MIRA INFORM REPORT

 

 

Report No. :

336240

Report Date :

10.08.2015

 

IDENTIFICATION DETAILS

 

Name :

MITTAL SOLUTIONS PRIVATE LIMITED (w.e.f.30.04.2013)

 

 

Formerly Known As :

ORANGE ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

Shree Gurukul Computer, Near Udipi Hotel, Shivaji Putla Road, Jalna-431203, Maharashtra

Tel. No.:

91-240-2481083

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.05.2009

 

 

Com. Reg. No.:

11-192303

 

 

Capital Investment / Paid-up Capital :

Rs. 0.371 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2009PTC192303

 

 

IEC No.:

3115003986

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKO00586F

 

 

PAN No.:

[Permanent Account No.]

AABCO2422L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Distributor of IT Products.

 

 

No. of Employees :

30 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2009. It has a moderate track record.

 

For the financial year 2014, the company has reported average operational activity and achieved low profitability margin.

 

The rating is constrained on account of company’s moderate financial risk profile marked by modest net worth position along with huge borrowings taken by the company.

 

Trade relations are reported as fair. Business is active. Payment terms are slow but correct.

 

In view of moderate financial base, the company can be considered for business dealings with some cautions.

 

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Manish

Designation :

Accounts Department

Contact No.:

91-240-2481083

Date :

08.08.2015

 

 

LOCATIONS

 

Registered Office :

Shree Gurukul Computer, Near Udipi Hotel, Shivaji Putla Road, Jalna-431203, Maharashtra, India

Tel. No.:

91-240-2481083

Mobile No.:

91-9923000508 (Manish)

Fax No.:

91-240-2481084

E-Mail :

devendraring@gmail.com

accounts@mittalsolutions.com

Website :

www.mittalsolutions.com

https://mittalsgroup.com

Location :

Owned

Locality :

Commercial

 

 

Warehouse :

Shop No. 1, Sector-C, Opposite Hindustan Petroleum, Off Town Centre, Sector No. 1, Aurangabad-431003, Maharashtra, India

 

 

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Anuj Agrawal

Designation :

Whole-Time Director

Address :

Shree Gurukul House No. 2-4-45, Near Udipi Hotel, Shivaji Statue Road, Jalna-431203, Maharashtra, India

Date of Birth/Age :

28.07.1981

Date of Appointment :

11.05.2009

DIN No.:

02562357

 

 

Name :

Mr. Arunkumar Agarwal

Designation :

Whole-Time Director

Address :

R/O Ratan Niwas, Po. Jalna, Jalna-431203, Maharashtra, India

Date of Birth/Age :

17.07.1968

Date of Appointment :

11.05.2009

DIN No.:

02587775

 

 

KEY EXECUTIVES

 

Name :

Mr. Manish

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Arun Agrawal

2142

57.70

Anuj Agrawal

785

21.15

Anshul Agrawal

357

9.62

Rekhadevi Agrawal

428

11.53

Total

3712

100.00

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Distributor of IT Products.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

--

Countries :

--

 

 

Imports :

 

Products :

IT Products

Countries :

China

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Retailers and End Users

 

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Aakashwani (Branch), Aurangabad, Maharashtra, India

Person Name (With Designation):

Not Divulged

Contact Number:

Not Divulged

Name Of Account Holder:

Mittal Solutions Private Limited

Account Number:

01132560004718

Account Since (Date/ Year Of A/C Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (Cc/Od/Term Loan):

Cash Credit=Rs. 22.500 Million

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         HDFC Bank Limited

HDFC Bank Housesenapati Bapat Marg, Lower Parel West, Mumbai - 400013,

Maharashtra, India

 

·         Peoples Cooperative Bank Limited

Shivaji Sankool , Near Old Monhda, Jalna - 431203, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Bank OD

[Secured against debtors and stock in hand]

9.939

HDFC Car Loan 120

 

0.369

Car Loan Toyota Innova HDFC

 

1.004

HDFC Tata Axe Loan

[Secured against Car]

 

0.274

Total

19.643

11.586

 

 

Auditors :

 

Name :

R.B.Sharma and Company

Chartered Accountants

Address :

Block No 7 To 10, 2nd Floor, Shangrilla Complex, Samarthnagar, Aurangabad-431001, Maharashtra, India

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

AAACD8170F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

 

AFTER 30.09.2014

 

Authorised Capital : Rs. 2.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 0.723 Million

 

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs. 10/- each

Rs. 2.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

37120

Equity Shares

Rs. 10/- each

Rs. 0.371 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

0.371

0.371

0.100

(b) Reserves & Surplus

5.004

3.183

0.568

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.300

Total Shareholders’ Funds (1) + (2)

5.375

3.554

0.968

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

19.643

11.586

8.436

(b) Deferred tax liabilities (Net)

0.000

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)

19.643

11.586

8.436

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.515

4.507

0.200

(b) Trade payables

30.497

50.923

45.478

(c) Other current liabilities

0.045

0.470

0.000

(d) Short-term provisions

0.134

0.329

0.053

Total Current Liabilities (4)

38.191

56.229

45.731

 

 

 

 

TOTAL

63.209

71.369

55.135

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.105

5.206

3.909

(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

0.804

0.751

0.751

(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

6.909

5.957

4.660

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

9.170

26.340

4.580

(c) Trade receivables

44.075

35.027

36.606

(d) Cash and cash equivalents

0.701

0.038

0.000

(e) Short-term loans and advances

0.430

3.236

8.765

(f) Other current assets

1.924

0.771

0.494

(g) Preliminery Expenses

0.000

0.000

0.030

Total Current Assets

56.300

65.412

50.475

 

 

 

 

TOTAL

63.209

71.369

55.135

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

490.600

374.500

242.900

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

487.200

376.600

237.600

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

3.400

2.100

5.300

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.800

0.800

0.400

 

 

 

 

 

 

PROFIT BEFORE TAX

2.600

1.300

4.900

 

 

 

 

 

Less

TAX                                                                 

0.800

0.400

0.200

 

 

 

 

 

 

PROFIT AFTER TAX

1.800

0.900

4.700

 

 

 

 

 

 

Earnings Per Share (Rs.)

48.49

24.25

126.62

 

 

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 Flow 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}

(%)

4.17

1.84

9.01

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.48

0.37

5.06

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

5.05

4.53

8.92

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.47

1.16

1.10

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

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

0.100

0.371

0.371

Reserves & Surplus

0.568

3.183

5.004

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.300

0.000

0.000

Net worth

0.968

3.554

5.375

 

 

 

 

Long-term borrowings

8.436

11.586

19.643

Short term borrowings

0.200

4.507

7.515

Total borrowings

8.636

16.093

27.158

Debt/Equity ratio

8.921

4.528

5.053

 

 

 

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

242.900

374.500

490.600

 

 

54.179

31.001

 

 

 

 

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

242.900

374.500

490.600

Profit

4.700

0.900

1.800

 

1.93%

0.24%

0.37%

 


 

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

No

18

Major suppliers

No

19

Major customers

No

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 three 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

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10479366

31/01/2014

9,000,000.00

HDFC BANK LIMITED

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

B97116313

2

10446325

30/08/2013

22,500,000.00

HDFC BANK LIMITED

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

B83677666

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Loans and advances from related parties

 

 

Anshul Agrawal

0.167

Anuj Agrawal

 

0.179

Arun Agrawal

 

0.153

Rekhadevi Agrawal

 

0.249

Nidhi Agrawal

 

0.180

Shilpa Agrawal

 

0.380

Loans and advances from others

 

 

Neeta Shushilkumar Khandelwal

 

0.000

Shushilkumar Khandelwal

 

0.000

Barkha Prem Ahuja

 

0.500

Goldie Prem Ahuja HUF

 

0.200

Prem G. Ahuja

 

0.500

Prem G. Ahuja HUF

 

0.999

Vanshika G. Ahuja

 

1.000

Total

7.515

4.507

 


 

OPERATING RESULTS:

 

During the year, the company had achieved a turnover of Rs. 490.600 Million against Last Year’s Rs. 374.500 Million. The company is positive about its future growth.

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Office Furniture

·         Electric Fittings

·         Furniture

·         Computer A/C


 

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 :

GYT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--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

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

 

27

 

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.