MIRA INFORM REPORT

 

 

Report Date :

04.10.2013

 

IDENTIFICATION DETAILS

 

Name :

DARK HORSE IT CONSULTING PRIVATE LIMITED

 

 

Registered Office :

2-64/2/A, 4th Floor, Megha Hills, Madhapur, Hyderabad – 500081, Andhra Pradesh

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

09.10.2009

 

 

Com. Reg. No.:

01-065401

 

 

Capital Investment / Paid-up Capital :

Rs.7.000 Millions

 

 

CIN No.:

[Company Identification No.]

U72900AP2009PTC065401

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Software Development Services.

 

 

No. of Employees :

Information declined by management

 


 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

 

Maximum Credit Limit :

USD 55000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Overall financial of the company appears to be decent.

 

Trade relations are fair. Business is active. Payment terms are usually correct.

 

The company can be considered for business dealing 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.

 

 

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.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Abdul Nayeem

Designation :

Account Department

Contact No.:

91-9949090492

Date :

03.10.2013

 

 

LOCATIONS

 

Registered Office :

2-64/2/A, 4th Floor, Megha Hills, Madhapur, Hyderabad – 500081, Andhra Pradesh, India

Tel. No.:

91-40-66666291/ 292

Mobile No.:

91-9949090492 (Mr. Abdul Nayeem)

Fax No.:

91-40-66666295

E-Mail :

abdulnayeem@darkhorseboa.com

csrajik@gmail.com

info@darkhorseboa.com

Website :

http://www.darkhorseboa.com

 

 

Mumbai Branch Office :

Unit No.501, 5th Floor, Safal Pride, Sion Trombay Road, Mumbai – 400088, Maharashtra, India

Tel. No.:

91-22-61185000

Fax No.:

91-22-61185223

 


 

DIRECTORS

 

(AS ON 20.09.2012)

 

Name :

Mr. Gaddam Raja Ravinder Reddy

Designation :

Director

Address :

2-2-647/182/A3, Shivam Road, Baghamber Pet, Hyderabad – 500013, Andhra Pradesh, India

Date of Birth/Age :

19.12.1962

Date of Appointment :

09.03.2011

DIN No.:

01443489

 

 

Name :

Mr. Mirza Sajjad Baig

Designation :

Director

Address :

H. No.3-4-336/1, Lingampally Kachiguda, Hyderabad – 500027, Andhra Pradesh, India

Date of Birth/Age :

16.08.1973

Date of Appointment :

09.03.2011

DIN No.:

03482565

 

 

KEY EXECUTIVES

 

Name :

Mr. Abdul Nayeem

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 20.09.2012)

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Narendra Reddy Gotham

 

49000

Gaddam Raja Ravinder Reddy

 

651000

 

 

 

Total

 

 

700000

 

 

(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 :

Providing Software Development Services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

·         Canara Bank

Overseas Branch, Damayanti Chambers, Opposite New MLA Quarters, Adarshnagar, Hyderabad – 500063, Andhra Pradesh, India

 

·         Oriental Bank of Commerce

·         ICICI Bank Limited

 

 

Facilities :

Secured Loans

31.03.2012

31.03.2011

 

 

(Rs. In Millions)

Short Term Borrowings

 

 

 

 

 

Working Capital Loan from Canara Bank

9.030

7.058

 

 

 

Total

 

9.030

7.058

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

C. Ramachandram and Company

Chartered Accountants

Address :

606, 6th Floor, Lingapur La Building Complex, 3-6-237, Himayatnagar, Hyderabad – 500029, Andhra Pradesh, India

PAN No.:

AABFC4266H

 

 

CAPITAL STRUCTURE

 

(AS ON 29.09.2012)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.10/- each

Rs.7.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

700000

Equity Shares

Rs.10/- each

Rs.7.000 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

 

7.000

7.000

(b) Reserves & Surplus

 

6.641

2.453

(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)

 

13.641

9.453

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.100

(b) Deferred tax liabilities (Net)

 

0.114

0.122

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

0.114

0.222

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

9.631

9.828

(b) Trade payables

 

0.262

3.423

(c) Other current liabilities

 

4.386

1.997

(d) Short-term provisions

 

2.352

1.427

Total Current Liabilities (4)

 

16.631

16.675

 

 

 

 

TOTAL

 

30.386

26.350

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

1.170

1.363

(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

 

2.467

1.876

(e) Other Non-current assets

 

0.076

0.103

Total Non-Current Assets

 

3.713

3.342

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

0.000

0.000

(c) Trade receivables

 

18.860

13.973

(d) Cash and cash equivalents

 

0.312

2.448

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

7.501

6.587

Total Current Assets

 

26.673

23.008

 

 

 

 

TOTAL

 

30.386

26.350

 

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.100

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.655

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

0.755

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

3.000

TOTAL BORROWING

 

 

3.000

DEFERRED TAX LIABILITIES

 

 

0.052

 

 

 

 

TOTAL

 

 

3.807

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.704

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

2.933

 

Cash & Bank Balances

 

 

0.987

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

0.343

Total Current Assets

 

 

4.263

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

 

0.619

 

Other Current Liabilities

 

 

0.546

 

Provisions

 

 

0.000

Total Current Liabilities

 

 

1.165

Net Current Assets

 

 

3.098

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.005

 

 

 

 

TOTAL

 

 

3.807

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Revenue from Operations (Net)

71.771

70.349

 

 

 

Other Income

0.000

1.500

 

 

 

TOTAL                                     (A)

71.771

71.849

6.578

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Raw Materials Consumed

0.000

21.000

 

 

 

Employee Benefits Expenses

47.519

33.323

 

 

 

Other Expenses

16.385

14.076

 

 

 

TOTAL                                     (B)

63.904

68.399

5.629

 

 

 

 

 

Less

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

7.867

3.450

(Including Interests)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.179

0.360

 

 

 

 

 

 

 

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

6.688

3.090

0.993

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.602

0.477

0.045

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

6.086

2.613

0.948

 

 

 

 

 

Less

TAX                                                                  (H)

1.898

0.816

0.293

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.188

1.797

0.655

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.98

2.57

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

5.84

2.50

9.96

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

8.48

3.71

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

20.03

9.92

19.09

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.45

0.28

1.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.71

1.05

3.97

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.60

2.43

3.66

 


 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITY OF LONG TERM BORROWINGS DETAIL: 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

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

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

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

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)

Long Term Borrowings

 

 

Term Loans

 

 

Loans from Directors

0.000

0.100

 

 

 

Short Term Borrowings

 

 

Loan from Director

0.100

0.000

Loan from Others

0.500

2.770

 

 

 

Total

 

0.600

2.870

 

 

NOTE:

 

The Registered office of the company has been shifted from 6-3-569/2, Kamadhenu, Rockdale, Somajiguda, Hyderabad – 500082, Andhra Pradesh, India, to the present address w.e.f. 18.01.2013.

 

 

CURRENT YEAR’S PERFORMANCE

 

The Company has achieved a turnover of Rs.71.771 Millions and earned a profit before tax of Rs.6.086 Millions.

 

The Directors have selected appropriate accounting policies and applied them consistently and made judgments and estimates that are reasonable and prudent so as to give a true and fair view of the state of affairs of the company at the end of the financial year and of the profit or loss of the company for that period.

 

The Directors have taken proper and sufficient care for the maintenance of adequate accounting in accordance with the provisions of the Companies Act 1956, for safeguarding the assets of the company and for preventing and detecting fraud and other irregularities.

 

 

INDEX OF CHARGES

 

S.

No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10439732

02/07/2013

879,000.00

CANARA BANK

OPPOSITE ANDHRA BANK, NEAR PETROL BUNK, MADHAPUR, HYDERABAD, ANDHRA PRADESH - 500081, INDIA

B80728041

2

10279525

12/07/2013 *

20,000,000.00

Canara Bank

OVERSEAS BRANCH, DAMAYANTI CHAMBERS, OPPOSITE NEW MLA QUARTERS, ADARSHNAGAR, HYDERABAD, ANDHRA PRADESH - 500063, INDIA

B82804246

 

* Date of charge modification

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Office Equipment

·         Computer

·         Furniture

·         Electrical Appliances

·         Software Licenses

 

 

 


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 records 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.61.93

UK Pound

1

Rs.100.44

Euro

1

Rs.84.24

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NIT

 

 

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

5

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.