MIRA INFORM REPORT

 

 

Report Date :

24.06.2014

 

IDENTIFICATION DETAILS

 

Name :

INSPIRA ENTERPRISE INDIA PRIVATE LIMITED

 

 

Registered Office :

Unit No. 23, Level-2, Kalptaru Square, Kondivita Lane, Ram Krishna Mandir Road, Andheri (East), Mumbai - 400059, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

01.10.2008

 

 

Com. Reg. No.:

11-187215

 

 

Capital Investment / Paid-up Capital :

Rs. 60.436 Millions

 

 

CIN No.:

[Company Identification No.]

U40109MH2008PTC187215

 

 

PAN No.:

[Permanent Account No.]

AABCI9669R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of Networking Equipments.

 

 

No. of Employees :

100 (Approximately)

 

 

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 1400000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is established company having satisfactory track record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

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

 

The company can be considered for business dealings at usual trade terms and condition.

 

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before. A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two. While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

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. Jeetendra 

Designation :

Finance Department

Contact No.:

91-22-40569999 / 9915

Date :

24.06.2014

 

 

LOCATIONS

 

Registered Office :

Unit No. 23, Level-2, Kalptaru Square, Kondivita Lane, Ram Krishna Mandir Road, Andheri (East), Mumbai - 400059, Maharashtra, India  

Tel. No.:

91-22-40569999 / 9915

Fax No.:

91-22-40569966

E-Mail :

chetan.bhatt@inspira.co.in

manish.sane@inspira.co.in

 

 

Branch Office :

New Delhi:

Unit No. 006-A, Ground Floor, Copia Corporate Suites, Plot No. 9, Jasola District Centre, New Delhi-110076, India

Tel No.: 91-11-40576283

 

Bangalore:

Unit No. 404, 4th Floor, Prestige Meridian-1, # 29, M.G. Road, Bangalore-560001, Karnataka, India

Tel No.: 91-80-40904794

 

Hyderabad:

Regus Mid-Town, 1st Floor, Mid Town Plaza, Road No. 1, Banjara Hills, Hyderabad-500033, Andhra Pradesh, India

 

Kolkata:

Ganapati Park, Block “D”, Flat 2X, AH-51, Krishnapur Road, Samarpalli, Ghoshpara, Kestopur, Kolkata-700102,West Bengal, India

 

 

DIRECTORS

 

As on: 25.09.2013

 

Name :

Mr. Chetan Prakash Jain

Designation :

Director

Address :

Manju Villa, 26, Vithal Nagar, Co-operative Society, JVPD, Vile Parle (West), Mumbai-400049, Maharashtra, India

Date of Birth/Age :

21.02.1977

Date of Appointment :

01.10.2008

Din No.:

00183390

 

 

Name :

Mr. Prakash Bhurmal Jain

Designation :

Director

Address :

Manju Villa, 26, Vithal Nagar, Co-operative Society, JVPD, Vile Parle (West), Mumbai-400049, Maharashtra, India

Date of Birth/Age :

11.02.1951

Date of Appointment :

01.10.2008

PAN No.:

AGNPJ6672N

Din No.:

00482154

 

 

Name :

Mr. Vishal Prakash Jain

Designation :

Director

Address :

Manju Villa, 26, Vithal Nagar, Co-operative Society, JVPD, Vile Parle (West), Mumbai-400049, Maharashtra, India

Date of Birth/Age :

15.03.1984

Date of Appointment :

14.05.2010

Din No.:

02991811

 

 

KEY EXECUTIVES

 

Name :

Mr. Jeetendra 

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 25.09.2013

 

Names of Shareholders

 

No. of Shares

Prakash Bhurmal Jain

 

3450000

Chetan Prakash Jain

 

50000

Manjula Prakash Jain

 

1100000

P.M. Investments Limited, Mauritius

 

1443565

 

 

 

TOTAL

 

6043565

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 25.09.2013

 

Category

 

Percentage

 

 

 

Bodies corporate

 

23.89

Directors or relatives of directors

 

76.11

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of Networking Equipments.

 

 

Products :

Product Description

Item Code

 

NETWORK ACC ESS CONTROLLERS

84733091

 

 

Imports :

 

Products :

  • NETWORK ACC ESS CONTROLLERS

Countries :

  • China
  • Korea
  • Taiwan
  • Singapore
  • Russia

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

 

GENERAL INFORMATION

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

  • Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai-400018, Maharashtra, India
  • HDFC Bank Limited, Mumbai, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Term loans from banks

254.170

0.000

 

 

 

Total

254.170

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Lodha and Company

Chartered Accountants

Address :

6, Karim Chambers, 40, A, Doshi Marg (Hamam Street), Fort, Mumbai – 400001, Maharashtra, India

PAN No.:

AABFL1894Q

 

 

Subsidiary:

Inspira Biometrics Private Limited

 

 

Associates :

  • Iproject Networks Private Limited
  • I2I Telesource Private Limited
  • Realty Finance and Leasing Private Limited
  • Adora Energy Private Limited
  • Dante Energy Private Limited
  • Inspira IT Products Private Limited
  • National Telecom of India Limited

 

 

CAPITAL STRUCTURE

 

As on: 25.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6500000

Equity Shares

Rs.10/- each

Rs. 65.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6043565

Equity Shares

Rs.10/- each

Rs. 60.436 Millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

60.436

60.436

60.436

(b) Reserves & Surplus

291.610

258.509

239.824

(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)

352.046

318.945

300.260

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

1.312

1.267

1.158

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.407

1.577

0.000

Total Non-current Liabilities (3)

3.719

2.844

1.158

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

380.890

147.430

88.000

(b) Trade payables

1655.193

50.485

58.291

(c) Other current liabilities

255.380

4.408

10.896

(d) Short-term provisions

0.009

0.000

0.905

Total Current Liabilities (4)

2291.472

202.323

158.092

 

 

 

 

TOTAL

2647.237

524.112

459.510

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

41.232

46.151

51.482

(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

11.813

11.128

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

13.457

13.650

11.561

(e) Other Non-current assets

2.038

0.449

0.216

Total Non-Current Assets

68.540

71.378

63.259

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

114.990

130.935

107.670

(c) Trade receivables

1293.028

223.222

173.007

(d) Cash and cash equivalents

205.694

28.316

42.649

(e) Short-term loans and advances

960.181

58.067

39.744

(f) Other current assets

4.804

12.194

33.181

Total Current Assets

2578.697

452.734

396.251

 

 

 

 

TOTAL

2647.237

524.112

459.510

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

Other Income

 

 

 

 

TOTAL

2102.527

930.729

1117.168

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

2050.580

902.313

1078.375

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

51.947

28.416

38.793

 

 

 

 

 

Less

TAX

18.846

9.731

17.158

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

33.101

18.685

21.635

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Commission Income

 NA

0.129

5.031

 

TOTAL EARNINGS

NA

0.129

5.031

 

 

 

 

 

 

IMPORTS

 

 

 

 

Trader goods

 NA

19.105

563.092

 

TOTAL IMPORTS

NA

19.105

563.092

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.48

3.09

4.51

 

 

Expected Sales (2013-2014): Rs. 3540.000 Millions

 

The above information has been parted by Mr. Jeetendra 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.57

2.01

1.93

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.97

5.53

8.44

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.09

0.12

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.08

0.46

0.29

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.12

2.24

2.51

 

 

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

60.436

60.436

60.436

Reserves & Surplus

239.824

258.509

291.610

Net worth

300.260

318.945

352.046

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

88.000

147.430

380.890

Total borrowings

88.000

147.430

380.890

Debt/Equity ratio

0.293

0.462

1.082

 

 

 

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)

Sales

1117.168

930.729

2102.527

 

 

(16.689)

125.901

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

1117.168

930.729

2102.527

Profit

21.635

18.685

33.101

 

1.94%

2.01%

1.57%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: 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 three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

--

14]

Estimation for coming financial year

Yes

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)

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Loans and advances from related parties

126.720

147.430

 

 

 

Total

126.720

147.430

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10285907

24/01/2013 *

500,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA

B67999326

 

* Date of charge modification

 

FIXED ASSETS:

 

  • Office Equipments
  • Computer
  • Vehicles
  • Furniture and Fixtures
  • Leasehold Improvement

 


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. 60.19

UK Pound

1

Rs. 102.56

Euro

1

Rs. 81.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

KAR 

 

 

Report Prepared by :

DPH

 


 

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

5

--LIQUIDITY

1~10

5

--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

YES

--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.