MIRA INFORM REPORT

 

 

Report Date :

15.06.2013

 

IDENTIFICATION DETAILS

 

Name :

RA ENERGY SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

# 6B/1, 3rd Floor, Krishna Rao Road, Off Govindappa Road, Basavanagudi, Bangalore – 560004, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

29.09.2009

 

 

Com. Reg. No.:

08-051050

 

 

Capital Investment / Paid-up Capital :

Rs.1.089 Millions

 

 

CIN No.:

[Company Identification No.]

U52590KA2009PTC051050

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Energy Saving Equipments.

 

 

No. of Employees :

15 (Approximately)

 


 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 19000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. The company has recorded modest scale of business operation. The external borrowing seems to be huge.

 

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

 

 The company can be considered for business dealings with great cautions.

 

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

 

 

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 (General Details)

 

Name :

Mr. Manjula

Designation :

Accountant

Contact No.:

91-80-26570255

Date :

14.06.2013

 

 

LOCATIONS

 

Registered Office/ Factory :

# 6B/1, 3rd Floor, Krishna Rao Road, Off Govindappa Road, Basavanagudi, Bangalore – 560004, Karnataka, India

Tel. No.:

91-80-26570255/ 41633750

Mobile No.:

91-9590125002 (Mr. Manoj R. Kalburrgie)

Fax No.:

Not Available

E-Mail :

enquiry@raenergy.co.in

contact@benchmarkpro.in

Website :

http://www.raenergy.com

Location :

Rented

 

 

DIRECTORS

 

(AS ON 28.09.2012)

 

Name :

Mr., Manoj Ramachandra Kalburgie

Designation :

Director

Address :

# 33, 1st Floor, Sumukha Residency, 3rd Cross Street, Gavipurm Extn, Bangalore – 560019, Karnataka, India

Date of Birth/Age :

16.06.1945

Date of Appointment :

09.11.2009

DIN No.:

02862504

 

 

Name :

Mr. Lakkasetty Shamannasetty Dwarakanath

Designation :

Director

Address :

No.E-604, E-Block, Sterling Terraces Apartments, #3 100 Feet Ring Road, 5th Block, BSK 3rd Stage, Bangalore – 560085, Karnataka, India

Date of Birth/Age :

09.09.1944

Date of Appointment :

29.09.2009

DIN No.:

02776247

 

 

Name :

Mr. Pavan Dwarakanath

Designation :

Director

Address :

No.E-604, E-Block, Sterling Terraces Apartments, #3 100 Feet Ring Road, 5th Block, BSK 3rd Stage, Bangalore – 560085, Karnataka, India

Date of Birth/Age :

24.09.1976

Date of Appointment :

15.04.2011

DIN No.:

02780429

 

 

Name :

Mr. Rajan Sapra

Designation :

Director

Address :

Flat #7A 8th Block – 1, Ramakrishna St T. Nagar, Chennai – 600017, Tamilnadu, India

Date of Birth/Age :

10.05.1951

Date of Appointment :

04.01.2010

DIN No.:

02903161

 

 

Name :

Mr. Prateek Agarwal

Designation :

Director

Address :

5-A & B, Kilpauk Garden Road, 1st Street Kilpauk, Chennai – 600010, Tamilnadu, India

Date of Birth/Age :

30.09.1990

Date of Appointment :

04.01.2010

DIN No.:

02920581

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 28.09.2012)

 

Names of Shareholders



No. of Shares

 

 

 

Deepa Ramchanndra Manoj

 

7500

Faithfull Vinimay Private Limited, India

 

8000

Lakkasetty Shamannasetty Dwarakanath

 

5000

Manoj Ramachandra Kalburgie

 

19500

Mukesh Life Style, India

 

8980

Navkar Barter Private Limited, India

 

6800

Pavan Dwarakanath

 

9500

Pranava Dwarakanath

 

4200

S. Buddhi Investment, India

 

5500

Sabita Dwarakanath

 

16400

Sankatmochana Properties private Limited, India

 

11000

Veena Pavan

 

6500

 

 

 

Total

 

 

108880

 

 

(AS ON 30.09.2012)

Equity Shares Break – up

 

Category

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Energy Saving Equipments.

 

 

Exports :

 

Products :

Saving Lamps, Energy Saving Lights etc.

Countries :

South Africa – Ghana

 

 

Terms :

 

Selling :

Credit (30 days)

 

 

Purchasing :

Advance Payment

 

 

GENERAL INFORMATION

 

Customers :

End Users and Dealers

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

·         The South Indian Bank

Chennai, Tamilnadu, India

 

 

Facilities :

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Kotak Mahindra Prime Limited

(Secured by Hypothecation of Car)

0.263

0.440

 

 

 

Total

 

0.263

0.440

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mukunda Shiva and Associates

Chartered Accountant

Address :

# 267, 1st Floor, 6th Cross, 1st Block Jayanagar, Bangalore – 560011, Karnataka, India

PAN No.:

AAOFM7775J

 

 

CAPITAL STRUCTURE

 

(AS ON 28.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

108880

Equity Shares

Rs.10/- each

Rs.1.089 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

 

1.089

1.089

(b) Reserves & Surplus

 

3.775

2.254

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

 

 

4.864

3.343

(3) Non-current liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.003

0.003

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

 

 

 

 

(4) Current liabilities

 

 

 

(a) Short term borrowings

 

37.788

18.740

(b) Trade payables

 

12.025

0.014

(c) Other current liabilities

 

1.792

0.238

(d) Short-term provisions

 

0.000

0.000

TOTAL

 

 

56.472

22.338

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

0.510

0.643

(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

 

0.355

0.355

(e) Other Non-current assets

 

0.000

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

24.077

14.872

(c) Trade receivables

 

27.436

2.857

(d) Cash and cash equivalents

 

0.000

0.000

(e) Short-term loans and advances

 

4.094

3.611

(f) Other current assets

 

0.000

0.000

TOTAL

 

 

56.472

22.338

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

1.089

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

3.955

4] (Accumulated Losses)

 

 

(1.250)

NETWORTH

 

 

3.794

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

0.000

DEFERRED TAX LIABILITIES

 

 

0.003

 

 

 

 

TOTAL

 

 

3.797

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.055

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

3.567

 

Sundry Debtors

 

 

0.089

 

Cash & Bank Balances

 

 

0.188

 

Other Current Assets

 

 

0.002

 

Loans & Advances

 

 

0.447

Total Current Assets

 

 

4.293

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

 

0.464

 

Other Current Liabilities

 

 

0.056

 

Provisions

 

 

0.052

Total Current Liabilities

 

 

0.572

Net Current Assets

 

 

3.721

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.021

 

 

 

 

TOTAL

 

 

3.797

 

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from Operations

69.573

16.011

0.081

 

 

Other Income

0.592

0.015

0.000

 

 

TOTAL                                     (A)

70.165

16.026

0.081

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Trading Stock

51.174

19.188

 

 

 

Change in Inventories

(9.205)

(11.305)

 

 

 

Employee Benefit Expenses

5.602

2.704

1.309

 

 

Operating Expenses

15.846

4.924

 

 

 

Other expenses

0.569

0.202

 

 

 

TOTAL                                     (B)

63.986

15.713

1.309

 

 

 

 

 

Less

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

6.179

0.313

(1.228)

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

4.153

0.582

0.010

 

 

 

 

 

 

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

2.026

(0.269)

(1.238)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.179

0.182

0.009

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

1.847

(0.451)

(1.247)

 

 

 

 

 

Less

TAX                                                                  (H)

0.326

0.000

0.003

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

1.521

(0.451)

(1.250)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

(1.250)

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

(1.701)

(1.250)

 

 

 

 

 

 

Earnings Per Share (Rs.)

14

(4)

(11)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

2.17

(2.81)

(1543.21)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.65

(2.82)

(1539.51)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.27

(2.02)

(28.68)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.38

(0.13)

(0.37)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

7.77

5.61

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.08

1.12

7.51

 


 

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

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)

Yes

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

 

Particulars

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Aantaryami Mercantile Private Limited

9.000

0.000

Ashutosh Enterprises

2.350

0.000

Burliar Plantation

1.000

0.000

K. G. Sapra HUF and Sons

0.110

0.000

L. S. Dwarakanath

0.340

0.150

Manoj R Kalburgie

0.225

0.100

Modak Priya Private Limited

4.500

0.000

Mrs. Indu Jalan

2.100

2.100

Ocean Barter Private Limited

12.300

10.000

Rajan Sapra

0.000

0.050

Ruchika Global Interlinks (Private) Limited

0.000

0.700

Shakambri Traders

0.000

0.000

Starwell Properties Private Limited

0.800

5.200

Vimal Sapra

0.700

0.000

Vishnudum Distributor Private Limited

4.100

0.000

 

 

 

Total

 

37.525

18.300

 

 

NOTE:

 

The Registered office of the company has been shifted from #3/1, 1st Floor, Swamy Building, Mariswamappa Lane, S J P Road Cross, Bangalore – 560002, Karnataka, India, to the present address w.e.f 30.04.2010.   

 

 

PERFORMANCE

 

The performance of the Company for the year ended on 31st March, 2012 has resulted in a Profit of Rs.1.521 Millions after tax.

 

 

FIXED ASSETS:

 

·         Computer and Accessories

·         Printer

·         Car

·         Furniture

 

 


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.58.41

UK Pound

1

Rs.91.62

Euro

1

Rs.78.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLV

 

 

Report Prepared by :

NIT

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

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

3

--CREDIT LINES

1~10

3

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.