MIRA INFORM REPORT

 

 

Report No. :

316442

Report Date :

08.04.2015

 

IDENTIFICATION DETAILS

 

Name :

ADEPT FLUIDYNE PRIVATE LIMITED

 

 

Registered Office :

Plot No.4, S No.17/1-B, Kothrud Industrial Estate, Kothrud, Pune – 411 038, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

10.08.1983

 

 

Com. Reg. No.:

11-030609

 

 

Capital Investment / Paid-up Capital :

Rs.2.368 Million

 

 

CIN No.:

[Company Identification No.]

U99999MH1983PTC030609

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEMA00301A

 

 

PAN No.:

[Permanent Account No.]

AABCA5165G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is engaged in the business of Manufacturing of Electromechanical Products.

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 30000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The management has failed to file its financial record with government department for the year 2014.

 

The rating is constrained on account of company’s moderate financial risk profile marked by small networth and absence of latest financial information. 

 

However, trade relations are fair. Business is active. Payment terms are reported to be unknown. 

 

The company can be considered for business dealings with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

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. Vinayak Shrinivas Gadre

Designation :

Director

Contact No.:

91-9881478230

Date :

08.04.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No.4, S No.17/1-B, Kothrud Industrial Estate, Kothrud, Pune – 411 038, Maharashtra, India

Tel. No.:

91-20-25431474/ 25441124

Mobile No.:

91-9881478230 (Mr. Vinayak Gadre)

Fax No.:

91-20-25440480

E-Mail :

adept@vsnl.com

Website :

http://www.adeptfluidyne.com

Area :

11000 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Shrinivas Krishnaji Gadre

Designation :

Director

Address :

Sarasvati Niwas, 42, Ideal Colony, Kothrud, Pune - 411 038 , Maharashtra, India

Date of Birth/Age :

10.10.1956

Date of Appointment :

01.10.2008

DIN No.:

00966757

 

 

Name :

Mrs. Padmaja Shrinivas Gadre

Designation :

Director

Address :

Sarasvati Niwas, 42, Ideal Colony, Kothrud, Pune - 411 038 , Maharashtra, India

Date of Birth/Age :

25.04.1958

Date of Appointment :

26.10.1984

DIN No.:

00966712

 

 

Name :

Mr. Vinayak Shrinivas Gadre

Designation :

Director

Address :

Sarasvati Niwas, 42, Ideal Colony, Kothrud, Pune - 411 038 , Maharashtra, India

Date of Birth/Age :

31.08.1984

Date of Appointment :

30.09.2008

DIN No.:

02176448

 

 

KEY EXECUTIVES

 

Name :

Shyamprasad D. Limaye

Designation :

Company Secretory

Address :

32, Nevketan Society, Kothurd, Pune – 411038, Maharashtra, India

Tel. No. (Office):

91-20-25430388

Tel. No. (Residential):

91-20-25230773

Email:

Shyamprasad.limaye@gmail.com

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

 

No. of Shares

Shrinivas Krishnaji Gadre

 

12320

Shrinivas Krishnaji Gadre (HUF)

 

2644

Padmaja Shrinivas Gadre

 

8700

Vinayak Shrinivas Gadre

 

5

Chinmay Shrinivas Gadre

 

6

Total

 

23675

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is engaged in the business of Manufacturing of Electromechanical Products.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • South East Asia
  • Middle East
  • European Countries

 

 

Imports :

 

Products :

Raw Material

Countries :

·         Singapore

·         China

·         Taiwan

·         America

 

 

Terms :

 

Selling :

Cash and Credit (30 days / 60 days / 90 days)

 

 

Purchasing :

Cash and Credit (30 days / 60 days / 90 days)

 

 

GENERAL INFORMATION

 

Supplier :

 

Reference :

  • Jineshwar Steel Centre
  • Electroplus Enterprises
  • Chintamani Electronics
  • J.P. Electronic Devices (India) Private Limited
  • Rajdeep Industrial Products Private Limited
  • Spectra Innovations India Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

End Users, Manufacturers, OEM’s and Dealers

 

·         Siemens Limited 

·         Armax Automation Private Limited

·         Blue Star Limited , Sakinaka

·         Blue Star Limited , Thane

·         Daikin Airconditioning lndia Private Limited

·         ETA Engineering Private Limited, Mumbai

 

Reference :

  • Emerson
  • Alembic
  • Bajaj Hindustan Limited
  • Crompton Greaves Limited
  • Lupin Pharmaceuticals Inc.

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

80 (Approximately)

 

 

Bankers :

 

Bank Name

Bank of Maharashtra

Branch

SSI Branch, 694/2-B, Poonam Plaza, Market Yard Road, Pune – 411037, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Cash Credit : Rs. 4.000 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

 

Secured Loan

31.03.2013

(Rs. in Million)

31.03.2012

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Loan from Bank

 

 

Car loan from ICICI Bank

0.172

0.044

 

 

 

SHORT TERM BORROWINGS

 

 

Loans Payable on demand from banks

[Loans are secured against Hypothecation of Book Debts, Goods & Mortgage of Factory Building]

3.040

3.269

 

 

 

Total

3.212

3.313

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name 1 :

SNDA and Company

Chartered Accountants

Address :

2, Alankar Apartments, S No. 26/14, Near Sakal Sankul, Shivaji Nagar, Pune - 411005, Maharashtra, India

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

24900

Equity Shares

Rs.100/- each

Rs.2.490 Million

100

Preference Shares

Rs.100/- each

Rs.0.010 Million

 

Total

 

Rs.2.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

23675

Equity Shares

Rs.100/- each

Rs.2.368 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

2.368

2.368

2.368

(b) Reserves & Surplus

7.969

4.232

3.594

(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)

10.337

6.600

5.962

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.297

3.743

4.374

(b) Deferred tax liabilities (Net)

0.772

0.694

0.252

(c) Other long term liabilities

0.150

0.150

0.150

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

4.219

4.587

4.776

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3.040

3.279

2.644

(b) Trade payables

4.296

5.703

4.947

(c) Other current liabilities

3.234

2.822

2.720

(d) Short-term provisions

0.781

0.000

0.000

Total Current Liabilities (4)

11.351

11.804

10.311

 

 

 

 

TOTAL

25.907

22.991

21.049

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.286

6.200

6.297

(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

0.398

0.455

0.428

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.684

6.655

6.725

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.287

6.383

5.355

(c) Trade receivables

12.101

9.288

8.183

(d) Cash and cash equivalents

0.049

0.102

0.182

(e) Short-term loans and advances

0.786

0.563

0.604

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

18.223

16.336

14.324

 

 

 

 

TOTAL

25.907

22.991

21.049

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

42.720

30.690

28.201

 

 

Other Income

0.651

0.462

0.462

 

 

TOTAL                                    

43.371

31.152

28.663

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

37.745

30.058

26.597

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

5.626

1.094

2.066

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.304

0.547

0.603

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

5.322

1.624

1.463

 

 

 

 

 

Less

TAX                                                                 

4.790

1.269

1.198

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

0.532

0.355

0.265

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

22.47

14.99

11.19

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

41.000

 

 

 

 

 

Expected Turnover (2014-2015) : Rs. 60.000 Million

 

The above information has been parted by Mr. Vinayak Shrinivas Gadre (Director).

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.25

1.16

0.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

20.54

7.06

6.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.51

0.25

0.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.61

1.06

1.18

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.61

1.38

1.39

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

2.368

2.368

2.368

Reserves & Surplus

3.594

4.232

7.969

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

5.962

6.600

10.337

 

 

 

 

long-term borrowings

4.374

3.743

3.297

Short term borrowings

2.644

3.279

3.040

Total borrowings

7.018

7.022

6.337

Debt/Equity ratio

1.177

1.064

0.613

 

 

 

YEAR-ON-YEAR GROWTH

 

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

28.201

30.690

42.720

 

 

8.826

39.198

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

28.201

30.690

42.720

Profit

0.265

0.355

0.532

 

0.94%

1.16%

1.25%

 

 

 

 

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

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

No

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

 

 

UNSECURED LOAN

 

Particulars 

31.03.2013

(Rs. in Million)

31.03.2012

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Loan From Directors

1.775

2.359

Loan From Other parties

1.350

1.350

 

 

 

Total

3.125

3.709

 

VIEW INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10469575

20/11/2013

13,900,000.00

BANK OF MAHARASHTRA

S.S.I. Branch, 694/2 -B Poonam Plaza, Market Yard Road, Pune, Maharashtra - 411037, India

B93287563

 

 

CORPORATE INFORMATION:

 

Subject was incorporated in India as a Private Limited Company on 10 th August 1983. The Company is engaged in the business of Manufacturing of Electromechanical Products.

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Moulds and Dies

·         Laboratory Equipment

·         Vehicles

·         Building

·         Factory Land

·         Electrification-M/Shop

·         Electrification-Office

·         Flow Lab

·         Car

·         Computer

 

 


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.62.33

UK Pound

1

Rs.92.83

Euro

1

Rs.68.08 

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

30

 

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.