in hand. Other assets as
per the Indenture of Mortgage dated 26.03.2012. |
|
Particulars of
the present modification |
Indenture of
Additional Security executed on 31st July, 2012 between the Company and IDBI
Trusteeship Services Limited for mortgaging additional land of 48.3250 Acres
of land at Taluk Khalapur District Raigad in state of Maharashtra, in
addition to 250.09 acres already mortgaged earlier in March, 2012.The total
land mortgaged now aggregates to 298.4 Acres in compliance with the Loan
documents. |
FIXED ASSETS:
·
Freehold land
·
Office equipments
·
Computer equipments
·
Furniture fixtures
·
Motor vehicles
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 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.53.63 |
|
|
1 |
Rs.86.18 |
|
Euro |
1 |
Rs.69.75 |
INFORMATION DETAILS
|
Information Gathered
by : |
PJA |
|
|
|
|
Report Prepared
by : |
NID |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
2 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
2 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
2 |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
4 |
|
--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 |
|
29 |
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.