MIRA INFORM REPORT

 

 

Report Date :

20.06.2013

 

IDENTIFICATION DETAILS

 

Name :

AQUA CLEAN SERVICES PRIVATE LIMITED

 

 

Registered Office :

E-7, MIG-159, 2nd Floor, Arera Colony, Bhopal- 462016, Madhya Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

23.10.2001

 

 

Com. Reg. No.:

10- 014854

 

 

Capital Investment/ Paid-up Capital:

Rs. 2.200 Millions

 

 

CIN No.:

[Company Identification No.]

U51399MP2001PTC014854

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BPLA01393A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of trading of water purifying machines, water cooler, cleaning machines and mechanized housekeeping contracts.

 

 

No. of Employees:

1000 (Approximately)

 

 

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 22000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct and as per commitment.

 

The company can be considered for normal business dealings 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

 

 

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 :

Mr. Manish Gangele

Designation :

Managing Director

Contact No.:

91-9229103933

Date :

19.06.2013

 

 

LOCATIONS

 

Registered Office :

E-7, MIG- 159, 2nd Floor, Arera Colony, Bhopal- 462016, Madhya Pradesh, India

Tel. No.:

91-755-6458016/ 6458005

Mobile No.:

91-9229103933 (Mr. Manish Gangele)

Fax No.:

91-755-2424159

E-Mail :

aquaclean_surfaces@yahoo.co.in

jainamitca@rediffmail.com

Area :

1700 Sq. Ft.

Location :

Owned

 

 

Branches  :

Locate at

  • Goa
  • Jammu and Kashmir
  • Himachal Pradesh  (Ponda Saheb)
  • Maharashtra
  • Uttar Pradesh
  • Madhya Pradesh
  • Chandigarh

 

 

DIRECTORS

 

AS ON 29.09.2012

 

Name :

Mr. Ganesh Shanker Gangele

Designation :

Director

Address :

211 LIG/B, E-7, Arera Colony, Bhopal- 462016, Madhya Pradesh, India

Date of Birth/Age :

02.09.1945

Qualification :

Engineer

Date of Appointment :

10.12.2007

DIN No.:

01902675

 

 

Name :

Mr. Manish Gangele

Designation :

Managing Director

Address :

E-7, 211-B, Arera Colony, Bhopal- 462016, Madhya Pradesh, India

Date of Birth/Age :

18.10.1973

Qualification :

MBA

Date of Appointment :

23.10.2001

DIN No.:

00927757

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2012

 

Names of Shareholders

No. of Shares

Manish Gangele

200000

Ganesh Shanker Gangele

20000

TOTAL

220000

 

AS ON 29.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of trading of water purifying machines, water cooler, cleaning machines and mechanized housekeeping contracts.

 

 

Products :

  • Facility Management
  • Mechanized Housekeeping for Pharmaceutical Industries
  • Mechanized Housekeeping Management
  • Mechanized Housekeeping of Engineering Industries
  • Mechanized Housekeeping of Chemicals Industries
  • Mechanized Housekeeping of Airports
  • Mechanized Cleaning of Airports
  • Mechanized Cleaning at Chemicals Industries
  • Mechanized Cleaning of Railway Stations
  • Mechanized Cleaning of Shopping Malls
  • Mechanized Cleaning of Engineering Industries
  • Mechanized Cleaning of Hotels
  • Mechanized Cleaning for Pharmaceutical Industries
  • Mechanized Cleaning at General areas like offices, etc.

 

 

Terms :

 

Selling :

Cash, Credit

 

 

Purchasing :

Cash, Credit

 

 

GENERAL INFORMATION

 

Customers :

Others

 

 

No. of Employees :

1000 (Approximately)

 

 

Bankers :

  • Union Bank of India, St. Joseph, Bhopal, Madhya Pradesh, India
  • Axis Bank Limited, E-5, Star Plaza, 1st Floor, Plot No.6, Bittan Market, Area Colony, Bhopal-462011, Madhya Pradesh, India
  • HDFC Bank
  • IDBI Bank

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Term Loans

 

 

From Banks

 

 

IDBI Bank Car Loan*

0.000

0.293

HDFC Bank Car Loan*

1.438

2.544

Short Term Borrowings

 

 

Loans repayable on demand

 

 

From Banks

 

 

IDBI Bank Car Loan*

0.124

0.000

HDFC Bank Car Loan*

0.652

0.000

Union Bank CC A/C*

3.481

7.073

 

 

 

TOTAL

5.695

9.910

 

NOTES

 

LONG TERM BORROWINGS

 

*IDBI and HDFC Bank car loan is secured by way of hypothecation of car.

 

Term loans

Maturity

No of Installment due

Installment Amount in Millions

Rate of Interest

IDBI Bank Car Loan*

28.08.2012

5

0.124

12%

HDFC Bank Car Loan*

01.12.2015

42

2.280

12%

 

SHORT TERM BORROWINGS

 

*Union Bank CC A/c is secured against hypothecation of stock of cleaning material, cleaning equipment and present and future book debts.  

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B.C.P Jain and Company

Chartered Accountant

Address  :

E-2/33, Arera Colony, Bhopal-462016, Madhya Pradesh, India

Tele/ Fax No.:

91-755-2420136/ 2460110

E-Mail :

bcpjain@rediffmail.com

PAN No.:

AAYPJ4518N

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

220000

Equity Shares

Rs.10/- each

Rs. 2.200 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

 

2.200

0.100

(b) Reserves & Surplus

 

3.373

4.233

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

 

 

 

 

(3) Non-current liabilities

 

 

 

(a) long-term borrowings

 

3.630

4.030

(b) Deferred tax liabilities (Net)

 

0.108

0.108

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

10.400

8.476

 

 

 

 

(4) Current liabilities

 

 

 

(a) Short term borrowings

 

4.257

7.072

(b) Trade payables

 

1.403

0.527

(c) Other current liabilities

 

1.230

0.988

(d) Short-term provisions

 

0.000

0.000

TOTAL

 

26.601

25.534

 

 

 

 

II.     ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

10.579

10.276

(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

 

2.289

1.729

(e) Other Non-current assets

 

0.010

0.050

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

0.386

0.250

(c) Trade receivables

 

11.568

11.291

(d) Cash and cash equivalents

 

0.099

0.072

(e) Short-term loans and advances

 

0.267

0.050

(f) Other current assets

 

1.403

1.816

TOTAL

 

26.601

25.534

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.100

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

3.746

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

3.846

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

4.991

2] Unsecured Loans

 

 

1.192

TOTAL BORROWING

 

 

6.183

DEFERRED TAX LIABILITIES

 

 

0.121

 

 

 

 

TOTAL

 

 

10.150

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

6.691

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.050

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.212

 

Sundry Debtors

 

 

4.791

 

Cash & Bank Balances

 

 

0.113

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

3.708

Total Current Assets

 

 

8.824

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.808

 

Other Current Liabilities

 

 

4.607

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

5.415

Net Current Assets

 

 

3.409

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

10.150

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

83.889

54.319

40.537

 

 

Other Income

0.000

0.010

0.000

 

 

TOTAL                                     (A)

83.889

54.329

40.537

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock in Trade

5.847

5.008

38.157

 

 

Employee Benefits Expenses

63.473

42.758

 

 

 

Other Expenses

9.990

3.140

 

 

 

Changes in Inventories of Finished Goods work in progress and stock in trade

(0.135)

(0.037)

 

 

 

TOTAL                                     (B)

79.175

50.869

38.157

 

 

 

 

 

Less

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

4.714

3.460

[Including

Financial

 

 

 

 

Expenses ]

Less

FINANCIAL EXPENSES                         (D)

0.774

0.527

 

 

 

 

 

 

 

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

3.940

2.933

2.380

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.087

1.686

1.207

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                 (G)

1.853

1.247

1.173

 

 

 

 

 

Less

TAX                                                                  (H)

0.623

0.761

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

1.230

0.486

1.173

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.59

48.64

--

 

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

110.000

 

 

 

 

 

Expected Sales (2013-2014) : Rs. 140.000

 

The above information has been parted by Mr. Manish Gangele.

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.47

0.89

2.89

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.21

2.30

2.89

 

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.97

9.25

7.56

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

0.29

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.42

2.56

1.61

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.99

1.57

1.63

 

 

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

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

Yes

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

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

Long Term Borrowings

 

 

Loans and Advances from Related Parties

 

 

Shri Manish Gangele

1.904

0.904

Shri O P Tiwari

0.100

0.100

Shri G S Gangele

0.188

0.188

 

 

 

TOTAL

2.192

1.192

 

 

NATURE OF BUSINESS

 

The Company is engaged in the business of trading of water purifying machines, water cooler, cleaning machines and mechanized housekeeping contracts.

 

 

FORM 8

 

Corporate identity number of the company

U51399MP2001PTC014854

Name of the company

AQUA CLEAN SERVICES PRIVATE LIMITED

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

E-7/ Mig-159, 2nd Floor, Area Colony, Bhopal, Madhya Pradesh

India

This form is for

Creation of charge

Type of charge

·         Book debts

·         Movable property (not being pledge)

·         Floating charge

·         Others

Particular of charge holder

Axis Bank Limited, E-5, Star Plaza, 1st Floor, Plot No.6, Bittan Market, Area Colony, Bhopal-462011, Madhya Pradesh, India

Nature of instrument creating charge

Hypothecation of Current assets

Date of instrument Creating the charge

20.07.2012

Amount secured by the charge

Rs. 8.000 Millions

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

Rate of interest

Base Rate +4.50% i.e. 14.5% p.a. at monthly resis Base Rate is 10%

 

Terms of repayment

On demand

 

Margin

25% on book debts coverage period 60 days. 15% cash margin would be collected at time of issue of BG & kept in form of FDR under Bank's lien The period of FDR should not be less than period of BG. 100% cash margin in case of disputed liabilities. The cash margin shall not be refunded to company till original BG or confirmation of termination of our liability is received from the beneficiary.

 

Extent and operation of the charge

hypothecation of entire current assets

 

Other

loan is covered under CGTMSE guarantee

Short particulars of the property charged (Including location of the property)

Cash credit: primary security ; hypothecation of entire current assets (present and future)

 

Bank Guarantee: primary security - 15% cash margin in the shape of TDR

 

FIXED ASSETS

 

  • Plant and Machinery
  • Vehicles
  • Computer
  • Office Equipment
  • Furniture and Fixture

 

 


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. 58.74

UK Pound

1

Rs. 91.98

Euro

1

Rs. 78.69

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

 

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.