MIRA INFORM REPORT

 

 

Report Date :

07.05.2013

 

IDENTIFICATION DETAILS

 

Name :

ADITYA PERIPHERALS PRIVATE LIMITED

 

 

Registered Office :

Gat No.291/1B, NH 4, Unchgaon, Opposite Ford Showroom, Taluka Karveer, Kolhapur – 416 005, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

19.04.2004

 

 

Com. Reg. No.:

11-019144

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U72200PN2004PTC019144

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

KLPA01630G

 

 

PAN No.:

[Permanent Account No.]

AAECA6973F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer Distributor of Computer Peripherals.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 87000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

It has achieved better growth in its turnover during 2012. There appears slight dip in the profits.

 

However, trade relations are reported as fair. Business is active. Payments terms are slow but correct.

 

The company can be considered for business dealings at usual trade terms and conditions.

 

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 :

Mr. Sujay

Designation :

Account Manager

Contact No.:

91-9326372005

Date :

06.05.2013

 

 

LOCATIONS

 

Registered Office/ Warehouse 1 :

Gat No.291/1B, N.H. 4, Unchagaon, Opposite Ford Showroom, Taluka Karveer, Kolhapur – 416 005, Maharashtra, India

Tel. No.:

91-231-2605619/ 2606186/ 2607366

Mobile No.:

91-9850886414 (Mr. Arun)

91-9326372005/ 2010 (Mr. Sujay)

Fax No.:

91-231-2531166

E-Mail :

arun.m@aditya.com

pjoshi30@rediffmail.com

arun_managave@rediffmail.com

arun.m@adityakop.com

appl@adityakop.com

sujay@adityakop.com

Website :

www.adityakop.com

Area :

1000 sq. ft.

Location :

Owned

 

 

Warehouse 2 :

G3/G4, Karan Park, Opposite G.P.I. Limited, Uchagaon, Kolhapur – 416 005, Maharashtra, India

 

 

New Sales Office :

Plot No. 292, E Ward, Shatri Nagar, Kolhapur – 416008, Maharashtra, India

Tel. No.:

91-231-2696414/2697415

 

 

Sales Office :

CS No.2045/1, Siddhivinayak Plaza, Shop No.1, 2 and 3, Rajarampuri, 11th Lane, Near Patane High School, Kolhapur – 416 008, Maharashtra, India

Tel. No.:

91-231-2522387/ 88/ 2531165/ 66

 

 

Branch Office 1 :

4 and 5, Mahagavkar Complex, Rajaram Road, Kolhapur – 416 005, Maharashtra

Tel. No.:

91-231-2522387/ 88

Fax No.:

91-231-2531166

Area :

800 sq. ft.

Location :

Owned

 

 

Branch Office 2 :

Shop No.1/2/3, Siddhivinayak Plaza, 11th Lane, Rajarampuri, Kolhapur – 416 008, Maharashtra

Tel. No.:

91-231-2605619/ 2607366

E-Mail :

arun_managave@rediffmail.com

Area :

1200 sq. ft.

Location :

Owned

 

 

Branch Office 3 :

Gulmohar Apartment, Gulmohar Colony, Near Mali Theatre, Vishram Bagh, Sangli – 416 416, Maharashtra, India

 

 

DIRECTORS

 

As on 29.09.2012

 

Name :

Mr. Arun Jaikumar Managave

Designation :

Director

Address :

G3, Ground Floor, Karan Park, Opposite G.P.I., Uchagaon, Tal. Karveer, Kolhapur – 416 005, Maharashtra, India

Date of Birth/Age :

22.02.1972

Qualification :

Graduate

Date of Appointment :

19.09.2004

DIN No.:

00560307

 

 

Name :

Mr. Appasaheb Jaikumar Managave

Designation :

Director

Address :

Plot No 13, Dafle Colony Near Tushar Oil Traders,Kolhapur – 416 005, Maharashtra, India

Date of Birth/Age :

22.07.1975

Qualification :

Graduate

Date of Appointment :

19.09.2004

DIN No.:

00560326

 

 

Name :

Mrs. Mohini Arun Managave

Designation :

Director

Address :

G3, Ground Floor, Karan Park, Opposite G.P.I., Uchagaon, Tal. Karveer, Kolhapur – 416 005, Maharashtra, India

Date of Birth/Age :

21.08.1977

Qualification :

Graduate

Date of Appointment :

19.09.2004

DIN No.:

00560355

 

 

Name :

Mrs. Rajeshwari Appasaheb Managave

Designation :

Director

Address :

1185 E Ward, Rajarampuri, 5th Lane, Kolhapur – 416 008, Maharashtra, India

Date of Birth/Age :

26.11.1980

Qualification :

Graduate

Date of Appointment :

19.09.2004

DIN No.:

02329237

 

 

Name :

Mr. Kiran Jaikumar Mangave

Designation :

Director

Address :

1185 E Ward, Rajarampuri, 5th Lane, Kolhapur – 416 008, Maharashtra, India

Date of Birth/Age :

10.07.1971

Date of Appointment :

01.07.2011

DIN No.:

03631972

 

 

Name :

Mrs. Anita Kiran Mangave

Designation :

Director

Address :

Karan Park, C Wing, G3/G4, Ground Floor, Karan Park, Opposite G.P.I., Uchagaon, Tal. Karveer, Kolhapur – 416 005, Maharashtra, India

Date of Birth/Age :

01.06.1970

Date of Appointment :

01.07.2011

DIN No.:

03631976

 

 

KEY EXECUTIVES

 

Name :

Mr. Sujay

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 29.09.2012

 

Names of Shareholders

 

No. of Shares

Arun Jaikumar Managave

 

3125

Appasaheb Jaikumar Managave

 

3125

Mohini Arun Managave

 

3125

Rajeshwari Appasaheb Managave

 

3125

Kiran Jaikumar Managave

 

3125

Anita Kiran Managave

 

3125

Jaikumar Annasaheb Managave

 

3125

Jayashri Jaikumar Managave

 

3125

 

 

 

Total

 

25000

 

As on 08.03.2013

 

Names of Shareholders

 

No. of Shares

Arun Jaikumar Managave

 

8750

Appasaheb Jaikumar Managave

 

8750

Mohini Arun Managave

 

8750

Rajeshwari Appasaheb Managave

 

8750

Jaikumar Annasaheb Managave

 

8750

Jayashri Jaikumar Managave

 

8750

Kiran Jaikumar Managave

 

8750

Anita Kiran Managave

 

8750

 

 

 

Total

 

70000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2012

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer Distributor of Computer Peripherals.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

GENERAL INFORMATION

 

Suppliers :

Ingram Micro India Limited, India

 

 

Customers :

Retailers and End Users

 

  • Compcare Solution

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

  • The Ashta Peoples Co-Operative Bank Limited, Shahupuri Branch, Kolhapur – 416 001, Maharashtra, India 
  • HDFC Bank Limited, New Shahupuri Branch, Kolhapur Maharashtra, India 
  • IndusInd Bank
  • State Bank of India, Shivaji Udyam Nagar, Kolhapur Maharashtra, India

 

CC: Rs.10.000 Millions 

 

 

Facilities :

Secured Loan

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Term Loans

0.000

0.000

From Bank

0.000

0.000

Loans A/C – Ashte Peo- (R Puri) A/c 12

0.911

0.759

Loans A/C – Ashte Peo-(Sykes Extn) A/C – 16

0.393

0.506

Loans A/C – Ashte Bank (Ford Car) A/c – 27

0.286

0.372

Loans A/C – Ashte Bank (Highway Building) A/c 40

2.321

2.595

Loans A/C – Ashte Bank (R Puri 7th Line) A/c 193

0.490

1.150

Loans A/C – Ashte Bank Sangli Build a/c 211

1.145

0.000

Loans A/C – Vento car – Volkwagen Finance

0.300

0.000

Cash credit Loans

7.095

4.584

 

 

 

Total

12.941

9.964

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

ABM and Associates

Chartered Accountants

Address :

#1-2, Atharva, 7th Avenue, 2007, 7th Lane, Rajarampuri, Kolhapur – 416 008, Maharashtra, India

PAN No.:

ADPPC2036E

 

 

Sister Concern:

Clik (Unit of Sun system)

 

 

CAPITAL STRUCTURE

 

As on 29.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs. 2.500 Millions

 

 

 

 

 

Total

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

95000

Equity Shares

Rs.100/- each

Rs. 9.500 Millions

 

 

 

 

 

Total

 

 

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs. 2.500 Millions

 

 

 

 

 

Total

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs. 2.500 Millions

 

 

 

 

 

Total

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

2.500

2.500

2.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

19.424

15.309

10.543

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

21.924

17.809

13.043

LOAN FUNDS

 

 

 

1] Secured Loans

12.941

9.964

3.303

2] Unsecured Loans

4.281

3.494

1.997

TOTAL BORROWING

17.222

13.458

5.300

DEFERRED TAX LIABILITIES

0.306

0.000

0.000

 

 

 

 

TOTAL

39.452

31.267

18.343

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

21.821

15.629

6.503

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.487

0.325

0.082

DEFERRED TAX ASSETS

0.000

0.020

0.026

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

50.084

30.308

22.517

 

Sundry Debtors

57.218

57.854

50.945

 

Cash & Bank Balances

4.104

7.408

1.904

 

Other Current Assets

0.221

0.220

0.000

 

Loans & Advances

3.380

4.706

4.352

Total Current Assets

115.007

100.496

79.718

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

77.894

68.525

64.331

 

Other Current Liabilities

17.489

12.378

 

 

Provisions

2.480

4.300

3.655

Total Current Liabilities

97.863

85.203

67.986

Net Current Assets

17.144

15.293

11.732

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

39.452

31.267

18.343

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Income

632.874

517.613

 

 

 

Other Income

19.840

13.873

 

 

 

TOTAL                                    

652.714

531.486

418.627

 

 

 

 

 

Less

EXPENSES

 

 

Office Expenses

 

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

641.545

522.620

412.283

(Including Finance Expenses and depreciation)

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

11.169

8.866

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

1.598

0.627

 

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

9.571

8.239

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.650

1.269

 

 

 

 

 

 

 

PROFIT BEFORE TAX

6.921

6.970

6.344

 

 

 

 

 

 

TAX                                                                 

2.806

2.186

2.200

 

 

 

 

 

 

PROFIT AFTER TAX

4.115

4.784

4.177

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

0.525

0.366

 

 

 

 

 

 

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

NA

5.000

4.000

 

BALANCE CARRIED TO THE B/S

NA

0.308

0.543

 

 

 

 

 

 

Earnings Per Share (Rs.)

164.61

191.35

167.08

 

Particulars

 

 

 

31.03.2013

Sales Turnover (Approximately)

 

 

630.000

 

Expected Sales (2013-2014) : Rs.750.000 Millions

 

The above information has been parted by Mr. Sujay – (Account Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.63

0.90

0.98

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.09

1.35

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.02

6.94

7.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.39

0.49

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.79

0.76

0.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.18

1.18

1.18

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

31.03.2011

31.03.2010

 

(Rs. In Millions)

Sundry Creditors

77.894

68.525

NA

Total

77.894

68.525

NA

 

 

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

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

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: Registered office of the company has been shifted from G3/G4, Karan Park, Opposite G.P.I., Limited Uchagaon, Kolhapur – 416 005, Maharashtra, India to the present address w.e.f.09.03.2011

 

UNSECURED LOAN

 

PATICULARS

31.03.2012

(Rs. in Millions)

31.03.2011

(Rs. in Millions)

Appasaheb Jaikumar Managave

0.582

0.482

Arun Jaikumar Managave

0.587

0.487

Mohini Arun Managave

0.526

0.426

Rajeshwari Appasaheb Managave

0.546

0.446

Anita Kiran Managave

0.390

0.290

Jaikumar Annasaheb Managave

0.766

0.676

Jayashri Jaikumar Managave

0.532

0.435

Kiran Jaikumar Managave

0.352

0.252

 

 

 

Total

4.281

3.494

 

 

TRADE REFRENCE

 

  • Ingram Micro India Limited, India
  • Compcare Solution

 

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.53.94

UK Pound

1

Rs.84.03

Euro

1

Rs.70.72

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVD

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

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

 

43

 

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.