MIRA INFORM REPORT

 

 

Report Date :

29.10.2014

 

IDENTIFICATION DETAILS

 

Name :

SMAART FIRE PROTECTION PRIVATE LIMITED

 

 

Registered Office :

Office No. 439, Kailash Plaza Building, Vallabh Baug Lane, Ghatkopar (East), Mumbai – 400077, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

31.05.2010

 

 

Com. Reg. No.:

11-03556

 

 

Capital Investment / Paid-up Capital :

Rs. 2.500 Millions

 

 

CIN No.:

[Company Identification No.]

U29254MH2010PTC203556

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS69640E

 

 

PAN No.:

[Permanent Account No.]

AAOCS6231N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Supplier of High Technology and Sophisticated Fire Fighting Systems, Equipments and Safety Items.

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (52)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a fine track record.

 

Financial position of the company seems to be decent.

 

Trade relations are fair. Business is active. Payment terms are regular and as per commitments.

 

The company can be considered normal 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 wilfully 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 DECLINED BY

 

Name :

Mr. Nilesh Pranlal Shah

Designation :

Director

Contact No.:

91-9687611398

Date :

28.10.2014

 

 

LOCATIONS

 

Registered Office :

Office No. 439, Kailash Plaza Building, Vallabh Baug Lane, Ghatkopar (East), Mumbai – 400077, Maharashtra, India

Tel. No. :

Not Available

Fax No. :

Not Available

E-Mail :

smaartfire@gmail.com

info@smaatfire.com

npshah2912@yahoo.com

vfcplbaroda@vimalfire.com 

 

 

Head Office/ Factory :

Shed No.858/1, GIDC Industrial Estate, Near ABB Goods Gate, Makarpura, Vadodara – 390010, Gujarat, India

Tel. No.:

91-265-2655468

Fax No.:

91-265-2655431

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Kiritbhai Chhaganbhai Patel

Designation :

Whole-Time Director

Address :

Village Palaswada, Taluka Dabhoi, District Vadodara - 391107, Gujarat, India

Date of Birth/Age :

01.06.1961

Date of Appointment :

31.05.2010

DIN No. :

01035940

 

 

Name :

Mr. Nilesh Pranlal Shah

Designation :

Whole-time Director

Address :

Kathiawar Building, Sama Road, Opposite Kalyan Hall, Vadodara - 390008, Gujarat, India

Date of Birth/Age :

11.03.1956

Date of Appointment :

31.05.2010

DIN No. :

02898389

 

 

Name :

Mr. Vijaykumar Jayantilal Vyas

Designation :

Director

Address :

FF-104, Vardhaman Apartment, B/H Geeta Mandir, Chunawala Estate, Pratapnagar, Vadodara - 390004, Gujarat, India

Date of Birth/Age :

01.06.1961

Date of Appointment :

23.07.2010

DIN No. :

01035743

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Kiritbhai Chhaganbhai Patel

3300

1.32

Nilesh Pranlal Shah

3400

1.36

Vijaykumar Jayantilal Vyas

300

0.12

Vijay Manilal Shah

243000

97.20

Total

250000

100.00

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Supplier of High Technology and Sophisticated Fire Fighting Systems, Equipments and Safety Items.

 

 

Brand Name:

“VISHAL FIRE PROTECTION EQUIPMENT”

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

·         Bank of India, Ellora Park (C & P) Branch, Ellora Park, Vadodara - 390023, Gujarat, India

 

IDBI Bank Limited

 

Union Bank of India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shah and Kadam

Chartered Accountants

Address :

2-Gf, Deep Chamber, Mahajan Gali No. 2, Raopura, Vadodara – 390001, Gujarat, India

Tel. No. :

91-265-2314415/ 6535757

Income-tax PAN of auditor or auditor's firm :

AAYFS5501J

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250,000

Equity Shares

Rs.10/- each

Rs. 2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250,000

Equity Shares

Rs.10/- each

Rs. 2.500 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

2.500

2.499

2.499

(b) Reserves & Surplus

44.229

12.572

3.994

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.050

0.051

0.051

Total Shareholders’ Funds (1) + (2)

46.779

15.122

6.544

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

34.575

22.188

12.147

(b) Deferred tax liabilities (Net)

0.821

0.850

0.205

(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)

35.396

23.038

12.352

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

213.476

30.364

79.485

(c) Other current liabilities

0.237

0.055

0.165

(d) Short-term provisions

16.842

3.882

1.684

Total Current Liabilities (4)

230.555

34.301

81.334

 

 

 

 

TOTAL

312.730

72.461

100.230

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.994

12.043

4.971

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

10.994

12.043

4.971

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.032

0.000

0.000

(b) Inventories

39.860

14.583

26.414

(c) Trade receivables

212.738

7.663

50.713

(d) Cash and cash equivalents

23.970

20.223

8.963

(e) Short-term loans and advances

24.568

6.323

2.817

(f) Other current assets

0.568

11.626

6.352

Total Current Assets

301.736

60.418

95.259

 

 

 

 

TOTAL

312.730

72.461

100.230

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

457.937

158.146

90.550

 

 

Other Income

4.556

1.488

0.477

 

 

TOTAL                                     (A)

462.493

159.634

91.027

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

375.942

96.464

99.360

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(7.293)

17.293

(23.860)

 

 

Employees benefits expense

5.853

4.532

0.863

 

 

Other expenses

33.222

22.634

7.792

 

 

TOTAL                                     (B)

407.724

140.923

84.155

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

54.769

18.711

6.872

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

5.975

4.207

0.834

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                               (E)

48.794

14.504

6.038

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.837

1.683

0.247

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                 (G)           

46.957

12.821

5.791

 

 

 

 

 

Less

TAX                                                                  (H)

15.300

4.242

1.797

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

31.657

8.579

3.994

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

53.174

53.174

0.326

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

126.63

34.33

15.98

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

6.84

5.37

4.39

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

10.25

8.11

6.40

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

15.02

17.69

5.78

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.00

0.85

0.88

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.74

1.47

1.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.31

1.76

1.17

 

 

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

2.499

2.499

2.500

Reserves & Surplus

3.994

12.572

44.229

Share Application money pending allotment

0.051

0.051

0.050

Net worth

6.544

15.122

46.779

 

 

 

 

long-term borrowings

12.147

22.188

34.575

Short term borrowings

0.000

0.000

0.000

Total borrowings

12.147

22.188

34.575

Debt/Equity ratio

1.856

1.467

0.739

 

 

 

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

90.550

158.146

457.937

 

 

74.650

189.566

 

 

 

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

90.550

158.146

457.937

Profit

3.994

8.579

31.657

 

4.41%

5.42%

6.91%

 

 

 

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

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

 

 

CURRENT MATURITIES OF LONG TERM DEBTS: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10283975

07/08/2013 *

75,000,000.00

BANK OF INDIA

ELLORA PARK (C & P) BRANCH, ELLORA PARK, VADODARA, GUJARAT - 390023, INDIA

B82745738

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and Advance from Related Parties

 

 

- From Directors

 

 

Kirtibhai C. Patel

15.932

12.107

Vijay Vyas

14.393

10.081

Nilesh Vyas

4.250

0.000

Total

34.575

22.188

 

 

CHANGE OF ADDRESS

 

The registered office of the company has been shifted from 304/B/4, Lokgaurav Hariyaki Village, Main LBS Marg, Vikhroli (West), Mumbai – 400079, Maharashtra, India to the present address w.e.f. 26.03.2012

 

 

BUSINESS OPERATIONS

 

During the year, the company has achieved sales of Rs. 457.937 Millions as against Rs. 158.146 Millions in the previous year and earned net profit of Rs. 31.657 Millions as against Rs. 8.579 Millions. The company hopes better results in the current year too.

 

 

FIXED ASSETS

 

·         Plant and Machinery

Air Compressor Machine

Air Conditioners

CC TV Camera

Computer

Cut off Machine

Drill Machine

Duro Vehicle

Electric Installation

Freez

Furniture and Fixture

Goodwill

Grinder

Hydrotest Pump and Tools

Tools and Spares

Mobile Phones

Welding Machine


 

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.61.35

UK Pound

1

Rs.98.93

Euro

1

Rs.77.92

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

52

 

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.