MIRA INFORM REPORT
|
Report Date : |
17.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
SOLO HARDWARE PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Gala on Ground Floor, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of Incorporation
: |
10.06.2005 |
|
|
|
|
Com. Reg. No.: |
11-153899 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
39000.000 Euro |
|
|
|
|
CIN No.: [Company Identification
No.] |
U28939MH2005PTC153899 |
|
|
|
|
TAN No.: [Tax Deduction & Collection
Account No.] |
MUMS48611D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAJCS0760R |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader of hardware products. |
|
|
|
|
No. of Employees
: |
8 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (28) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
19363000 (Euro) |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. The rating reflects moderate financial risk profile marked by modest
net worth and huge borrowings recorded by the company. However, trade relations are reported as fair. Business is active.
Payments terms are reported to be slow but correct. The company can be considered for 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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
Not Available |
|
Rating |
Not Available |
|
Rating Explanation |
Not Available |
|
Date |
Not Available |
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 (GENERAL DETAILS)
|
Name : |
Mr. Babul |
|
Designation : |
Account Department |
|
Contact No.: |
91-22-25015623 |
|
Date : |
15.12.2014 |
LOCATIONS
|
Registered Office : |
Gala on Ground Floor, Opposite Building No. 163, Jain Temple Naidu
Colony, Pant Nagar, Ghatkopar(East), Mumbai – 400075, Maharashtra, India |
|
Tel. No.: |
91-22-65550173/25015623/5984/5289 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory: |
Located at
|
DIRECTORS
As on 30.09.2013
|
Name : |
Mr. Nikhil Lakhamshi Chheda |
|
Designation : |
Director |
|
Address : |
12, Koyal Geet, Vakola Baug, Lane, Pantnagar, Ghatkopar (East), Mumbai
– 400077, Maharashtra, India |
|
Date of Birth/Age : |
22.06.1975 |
|
Date of Appointment : |
10.06.2005 |
|
DIN No.: |
00222171 |
|
|
|
|
Name : |
Mr. Pankaj Savla Khiimji |
|
Designation : |
Director |
|
Address : |
1/2, Mukund Niwas, Paranjape Scheme Road, No. 2, Ville Parle (West), Mumbai
– 400057, Maharashtra, India |
|
Date of Birth/Age : |
30.08.1973 |
|
Date of Appointment : |
10.06.2005 |
|
DIN No.: |
02468691 |
KEY EXECUTIVES
|
Name : |
Mr. Babul |
|
Designation : |
Account Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Nikhil L. Chheda |
|
139927 |
|
Pankaj K. Shah |
|
160000 |
|
Nikhil L. Chheda with Ranjan Shah |
|
10 |
|
Nikhil L. Chheda with Javer Gada |
|
10 |
|
Nikhil Chheda with Neha Shah |
|
10 |
|
Khimji D. Shah HUF |
|
10 |
|
Satish Shah HUF |
|
10 |
|
Dhaniben K. Shah |
|
10 |
|
Shailesh L. Chheda |
|
10 |
|
Nikhil L. Chheda with Janki Shankerdas |
|
1 |
|
Nikhil L. Chedda with Tarabai Kotumal with Vivek Talreja |
|
1 |
|
Nikhil L. Chedda with Pravesh J Tanwani with Rahul Punjabi |
|
1 |
|
Total |
|
300000 |
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 : |
Trader of hardware products. |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
Customers : |
|
|||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
No. of Employees : |
8 (Approximately) |
|||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Mukesh M. Shah and Associates Chartered Accountants |
|
Address : |
169/4, Jawahar Nagar, Road No- 2, Goregaon (West), Mumbai – 400062,
Maharashtra, India |
|
Tel. No.: |
91-22-28732217/28762300 |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAEPS8419B |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Associates/Subsidiaries : |
NIL |
CAPITAL STRUCTURE
As on 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
350,000 |
Equity Shares |
0.13 Euro |
45500 Euro |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
300,000 |
Equity Shares |
0.13 Euro |
39000 Euro |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Euro]
ABRIDGED BALANCE
SHEET
|
SOURCES
OF FUNDS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
39000.000 |
32500.000 |
32500.000 |
|
(b) Reserves & Surplus |
57815.000 |
43773.000 |
49494.000 |
|
(c) Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Total
Shareholders’ Funds (1) + (2) |
96815.000 |
76273.000 |
81994.000 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
123702.000 |
174021.000 |
171428.000 |
|
(b) Deferred tax liabilities
(Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
123702.000 |
174021.000 |
171428.000 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
358099.000 |
354101.000 |
287675.000 |
|
(b) Trade payables |
1299147.000 |
802490.000 |
693135.000 |
|
(c) Other current liabilities |
38051.000 |
73954.000 |
66816.000 |
|
(d) Short-term provisions |
281.000 |
7343.000 |
5417.000 |
|
Total
Current Liabilities (4) |
1695578.000 |
1237888.000 |
1053043.000 |
|
|
|
|
|
|
TOTAL |
1916095.000 |
1488182.000 |
1306465.000 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
4435.000 |
5979.000 |
8073.000 |
|
(ii) Intangible Assets |
79.000 |
132.000 |
221.000 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
1266.000 |
1266.000 |
1266.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
58610.000 |
46790.000 |
0.000 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
64390.000 |
54167.000 |
9560.000 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
1087407.000 |
764572.000 |
59832.000 |
|
(c) Trade receivables |
644611.000 |
494670.000 |
53053.000 |
|
(d) Cash and cash equivalents |
54.000 |
3297.000 |
593.000 |
|
(e) Short-term loans and
advances |
16943.000 |
112.000 |
327.000 |
|
(f) Other current assets |
101665.000 |
170255.000 |
16628.000 |
|
(g) Others |
1025.000 |
1109.000 |
1166472.000 |
|
Total
Current Assets |
1851705.000 |
1434015.000 |
1296905.000 |
|
|
|
|
|
|
TOTAL |
1916095.000 |
1488182.000 |
1306465.000 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
SALES |
|
|
|
|
|
Income |
NA |
NA |
NA |
|
|
Other Income |
NA |
NA |
NA |
|
|
TOTAL |
NA |
NA |
NA |
|
|
|
|
|
|
|
Less |
EXPENSES |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE TAX |
NA |
NA |
NA |
|
|
|
|
|
|
|
Less |
TAX |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
PROFIT/
(LOSS) AFTER TAX |
1384.000 |
(5721.000) |
24052.000 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
4.61 |
NA |
NA |
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
Debt Equity Ratio (Total Debt /Networth) |
|
4.98 |
6.92 |
5.60 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.09 |
1.16 |
1.23 |
FINANCIAL ANALYSIS
[all figures are
in In Euro]
DEBT EQUITY RATIO
|
Particular |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(In
Euro) |
(In
Euro) |
(In
Euro) |
|
Share Capital |
32500.000 |
32500.000 |
39000.000 |
|
Reserves & Surplus |
49494.000 |
43773.000 |
57815.000 |
|
Net
worth |
81994.000 |
76273.000 |
96815.000 |
|
|
|
|
|
|
long-term borrowings |
171428.000 |
174021.000 |
123702.000 |
|
Short term borrowings |
287675.000 |
354101.000 |
358099.000 |
|
Total
borrowings |
459103.000 |
528122.000 |
481801.000 |
|
Debt/Equity
ratio |
5.599 |
6.924 |
4.977 |
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 |
No |
|
10] |
Designation of contact
person |
Yes |
|
11] |
Turnover of firm for last
three years |
No |
|
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) |
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 Shop No. 71, Kusum Niketan Building, 15, Mota Mandir Trust Compound,
Mumbai – 400002, Maharashtra, India to the
present address but the same has not been effected in the government registry.
UNSECURED LOAN
|
PARTICULARS |
31.03.2013 (In
Euro) |
31.03.2012 (In
Euro) |
|
Long-term
Borrowings |
|
|
|
From ban and NBFC |
9297.000 |
31515.000 |
|
From Shareholders |
112505.000 |
135737.000 |
|
Short-term
borrowings |
|
|
|
From ban and NBFC |
22217.000 |
26651.000 |
|
From Shareholders |
8861.000 |
0.000 |
|
Total |
152880.000 |
193903.000 |
INDEX
OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST
NUMBER (SRN) |
|
1 |
10304258 |
29/07/2011 |
63291 |
THE COSMOS CO-OPERATIVE BANK LIMITED |
ZAVER BAZAR 19/21 VITHALWADI, KALBADEVI, MUMBAI, |
B19636380 |
|
2 |
10182059 |
29/11/2010 * |
316456 |
THE COSMOS CO-OP BANK LTD |
ZAVERI BAZAR BRANCH, 19/21, VITHALWADI, KALBADEVI |
B00401950 |
* Date of charge modification
FIXED ASSETS
- Motor Car
- Computer System
- Water Dispenser
- Computer
- Electrical Equipment
- Furniture
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.63.41 |
|
|
1 |
Rs.99.30 |
|
Euro |
1 |
Rs.79.00 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
KVT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
3 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILITY |
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 |
|
28 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.