1. Summary Information

 

 

Country

India

Company Name

KARUNA TELELINK PRIVATE LIMITED

Principal Name 1

Mr. Sanjoy Tekriwal

Status

Satisfactory

Principal Name 2

Mr. Sandeep Tekriwal

 

 

Registration #

21-094083

Street Address

Meridain Plaza, 207, Chittaranjan Avenue, 2nd Floor, Kolkata – 700006, West Bengal

Established Date

04.01.2002

SIC Code

--

Telephone#

91-33-22693288

Business Style 1

Distributors

Fax #

91-33-22693288

Business Style 2

Operate

Homepage

www.karunagroup.in

Product Name 1

Telecommunication Service

# of employees

Not Available

Product Name 2

--

Paid up capital

Rs. 1,973,000/-

Product Name 3

--

Shareholders

Bodies corporate 47.30%, Directors or relatives of directors 52.70%

Banking

State Bank of India

Public Limited Corp.

No

Business Period

11 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

Ba (44)

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

9,110,000

Current Liabilities

2,695,000

Inventories

4,534,000

Long-term Liabilities

1,500,000

Fixed Assets

1,032,000

Other Liabilities

196,000

Deferred Assets

0,000

Total Liabilities

4,391,000

Invest& other Assets

1,284,000

Retained Earnings

8,996,000

 

 

Net Worth

11,569,000

Total Assets

15,960,000

Total Liab. & Equity

15,960,000

 Total Assets

(Previous Year)

18,099,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

201,707,000

Net Profit

706,000

Sales(Previous yr)

127,332,000

Net Profit(Prev.yr)

82,000

 


MIRA INFORM REPORT

 

 

Report Date :

24.04.2013

 

IDENTIFICATION DETAILS

 

Name :

KARUNA TELELINK PRIVATE LIMITED [w.e.f.28.03.2012]

 

 

Formerly Known As :

UMV TELELINK PRIVATE LIMITED

 

 

Registered Office :

Meridain Plaza, 207, Chittaranjan Avenue, 2nd Floor, Kolkata – 700006, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

04.01.2002

 

 

Com. Reg. No.:

21-094083

 

 

Capital Investment / Paid-up Capital :

Rs. 1.973 Millions

 

 

CIN No.:

[Company Identification No.]

U64202WB2002PTC094083

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Distributors and Operate Telecommunication Service of all types of Cellular Mobile Phones.

 

 

No. of Employees :

Not  Available

 

 

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 46000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered normal 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.

 

 

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 :

Meridain Plaza, 207, Chittaranjan Avenue, 2nd Floor, Kolkata – 700006, West Bengal, India

Tel. No.:

91-33-22693288/ 89/ 30084123

Fax No.:

91-33-22693288

E-Mail :

cs.karunagroup@gmail.com

ho@karunagroup.in

Website :

www.karunagroup.in

 

 

Branches

Located at:

 

Ø       West Bengal

Ø       Jharkhand

Ø       Bihar

 

 

Godown

Located at:

 

Ø       Dankuni

Ø       Burdwan

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Sanjoy Tekriwal

Designation :

Director

Address :

14, Saltlake, Block-BG, Kolkata – 700091, West Bengal, India

Date of Birth/Age :

16.10.1960

Date of Appointment :

07.01.2002

DIN No.:

00495631

 

 

Name :

Mr. Sandeep Tekriwal

Designation :

Director

Address :

14, Saltlake, Block-BG, Kolkata – 700091, West Bengal, India

Date of Birth/Age :

14.05.1969

Date of Appointment :

07.01.2002

DIN No.:

00495666

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

 

Karuna Management Services Private Limited, India

 

60000

Sanjoy Tekriwal

 

80100

Sandeep Tekriwal

 

100

Gouri Shankar Tekriwal

 

6000

Madhu Tekriwal

 

1800

Gouri Shankar Biswanath (HUF)

 

4500

Sanjoy Tekriwal (HUF)

 

3500

Karuna Financial Services Private Limited, India

 

14500

Biswanath Chiripal

 

3750

G S Tekriwal (HUF)

 

1125

Shashikant Chiripal

 

3125

Karuna Retails Private Limited, India

 

18750

 

 

 

Total

 

197250

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Bodies corporate

 

47.30

Directors or relatives of directors

 

52.70

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Distributors and Operate Telecommunication Service of all types of Cellular Mobile Phones.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, SSI Branch Bhowanipore, 'Premlata', 2nd Floor, 39, Shakespeare Sarani, Kolkata – 700017, West Bengal, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

State Bank of India [Cash Credit]

0.000

1.747

State Bank of India [Overdraft]

0.000

4.513

Total

0.000

6.260

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Srimal Jain and Company

Chartered Accountants

Address :

12A, Netaji Subhas Road, Ground Floor, Room No. 3, Kolkata – 700001, West Bengal, India

Tel. No.:

91-33-22309776/ 22307670

Income-tax PAN of auditor or auditor's firm :

AAIFS9178F

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300,000

Equity Shares

Rs. 10/- each

Rs. 3.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

197,250

Equity Shares

Rs. 10/- each

Rs. 1.973 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

1.973

1.973

1.973

2] Share Application Money

0.600

0.600

1.000

3] Reserves & Surplus

8.996

8.290

8.208

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

11.569

10.863

11.181

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

6.260

4.585

2] Unsecured Loans

1.500

0.000

0.000

TOTAL BORROWING

1.500

6.260

4.585

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

13.069

17.123

15.766

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.032

1.207

1.439

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.284

4.292

1.876

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

4.534

2.430

3.034

 

Sundry Debtors

1.693

2.926

2.972

 

Cash & Bank Balances

4.200

2.413

3.995

 

Other Current Assets

1.585

1.038

0.000

 

Loans & Advances

1.632

3.793

3.465

Total Current Assets

13.644

12.600

13.466

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1.886

0.043

 

 

Other Current Liabilities

0.809

0.226

0.391

 

Provisions

0.196

0.707

0.624

Total Current Liabilities

2.891

0.976

1.015

Net Current Assets

10.753

11.624

12.451

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

13.069

17.123

15.766

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations

201.707

127.332

138.172

 

 

Other Income

3.505

3.557

3.529

 

 

TOTAL                                     (A)

205.212

130.889

141.701

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchase of stock-in-trade

201.992

125.144

 

 

 

Changes in inventories of finished goods, work in progress and stock-in-trade

(2.104)

0.603

 

 

 

Employee Benefit Expenses

1.786

0.580

 

 

 

Other Expenses

1.652

3.091

 

 

 

TOTAL                                     (B)

203.326

129.418

139.990

 

 

 

 

 

Less

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

1.886

1.471

1.711

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.750

0.952

0.753

 

 

 

 

 

 

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

1.136

0.519

0.958

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.258

0.306

0.402

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

0.878

0.213

0.556

 

 

 

 

 

Less

TAX                                                                  (H)

0.172

0.131

0.180

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.706

0.082

0.376

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

6.207

6.125

5.749

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

6.913

6.207

6.125

 

 

 

 

 

 

Earnings Per Share (Rs.)

3.58

0.41

1.91

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.34

0.06

0.27

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.44

0.17

0.40

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.98

1.54

3.74

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.58

0.41

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.13

0.58

0.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.72

12.91

13.27

 

 

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 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

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

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Unsecured loan

1.500

0.000

Total

1.500

0.000

 

 

BANKERS CHARGES REPORT AS PER REGISTRY

 

Corporate identity number of the company

U64202WB2002PTC094083

Name of the company

KARUNA TELELINK PRIVATE LIMITED

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

Meridain Plaza, 207, Chittaranjan Avenue, 2nd Floor, Kolkata – 700006, West Bengal, India

Email: cs.karunagroup@gmail.com

This form is for

Modification of charge

Charge identification number of the modified 

80061661

Type of charge

Book debts

Floating charge

Particular of charge holder

State Bank of India, SSI Branch Bhowanipore, 'Premlata', 2nd Floor, 39, Shakespeare Sarani, Kolkata – 700017, West Bengal, India

Email: sbi04833@sbi.co.in

Nature of description of the instrument creating or modifying the charge

(i) Agreement of Loan-Cum-Hypothecation (SME-2).

 

(ii) Form of Agreement When the Person/ Persons Furnishing the Security is/ are also a Holder/ Holders of Account (Form A).

 

(iii) Revival Letter (SME-11).

 

(iv) Link Letter (SME-12).

 

Altogether read with Letter of Arrangement (SME-1) vides Letter No. Adv/18/24, dated: 03.05.2012.

Date of instrument Creating the charge

03.05.2012

Amount secured by the charge

Rs. 10.000 Millions

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

Rate of Interest

Applicable on Working Capital-Cash Credit @16.50% [*Base Rate+6.50%] per annum with monthly rests.

 

*Base Rate=10.00% per annum, w.e.f. 13.08.2011.

 

Terms of Repayment

(i) The credit facility shall be repayable on demand.

 

(ii) The credit facilities which has been sanctioned on 28/03/2012 will be available for 3 months from that date, when it may be cancelled/ reduced upon the conduct and utilisation of the advance, or as per the Bank's Scheme.

 

(iii) Interest shall be paid separately on monthly basis.

 

Margin

As stipulated by the Bank for the respective assets/ facilities from time to time. Presently on:

 

[A] Fund Based Limits:-

(i) Trading Goods: 25%.

(ii) Domestic Receivables: 30% (Cover Period 60 Days).

 

[B] Non-Fund Based Limits:-

(i) Letter of Credit: 25%.

 

Extent and Operation of the charge

(i) First charge over all hypothecated assets/ properties of the Company.

 

(ii) The charge shall be applicable to the ultimate balance that may become due to the Bank.

 

Others

The overall amount of charge consists of only Cash Credit (Stocks and Book Debts) facility of Rs.10.000 Millions

 

Short particulars of the property charged

Hypothecation of entire stocks, book debts, receivables and other current assets of the Company; both present and future.

Particulars of the present modification 

By this modification, the overall amount of charge remains the same as Rs.10.000 Millions. Charge has been modified for its revival on current terms and conditions of SBI for a period of 3 months. Particulars of assets given as security remain the same as before.

 

 

FIXED ASSETS:

 

Ø       Air Conditioner

Ø       Computer and Accessories

Ø       Electrical Installation

Ø       Office Equipment

Ø       Furniture and Fixture

Ø       Fire Extinguisher


 

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. 54.30

UK Pound

1

Rs. 82.88

Euro

1

Rs. 70.80

 

 

INFORMATION DETAILS

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

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

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--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.