MIRA INFORM REPORT

 

 

Report Date :

17.06.2014

 

IDENTIFICATION DETAILS

 

Name :

ACCELYST SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

Unit No. 601, Wing A, 6th Floor, Floral Deck Plaza, Central MIDC Road, Andheri (East), Mumbai – 400050, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

29.07.2008

 

 

Com. Reg. No.:

11-185202

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2008PTC185202

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA35940C

 

 

PAN No.:

[Permanent Account No.]

AAHCA2192H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in providing sales promotion techniques, solutions and services through internet, web and on-line electronic media.

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (14)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of ACCELYST PTE. LIMITED. It is an established company having moderate track record.

 

The company has incurred huge accumulated losses which has eroded networth of the company. Profitability of the company is under pressure.

 

Business is active. Payment terms are slow.

 

The company can be considered for business dealings on safe and secured 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

 

US investment bank Goldman Sachs  has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

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. Kunal Kamtekar

Designation :

Accounts Manager

Contact No.:

91-9867582306

Date :

16.06.2014

 

 

LOCATIONS

 

Registered Office :

Unit No. 601, Wing A, 6th Floor, Floral Deck Plaza, Central MIDC Road, Andheri (East), Mumbai – 400050, Maharashtra, India

Tel. No.:

91-22-40363031 / 40770600

Mobile No.:

91-9867582306 (Mr. Kunal Kamtekar)

Fax No.:

91-22-28291176

E-Mail :

kunal.kamtekar@freecharge.com

chirag.shah@freecharge.com

Website :

www.freecharge.com

www.freecharge.in

 

 

Corporate Office :

Unit No. 2A, 2nd Floor, Vaibhav Chambers, Bandra Kurla Compex, Bandra (East), Mumbai – 400051, Maharashtra, India

 

 

DIRECTORS

 

AS ON 27.09.2013

 

Name :

Mr. Sandeep Tandon

Designation :

Director

Address :

37, Merry Niketan, Mount Mary Road, Bandra (West), Mumbai – 400050, Maharashtra, India

Date of Birth/Age :

17.05.1969

Date of Appointment :

29.07.2008

DIN No.:

00054553

 

 

Name :

Mr. Kunal Naresh Shah

Designation :

Whole-time director

Address :

9, Vitthaldas Road , Bulakhi Das Building , 3rd  Floor , Princess Street, Mumbai – 400002, Maharashtra,  India

Date of Birth/Age :

30.05.1979

Date of Appointment :

29.07.2008

DIN No.:

01653176

 

 

KEY EXECUTIVES

 

Name :

Mr. Kunal Kamtekar

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 27.09.2013

 

Names of Shareholders

 

No. of Shares

 

 

 

Accelyst Pte. Limited, Singapore

 

9999

Tancom Electronics Private Limited, India 

 

1

 

 

 

Total

 

10000

 

AS ON 27.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.99

Bodies corporate

0.01

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in providing sales promotion techniques, solutions and services through internet, web and on-line electronic media.

 

 

Terms :

 

Selling :

Cheque and Online

 

 

Purchasing :

Online

 

 

GENERAL INFORMATION

 

No. of Employees :

80 (Approximately)

 

 

Bankers :

Kotak Mahindra Bank, Andheri (East), Mumbai, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Financial Institutions :

SVB India Finance Private Limited, 84, Free Press House, 215, Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

Tower 3, 27th, 32nd Floor,  India Bulls Finance Centr, Elphinstone Mill Compound S. B. Marg, Elphinstone, Mumbai – 400013, Maharashtra, India

PAN No.:

AACFD4815A

Tel. No.:

91-22-61854000

Fax No.:

91-22-61854501 / 4601

 

 

Holding Company :

Accelyst Pte. Limited, Singapore

 

 

Company over which KMP have a significant influences  :

  • Delta Computer Prints Private Limited
  • S.T. Holding Private Limited
  • Tancome Electronics Private Limited
  • 3G Wireless Communications Private Limited
  • Syrma Technology Private Limited
  • Tandon Information Solutions Private Limited
  • Infinix Services India Private Limited (Formerly Known as Tandon Advance Device Private Limited)
  • Tendon Holdings

 

 

CAPITAL STRUCTURE

 

AS ON 27.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

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

(181.600)

(61.853)

(3.626)

(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)

(181.500)

(61.753)

(3.526)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

265.444

184.969

0.000

(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

2.160

0.707

0.000

Total Non-current Liabilities (3)

267.604

185.676

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

20.119

25.214

15.118

(c) Other current liabilities

1.325

2.981

0.332

(d) Short-term provisions

0.031

0.007

0.000

Total Current Liabilities (4)

21.475

28.202

15.450

 

 

 

 

TOTAL

107.579

152.125

11.924

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.301

5.097

0.097

(ii) Intangible Assets

10.653

2.715

0.437

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

9.540

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

4.747

4.703

0.243

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

21.701

22.055

0.777

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

2.980

3.676

2.253

(d) Cash and cash equivalents

47.253

101.086

3.501

(e) Short-term loans and advances

35.389

24.842

5.393

(f) Other current assets

0.256

0.466

0.000

Total Current Assets

85.878

130.070

11.147

 

 

 

 

TOTAL

107.579

152.125

11.924

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 1100.000

(Approximately)

 NA

 NA

 

Other Income

 NA

 NA

 NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(119.747)

(58.227)

0.412

 

 

 

 

 

Less

TAX

0.000

0.000

0.074

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(119.747)

(58.227)

0.338

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

(61.853)

(3.626)

(3.964)

 

 

 

 

 

 

Balance Carried to the B/S

(181.600)

(61.853)

(3.626)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(11974.69)

 (5822.69)

33.82

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

1150.000

 

The above information has been parted by Mr. Kunal Kamtekar (Accounts Manager).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

(111.31)

(40.84)

3.46

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.660

0.943

(0.117)

 

 

 

 

 

Debt Equity Ratio

 (Total Debt /Networth)

 

(1.46)

(2.99)

0.00

 

 

 

 

 

Current Ratio

 (Current Asset/Current Liability)

 

4.00

4.61

0.72

 

 

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

0.100

0.100

0.100

Reserves & Surplus

(3.626)

(61.853)

(181.600)

Net worth

(3.526)

(61.753)

(181.500)

 

 

 

 

long-term borrowings

0.000

184.969

265.444

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

184.969

265.444

Debt/Equity ratio

0.000

(2.995)

(1.463)

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG TERM DEBTS: 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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last two 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

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

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10435882

03/07/2013

50,000,000.00

SVB INDIA FINANCE PRIVATE LIMITED

84, FREE PRESS HOUSE, 215, NARIMAN POINT, MUMBAI - 400021, MAHARASHTRA, INDIA

B79216347

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

1692902, 7.5 % Non Cumulative Compulsorily Convertible Debentures (CCD)

174.369

0.000

From Holding Company – Towards Issue of Debentures

80.475

174.369

Loans and advances from related parties

10.600

10.600

 

 

 

Total

265.444

184.969

 

 

 

Note :

LONG TERM BORROWINGS

 

Note 1 : Non Cumulative Compulsorily Convertible Debentures

 

Each CCD issued to the Holding Company, when fully converted, In accordance with the terms, entities the holder to 1 equity share of Rs. 10 /- each. The terms of CCD shall be a maximum of 10 years from the date of allotment, i.e. April 24, 2012.

 

The CCD will bear an interest of 7.5 % per annum from the fourth year onwards.

 

Note 2 : Holding Company – Towards Issue of Debentures

 

Subsequent to year end, the company has issued 670625 CCD’s at Rs. 120 /- per CCD to Accelyst Pte. Limited, the Holding Company with the terms similar to the earlier CCD’s issued ass aforesaid.

 

Note 3 : Loans and advances from related parties

 

 Loans from related parties (including interest) are repayable after 5 years.

 

Interest rate on loans is 14% per annum until October 2011 and subsequently no interest is payable on the loans.

 

 

 

ABOUT THE COMPANY

 

The company was incorporated in India on 29th July, 2008 with the main objective provide sales promotion techniques, solutions and services to retailers and manufacturers in India and abroad, through internet, web and on-line electronic media. The company’s operations also involve the recharge of prepaid mobile, direct to home (DTH) and data cards. 

 

FIXED ASSETES:

 

·         Leasehold Improvements

·         Computer

·         Furniture and Fixtures

·         Office Equipments

·         Software

 

 


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.60.01

UK Pound

1

Rs.101.99

Euro

1

Rs.81.25

 

 

INFORMATION DETAILS

 

Information Gathered by :

HTL

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

2

--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

 

14

 

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.