MIRA INFORM REPORT

 

 

Report Date :

28.03.2014

 

IDENTIFICATION DETAILS

 

Name :

TEAM ONE ARCHITECTS (INDIA) PRIVATE LIMITED

 

 

Registered Office :

Plot No.29, 3rd Floor, Amba Bhavan, Sion Circle, Sion (East), Mumbai – 400022, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

13.06.2001

 

 

Com. Reg. No.:

11-132325

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U36101MH2001PTC132325

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT07526B

 

 

PAN No.:

[Permanent Account No.]

AABCT4295Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of provide the Architect and Interior Services.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 220000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Management has reported a dip in its sales revenue as well as net profitability during 2013.

 

However, trade relations are fair. Business is active. Payment terms are reported as usually correct.

 

In view of reputed client base, the subject can be considered for business dealings 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

 

India’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

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. Rajendra Jain

Designation :

Chartered Accountant

Contact No.:

91-22-26580052

Date :

27.03.2014

 

 

LOCATIONS

 

Registered Office :

Plot No.29, 3rd Floor, Amba Bhavan, Sion Circle, Sion (East), Mumbai – 400022, Maharashtra, India

Tel. No.:

91-22-26580052

Fax No.:

91-22-24044949

E-Mail :

accounts@team1architects.com

 

 

DIRECTORS

 

AS ON 28.09.2013

 

Name :

Mr. Bhaskar Sambhashio Yamsanwar

Designation :

Director

Address :

Lane E-1, Plot No.194, Sector No.8, Vashi, Navi Mumbai, Maharashtra, India

Date Of Birth/Age :

11.03.1946

Date Of Appointment :

05.07.2001

DIN No.:

00308009

 

 

Name :

Mrs. Jyoti Bhaskar Yamsanwar

Designation :

Director

Address :

Lane E-1, Plot No.194, Sector No.8, Vashi, Navi Mumbai, Maharashtra, India

Date Of Birth/Age :

22.02.1952

Date Of Appointment :

21.05.2012

DIN No.:

00308087

 

 

Name :

Mrs. Rupali Parish Kapse

Designation :

Director

Address :

39/5, Sector No.6, Vashi, Navi Mumbai, Maharashtra, India

Date Of Birth/Age :

26.03.1976

Date Of Appointment :

07.04.2002

DIN No.:

01118241

 

 

Name :

Mr. Aditya Bhaskar Yamsanwar

Designation :

Director

Address :

Lane E-1, Plot No.194, Sector No.8, Vashi, Navi Mumbai, Maharashtra, India

Date Of Birth/Age :

01.07.1976

Date Of Appointment :

01.01.2004

DIN No.:

01516004

 

 

Name :

Mr. Parish Shankar Kapse

Designation :

Director

Address :

39/5, Sector No.6, Vashi, Navi Mumbai, Maharashtra, India

Date Of Birth/Age :

01.07.1976

Date Of Appointment :

13.06.2001

DIN No.:

01111050

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajendra Jain

Designation :

Chartered Accountant

 

 

MAJOR SHAREHOLDERS

 

AS ON 28.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Jyoti Bhaskar Yamsanwar

1000

10.00

Parish Shankar Kapse

4500

45.00

Aditya Bhaskar Yamsanwar

4500

45.00

Total

10000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 28.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of provide the Architect and Interior Services.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

ICICI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Vehicle Loans

 

 

From BMW Financial Services

4.013

6.354

From ICICI Bank

(Secured against hypothecation of vehicles and Director’s personal guarantee)

4.656

0.000

 

 

 

Total

8.669

6.354

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

R. I. Jain and Company

Chartered Accountants

Address :

B-701, Building No.29, Near Central Bank, Kher Nagar, Bandra (East), Mumbai – 400051, Maharashtra, India

Tel. No.:

91-22-26580052 / 26580074

E-Mail :

rijainca@gmail.com

Website :

www.rijainca.com

PAN No.:

AACPJ8302J

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

Rs.10/- each

Rs.1.000 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

56.279

48.556

35.252

(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)

56.379

48.656

35.352

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

18.669

6.354

0.000

(b) Deferred tax liabilities (Net)

0.000

0.029

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)

18.669

6.383

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

65.283

95.080

31.264

(c) Other current liabilities

28.755

13.482

17.942

(d) Short-term provisions

30.911

29.222

32.272

Total Current Liabilities (4)

124.949

137.784

81.478

 

 

 

 

TOTAL

199.997

192.823

116.830

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

19.779

16.883

9.752

(ii) Intangible Assets

17.312

17.312

17.312

(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

2.000

2.000

2.000

(c) Deferred tax assets (net)

0.486

0.000

0.035

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

39.577

36.195

29.099

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.440

13.758

8.459

(c) Trade receivables

44.923

59.163

17.993

(d) Cash and cash equivalents

57.680

42.240

33.469

(e) Short-term loans and advances

55.377

41.467

27.810

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

160.420

156.628

87.731

 

 

 

 

TOTAL

199.997

192.823

116.830

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

 

 

 

 

 

Other Income

 

 

 

 

 

TOTAL                                        

444.526

636.759

215.781

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

TOTAL                                        

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

26.300

40.010

17.601

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION        

5.795

3.319

2.201

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX    

20.505

36.691

17.601

 

 

 

 

 

 

TAX                                                     

7.500

11.700

5.728

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

13.534

24.926

11.873

 

 

 

 

 

 

Earnings Per Share (Rs.)

1353.40

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

3.04

3.91

5.50

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.38

19.23

15.33

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.36

0.75

0.50

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.33

0.13

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.28

1.14

1.08

 

 

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

35.252

48.556

56.279

Net worth

35.352

48.656

56.379

 

 

 

 

long-term borrowings

0.000

6.354

18.669

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

6.354

18.669

Debt/Equity ratio

0.000

0.131

0.331

 

 

 

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

215.781

636.759

444.526

 

 

195.095

-30.189

 

 

 

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

215.781

636.759

444.526

Profit

11.873

24.926

13.534

 

5.50%

3.91%

3.04%

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

               

CURRENT MATURITY OF LONG TERM DEBT IS 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

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

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

 

 

CORPORATE INFORMATION:

 

Subject incorporated under companies act 1956 as on June 13, 2001, having registered office at Level-3, Plot No.29, Amba Bhavan, Sion Circle, Sin (East), Mumbai – 400022 has established in India and the main objective of company is to provide the architect and interior services.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

From Related Parties

10.000

0.000

 

 

 

Total

10.000

0.000

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Buildings

·         Computers

·         Books and Periodicals

·         Furniture and Fixture

·         Vehicle

·         Motor Car

·         Copyrights

·         Patents

 

 


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.60.13

UK Pound

1

Rs.99.65

Euro

1

Rs.82.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

NKT

 


 

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

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

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

 

47

 

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.