1. Summary Information

Country

India

Company Name

KHOSLA ELECTRONICS PRIVATE LIMITED

Principal Name 1

Mr. Manoj Khosla

Status

Satisfactory

Principal Name 2

Mr. Manish Khosla

Registration #

21-092838

Street Address

15/2B, Sankari Para Road, Kolkata – 700025, West Bengal, India

Established Date

02.02.2001

SIC Code

--

Telephone#

91-33-24555398

Business Style 1

Dealer

Fax #

91-33-24765133/ 24555398

Business Style 2

Trader

Homepage

Not Available

Product Name 1

Electrical

# of employees

Not Available

Product Name 2

Domestic Appliances

Paid up capital

Rs.6,600,000/-

Product Name 3

--

Shareholders

Bodies corporate -15%

Directors or relatives of directors – 85%

Banking

State Bank of India

Public Limited Corp.

NO

Business Period

12 Years

IPO

NO

International Ins.

-

Public Enterprise

NO

Rating

Ba (45)

Related Company

Relation

Country

Company Name

CEO

--

--

--

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2012

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

147,123,000

Current Liabilities

152,743,000

Inventories

296,646,000

Long-term Liabilities

275,401,000

Fixed Assets

84,014,000

Other Liabilities

6,726,000

Deferred Assets

0,000

Total Liabilities

434,870,000

Invest& other Assets

1,000,000

Retained Earnings

79,813,000

 

 

Net Worth

93,913,000

Total Assets

528,783,000

Total Liab. & Equity

528,783,000

 Total Assets

(Previous Year)

399,955,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

Not Available

Net Profit

11,996,000

Sales(Previous yr)

Not Available

Net Profit(Prev.yr)

9,959,000

 

MIRA INFORM REPORT

 

 

Report Date :

19.04.2013

 

IDENTIFICATION DETAILS

 

Name :

KHOSLA ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

15/2B, Sankari Para Road, Kolkata – 700025, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

02.02.2001

 

 

Com. Reg. No.:

21-092838

 

 

Capital Investment / Paid-up Capital :

Rs.6.600 Millions

 

 

CIN No.:

[Company Identification No.]

U32109WB2001PTC092838

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALK02634C

 

 

PAN No.:

[Permanent Account No.]

AABCK9715C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer and Trader of Electrical and Domestic Appliances.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 370000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. Trade relations are reported as fair. Business is active. Payments are reported to be usually correct and as per commitments.

 

The company can be considered normal for business dealing 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.

 

 

ECGC Country Risk Classification List – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

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.

 

 

LOCATIONS

 

Registered Office :

15/2B, Sankari Para Road, Kolkata – 700025, West Bengal, India

Tel. No.:

91-33-24555398

Fax No.:

91-33-24765133/ 24555398

E-Mail :

roc@sjaykishan.com

sushitiwari_associates@redifmail.com

khosala_electronics@hotmail.com

akj0608@gmail.com

 

 

DIRECTORS

 

As on: 29.09.2012

 

Name :

Mr. Manoj Khosla

Designation :

Director

Address :

15 / 2B Sarkari Road, Kolkata – 700025, West Bengal, India

Date of Birth/Age :

29.09.1963

Date of Appointment :

02.02.2001

PAN No.:

AFGPK5121H

DIN No.:

01834298

 

 

Name :

Mr. Manish Khosla

Designation :

Director

Address :

194 B/ 1, NSC Bose Road, Kolkata - 700047, West Bengal, India

Date of Birth/Age :

02.10.1964

Date of Appointment :

02.02.2001

Date of Appointment :

AFTPK1463P

DIN No.:

00784320

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 29.09.2012

 

Names of Shareholders

 

No. of Shares

Manoj Khosla

 

181500

Manish Khosla

 

181500

Minod Khosla

 

98500

Rupam Khosla

 

98500

Vignesh Traders Private Limited, India 

 

6000

Sachi Dealcom Private Limited, India 

 

4000

Ideal Stockist Private Limited, India 

 

10000

Amazing Dealcom Private Limited, India 

 

14000

Galaxy Retails Private Limited, India 

 

14000

Sanskriti Vintrade Private Limited, India 

 

8000

Satabdi Realstate Private Limited, India 

 

12000

Amber Vyapaar Private Limited, India 

 

4800

Sukhsagar Vyapaar Private Limited, India 

 

8000

Vee Pointcommerce Private Limited, India 

 

4000

Fancy Commodeal Private Limited, India 

 

4000

Jayasri Fiscal Services Private Limited, India 

 

1200

Landmark Dealcom Private Limited, India 

 

10000

 

 

 

Total

 

660000

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 29.09.2012

 

Category

 

Percentage

Bodies corporate

 

15.00

Directors or relatives of directors

 

85.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer and Trader of Electrical and Domestic Appliances.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         State Bank of India, Kalighat Branch, 79-C, S. P. Mukherjee Road, Kolkata – 700026, West Bengal, India

·         Axis Bank,  Corporate Banking Branch, 1 Shakespeare Sarani, AC Market, 3rd Floor, Kolkata – 700071, West Bengal, India

·         Kotak Mahindra Bank Limited  36-38A, Nariman Bhavan, 227,D, Nariman Point, Mumbai - 400021, Maharashtra, India

·         ING Vysya Bank Limited, 279 A, N.S.C., Bose Road, Ground Floor,, Kolkata - 700047, West Bengal, India

·         HSBC Bank Limited

·         CITI Bank NA

·         Corporation Bank

·         ICICI Bank Limited

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

Rupee term loans from banks

38.026

Loans taken for fixed assets

(Loans against Vehicles are secured by way of hypothecation of the underlying asset financed.)

0.262

Working capital loans from banks

212.113

 

 

Total

250.401

 

Secured Loans

As on 31.03.2011

 

 

A] Rupee term loans banks secured

15.274

B] Working capital loans banks secured

177.402

 

 

Total

192.676

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S Jaykishan

Chartered Accountant

Address :

12 Ho-Chi Minh Sarani, Suite No. 2D to 2F, 2nd Floor, Kolkata - 70071, West Bengal, India

Tel. No.:

91-33-40035801

Fax No.:

91-33-40035832

E-Mail :

info@sjaykishan.com

PAN No.:

AASFS4445F

 

 

CAPITAL STRUCTURE

 

As on: 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

660000

Equity Shares

Rs.10/- each

Rs.6.600 Millions

 

 

 

 

 

As on: 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.10/- each

Rs.7.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

660000

Equity Shares

Rs.10/- each

Rs.6.600 Millions

 

 

 

 

 

 

 


 

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

6.600

6.300

5.800

2] Share Application Money

7.500

7.500

12.500

3] Reserves & Surplus

79.813

60.617

39.108

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

93.913

74.417

57.408

LOAN FUNDS

 

 

 

1] Secured Loans

250.401

192.676

120.613

2] Unsecured Loans

25.000

25.305

1.414

TOTAL BORROWING

275.401

217.981

122.027

DEFERRED TAX LIABILITIES

1.659

0.929

0.591

 

 

 

 

TOTAL

370.973

293.327

180.026

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

84.014

54.448

33.820

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.000

1.000

1.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

296.646
232.305
129.958

 

Sundry Debtors

47.161
28.135
36.467

 

Cash & Bank Balances

34.318
23.403
13.334

 

Other Current Assets

0.000
0.000
0.000

 

Loans & Advances

65.644
60.664
55.190

Total Current Assets

443.769
344.507
234.949

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditor

136.533
87.338
79.689

 

Other Current Liabilities

16.210
14.639
3.208

 

Provisions

5.067
4.651
6.846

Total Current Liabilities

157.810
106.628
89.743

Net Current Assets

285.959
237.879
145.206

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

370.973

293.327

180.026

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

838.970

 

 

Other Income

 

 

0.874

 

 

TOTAL                                     (A)

NA

NA

839.844

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase

796.980

 

 

Administrative, Office and Other Expenses

 

 

23.826

 

 

Selling Expenses

 

 

16.649

 

 

Increase/(Decrease) in Finished Goods

 

 

(24.928)

 

 

TOTAL                                     (B)

NA

NA

812.527

 

 

 

 

 

Less

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

 

 

27.317

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

 

14.892

 

 

 

 

 

 

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

 

19.127

12.425

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

4.181

2.229

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

17.858

14.946

10.196

 

 

 

 

 

Less

TAX                                                                  (H)

5.862

4.987

3.173

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

11.996

9.959

7.023

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

29.417

19.908

12.965

 

 

 

 

 

Less

Income Tax for Earlier Year

--

0.451

0.080

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

41.413

29.416

19.908

 

 

 

 

 

 

Earnings Per Share (Rs.)

18.91

15.81

12.96

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA
NA
0.83

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

NA
NA
1.21

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

3.38
3.75
3.79

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.19
0.20
0.17

 

 

 
 
 

Debt Equity Ratio

(Total Debt/Networth)

 

2.93
2.93
2.13

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

2.81
3.23
2.61

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

No

10]

Designation of contact person

No

11]

Turnover of firm for last one year

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

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

No

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

Other loans and advances

25.000

 

 

Total

25.000

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on 31.03.2011

 

 

Rupee term loans banks unsecured

0.305

Rupee term loans others unsecured

25.000

 

 

Total

25.305

 

 

Bankers Charges Report as per Registry

 

Corporate identity number (CIN) or foreign company registration number of the company

U32109WB2001PTC092838

Name of the company

KHOSLA ELECTRONICS PRIVATE LIMITED

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

15/2B, Sankari Para Road, Kolkata – 700025, West Bengal, India

E-mail: akj0608@gmail.com

This form is for

Modification of charge

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

10401849

Type of charge

  • Book debts
  • Floating charge
  • Others (Hypothecation on stocks.)

Particular of charge holder

ING Vysya Bank Limited, 279 A, N.S.C., Bose Road, Ground Floor,, Kolkata - 700047, West Bengal, India

E-mail: cms@companiesinn.com

Nature of instrument creating charge

Supplemental Deed of Hypothecation.

Date of instrument Creating the charge

11.02.2013

Amount secured by the charge

Rs. 105.000 Millions

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

Rate of Interest

ODSIT/BD : IVBR+1.55%

 

Terms of Repayment

ODSIT/BD : On Demand

 

Margin

ODSIT/BD : 25% on stocks and 30% on book debts upto days.

 

Extent and Operation of the charge

Pari passu charge on the stocks and book debts and all other current assets of the company both present and future along with Axis Bank.

 

Others

Nil

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

All the stocks and book debts and all other current assets of the company both present and future.

Particulars of the present modification

The total limit has been enhanced from Rs.17.000 Millions to Rs.105.000 Millions as follows:

 

Limit                    Existing         Modified (Amount in Millions)

SOD                    17.000             Nil

ODSIT/BD            Nil                 105.000

(SOD limit of Rs.17.000 Millions has been cancelled and facility has been changed to ODSIT/BD)

 

 

FIXED ASSETS

 

Tangible Assets

  • Buildings
  • Furniture and Fixtures
  • Vehicles
  • Office Equipment

Intangible Assets

  • Computer Software

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.54.03

UK Pound

1

Rs.82.43

Euro

1

Rs.70.49

 

 

INFORMATION DETAILS

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.