MIRA INFORM REPORT

 

 

Report Date :

10.04.2013

 

IDENTIFICATION DETAILS

 

Name :

EXPERT 3D SOLUTIONS PRIVATE LIMITED (w.e.f. 09.04.2009)

 

 

Formerly Known As :

THREE D INNOVATIONS PRIVATE LIMITED

 

 

Registered Office :

1st Floor, Sarada Arcade Friends Co-Operative Housing Society, Station Road, Aurangabad – 431005, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

18.09.2008

 

 

Com. Reg. No.:

55-219193

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Million

 

 

CIN No.:

[Company Identification No.]

U74900MH2008PTC219193

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEE02506A

 

 

PAN No.:

[Permanent Account No.]

AADCT0670P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Designing and Development of Software Solutions. 

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 36000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

There appears some dip in the profits during 2012. However, trade relations are reported as decent. Business is active. Payment terms are usually correct and as per commitment.

 

The concern can be considered for 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.

 

 

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 DENIED BY

 

Name :

Mr. Ajay

Designation :

Director

Contact No.:

91-9890600623

Date :

09.04.2013

 

 

LOCATIONS

 

Registered Office :

1st Floor, Sarada Arcade Friends Co-Operative Housing Society, Station Road, Aurangabad – 431005, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

nehad@expertgs.com

answers@expert3ds.com

Website :

http://www.expert3ds.com

http://www.expertgs.com   

 

 

Branch Office :

Located at:

·         Pune

·         Bangalore

·         Aurangabad

·         Kedgaon

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Rahul Vithal Sanap

Designation :

Director

Address :

Swami Samarth Road, A/P Kedgaon, Taluka Daund, District Pune – 412203, Maharashtra, India 

Date of Birth/Age :

29.05.1971

Date of Appointment :

18.09.2008

DIN No.:

00217960

 

 

Name :

Mr. Ajay Dattaji Deshkar

Designation :

Director

Address :

Ushakiran Apartment, Dnyeshwar Nagar, Garkheda, Aurangabad – 431005, Maharashtra, India 

Date of Birth/Age :

23.01.1967

Date of Appointment :

03.02.2009

DIN No.:

01684911

 

 

KEY EXECUTIVES

 

Name :

MRM Associates

Designation :

Company Secretaries

Address :

First Floor, Dnyan Sudha Apartments, 77, Vijayanagar Colony, 2147, Sadashiv Peth, Pune – 411030, Maharashtra, India

Tel. No.:

91-20-24325075/ 24320368/ 24324288

Fax No.:

91-20-24325075/ 24320368/ 24324288

E-mail :

mrmcs@vsnl.net

Website :

www.mrmcs.com

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Rahul Vithal Sanap

 

50000

Expert Global Solutions Private Limited, India

 

50000

 

 

 

Total

 

100000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

 

Percentage

Bodies corporate

 

50.00

Directors or relatives of directors

 

50.00

Total

 

100.00

 

BUSINESS DETAILS

 

Line of Business :

Designing and Development of Software Solutions. 

 

 

GENERAL INFORMATION

 

Customers :

·         Endurance 

·         Kalyani

·         BKT

·         Tata Toya

·         Lumax

·         S M Auto

·         Ganage

·         Minda

·         PAL

·         Forbes Marshall

·         Grind Master

·         PMT Machines

·         Neilsoft

·         Textron

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

·         Saraswat Bank

·         Janata Sahakari Bank Limited Pune, Aurangabad Branch, Opposite Gomtesh Market, Dalalwadi, Aurangabad - 431001, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

The Janata Sahkhari Bank LC Discount

3.045

0.000

Cash Credit with Janata Sahkhari Bank

6.046

0.877

The Saraswat Bank (Credit balance in current a/c)

0.000

0.750

 

 

 

Total

9.091

1.627

 

Note:

1.       First charge on Stock, Plant and Machinery and Furniture.

2.       Personal guarantee of Directors.

3.       Corporate guarantee of Associates Company.

4.       Mortgage of Building of Associates Company.

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

J. N. Sovani and Company

Chartered Accountants

Address :

8 Shri Alok Society, 216 Sadashiv Peth, Near Dandekar Bridge, Pune – 411030, Maharashtra, India

Tel. No.:

91-20-24332385

Mobile No.:

91-9822011781

PAN No.:

ADWPS9211J

 

 

Associate Company :

Export Global Solutions Private Limited

 

 

Associate Entity :

3D Engineering 

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.1.000 Million

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

1.000

1.000

1.000

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

8.068

5.051

0.104

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

9.068

6.051

1.104

LOAN FUNDS

 

 

 

1] Secured Loans

9.091

1.627

1.667

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

9.091

1.627

1.667

DEFERRED TAX LIABILITIES

0.000

0.175

0.000

 

 

 

 

TOTAL

18.159

7.853

2.771

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3.068

2.786

0.504

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.375

0.375

0.175

DEFERREX TAX ASSETS

0.291

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

2.864

0.000

 

Sundry Debtors

21.406

14.309

5.136

 

Cash & Bank Balances

4.560

2.730

2.200

 

Other Current Assets

2.729

3.207

0.000

 

Loans & Advances

0.714

0.744

0.695

Total Current Assets

29.409

23.854

8.031

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

8.871

8.904

1.726

 

Other Current Liabilities

5.534

6.095

2.851

 

Provisions

0.579

4.163

1.431

Total Current Liabilities

14.984

19.162

6.008

Net Current Assets

14.425

4.692

2.023

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.069

 

 

 

 

TOTAL

18.159

7.853

2.771

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

69.025

63.263

16.103

 

 

Other Income

2.508

0.788

0.000

 

 

TOTAL                                     (A)

71.533

64.051

16.103

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

67.085

54.124

15.340

 

 

 

 

 

Less

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

4.448

9.927

0.763

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.419

0.319

0.012

 

 

 

 

 

 

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

4.029

9.608

0.751

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.990

0.343

0.060

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

3.039

9.265

0.691

 

 

 

 

 

Less

TAX                                                                  (H)

0.022

3.147

0.470

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.017

6.118

0.221

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.440

0.104

NA

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Proposed Dividend

NA

NA

0.117

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

8.068

5.052

0.104

 

 

 

 

 

 

Earnings Per Share (Rs.)

30.17

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

4.22

9.55

1.37

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.40

14.65

4.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.36

34.78

8.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

1.53

0.63

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.00

0.27

1.51

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.96

1.24

1.34

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

DETAILS OF SUNDRY CREDITORS:

(Rs. In Millions)

Particulars

31.03.2012

31.03.2011

31.03.2010

Sundry Creditors

 

 

 

Trade payable outstanding beyond normal operating cycle

--

--

Others due within normal operating cycle

8.871

8.904

 

 

 

 

 

Total

8.871

8.904

 1.726

 

 

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

No

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

Yes

17]

Major suppliers

No

18]

Major customers

Yes

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

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 Landmark Commercial Complex, 3rd Floor, Office No 9 and10, S No 133/135, Paud Road, Kothrud, Pune – 411038, Maharashtra, India to the present address w.e.f. 12.05.2009

 

 

FUTURE PROSPECTS

 

The company is in expansion phase and during the financial year 2011-12, company has achieved turnover of Rs.69.025 Millions as compared to Rs.63.263 Millions during the last year and recorded net profit is Rs.3.017 Millions as compared to Rs. 6.118 Millions during the last year.

 

The sustained efforts of the director to increase the sales and services with its continued focus on the quality have yielded desired results. Board of Directors of the company is confident that the business of the company will flourish in future and the turnover and profitability of the company will improve.   

 

 

Bankers Charges Report as per Registry

 

Corporate identity number (CIN) or foreign company

registration number of the company

U74900MH2008PTC219193

Name of the company

EXPERT 3D SOLUTIONS PRIVATE LIMITED

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

1st Floor, Sarada Arcade Friends Co-Operative Housing Society, Station Road, Aurangabad – 431005, Maharashtra, India

E-mail: nehad@expertgs.com

This form is for

Modification of charge

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

10259559

Type of charge

·         Book debts

·         Movable property (not being pledge)

Particular of charge holder

Janata Sahakari Bank Limited Pune, Aurangabad Branch, Opposite Gomtesh Market, Dalalwadi, Aurangabad - 431001, Maharashtra, India

E-mail: mdr.rocmail@gmail.com

Nature of instrument creating charge

Hypothecation of Goods and Book Debts to secure Cash Credit Facility

Date of instrument Creating the charge

26.03.2012

Amount secured by the charge

Rs.10.500 Millions

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

Rate of Interest

Interest @ 4% p.a. over prevailing Bank Rate 13.50% p.a. with monthly rests or such other rate as may be decided by the bank from time to time.

 

Terms of Repayment

Terms and Conditions as per decided by bank from time to time.

 

Margin

30%

 

Extent and Operation of the charge

The Bank has sanctioned additional CC / LC facility (interchangeable) of Rs. 2.500 Millions against hypothecation on book debts and stock (present and future) in favour of Bank.

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

First charge by way of Hypothecation on book debts and stock (present and future).

Date of instrument modifying the charge

22.12.2010

Particulars of the present modification

Through this modification the bank has sanctioned additional CC / LC facility (interchangeable) against hypothecation on book debts and stock (present and future). Consequent to the same the existing charge has enhanced from Rs. 8.000 Millions to Rs. 10.500 Millions.

 

 

 

 

FIXED ASSETS

 

Tangible Assets

·         Computer Hardware

·         UPS and Batteries

·         Networking Items

·         Furniture and Fixture

·         Inverter

·         Office Equipment

·         Office Interior

·         Electrical Fitting

·         LCD Projector   

 

Intangible Assets

·         Software

·         Card Scan System 


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 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.54.46

UK Pound

1

Rs.83.13

Euro

1

Rs.70.99

 

 

INFORMATION DETAILS

 

Information Gathered by :

JML

 

 

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

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

6

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

44

 

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.