MIRA INFORM REPORT

 

 

Report Date :

26.07.2013

 

IDENTIFICATION DETAILS

 

Name :

NETWORK TECHLAB (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Unit-41, Near Paper Box Company, Sarvodaya Industrial Estate, Mahakali Caves Road, Andheri (East), Mumbai - 400093, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

29.11.2000

 

 

Com. Reg. No.:

11-129795

 

 

Capital Investment / Paid-up Capital :

Rs. 4.200 Millions

 

 

CIN No.:

[Company Identification No.]

U72900MH2000PTC129795

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMN07194F / MUMH07194F

 

 

PAN No.:

[Permanent Account No.]

AABCN2665A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

IT Consultant and Service Provider for Network Security, Data Backup, UPS.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 166600

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. Profitability of the company seems to be low. External borrowing appears to be huge.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with some 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 [PARTIAL DETAILS]

 

Name :

Mr. Pinto

Designation :

Finance Department

Contact No.:

91-22-66814141

Date :

24.07.2013

 

 

LOCATIONS

 

Registered Office :

Unit-41, Near Paper Box Company, Sarvodaya Industrial Estate, Mahakali Caves Road, Andheri (East), Mumbai - 400093, Maharashtra, India

Tel. No.:

91-22-66814141/ 40564141

Fax No.:

91-22-66814150/ 80

E-Mail :

mehul@netlabindia.com

account@netlabindia.com

Website :

http://www.netlabindia.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Atul Hansraj Gosar

Designation :

Director

Address :

17, Yogeeta, Co-Operative Housing Society, Daulat Nagar, Borivali (East), Mumbai - 400066, Maharashtra, India

Date of Birth/Age :

12.05.1972

Date of Appointment :

29.11.2000

DIN No.:

01116285

 

 

Name :

Mr. Haresh Jivraj Gada

Designation :

Director

Address :

6, Keshav, Golibar Road, Jagdusha Nagar, Ghatkopar (West), Mumbai - 400086, Maharashtra, India

Date of Birth/Age :

14.06.1972

Date of Appointment :

29.11.2000

DIN No.:

01116806

 

 

Name :

Mrs. Bina Haresh Gada

Designation :

Director

Address :

6, Keshav, Golibar Road, Jagdusha Nagar, Ghatkopar (West), Mumbai - 400086, Maharashtra, India

Date of Birth/Age :

18.12.1972

Date of Appointment :

29.11.2000

DIN No.:

01116844

 

 

Name :

Mrs. Veena Atul Gosar

Designation :

Director

Address :

17, Yogeeta CHSL, 6th Road, Daulat Nagar, Borivali (East), Mumbai - 400060, Maharashtra, India

Date of Appointment :

29.11.2000

DIN No.:

01359718

 

 

KEY EXECUTIVES

 

Name :

Mr. Pinto

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

 

No. of Shares

% of Shares

Haresh Jivraj Gada

147500

35.12

Atul Hansraj Gosar

147500

35.12

Bina Haresh Gada

12500

2.98

Veena Atul Gosar

12500

2.98

Jivraj Gada HUF

25000

5.95

Javer J. Gada

24870

5.92

Hansraj K. Gosar

25000

5.95

Vijayaben Hansraj Gosar

24870

5.92

Others

260

0.06

 

 

 

Total

420000

100.00

 

 

AS ON 29.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

IT Consultant and Service Provider for Network Security, Data Backup, UPS.

 

 

Terms :

 

Selling :

Credit

 

 

Purchasing :

Credit

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

The North Kanara G. S. B. Co-Operative Bank Limited, Laxmi Sadan, 361, V. P. Road, Girgaum, Mumbai - 400004, Maharashtra, India

 

 

Facilities :

 

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Bank Term Loan

[Secured against hypothecation of office premises]

13.098

16.151

SHORT-TERM BORROWINGS

 

 

Bank Term Loan

[Secured against hypothecation of Debtors and Stock]

54.284

34.668

Car Loans

[Secured against hypothecation of vehicles for Rs. 0.119]

0.119

0.225

Total

67.501

51.044

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

K. Gala and Associates

Chartered Accountants

Address :

12-A, Singapuri Building, 609, J S S Road, Mumbai – 400002, Maharashtra, India

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

AAEFK1326P

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs. 10/- each

Rs. 10.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

420,000

Equity Shares

Rs. 10/- each

Rs. 4.200 Millions

 

 

 

 

 


 

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

 

4.200

3.000

(b) Reserves & Surplus

 

37.451

28.617

(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)

 

41.651

31.617

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

13.098

16.151

(b) Deferred tax liabilities (Net)

 

2.514

2.360

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

15.612

18.511

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

122.253

94.298

(b) Trade payables

 

49.338

25.550

(c) Other current liabilities

 

1.406

0.103

(d) Short-term provisions

 

4.726

2.876

Total Current Liabilities (4)

 

177.723

122.827

 

 

 

 

TOTAL

 

234.986

172.955

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

35.000

36.021

(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

 

0.206

0.206

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.222

0.122

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

35.428

36.349

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

64.032

41.686

(c) Trade receivables

 

102.285

64.833

(d) Cash and cash equivalents

 

0.972

1.191

(e) Short-term loans and advances

 

32.226

28.892

(f) Other current assets

 

0.043

0.004

Total Current Assets

 

199.558

136.606

 

 

 

 

TOTAL

 

234.986

172.955

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

3.000

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

24.780

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

27.780

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

5.840

2] Unsecured Loans

 

 

38.161

TOTAL BORROWING

 

 

44.001

DEFERRED TAX LIABILITIES

 

 

1.686

 

 

 

 

TOTAL

 

 

73.467

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

31.215

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.294

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 
 

32.863

 

Sundry Debtors

 
 

45.641

 

Cash & Bank Balances

 
 

0.338

 

Other Current Assets

 
 

0.000

 

Loans & Advances

 
 

11.663

Total Current Assets

 
 

90.505

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

 
 

22.906

 

Other Current Liabilities

 
 

23.749

 

Provisions

 
 

1.892

Total Current Liabilities

 
 

48.547

Net Current Assets

 
 

41.958

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

73.467

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations

497.639

384.170

179.417

 

 

Other Income

1.639

0.878

59.126

 

 

TOTAL                                    

499.278

385.048

238.543

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of stock-in-trade

422.562

318.574

 

 

 

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

(22.346)

(8.823)

 

 

 

Employee benefits Expenses

43.237

30.872

 

 

 

Other Expenses

27.011

20.951

 

 

 

TOTAL                                    

470.464

361.574

232.928

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

28.814

23.474

[Including Financial and Depreciation Expenses]

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

12.379

8.679

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

16.435

14.795

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

10.262

8.856

 

 

 

 

 

 

 

EXCEPTIONAL ITEM

0.004

0.000

 

 

 

 

 

 

 

PROFIT BEFORE TAX

6.169

5.939

5.615

 

 

 

 

 

Less

TAX                                                     

2.135

2.102

NA

 

 

 

 

 

 

PROFIT AFTER TAX

4.034

3.837

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

13.43

12.79

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.81

1.00

NA

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.24

1.55

3.13

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.63

3.44

4.61

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.19

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

3.25

3.49

1.58

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.12

1.11

1.86

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT : NOT AVAILABLE

 

 

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

Yes

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 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

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

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10206251

23/02/2010

5,000,000.00

NKGSB CO-OPERATIVE BANK LIMITED

LAXMI SADAN, 361, V.P. ROAD, GIRGAUM, MUMBAI - 400004, MAHARASHTRA, INDIA

A80705551

2

10182069

29/09/2009

5,100,000.00

NKGSB CO-OPERATIVE BANK LIMITED

LAXMI SADAN, 361, V. P. ROAD, GIRGAUM, MUMBAI - 400004, MAHARASHTRA, INDIA

A71807333

3

10103976

11/07/2012 *

70,000,000.00

NKGSB CO-OPERATIVE BANK LIMITED

LAXMI SADAN, 361, V.P. ROAD, GIRGAUM, MUMBAI - 400004, MAHARASHTRA, INDIA

B45274198

4

10144709

06/06/2011 *

39,250,000.00

NKGSB CO-OPERATIVE BANK LIMITED

LAXMI SADAN, 361, V. P. ROAD, GIRGAUM, MUMBAI - 400004, MAHARASHTRA, INDIA

B17385626

5

80016368

29/09/2006 *

4,000,000.00

NKGSB CO-OPERATIVE BANK LIMITED

LAXMI SADAN, 361, V. P. ROAD, GIRGAUM, MUMBAI - 400004, MAHARASHTRA, INDIA

A09360629

6

80016369

11/07/2012 *

84,250,000.00

NKGSB CO-OPERATIVE BANK LIMITED

LAXMI SADAN, 361, V.P. ROAD, GIRGAUM, MUMBAI - 400004, MAHARASHTRA, INDIA

B45274867

 

* Date of charge modification

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

SHORT-TERM BORROWINGS

 

 

Other loans and advances

[Unsecured loan from Relatives and Friends]

67.850

59.405

Total

67.850

59.405

 

 

FIXED ASSETS:

 

·         Buildings

·         Furniture and Fixture

·         Vehicles

·         Computer


 

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. 58.94

UK Pound

1

Rs. 90.48

Euro

1

Rs. 77.87

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

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

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

 

36

 

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.