MIRA INFORM REPORT

 

 

Report Date :

14.11.2014

 

IDENTIFICATION DETAILS

 

Name :

SWAN SOLUTIONS AND SERVICES PRIVATE LIMITED

 

 

Registered Office :

403-406, 4th Floor, Twin Complex, Phase – I, Marol, Maroshi Road, Opposite, Marol Fire Brigade, Andheri, (East), Mumbai – 400059, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

26.05.1995

 

 

Com. Reg. No.:

11-088807

 

 

Capital Investment / Paid-up Capital :

Rs.0.300 Million

 

 

CIN No.:

[Company Identification No.]

U32200MH1995PTC088807

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS21029B

 

 

PAN No.:

[Permanent Account No.]

AABCS4048N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Information Technology Solutions

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating takes into consideration company’s sound financial risk profile and fair profitability levels of the company.

 

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 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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that it had willfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

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

 

Name :

Mr. Vishwas More

Designation :

Finance Manager

Contact No.:

91-22-67718011

Date :

13.11.2014

 

 

LOCATIONS

 

Registered/ Head Office :

403-406, 4th Floor, Twin Complex, Phase – I, Marol, Maroshi Road, Opposite, Marol Fire Brigade, Andheri, (East), Mumbai – 400059, Maharashtra, India

Tel. No.:

91-22-67718011/ 67718000/ 23441352 / 67718031

Fax No.:

91-22-67718080/ 23438552

E-Mail :

info@swansol.com

vishwas@swansol.com

web-sales@swansol.com

Website :

http://www.swansol.com

Area :

1300 Sq. ft.

Location :

Owned

Locality :

Commercial

 

 

Support Centre Office :

11, Currimjee Building, 19 M N Koli Marg, Bhandari Street, Masjid, Mumbai-400003, Maharashtra, India

Tel No.:

91-22-61127000 / 7020

Fax No.:

91-22-61127070

Email :

support@swansol.com

Location :

Rented

 

 

Dubai Office :

PO Box 111248, Dubai – United Arab Emirates

Tel No.:

+9714 359 3570

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Nazmuddin Abidali Sutarwala

Designation :

Director

Address :

332/2, 1st Floor, Honda Mansion, Sir J. J. Road, Byculla (West), Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

02.09.1965

Date of Appointment :

19.06.1995

DIN No.:

00351694

 

 

Name :

Mr. Murtuza Abidali Sutarwala

Designation :

Director

Address :

332/2, 1st Floor, Honda Mansion, Sir J. J. Road, Byculla (West), Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

10.08.1974

Date of Appointment :

19.06.1995

DIN No.:

00351710

 

 

Name :

Mr. Mohammed Abidali Sutarwala

Designation :

Director

Address :

332/2, 1st Floor, Honda Mansion, Sir J. J. Road, Byculla (West), Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

14.01.1963

Date of Appointment :

19.06.1995

DIN No.:

00351718

 

 

Name :

Mrs. Kamal Hiralal Sejpal

Designation :

Director

Address :

Flat No.103, Tower 2B, Siddhachal Phase VI, Thane (West), Mumbai – 400607, Maharashtra, India

Date of Birth/Age :

21.03.1972

Date of Appointment :

01.04.2008

DIN No.:

02275467

 

 

KEY EXECUTIVES

 

Name :

Mr. Vishwas More

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Mohammed Abidali Sutarwala

2400

80.00

Nazmuddin Abidali Sutarwala

300

10.00

Murtuza Abidali Sutarwala

300

10.00

 

 

 

Total

 

3000

100.00

 

 

 

 

AS ON 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Information Technology Solutions

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash and Advance Payment 

 

 

Purchasing :

Cash and Advance Payment 

 

 

GENERAL INFORMATION

 

Suppliers :

--

 

 

Customers :

--

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

·         Axis Bank Limited 

Andheri East Branch, Marol Maroshi Road, Near Fire Brigade, Andheri (East), Mumbai-400059, Maharashtra, India

 

·         Kotak Mahindra Bank Limited

Nariman Point, Mumbai, Maharashtra, India

 

·         UCO Bank

Marol Branch, Andheri, Mumbai, Maharashtra, India

Contact Person: Mr. Sawant

Contact No.: 91-22-29204714 [Continuous Ringing]

 

 

Facilities :

Cash Credit = Rs. 16.000 Millions

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Lakhani and Company

Chartered Accountants

Address :

Hemsharasaka, 19, Gola Lane, Behind Badri Mahal, Fort, Mumbai – 400001, Maharashtra, India

PAN No.:

AAAFL1302L

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.100/- each

Rs.5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000

Equity Shares

Rs.100/- each

Rs.0.300 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

0.300

0.300

0.300

(b) Reserves & Surplus

35.639

29.949

23.321

(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)

35.939

30.249

23.621

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.426

0.392

0.310

(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)

0.426

0.392

0.310

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.022

0.000

0.000

(b) Trade payables

74.970

48.277

54.691

(c) Other current liabilities

7.418

13.796

18.695

(d) Short-term provisions

0.000

0.000

0.113

Total Current Liabilities (4)

82.410

62.073

73.499

 

 

 

 

TOTAL

118.775

92.714

97.430

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.973

7.280

7.809

(ii) Intangible Assets

0.049

0.075

0.070

(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

7.602

5.197

3.960

(e) Other Non-current assets

2.343

0.444

1.442

Total Non-Current Assets

16.967

12.996

13.281

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.429

5.850

3.941

(c) Trade receivables

75.149

54.864

69.156

(d) Cash and cash equivalents

21.905

18.206

10.455

(e) Short-term loans and advances

0.341

0.437

0.561

(f) Other current assets

0.984

0.361

0.036

Total Current Assets

101.808

79.718

84.149

 

 

 

 

TOTAL

118.775

92.714

97.430

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

 

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL TURNOVER

 

542.300

341.100

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

 

5.689

6.628

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

1896.54

2209.34

 

 

 

PARTICULARS

 

 

 

31.03.2011

 

SALES

 

 

 

 

 

TOTAL                                    

 

 

526.121

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

 

 

513.581

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

 

 

12.540

 

 

 

 

 

Less

TAX                                                                 

 

 

3.863

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

 

 

8.677

 

 

 

 

 

 

Earnings Per Share (Rs.)

 

 

2892.27

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

540.000

 

 

 

 

 

The above information has been parted by Mr. Vishwas More (Finance Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

NA

 

NA

12.87

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

 

NA

 

0.53

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.24

1.28

1.14

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

0.300

0.300

0.300

Reserves & Surplus

23.321

29.949

35.639

Net worth

23.621

30.249

35.939

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.022

Total borrowings

0.000

0.000

0.022

Debt/Equity ratio

0.000

0.000

0.001

 

 

 

 

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

526.121

341.100

542.300

 

 

(35.167)

58.986

 

 

 

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

526.121

341.100

542.300

Profit

8.677

6.628

568.900

 

1.65%

1.94%

104.91%

 


 

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

Yes

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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10523414

30/09/2014

44,800,000.00

STANDARD CHARTERED BANK

1ST FLOOR, 270 D N ROAD, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

C24870834

2

10258666

12/09/2012 *

51,000,000.00

UCO BANK

ANDHERI EAST (1550), BRANCH, MAROL MAROSHI ROAD,, 
NEAR FIRE BRIGADE, ANDHERI (EAST), MUMBAI, MAHARASHTRA - 400059, INDIA

B60972148

 

* Date of charge modification

 

 

CURRENT MATURITIES OF LONG TERM DEBT: NOT AVAILABLE

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

SHORT TERM BORROWINGS

 

 

From Banks

0.022

0.000

 

 

 

Total

 

0.022

0.000

 

 

CHANGE OF ADDRESS

 

The Registered office has been shifted from 11 Currimji Building, 19, M N Koli Marg, Mumbai - 400003, Maharashtra, India to the present address w.e.f.16.08.2006.

 

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

 

 

 

Contingent liabilities not provided for:

 

 

Bank Guarantee

2.906

0.256


FIXED ASSETS

 

·         Computers

·         Office Equipment

·         Furniture and Fixture

·         Motor Car

·         Building

·         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. 61.56

UK Pound

1

Rs. 97.10

Euro

1

Rs. 76.61

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

BVA

 


 

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

4

--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

 

44

 

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.