1. Summary Information

 

 

Country

India

Company Name

CRYSTALEDGE ENGINEERING PRIVATE LIMITED

Principal Name 1

Mr. Gnana Shiva Sai

Status

Small company

Principal Name 2

Mr. Chidambaram Gnana Ratnam

 

 

Registration #

18-036798

Street Address

No. 19 Swasthik Avenue, Vettuvankanni, Neelankarai, Chennai-600041, Tamilnadu, India

Established Date

22.10.1996

SIC Code

--

Telephone#

91-44-24491711

Business Style 1

Dealer

Fax #

Not Available

Business Style 2

Audio and related equipments

Homepage

http://www.crystaledge.in

Product Name 1

--

# of employees

Not Available

Product Name 2

--

Paid up capital

Rs. 610,000/-

Product Name 3

--

Shareholders

Directors or relatives of Directors = 100.00%

Banking

State Bank of India

Public Limited Corp.

No

Business Period

17 Years

IPO

No

International Ins.

--

Public Enterprise

No

Rating

B (34)

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

7,340,000

Current Liabilities

6,242,000

Inventories

4,950,000

Long-term Liabilities

1,494,000

Fixed Assets

500,000

Other Liabilities

333,000

Deferred Assets

0,000

Total Liabilities

8,069,000

Invest& other Assets

0,000

Retained Earnings

4.111.000

 

 

Net Worth

4.721.000

Total Assets

12,790,000

Total Liab. & Equity

12,790,000

 Total Assets

(Previous Year)

4,638,000

 

 

P/L Statement as of

31.03.2012

(Unit: Indian Rs.)

Sales

11,016,000

Net Profit

1,167,000

Sales(Previous yr)

2,978,000

Net Profit(Prev.yr)

806,000

 

MIRA INFORM REPORT

 

 

Report Date :

28.08.2013

 

IDENTIFICATION DETAILS

 

Name :

CRYSTALEDGE ENGINEERING PRIVATE LIMITED

 

 

Registered Office :

No. 19 Swasthik Avenue, Vettuvankanni, Neelankarai, Chennai-600041, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

22.10.1996

 

 

Com. Reg. No.:

18-036798

 

 

Capital Investment / Paid-up Capital :

Rs.0.610 Million

 

 

CIN No.:

[Company Identification No.]

U29130TN1996PTC036798

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHEC04408F

 

 

PAN No.:

[Permanent Account No.]

AACCC1710G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is a leading dealer in audio and related equipments.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (34)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 18000

 

 

Status :

Small company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a small company in its field. Its scale of activities are limited. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small business dealing at usual trade terms and condition.

 

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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

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 :

No. 19 Swasthik Avenue, Vettuvankanni, Neelankarai, Chennai-600041, Tamilnadu, India

Tel. No.:

91-44-24491711

Fax No.:

Not Available

E-Mail :

sales@crystaledge.in

crystaledge@vsnl.com

Website :

http://www.crystaledge.in

 

 

DIRECTORS

 

As on 28.09.2012

 

Name :

Mr. Gnana Shiva Sai

Designation :

Director

Address :

New No221. (Old No-1225), 20th Main Road, Anna Nagar. Chennai-600 040, Tamilnadu, India

Date of Birth/Age :

26.04.1965

Qualification :

PGDM (IIM, Kolkatta)

Date of Appointment :

22.10.1996

DIN No:

02142084

 

 

Name :

Mr. Chidambaram Gnana Ratnam

Designation :

Director

Address :

AB- 89, I Street, Anna Nagar, Chennai-600 040, Tamilnadu, India

Date of Birth/Age :

11.02.1930

Qualification :

BE

Date of Appointment :

26.04.1997

DIN No:

02379976

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2011

 

Names of Shareholders

 

No. of Shares

Shiva Sai G.

 

30500

C G Ratnam

 

30500

Total

 

61000

 

As on 28.09.2012

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 :

The company is a leading dealer in audio and related equipments.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, (Commercial Branch), GST Road, Guindy, Chennai 600 032, Tamilnadu, India

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Bala and Company

Chartered Accountants

Address :

New No.73, Old No.37, Padmanabha Nagar, 5th St, Adyar, Chennai – 600020, Tamilnadu, India

PAN No.:

AAAFB0440R

 

 

CAPITAL STRUCTURE

 

As on 28.09.2012

 

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

 

 

 

 

61000

Equity Shares

Rs.10/- each

Rs.0.610 million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

0.610

0.610

(b) Reserves & Surplus

 

4.111

3.305

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

4.721

3.915

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.022

0.019

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.022

0.019

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

1.494

0.000

(b) Trade payables

 

6.016

0.006

(c) Other current liabilities

 

0.226

0.041

(d) Short-term provisions

 

0.311

0.657

Total Current Liabilities (4)

 

8.047

0.704

 

 

 

 

TOTAL

 

12.790

4.638

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

0.500

0.530

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

0.500

0.530

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

4.950

0.816

(c) Trade receivables

 

4.364

1.457

(d) Cash and cash equivalents

 

1.431

0.637

(e) Short-term loans and advances

 

0.940

1.198

(f) Other current assets

 

0.605

0.000

Total Current Assets

 

12.290

4.108

 

 

 

 

TOTAL

 

12.790

4.638

 


 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.610

2] Share Application Money

 

 

0.200

3] Reserves & Surplus

 

 

2.644

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

3.454

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.058

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.058

DEFERRED TAX LIABILITIES

 

 

0.003

 

 

 

 

TOTAL

 

 

3.515

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.589

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 
0.549

 

Sundry Debtors

 
 
1.867

 

Cash & Bank Balances

 
 
1.074

 

Other Current Assets

 
 
0.113

 

Loans & Advances

 
 
0.230

Total Current Assets

 
 
3.833

Less : CURRENT LIABILITIES & PROVISIONS

 
 
 

 

Sundry Creditors

 
 
0.339

 

Other Current Liabilities

 
 
0.330

 

Provisions

 
 
0.238

Total Current Liabilities

 
 
0.907

Net Current Assets

 
 
2.926

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

3.515

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

11.016

2.978

NA

 

 

Other Income

1.797

2.565

NA

 

 

TOTAL                                     (A)

12.813

5.543

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases Of Stock-In-Trade

11.646

2.085

 

 

 

Changes In Inventories of Finished Goods, Work-In-Progress And Stock-In-Trade

(4.134)

(0.266)

NA

 

 

Employee Benefits Expense

2.121

1.661

 

 

 

Administrative Expenses

1.743

0.789

 

 

 

TOTAL                                     (B)

11.376

4.269

NA

 

 

 

 

 

Less

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

1.437

1.274

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.099

0.037

NA

 

 

 

 

 

 

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

1.338

1.237

1.024

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.171

0.149

0.182

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

1.167

1.088

1.206

 

 

 

 

 

Less

TAX                                                                  (H)

0.361

0.433

0.653

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

0.806

0.655

0.553

 

 

 

 

 

 

TOTAL EARNINGS

NA

NA

3.017

 

 

 

 

 

 

TOTAL IMPORTS

NA

NA

1.279

 

 

 

 

 

 

Earnings Per Share (Rs.)

13.22

10.74

9.07

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

6.29

11.82

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

10.59

36.54

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.12

23.46

27.27

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.28

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.32

0.00

0.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.53

5.84

4.23

 

 

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 two 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

No

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

 

 

BACKGROUND

 

Subject was incorporated on 22nd October 1996 as a private limited company under the Companies Act, 1956. The company is a leading dealer in audio and related equipments.

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2012

As on

31.03.2011

Short Term Borrowings

 

 

Others

1.494

0.000

Total

1.494

0.000

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS:

 

  • Computer and Accessories
  • Office Equipment
  • Air Conditioner
  • Motor Vehicles
  • Cell Phone

 

 

 


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.65.67

UK Pound

1

Rs.102.20

Euro

1

Rs.87.75

 

 

INFORMATION DETAILS

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

34

 

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

 

 

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.