MIRA INFORM REPORT

Report Date :

06.08.2014

IDENTIFICATION DETAILS

Name :	STRIDE FITNESS EQUIPMENT PRIVATE LIMITED
Registered Office :	401,Violante Apartment, Holy Cross Road No.1, I C Colony Borivali West, Mumbai - 400103, Maharashtra
Country :	India
Financials (as on) :	31.03.2013
Date of Incorporation :	25.04.2006
Com. Reg. No.:	11-161366
Capital Investment / Paid-up Capital :	Rs.5.000 Millions
CIN No.: [Company Identification No.]	U92411MH2006PTC161366
Legal Form :	Private Limited Liability Company
Line of Business :	Manufacturer of Gym Equipment’s.
No. of Employees :	25 (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

Status :	Moderate
Payment Behaviour :	Slow but correct
Litigation :	Clear
Comments :	Subject is an established company having moderate track record. The rating constrained on account of company’s moderate financial risk profile marked by limited scales of business operation and low reserve of the company. However, trade relations are fair. Business is active. Payments are reported to be slow but correct. The company can be considered of 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.

ECGC Country Risk Classification List – June 1, 2014

Country Name	Previous Rating (31.03.2014)	Current Rating (01.06.2014)
India	A1	A1

Risk Category	ECGC Classification
Insignificant	A1
Low	A2
Moderate	B1
High	B2
Very High	C1
Restricted	C2
Off-credit	D

INDIAN ECONOMIC OVERVIEW

N E W S

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

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 31-03-2014.

INFORMATION PARTED BY

Name :	Mr. Rakesh Chawla
Designation :	Accountant
Contact No.:	91-22-23950605
Date :	04.08.2014

LOCATIONS

Registered Office :	401,Violante Apartment, Holy Cross Road No.1, I C Colony Borivali West, Mumbai - 400103, Maharashtra, India
Tel. No.:	91-22-23950605
Fax No.:	Not Available
E-Mail :	info@stridefitness.com
Website :	http://www.stridefitness.in jfpl94@gmail.com jeraifitness@hotmail.com
Corporate Office :	D-204, Gagangiri Complex, 2nd Floor, Above McDonald's, New Link Road, Kandarpada, Dahisar (West), Mumbai – 400068, Maharashtra, India
Tel. No.:	91-22-28937711 / 28938811 / 2893991
Sales Office :	No. 9- A, Suyog Apartment, New Link Road, Near Link View Hotel, Borivali West, Mumbai - 400091, Maharashtra, India
Factory :	Plot No. 219, Village - Ghonsai, Taluka - Wada, District Thane – 421303, Maharashtra, India

DIRECTORS

As on 30.09.2013

Name :

Mr. Rajesh Ramsukh Rai

Designation :

Director

Address :

401,Violante Apartment, Holy Cross Road No.1, I C Colony Borivali West, Mumbai - 400103, Maharashtra, India

Date of Birth/Age :

15.07.1969

Date of Appointment :

25.04.2006

DIN No.:

01005150

Other Directorship:

S. No.	CIN/LLPIN	Name of the Company/ LLP	Current designation of the Director/ Designated Partner	Date of appointment at current designation	Original date of appointment	Date of cessation	Company/ LLP Status	Defaulting status
1	U92411MH1994PTC077128	JERAI FITNESS PRIVATE LIMITED	Whole-time director	01/01/2013	17/03/1994	-	Active	NO
2	U92411MH2006PTC161366	STRIDE FITNESS EQUIPMENT PRIVATE LIMITED	Director	25/04/2006	25/04/2006	-	Active	NO

Name :

Mrs. Rinku Rajesh Rai

Designation :

Whole Time Director

Address :

401,Violante Apartment, Holy Cross Road No.1, I C Colony Borivali West, Mumbai - 400103, Maharashtra, India

Date of Birth/Age :

17.12.1977

Date of Appointment :

01.01.2013

DIN No.:

01152192

Other Directorship:

S. No.	CIN/LLPIN	Name of the Company/ LLP	Current designation of the Director/ Designated Partner	Date of appointment at current designation	Original date of appointment	Date of cessation	Company/ LLP Status	Defaulting status
1	U92411MH2006PTC161366	STRIDE FITNESS EQUIPMENT PRIVATE LIMITED	Whole-time director	01/01/2013	25/04/2006	-	Active	NO
2	U92411MH1994PTC077128	JERAI FITNESS PRIVATE LIMITED	Additional director	05/07/2007	05/07/2007	-	Active	NO

Name :

Dr. Jahagir A. Kohiyar

Designation :

Director

Address :

6, Sea Land, 41 Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India

Date of Birth/Age :

14.07.1937

Date of Appointment :

25.04.2006

Name :

Mr. Siddharth G. Patwardhan

Designation :

Director

Address :

B-102, Eden Building, Sanghavi Park, Miraroad (East), Thane – 401107, Maharashtra, India

Date of Birth/Age :

07.02.1977

Date of Appointment :

12.03.2010

KEY EXECUTIVES

Name :	Mr. Rakesh Chawla
Designation :	Accountant

MAJOR SHAREHOLDERS

As on 30.09.2013

Names of Shareholders	No. of Shares	% of Holding
Rajesh Ramsukh Rai	100000	20.00
Rinku Rajesh Rai	300000	60.00
Rajesh Ramsukh Rai Huf	100000	20.00
Total	500000	100.00

Equity Share Break up (Percentage of Total Equity)

As on 30.09.2013

Category	Percentage
Directors or relatives of Directors	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :	Manufacturer of Gym Equipment’s.
Imports :
Products :	Raw Material
Countries :	· Taiwan · China
Terms :
Selling :	Cash and Advance Payment
Purchasing :	Cash and Advance Payment

GENERAL INFORMATION

Suppliers :

· Abdul Qayyum Khan

· Amit Polymers

· Anand Tools and Equipment’s

· Balaji Commercial Company

· Chamundi Electric and Pipes

· Durga Hard Chrome Plating

· Ind-Tech Corporation

· Laxmidevi Casting Company

· M R Fabricators

· Nirmal Manufacturing Company

· Sanghvi Trade Centre

· Sanjay Fibers and Polymers

· Shiv Shakti Finishers

· Shree Engineers

· Shree Polymers

· Shree Vinayak Services

· Siddharth Trading Company

· United Foundry and Marine

· Yash Enterprise

· Yash Raj Bright Bars

Customers :

· Colgate

· Goodrej

· E-Serve

· Asian Heart Institute

· Pidilite

· Bp Marine

· HDFC Bank Limited

· ICICI Bank Limited John Deere

· Cadbury

· Workhardt

· Indiabulls

· Kalpa-Taru

· Talwalkars

· Vijay Group

· Planet 9 Fitness Centre

· Sirona Company

· Slim Line Fitness

· Core Fitness Private Limited

· Just Right Fitness

No. of Employees :

25 (Approximately)

Bankers :

Bank of India, Dahisar Branch, Suyog Apartment,Laxman Mhatre Road, Navagaon, Dahisar (West), Mumbai - 400068, Maharashtra, India

Facilities :

SECURED LOANS	31.03.2013 Rs. In Millions	31.03.2012 Rs. In Millions
Long Term Borrowings
Rupee term loan from bank
Bank of India Loan A/C No.01	0.000	0.806
Bank of India Loan A/C No.02	0.000	0.251
Bank of India Loan A/C No.03	1.716	1.636
Total	1.716	2.693

Banking Relations :	--
Auditors :
Name :	Rakesh S Tiwari Chartered Accountants
Address :	102, Fressia NX, Jaywant Sawant Road, Dahisar West, Mumbai – 400068, Maharashtra, India
PAN No.:	AADPT2545C

CAPITAL STRUCTURE

As on 30.09.2013

Authorised Capital :

No. of Shares	Type	Value	Amount
500000	Equity Shares	Rs.10/- each	Rs.5.000 Millions

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
500000	Equity Shares	Rs.10/- each	Rs.5.000 Millions

FINANCIAL DATA

[all figures are in Rupees Millions]

ABRIDGED BALANCE SHEET

SOURCES OF FUNDS	31.03.2013	31.03.2012
I. EQUITY AND LIABILITIES
(1)Shareholders' Funds
(a) Share Capital	5.000	5.000
(b) Reserves & Surplus	2.632	2.137
(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)	7.632	7.137
(3) Non-Current Liabilities
(a) long-term borrowings	6.293	4.632
(b) Deferred tax liabilities (Net)	0.355	0.295
(c) Other long term liabilities	0.000	0.000
(d) long-term provisions	0.000	0.000
Total Non-current Liabilities (3)	6.648	4.927
(4) Current Liabilities
(a) Short term borrowings	0.000	0.000
(b) Trade payables	2.429	4.029
(c) Other current liabilities	7.763	5.207
(d) Short-term provisions	0.000	0.000
Total Current Liabilities (4)	10.192	9.236
TOTAL	24.472	21.300
II. ASSETS
(1) Non-current assets
(a) Fixed Assets
(i) Tangible assets	9.579	9.255
(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	0.225
(c) Deferred tax assets (net)	0.000	0.000
(d) Long-term Loan and Advances	0.000	0.000
(e) Other Non-current assets	0.000	0.000
Total Non-Current Assets	9.579	9.480
(2) Current assets
(a) Current investments	0.000	0.000
(b) Inventories	8.748	6.408
(c) Trade receivables	2.577	2.727
(d) Cash and cash equivalents	3.201	2.086
(e) Short-term loans and advances	0.367	0.599
(f) Other current assets	0.000	0.000
Total Current Assets	14.893	11.820
TOTAL	24.472	21.300

SOURCES OF FUNDS		31.03.2011
SHAREHOLDERS FUNDS
1] Share Capital		1.000
2] Share Application Money		0.000
3] Reserves & Surplus		1.575
4] (Accumulated Losses)		0.000
NETWORTH		2.575
LOAN FUNDS
1] Secured Loans		1.938
2] Unsecured Loans		4.883
TOTAL BORROWING		6.821
DEFERRED TAX LIABILITIES		0.000
TOTAL		9.396
APPLICATION OF FUNDS
FIXED ASSETS [Net Block]		7.981
Capital work-in-progress		0.000
INVESTMENT		2.072
DEFERRED TAX ASSETS		0.000
CURRENT ASSETS, LOANS & ADVANCES
	Inventories	4.948
	Sundry Debtors	0.678
	Cash & Bank Balances	0.799
	Other Current Assets	0.000
	Loans & Advances	0.269
Total Current Assets		6.694
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	3.687
	Other Current Liabilities	3.483
	Provisions	0.188
Total Current Liabilities		7.358
Net Current Assets		(0.664)
MISCELLANEOUS EXPENSES		0.007
TOTAL		9.396

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2013	31.03.2012	31.03.2011
	SALES
		Income
		Other Income
		TOTAL	17.976	15.269	14.704
Less	EXPENSES		17.481	14.533	14.135
	PROFIT/(LOSS) BEFORE TAX		0.495	0.736	0.569
Less	TAX		0.000	0.174	0.000
	PROFIT/(LOSS) AFTER TAX		0.495	0.562	0.569
Add	PREVIOUS YEARS’ BALANCE BROUGHT FORWARD		2.317	1.575	0.000
	BALANCE CARRIED TO THE B/S		2.632	2.137	1.575
	Earnings Per Share (Rs.)		0.99	NA	NA

Particulars	31.03.2014
Sales Turnover (Approximately)	24.200

The above information has been parted by Mr. Rakesh Chawala

KEY RATIOS

PARTICULARS		31.03.2013	31.03.2012	31.03.2011
PAT / Total Income	(%)	2.75	3.68	3.87
Return on Total Assets (PBT/Total Assets}	(%)	2.02	3.49	3.88
Return on Investment (ROI) (PBT/Networth)		0.06	0.10	0.22
Debt Equity Ratio (Total Debt /Networth)		0.82	0.65	2.65
Current Ratio (Current Asset/Current Liability)		1.46	1.28	0.91

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

DEBT EQUITY RATIO

Particular	31.03.2011	31.03.2012	31.03.2013
	Rs. In Millions	Rs. In Millions	Rs. In Millions
Share Capital	1.000	5.000	5.000
Reserves & Surplus	1.575	2.137	2.632
Net worth	2.575	7.137	7.632
Secured Loans	1.938	4.632	6.293
Unsecured Loans	4.883	0.000	0.000
Total borrowings	6.821	4.632	6.293
Debt/Equity ratio	2.649	0.649	0.825

YEAR-ON-YEAR GROWTH

Year on Year Growth	31.03.2011	31.03.2012	31.03.2013
	Rs. In Millions	Rs. In Millions	Rs. In Millions
Total Income	14.704	15.269	17.976
		3.842	17.729

NET PROFIT MARGIN

Net Profit Margin	31.03.2011	31.03.2012	31.03.2013
	Rs. In Millions	Rs. In Millions	Rs. In Millions
Total Income	14.704	15.269	17.976
Profit	0.569	0.562	0.495
	3.87%	3.68%	2.75%

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 four 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	Yes
18]	Major customers	Yes
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

FINANCIAL RESULTS

The Profit and Loss Account of the company shows a Net Profit amounting to Rs.0.495 Million and a Turnover of Sales of Rs.17.976 Millions.

GENERAL REVIEW

The company’s performance was satisfactory during the year. The company achieved its turnover as well it achieved its target of Net Profit. Your Directors are hopeful that the company shall be able to achieve its target of Net Profit in the year to come. The future of the company seems to be bright.

INDEX OF CHARGE:

Sr. No.	Charge ID	Date of Charge Creation/Modification	Charge amount secured	Charge Holder	Address	Service Request Number (SRN)
1	10069090	18/02/2012 *	5,615,000.00	Bank of India	Dahisar Branch, Suyog Apartment,Laxman Mhatre Road, Navagaon, Dahisar (West), Mumbai, Maharashtra - 400068, India	B34564609
2	10069094	18/02/2012 *	5,615,000.00	Bank of India	Dahisar Branch, Suyog Apartment,Laxman Mhatre Road, Navagaon, Dahisar (West), Mumbai, Maharashtra - 400068, India	B34565846

*Date of modification Charges

FIXED ASSETS:

· Land

· Building

· Plant and Machinery

· Computer

· Vehicles

· 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.60.87
UK Pound	1	Rs.102.67
Euro	1	Rs.81.70

INFORMATION DETAILS

Information Gathered by :	SVA
Analysis Done by :	KAR
Report Prepared by :	VNT

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	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		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.