MIRA INFORM REPORT

 

 

Report No. :

335146

Report Date :

04.08.2015

 

IDENTIFICATION DETAILS

 

Name :

INFINITE WATER SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

B1/B2, 7th Floor, 701, Marathon Innova, Ganpatrao Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra

Tel. No.:

91-22-24301725

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.04.2008

 

 

Com. Reg. No.:

11-180918

 

 

Capital Investment / Paid-up Capital :

Rs.70.000 Million

 

 

CIN No.:

[Company Identification No.]

U74999MH2008PTC180918

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCI8898N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Membranes.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (49)

 

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.

 

Rating takes into consideration sound financial risk profile of the company marked by adequate networth base and comfortable gearing in FY 2014.

 

Further company has reported increase in sales turnover and net profit in the year under consideration. Further it has reported strong profit margin.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for normal business dealings with 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

 

Rating Agency Name

CARE

Rating

Long term bank facilities = BBB

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

February 10, 2015

 

Rating Agency Name

CARE

Rating

Short term bank facilities = A3+

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

February 10, 2015

 

 

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 31-03-2013.

 

INFORMATION PARTED BY

 

Name :

Mr. Rajnish

Designation :

Accounts Department

Contact No.:

91-22-30449820

Date :

03.08.2015

 

 

LOCATIONS

 

Registered Office :

B1/B2, 7th Floor, 701, Marathon Innova, Ganpatrao Kadam Marg, Lower Parel, Mumbai – 400013, Maharashtra, India

Tel. No.:

91-22-24301725 / 30449820 / 22-30449700

Fax No.:

91-22-30449714

E-Mail :

mallarlaw@vsnl.net

rajnish@eurekaforbes.com

Website :

www.eurekaforbes.com

Location :

Leased

 

 

Factory :

No. 3946 / 61 / 62, Lal Taptar Industrial Area, Majri Grand, Haridwar Highway, Dehradun, India

Tel. No.:

91-135-2499161/62/63

Fax No.:

91-135-2499159

 

 

DIRECTORS

 

As on 11.06.2014

 

Name :

Mr. Suresh Lal Goklaney

Designation :

Director

Address :

2, Sital Sagar Building, Sital Baug, 64, Walkeshwar Road, Mumbai - 400006, Maharashtra, India

Date of Birth/Age :

06.04.1947

Date of Appointment :

07.04.2008

DIN No.:

00041048

 

 

Name :

Marzin Roomi Shroff

Designation :

Director

Address :

7B Gemfrina, 630, Khareghat Road, Parsi Colony, Dadar, Mumbai - 400014, Maharashtra, India

Date of Birth/Age :

23.09.1965

Date of Appointment :

07.04.2008

DIN No.:

00642613

 

 

Name :

Pierre Frederic Sbabo

Designation :

Director

Address :

22, Buckley Road, Singapore, 309781, Singapore

Date of Appointment :

26.12.2014

DIN No.:

02302983

 

 

Name :

Mr. Mukund Vasudevan

Designation :

Director

Address :

B-5/902 World Spa West, Sector 30, Gurgaon - 122001, Haryana, India

Date of Birth/Age :

24.10.1969

Date of Appointment :

30.09.2011

DIN No.:

05146681

 

 

Name :

Douglas Samuel Douglas Allan Karge

Designation :

Director

Address :

160 Crystal Dr, Hartland, Wisconsin, 53029, , United States Of America

Date of Birth/Age :

28.08.1974

Date of Appointment :

15.03.2013

DIN No.:

06578958

 

 

Name :

Ashu Khanna

Designation :

Director

Address :

201, Bandra Anita Apts, Manvel Gonsalves Road, Bandra West, Mumbai - 400050, Maharashtra, India

Date of Birth/Age :

31.01.1970

Date of Appointment :

04.09.2013

DIN No.:

06693193

 

 

KEY EXECUTIVES

 

Name :

Mr. Vikas Shankar Gaikwad

Designation :

Company Secretary

Address :

4/34, Murabai Chawl, G. D. Ambkar Marg, Gandhi Chowk, Naigaon, Dadar (East), Mumbai - 400014, Maharashtra, India

Date of Birth/Age :

10.01.1988

Date of Appointment :

01.04.2014

PAN No.:

ALVPG1141J

 

 

Name :

Mr. Rajnish

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

As on 11.06.2014

 

Names of Shareholders

No. of Shares

%age holding

Eureka Forbes Limited, India

3500000

50.00

Pentair Global S.ÀR.l., Luxembourg

3500000

50.00

Total

7000000

100.00

 

 

As on 11.06.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Membranes.

 

 

Products :

Product Description

Item Code No. (ITC Code)

RO Membrane

84212190

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Raw Materials

Countries :

USA

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

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 :

Retailers, End Users and OMEs

Reference :

Aquamall Water Solutions 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

 

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

Commercial Branch, NGN Vaidya Marg, Horniman Circle, Fort, Mumbai – 400023, 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 :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loans repayable on demand from banks

20.471

0.000

Total

20.470

0.000

 

Auditors :

 

Name :

BSSR and Company

Chartered Accountants

Address :

Building No 10, 8th Floor, Tower B, DLF Cyber City, Phase II, Gurgaon – 122002, Haryana, India

PAN No.:

AAAFB9852F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Joint venture:

Eureka Forbes Limited, India

 

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

7000000

Equity Shares

Rs.10/- each

Rs.70.000 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

7000000

Equity Shares

Rs.10/- each

Rs.70.000 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

70.000

70.000

70.000

(b) Reserves & Surplus

51.297

8.839

(12.962)

(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)

121.297

78.839

57.038

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.098

0.092

0.057

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.098

0.092

0.057

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

20.471

0.000

24.923

(b) Trade payables

37.400

60.843

58.704

(c) Other current liabilities

1.700

1.116

4.982

(d) Short-term provisions

0.798

0.072

1.281

Total Current Liabilities (4)

60.369

62.031

89.890

 

 

 

 

TOTAL

181.764

140.962

146.985

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

33.022

36.185

42.565

(ii) Intangible Assets

0.000

0.015

0.054

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.037

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

12.625

7.538

1.916

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

45.684

43.738

44.535

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

38.500

39.814

58.772

(c) Trade receivables

69.481

44.137

42.794

(d) Cash and cash equivalents

25.579

12.643

0.204

(e) Short-term loans and advances

2.319

0.630

0.680

(f) Other current assets

0.201

0.000

0.000

Total Current Assets

136.080

97.224

102.450

 

 

 

 

TOTAL

181.764

140.962

146.985

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

Other Income

 

 

 

 

TOTAL

347.969

276.187

143.228

 

 

 

 

 

Less

EXPENSES

300.233

246.965

142.378

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

47.736

29.222

0.850

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

5.656

6.750

8.127

 

 

 

 

 

Less/ Add

PRIOR PERIOD ITEMS

0.240

0.000

 0.000

 

 

 

 

 

 Less/ Add

EXTRAORDINARY ITEMS

0.000

0.000

29.758

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

42.320

22.472

22.481

 

 

 

 

 

Less

TAX

2.863

0.671

0.070

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

39.457

21.801

22.411

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

8.839

(12.962)

(35.373)

 

 

 

 

 

 

Balance Carried to the B/S

48.296

8.839

(12.962)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.63

3.11

3.20

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

500.000

 

The above information has been parted by Mr. Rajnish (Accounts Department).

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

0.000

2.671

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

23.29

15.94

15.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.35

0.29

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.17

0.00

0.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.25

1.57

1.14

 

 

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

70.000

70.000

70.000

Reserves & Surplus

(12.962)

8.839

51.297

Net worth

57.038

78.839

121.297

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

24.923

0.000

20.471

Current Maturities of Long Term Debt

2.671

0.000

0.000

Total borrowings

27.594

0.000

20.471

Debt/Equity ratio

0.484

0.000

0.169

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

143.228

276.187

347.969

 

 

92.830

25.990

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

143.228

276.187

347.969

Profit

22.411

21.801

39.457

 

15.65%

7.89%

11.34%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

----------------------

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

Yes

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

----------------------

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last four years

Yes

27

Reasons for variation <> 20%

----------------------

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

----------------------

33

Market information

----------------------

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

Note:

Registered address has been shifted from the Bhupesh Gupta Bhawan, 85, Sayani Road, Prabhadevi, Dadar (West), Mumbai – 400025, Maharashtra, India to the present address w.e.f. 14.12.2009.

 

 

OPERATIONS

 

During the current year your company has achieved a turnover of Rs.346.060 Million with a sale of 560,562 units of R.O. Membrane as against turnover of Rs.274.470 Million with a sale of 461,073 units in the previous year. The Company registered a growth of 22% in volume and 26% in value turnover as compared to previous year. The Company has recorded an increase in net profit after tax by 81% over previous year i.e. from Rs.21.800 Million in previous year to Rs.39.460 Million. The total reserves of the company stand at Rs.51.300 Million including Capital Reserve Rs.3.000 Million towards the subsidy received from District Industries Centre being towards 15% of the investment made in Plant and Machinery.

 


 

INDEX OF CHARGES

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10210808

05/11/2014 *

40,000,000.00

STATE BANK OF INDIA

COMMERCIAL BRANCH, NGN VAIDYA MARG,, HORNIMAN CIR 
CLE, FORT, MUMBAI - 400023, MAHARASHTRA, INDIA

C35302728

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Plant and Equipment
  • Factory Equipments
  • Furniture and Fixtures
  • Vehicles
  • Office Equipment
  • Computer Equipments
  • Other Equipments
  • Leasehold improvements

 


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 records 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.63.96

UK Pound

1

Rs.99.93

Euro

1

Rs.70.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

7

--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

 

49

 

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.