MIRA INFORM REPORT

 

 

Report Date :

15.02.2014

 

IDENTIFICATION DETAILS

 

Name :

BENCHMARK COMPUTER SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

Unit 35G, Apollo Industrial Premises Co-Operative Society Limited, Off Mahakali Caves Road, Andheri (East), Mumbai – 400093, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

31.10.2002

 

 

Com. Reg. No.:

11-137752

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72000MH2002PTC137752

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject provides complete solution of Hardware and Software for IT.

 

 

No. of Employees :

Information declined by management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 113000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct 

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

There is a slight dip in profit of the company in 2013. However, liquidity position of the company is strong.

 

However, trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered normal 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

 

The worst is over for India’s economy with gross domestic product likely to expand 5 %to 5.5 % this year and more than 6 % in 2015, according to Moody’s Analytics. Concerns over the rupee and current account deficit are under control, said the agency. Ratings firm Crisil has forecast 6 % growth for 2014/15 up from the estimated 4.8 % for 2013/14.  Total economic growth, infrastructure bottlenecks and lack of transparency and consistency in foreign direct investment policies seem to have taken a toll on India’s attractiveness as an investment destination, says an Ernst & Young survey.  Projects with FDI component fell 16.4 % across the globe in 2012 from the previous year.  The drop in India was steeper at 21 %. State run carrier Air India is doling out free tickets to its 24000 employees, even as it expects to incur a loss of Rs.39000 mn this financial year and has a debt of Rs.350000 mn. 550000 number of jobs generated across India in 2013, a fall of 0.4 % as compared to with a year earlier. The National Capital Region has a one-fourth share in total jobs created, according to a study by industry lobby group Assochem, Banks, real estate, automobile and telecommunications sectors are showing a rise of job creation. $ 805 mn investments by venture capital firms in India during 2013, registering a drop of about 18 % over the previous year. The Information Technology and IT-Enabled Services Industry retained its status as the favourable venture capital investors in 2013. Pakistan has temporarily banned gold imports for the second time in six months, as it tries to stem smuggling into India. India’s import duty on gold is 10 % and curbs on purchases have dried up legal imports into what used to be the world’s biggest bullion buyers. The World Gold Council puts the amount smuggled into India at upto 200 tonnes in 2013. The Reserve Bank of India has proposed that unclaimed bank deposits estimated to be about Rs.35000 mn be used for education and awareness among depositors.  According to the plan, deposits that have not been claimed for at least 10 years will be transferred to the scheme.

 

 

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

 

MANAGEMENT NON CO-OPERATIVE

 

Contact No.: 91-22-26876485

 

 

LOCATIONS

 

Registered Office :

Unit 35G, Apollo Industrial Premises Co-Operative Society Limited, Off Mahakali Caves Road, Andheri (East), Mumbai – 400 093, Maharashtra, India

Tel. No.:

91-22-26876485/ 6/ 7/ 61638990/ 40822100-103

Fax No.:

91-22-26876487/ 26875611

E-Mail :

yadav@benchmarksolution.com

info@benchmarksolution.com

benchmarks@vsnl.com

sangeeta@bectochem.com

Website :

http://www.benchmarksolution.com

Location :

Owned

 

 

DIRECTORS

 

(AS ON 28.09.2013)

 

Name :

Mr. Dhananjay Vrindawan Wakode

Designation :

Director

Address :

A-501, 5th Floor, Dheeraj Jamuna, Chincholi, Malad (West), Mumbai – 400 064, Maharashtra, India

Date of Birth/Age :

23.11.1968

Date of Appointment :

31.10.2002

DIN No.:

02286601

 

 

Name :

Mr. Hemant Muddanna Sanil

Designation :

Director

Address :

A-21, 2nd Floor, Symphony, Chandivali Farm Road, Sakinaka, Mumbai – 400 072, Maharashtra, India

Date of Birth/Age :

02.09.1964

Date of Appointment :

31.10.2002

DIN No.:

01245532

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 28.09.2013)

 

Name of Shareholders

No. of Shares

%age

Dhananjay Vrindawan Wakodehttp://www.bseindia.com/include/images/clear.gif

5,000

50.00

Hemant Muddanna Sanilhttp://www.bseindia.com/include/images/clear.gif

5,000

50.00

Total

10,000

100.00

 

 

 

(AS ON 30.09.2013)

Equity Shares Break – up

 

Category

 

 

Percentage

 

 

 

Directors or relatives of directors

 

100.00

 

 

 

Total

 

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject provides complete solution of Hardware and Software for IT.

 

 

GENERAL INFORMATION

 

Customers :

·         Altana Pharma Private Limited

·         Applause Entertainment

·         B. K. Birla Centre For Education

·         Bharat Co-operative Bank Limited

·         Britt Worldwide India Private Limited (Training Institute of Amway)

·         Century Cement

·         Century Textiles and Industries Limited

·         CMA-CGM

·         DSP Designs (Architects)

·         Great Eastern Shipping Company Private Limited

·         Indian Institute of Technology (IIT Powai)

·         Indian Petrochemical Corporation Limited

·         ISKCON

·         Mahindra and Mahindra (Tractor Division)

·         Robinsons India Private Limited

·         S.P. College of Engineering

·         Samata Sahakari Bank Limited

·         Tata Institute of Social Science

·         Times of India (Multimedia Division)

·         Zydus Altana Healthcare Private Limited

 

 

No. of Employees :

Information declined by management.

 

 

Bankers :

·         The Bharat Co-Operative Bank Limited

Andheri Branch, B-28; MI.E. Sanjay Building No. 5, M. Vasanji Road, Marol; Andheri (East), Mumbai - 400059, Maharashtra, India

 

·         Union Bank of India

Gopi Kunj, Plot No. 506, 1st Road, C. D. Marg, Khar West, Mumbai, Maharashtra - 400052, India

 

 

Facilities :

Secured Loans

31.03.2013

31.03.2012

 

 

(Rs. In Millions)

Short Term Borrowings

 

 

Loan Payable on Demand

(secured against Bank fixed Deposits)

--

--

 

 

 

The Bharat Co-operative Bank Limited – OD

0.500

0.000

Union Bank of India – OD

1.500

4.410

 

 

 

Total

 

2.000

4.410

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mohan M. Pathak ad Company

Chartered Accountants

Address :

36/1927, Shraddha CHS, Gandhi Nagar, W.E. Highway, Bandra (East), Mumbai – 400 051, Maharashtra, India

Tel. No.:

91-22-26427020

Mobile No.:

91-9820009117

E-Mail :

pathak4ca@gmail.com

pathak4ca@yahoo.com

PAN No:

AAGPP4351F

 

 

Associates :

·         HD Systems

 

 

CAPITAL STRUCTURE

 

(AS ON 27.09.2013)

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.0.100 Million

 

 

 

 

 

 

FINANCIAL DATA

[All figures are in Rupees Millions]

 

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

0.100

0.100

0.100

(b) Reserves & Surplus

28.256

26.752

18.726

(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)

28.356

26.852

18.826

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.789

1.674

1.261

(b) Deferred tax liabilities (Net)

0.031

0.031

0.031

(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)

2.820

1.705

1.292

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.000

4.410

0.000

(b) Trade payables

11.462

18.126

14.948

(c) Other current liabilities

0.294

0.018

0.285

(d) Short-term provisions

3.653

0.617

0.575

Total Current Liabilities (4)

17.409

23.171

15.808

 

 

 

 

TOTAL

48.585

51.728

35.926

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.695

1.937

1.572

(ii) Intangible Assets

0.000

0.000

0.000

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.720

0.129

0.316

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.415

2.066

1.888

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.922

0.922

1.101

(b) Inventories

0.416

1.644

0.463

(c) Trade receivables

7.846

4.051

7.086

(d) Cash and cash equivalents

32.544

37.739

19.472

(e) Short-term loans and advances

3.427

5.289

5.898

(f) Other current assets

0.015

0.017

0.018

Total Current Assets

45.170

49.662

34.038

 

 

 

 

TOTAL

48.585

51.728

35.926

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

102.262

97.742

107.187

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

9.681

8.822

8.119

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.773

0.797

0.275

 

 

 

 

 

 

PROFIT BEFORE TAX

8.908

8.025

7.844

 

 

 

 

 

Less

TAX                                                     

2.650

0.000

0.053

 

 

 

 

 

 

PROFIT AFTER TAX

6.258

8.025

7.791

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

0.311

0.685

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

625.80

802.50

779.10

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

8.71

8.21

7.32

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.33

15.51

21.83

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.31

0.30

0.42

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.17

0.23

0.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.59

2.14

2.15

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

18.726

26.752

28.256

Net worth

18.826

26.852

28.356

 

 

 

 

long-term borrowings

1.261

1.674

2.789

Short term borrowings

0.000

4.410

2.000

Total borrowings

1.261

6.084

4.789

Debt/Equity ratio

0.067

0.227

0.169

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Sales

107.187

97.742

102.262

 

 

-8.812

4.624

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR)

(INR)

(INR)

Sales

107.187

97.742

102.262

Profit

7.791

8.025

6.258

 

7.27%

8.21%

6.12%

 

 


 

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

No

10]

Designation of contact person

No

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

Yes

17]

Major suppliers

No

18]

Major customers

Yes

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

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long Term Borrowings

 

 

Term Loan from others

 

 

Money Master Loan – Honda City

0.634

0.874

Money Master Loan – Printer

0.389

0.800

Money Master Loan – Printer I

0.655

0.000

Money Master Loan – Printer II

0.533

0.000

Money Master Loan – Printer III

0.578

0.000

 

 

 

Total

 

2.789

1.674

 

 

YEAR IN RETROSPECT

 

The Sales for the financial year were Rs.102.262 millions as compared to the sales of Rs.97.742 millions of the previous year.

 

 

INDEX OF CHARGES:

 

S.No.

Charge

ID

Date of Charge Creation/

Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10461532

02/11/2013

19,000,000.00

UNITED BANK OF INDIA

GOPI KUNJ, PLOT NO. 506, 1ST ROAD, C. D. MARG, KHAR WEST, MUMBAI, MAHARASHTRA - 400052, INDIA

B90058694

2

90145173

11/05/2004

1,500,000.00

THE BHARAT CO-OP. BANK LIMITED

ANDHERI BRANCH; B-28; MI.E. SANJAY BUILDING NO. 5, M. VASANJI ROAD; MAROL; ANDHERI (EAST), MUMBAI,
MAHARASHTRA - 400059, INDIA

-

3

90141294

11/05/2004

2,100,000.00

THE BHARAT CO-OP. BANK LIMITED

ANDHERI BRANCH; B-28; MI.E. SANJAY BUILDING NO. 5,
M. VASANJI ROAD; MAROL; ANDHERI (EAST), MUMBAI,
MAHARASHTRA - 400059, INDIA

-

 

 

FIXED ASSETS:

 

·         Computers

·         Office Equipment

·         Furniture and Fixtures

·         Vehicles (Cars)

·         Mobile

·         Plant and Machinery

 

 

 


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 : 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.62.28

UK Pound

1

Rs.103.67

Euro

1

Rs.85.18

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

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

4

--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 POINTS43

 

 

--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

 

45

 

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.