MIRA INFORM REPORT

 

 

Report No. :

317653

Report Date :

16.04.2015

 

IDENTIFICATION DETAILS

 

Name :

SOLUTIONS INDIA SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

101, Kaatyani Business Centre, CTS Plot No.83/C, M.I.D.C., Off Mahakali Caves Road, Andheri (East), Mumbai – 400 093, Maharashtra

Tel. No. :

91-22-66924499

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.03.1997

 

 

Com. Reg. No.:

11-106468

 

 

Capital Investment / Paid-up Capital :

Rs. 0.625 Million

 

 

CIN No.:

[Company Identification No.]

U32109MH1997PTC106468

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of NEC Visual Systems and Supporting Products also Providing Maintance Services

 

 

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

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an 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. Payments 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.

 

 

EXTERNAL AGENCY RATING

 

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 :

Ms. Jaisala

Designation :

Accounts Executive

Contact No.:

91-22-66494444

Date :

15.03.2015

 

 

LOCATIONS

 

Registered Office/ Head Office :

101, Kaatyani Business Centre, CTS Plot No.83/C, M.I.D.C., Off Mahakali Caves Road, Andheri (East), Mumbai – 400 093, Maharashtra, India 

Tel. No.:

91-22-66924499/ 66989781/ 82/ 83/ 84

Hotline No.: 91-22-66494488

Fax No.:

91-22-66494444/ 66494400

E-Mail :

jaisala.w@sispl.co.in 

info@sispl.co.in
support@sispl.co.in

ali.s@sispl.co.in

mum.service@sispl.co.in

mum.sales@sispl.co.in

projects@sispl.co.in

jessyindia25@gmail.com

Website :

http://www.sispl.co.in

Area :

2500 sq. ft.

Location :

Owned

Locality :

Commercial

 

 

Branch Office :

Located at:

 

·         Delhi

·         Chennai

·         Pune

·         Kolkata

·         Ahmedabad

·         Hyderabad

·         Bangalore

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Trilokinath S. Rastoji

Designation :

Director

Address :

33-C, Kanyakumari, Sir M.V. Road, Andheri (East), Mumbai – 400 069, Maharashtra, India

Date of Birth/Age :

12.01.1935

Date of Appointment :

11.03.1997

Din No.:

00275790

 

 

Name :

Mr. Punit T. Rastoji

Designation :

Director

Address :

33-C, Kanyakumari, Sir M.V. Road, Andheri (East), Mumbai – 400 069, Maharashtra, India

Date of Birth/Age :

14.11.1971

Date of Appointment :

11.03.1997

Din No.:

00275814

 

 

Name :

Jaimala T. Rastoji

Designation :

Director

Address :

33-C, Kanyakumari, Sir M.V. Road, Andheri (East), Mumbai – 400 069, Maharashtra, India

Date of Birth/Age :

09.07.1943

Date of Appointment :

11.03.1997

Din No.:

00275849

 

 

KEY EXECUTIVES

 

Name :

Ms. Jaisala

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Jaimala T. Rastosji

18500

29.60

Punit T. Rastogi

26500

42.40

Trilokinath S. Rastogi

12500

20.00

Trilokinath Rastogi (HUF)

2500

4.00

Dharini Rastogi

2500

4.00

Total

62500

100.00

 

 

As on 30.09.2015

 

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 :

Trader and Importer of NEC Visual Systems and Supporting Products also Providing Maintance Services

 

 

Products :

Product Description

 

ITC Code

Display Devices Flact Panel Monitor

847120

 

 

·         Projectors

·         A/V Conferencing

·         LCD and Plasma

·         Visualizers

·         Projection Screens

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

  • Finished Goods

Countries :

  • Singapore
  • Hong Kong
  • USA

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS: Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

NEC India Private Limited, New Delhi

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

End Users and OEMs

 

Reference :

L&T Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

  • Godrej Limited
  • Wipro
  • CMC Limited

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Banker Name

HDFC Bank Limited

Branch Address

HDFC Bank House, Senapati Bapat Marg,  Lower Parel (West), Mumbai – 400 013, 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)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Banker Name

Union Bank of India

Branch Address

Andheri East Branch, Mayani Manor, Sir, M.V. Road, Andheri (East), Mumbai – 400 069, 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)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Term Loans

 

 

HDFC Bank Limited

0.787

3.634

 

 

 

SHORT TERM BORROWINGS

 

 

Cash and Credit facilities from HDFC Bank Limited

12.417

4.782

Total

13.204

8.416

 

 

 

Auditors :

 

Name :

B.L. Agarwal and Associates

Chartered Accountants

Address :

14/16, Popatwadi, 1st Floor, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India

Tel. No.:

91-22-22094448/ 22053722

E-Mail :

agarwalbl@gmail.com

PAN No. :

AABPA3525H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises in which Directors/ KMP or relatives exercise significant influence :

  • Solution India Services
  • T & K
  • T.N.R. Consultants
  • Value Resources
  • Value E Products Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

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

 

 

 

 

62500

Equity Shares

Rs.10/- each

Rs. 0.625 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.625

0.625

0.625

(b) Reserves & Surplus

87.857

81.100

74.360

(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)

88.482

81.725

74.985

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.616

10.441

13.661

(b) Deferred tax liabilities (Net)

4.209

4.098

3.897

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.444

0.400

0.282

Total Non-current Liabilities (3)

8.269

14.939

17.840

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

12.417

4.782

10.999

(b) Trade payables

20.523

22.974

19.213

(c) Other current liabilities

6.150

5.709

7.653

(d) Short-term provisions

8.377

4.378

6.779

Total Current Liabilities (4)

47.467

37.843

44.644

 

 

 

 

TOTAL

144.218

134.507

137.469

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

32.922

34.033

50.552

(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

16.742

16.742

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

1.064

1.623

1.998

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

50.728

52.398

52.550

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.113

(b) Inventories

30.389

29.263

38.712

(c) Trade receivables

46.382

37.177

36.623

(d) Cash and cash equivalents

4.450

2.995

1.647

(e) Short-term loans and advances

12.175

12.543

7.824

(f) Other current assets

0.094

0.131

0.000

Total Current Assets

93.490

82.109

84.919

 

 

 

 

TOTAL

144.218

134.507

137.469

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

150.105

118.050

135.501

 

Other Income

36.919

39.776

34.242

 

TOTAL

187.024

157.826

169.743

 

 

 

 

 

Less

TOTAL EXPENSES

 NA

NA 

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 NA

NA 

 NA

 

 

 

 

 

Less

TAX

 NA

NA 

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

6.757

6.739

9.953

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Commission

5.303

16.244

8.694

 

Sale of Goods

0.295

0.000

0.000

 

Contribution for Exhibition Expenses

0.288

0.000

0.000

 

TOTAL EARNINGS

5.886

16.244

8.694

 

 

 

 

 

 

VALUE OF IMPORTS ON C.I.F. BASIS

39.803

15.261

13.261

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

108.12

107.83

159.25

 

Expected Sales (2014-2015) : Rs. 300.000 Million

 

The above information has been parted by Mr. Jaisala

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

4.50

5.71

7.35

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

124.60

133.69

125.27

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

146.71

134.02

123.48

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

2.11

1.93

2.26

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.18

0.19

0.33

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.97

2.17

1.90

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.625

0.625

0.625

Reserves & Surplus

74.360

81.100

87.857

Net worth

74.985

81.725

88.482

 

 

 

 

long-term borrowings

13.661

10.441

3.616

Short term borrowings

10.999

4.782

12.417

Total borrowings

24.660

15.223

16.033

Debt/Equity ratio

0.329

0.186

0.181

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

135.501

118.050

150.105

 

 

(12.879)

27.154

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

135.501

118.050

150.105

Profit

9.953

6.739

6.757

 

7.35%

5.71%

4.50%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS

 

Particulars

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

31.03.2012

(Rs. In Million)

Current maturities of long term debts

2.820

2.434

3.888

Total

2.820

2.434

3.888

 

 

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

Yes

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

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

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

Term Loans

0.410

0.648

Deposits

2.000

2.000

Loans and advances from related parties

0.419

4.159

Total

2.829

6.807

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10287926

24/06/2014 *

16,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

C20723961

2

10107886

12/03/2008

20,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

A39800446

3

10107965

31/01/2008

20,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA

A39945266

* Date of charge modification

 

 

FIXED ASSETS

 

·         Buildings - Premises

·         Plant and Machinery - Computers

·         Furniture and Fixtures

·         Vehicles - Motor Car

·         Office Equipments

·         Fax Machine

·         Mobile Phones

·         Electrical Installation

·         CC Camera

·         Conference Room Equipment

·         Air Conditioner

 


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. 62.40

UK Pound

1

Rs. 92.15

Euro

1

Rs. 66.48

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

TRU


 

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

--PROFITABILITY

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

NO

--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.