MIRA INFORM REPORT

 

 

Report No. :

336154

Report Date :

10.08.2015

 

IDENTIFICATION DETAILS

 

Name :

ABHAY INTEGRATED TECHNOLOGIES PRIVATE LIMITED (w.e.f. 21.06.2007)

 

 

Formerly Known As :

ABHAY INTERGRATED TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

68, West Arjun Nagar, Agra – 282 001, Uttar Pradesh

Tel. No.:

91-9997743445 (Mr. Nirmal Kumar Singhal)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.05.2007

 

 

Com. Reg. No.:

20-033353

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 million

 

 

CIN No.:

[Company Identification No.]

U73100UP2007PTC033353

 

 

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 :

Dealer and Distributor of Information Technology (IT) Products.

 

 

No. of Employees :

10 (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 6000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Rating is constrained on account of company’s moderate financial risk profile marked by modest networth along with huge borrowings and leverage balance sheet profile of the company.

 

However, trade relations are reported as fair. Payments are reported to be slow but correct.

 

In view of leverage balance sheet profile, the company can be considered for business dealing 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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 31-03-2013.

 

INFORMATION PARTED BY

 

Name :

Mr. Nirmal Kumar Singhal

Designation :

Director

Contact No.:

91-9997743445

Date :

08.08.2015

 


 

LOCATIONS

 

Registered Office :

68, West Arjun Nagar, Agra – 282 001, Uttar Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-9997743445 (Mr. Nirmal Kumar Singhal)

Fax No.:

Not Available

E-Mail :

companyconsultants@rediffmail.com

nirmal5121@yahoo.co.in

Location :

Owned

Locality :

Residential

 

 

Warehouse/ Sales Office :

Block No.28, Shop No.G-107, L.I.C. Road, Sanjay Place, Agra – 282 002, Uttar Pradesh, India

Tel. No.:

91-562-4018908/ 4018608

Location :

Rented

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Sarvesh Siddhesh Saran Mittal

Designation :

Director

Address :

94/A, Jai Ram Bagh Colony, Near Tulsi Vihar, Dayal Bagh, Agra – 282 004, Uttar Pradesh, India

Date of Birth/Age :

14.10.1975

Date of Appointment :

25.05.2007

DIN No.:

03272219

PAN No.:

AITPM6194J

 

 

Name :

Mr. Nirmal Kumar Kishan Lal Singhal

Designation :

Director

Address :

68, West Arjun Nagar, Agra – 282 010, Uttar Pradesh, India

Date of Birth/Age :

10.12.1976

Date of Appointment :

25.05.2007

DIN No.:

03272260

PAN No.:

AIVPS1211Q

 

 

Name :

Mr. Paras Radhey Shyam Goyal

Designation :

Director

Address :

B-60, Alok Nagar, Agra – 282 007, Uttar Pradesh, India

Date of Birth/Age :

10.07.1984

Date of Appointment :

25.05.2007

DIN No.:

03272283

PAN No.:

AHGPG0499N

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Nirmal Kumar Singhal

5000

50.00

Sarvesh Mittal

2500

25.00

Paras Goyal

2500

25.00

Total

10000

100.00

 

 

AS ON 29.09.2014

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer and Distributor of Information Technology (IT) Products.

 

 

Products :

Information Technology (IT) Products

 

 

Brand Names :

Not Available

 

 

Agencies Held :

  • HP
  • Samsung
  • Canon
  • PVS 

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit 

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Redington (India) Limited, Agra

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

·         Cannon India Private Limited

·         Compuage Infocom Limited

·         Ingram Micro India Limited

·         Laxmi Enterprises

·         Odyssey Microtrends Private Limited

·         Ojaswi Infotech

·         Redington (India) Limited (Lucknow)

·         Redington (India) Limited (Noida)

·         Spark Technologies Limited

 

 

Customers :

Wholesalers, OEM’s and Manufacturer

 

Reference :

PNC Infratech Limited, Agra

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

·         Advance Computer ,GZB

·         Agra Computer Centre

·         Banke Bhihari Drug Distributor

·         City Tech Marketing

·         Comhard Technics

·         Digiworld

·         Evershine Technologies

·         Hanuman Computech

·         Hindustan Technologies

·         Kashish Infotech

·         Maa Chamunda Computers

 

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

Banker Name

Punjab National Bank

Branch Address

Sanjay Place, Agra, Uttar Pradesh, 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

 

 

Punjab National Bank O.D. A/c

1.294

0.660

Total

1.294

0.660

 

 

 

Auditors :

 

Name :

Pawan Shiv Goyal and Company

Chartered Accountants

Address :

25, Akhilesh Tower, Hariparwat Crossing, Agra – 282 002, Uttar Pradesh, India

Tel. No.:

91-562-4013625

Mobile No.:

91-9412257086

E-Mail :

pawanshivgoyal@rediffmail.com

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

ADRPG1868L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

10000

Equity Shares

Rs.10/- each

Rs.0.100 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

10000

Equity Shares

Rs.10/- each

Rs.0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

1.929

1.824

1.274

(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)

2.029

1.924

1.374

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

14.248

11.679

6.508

(b) Deferred tax liabilities (Net)

0.003

0.000

0.000

(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)

14.251

11.679

6.508

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

7.500

4.751

2.084

(c) Other current liabilities

0.311

0.284

2.442

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

7.811

5.035

4.526

 

 

 

 

TOTAL

24.091

18.638

12.408

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.041

0.056

0.062

(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

0.041

0.056

0.062

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

2.356

2.164

0.000

(b) Inventories

13.472

9.265

5.800

(c) Trade receivables

5.911

5.471

4.695

(d) Cash and cash equivalents

0.795

0.666

0.988

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

1.516

1.016

0.863

Total Current Assets

24.050

18.582

12.346

 

 

 

 

TOTAL

24.091

18.638

12.408

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from operations (Net)

70.000

(Approximately)

52.245

33.632

 

 

Other Income

NA

3.662

2.629

 

 

TOTAL                                    

NA

55.907

36.261

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of stock-in-trade

NA

54.467

31.826

 

 

Changes in inventories of finished

NA

(3.465)

0.420

 

 

Employee benefits expenses

NA

2.450

2.206

 

 

Other expenses

NA

0.783

0.674

 

 

TOTAL                                    

NA

54.235

35.126

 

 

 

 

 

Less

PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

NA

1.672

1.135

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

NA

0.940

0.602

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

NA

0.732

0.533

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

NA

0.006

0.002

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

0.504

0.726

0.531

 

 

 

 

 

Less

TAX                                                                 

0.399

0.175

0.158

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

0.105

0.551

0.373

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

10.50

55.05

37.34

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

60.000

 

 

 

 

 

Expected Sales (2015-2016): Rs.100.000 million

 

The above information has been parted by Mr. Nirmal Kumar Singhal (Director).

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current maturities of long-term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash generated from / (used in) operating activities

NA

(3.329)

(1.745)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

NA

1.05

1.11

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

3.20

3.37

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.09

3.90

4.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.38

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

7.02

6.07

4.74

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.08

3.69

2.73

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

0.100

0.100

0.100

Reserves & Surplus

1.274

1.824

1.929

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1.374

1.924

2.029

 

 

 

 

Long-term borrowings

6.508

11.679

14.248

Short term borrowings

0.000

0.000

0.000

Total borrowings

6.508

11.679

14.248

Debt/Equity ratio

4.737

6.070

7.022

 

 

 

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

Yes

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)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

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

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

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

 

 

UNSECURED LOAN

 

Particulars

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG TERM BORROWINGS

 

 

- From Others

 

 

Dharmesh Mittal

0.053

0.049

Manoj Agarwal Chipitola

0.472

0.437

Meenakshi Goyal

0.895

0.828

Monika Mittal

0.053

0.049

Nirmal Kumar Singhal

1.543

1.427

Paras Goyal

1.946

1.800

Pooja Mittal

0.343

0.317

Radhay Shayam Goyal

2.083

1.926

Rahul Dravid

0.046

0.042

Ram Prakash Agrawal

1.188

0.136

Rekha Mittal

0.367

0.340

Sarvesh Mittal

1.842

1.704

S.S. Mittal

0.147

0.136

Vasdev Prasad

0.342

0.317

Vimlesh Devi

0.465

0.430

Yamini Singhal

1.169

1.081

Total

12.954

11.019

 

 

INDEX OF CHARGES:

 

No Charges Exist for Company.

 

 

FIXED ASSETS:

 

·         Computer

·         Furniture

·         UPS

 


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.63.81

UK Pound

1

Rs.98.93

Euro

1

Rs.69.66                      

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SMN

 


 

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

--PROFITABILITY

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

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

 

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.