MIRA INFORM REPORT
|
Report Date : |
29.04.2013 |
IDENTIFICATION DETAILS
|
Name : |
MARMALADE DIGITAL PRIVATE LIMITED |
|
|
|
|
Formerly Known
As : |
H2O MEDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Malkani Chambers, Near Santacruz Airport, Off Nehru Road, Vile Parle (East), Mumbai – 400099, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2012 |
|
|
|
|
Date of
Incorporation : |
12.10.2010 |
|
|
|
|
Com. Reg. No.: |
11-208915 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 2.100 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74940MH2010PTC208915 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Service provider of Digital Media |
|
|
|
|
No. of Employees
: |
11 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 1000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a company having moderate track record. The company has
achieved minimal turnover and has incurred a loss during the year 2012.
However, trade relations are reported to be improving. Business is active.
Payments are reported to be slow. The company can be considered for business dealing with great
caution. |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
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 : |
Ms. Mansi |
|
Designation : |
Accounts Department |
|
Contact No.: |
91-22-26106744 |
|
Date : |
26.04.2013 |
LOCATIONS
|
Registered Office : |
Malkani Chambers, Near Santacruz Airport, Off Nehru Road,
Vile Parle (East), Mumbai – 400099, Maharashtra, India |
|
Tel. No.: |
91-22-26106744 / 46 / 26141426 / 26141453 |
|
Fax No.: |
91-22-26141453 / 26106755 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Mumbai Office : |
Office 211, The Summit Business Bay, Sercice Road, Ville Parle (East),
Mumbai – 400057, Maharashtra, India |
|
Tel. No.: |
91-22-26126940 / 20860072 |
|
Fax No.: |
91-22-20860072 |
|
|
|
|
New
Delhi Office : |
A-133, 3rd Floor, Arjun Nagar, Kotla Mubarakpur,
Bhishmapitama Marg, New Delhi – 110003, India |
|
Tel. No.: |
91-11 24622184 |
|
|
|
|
Bangalore Office : |
No W 309, 3rd Floor, Sunrise Chambers, Ulsoor
Road, Ulsoor, Bangalore – 560042, Karnataka, India |
|
Tel. No.: |
91-80-40924460 |
DIRECTORS
As on 29.09.2012
|
Name : |
Mr. Rathnakar Rai |
|
Designation : |
Additional Director |
|
Address : |
42, Poornima Apartment, St. Domnic Road, Bandra (West), Mumbai –
400050, Maharashtra, India |
|
Date of Birth/Age : |
14.04.1955 |
|
Date of Appointment : |
19.01.2012 |
|
DIN No.: |
00078731 |
|
|
|
|
Name : |
Mr. Ali Asgar Kutubddin Mir |
|
Designation : |
Additional Director |
|
Address : |
4, Behla Court, 24, Ramchandani Marg, Mumbai – 400039, Maharashtra,
India |
|
Date of Birth/Age : |
29.03.1949 |
|
Date of Appointment : |
19.01.2012 |
|
DIN No.: |
05204165 |
KEY EXECUTIVES
|
Name : |
Ms. Mansi |
|
Designation : |
Accounts Department |
|
Date of Appointment : |
|
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 29.09.2012
|
Names of Shareholders |
|
No. of Shares |
|
Priyanka Rai |
|
7500 |
|
Rashmi Rai |
|
2500 |
|
Primetime Integrated Media Private Limited, India |
|
250000 |
|
Ali Asgar Mir |
|
250000 |
|
Total |
|
510000 |
As on 16.04.2013
|
Names of Allottees |
|
No. of Shares
Allotted |
|
Ali Asgar Mir |
|
70000 |
|
Primetime Integrated Media Private Limited, India |
|
70000 |
|
Total |
|
140000 |
As on 29.09.2012
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Service provider of Digital Media |
|
|
|
|
Terms : |
|
|
Selling : |
Credit |
|
|
|
|
Purchasing : |
Credit |
GENERAL INFORMATION
|
Customers : |
End Users |
|
|
|
|
No. of Employees : |
11 (Approximately) |
|
|
|
|
Bankers : |
Kotak Mahindra Bank, Juhu, Mumbai, Maharashtra, India Tel. No.: 91-22-26713126 |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Sundaram Seshan and Associates Chartered Accountants |
|
Address : |
305,Vardhaman Chambers, Sector-17, Vashi, Navi Mumbai – 400705,
Maharashtra, India |
|
Tel. No.: |
91-22-27897533 / 27894446 / 278006000/ 1 / 2 / 3 / 4 / 5 |
|
E-Mail : |
|
|
PAN.: |
ABPFS0747L |
|
|
|
|
Related Party : |
Address: Malkani Chambers, Near Santacruz Airport, Off Nehru
Road, Vile Parle (East), Mumbai – 400099, Maharashtra, India |
CAPITAL STRUCTURE
After 29.09.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1500000 |
Equity Shares |
Rs.10/- each |
Rs.15.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
650000 |
Equity Shares |
Rs.10/- each |
Rs.6.500
Millions |
|
|
|
|
|
As on 31.03.2012
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1500000 |
Equity Shares |
Rs.10/- each |
Rs.15.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
210000 |
Equity Shares |
Rs.10/- each |
Rs.2.100
Millions |
|
|
|
|
|
Reconciliation of the
number of shares and amount outstanding at the beginning and at the end of the
reporting period.
|
Particular |
Number of Shares |
Rs. In Millions |
|
Opening Balance |
10000 |
0.100 |
|
Fresh issue |
200000 |
2.000 |
|
Closing Balance |
210000 |
2.100 |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
|
31.03.2012 |
31.03.2011 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
2.100 |
0.100 |
|
|
2] Share Application Money |
|
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
|
(1.984) |
(0.033) |
|
|
4] (Accumulated Losses) |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
0.116 |
0.067 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
0.000 |
0.000 |
|
|
2] Unsecured Loans |
|
0.067 |
0.000 |
|
|
TOTAL BORROWING |
|
0.067 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
|
0.010 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.193 |
0.067 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
0.261 |
0.000 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.000
|
0.000 |
|
|
Sundry Debtors |
|
1.015
|
0.000 |
|
|
Cash & Bank Balances |
|
0.532
|
0.073 |
|
|
Other Current Assets |
|
0.000
|
0.000 |
|
|
Loans & Advances |
|
0.324
|
0.000 |
|
Total
Current Assets |
|
1.871
|
0.073 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
1.462
|
0.000 |
|
|
Other Current Liabilities |
|
0.464
|
0.000 |
|
|
Provisions |
|
0.013
|
0.006 |
|
Total
Current Liabilities |
|
1.939
|
0.006 |
|
|
Net Current Assets |
|
(0.068)
|
0.067 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
0.193 |
0.067 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
|
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
|
2.761 |
0.000 |
|
|
|
Other Income |
|
|
|
|
|
|
TOTAL |
|
2.761 |
0.000 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Office Expenses |
|
|
|
|
|
|
Administrative Expenses |
|
4.702 |
0.033 |
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL |
|
4.702 |
0.033 |
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX |
|
(1.941) |
(0.033) |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
0.010 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX |
|
(1.951) |
(0.033) |
|
|
|
|
|
|
|
|
|
|
Earnings /(Loss)
Per Share (Rs.) |
|
(3.83) |
NA |
|
KEY RATIOS
|
PARTICULARS |
|
|
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
|
(70.66) |
0.00 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
|
(91.04) |
(45.21) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
|
(16.73) |
(0.49) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
|
0.58 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
0.96 |
12.17 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY
CREDITORS
Rs.
In Millions
|
Particular |
|
31.03.2012 |
31.03.2011 |
|
Trade Payable |
|
|
|
|
Acceptances |
|
1.462 |
0.000 |
|
Total |
|
1.462 |
0.000 |
|
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 |
No |
|
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 |
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
302 Villa Quueenie, 16th Road, Bandara (West), Mumbai – 400050, Maharashtra,
India to
present address w.e.f. 19.01.2012
OPERATIONS
The Company was formed in the year 2010 and has started its business activity. The Company is basically in digital business operating with the brand name Marmalde Digital and has earned an Income of Rs. 2.761 Millions in the current year in comparison to no income in the preceding year.
UNSECURED LOAN
(Rs.
In Millions)
|
Particular |
As
on 31.03.2012 |
As
on 31.03.2011 |
|
Short Term Borrowing |
|
|
|
From Priyanka Rai |
0.060 |
0.000 |
|
From Prime Market Reach Private Limited |
0.002 |
0.000 |
|
From Primetime Integrated Media Private Limited |
0.005 |
0.000 |
|
Total |
0.067 |
0.000 |
FIXED ASSETS
- Computer
- Furniture and
Fixtures
- Office
Equipment
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.54.29 |
|
|
1 |
Rs.83.88 |
|
Euro |
1 |
Rs.70.68 |
INFORMATION DETAILS
|
Information
Gathered by : |
PLK |
|
|
|
|
Report Prepared
by : |
NTH |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
2 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
|
26 |
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.