MIRA INFORM REPORT

 

 

Report No. :

337172

Report Date :

18.08.2015

 

IDENTIFICATION DETAILS

 

Name :

ADITI IT SERVICES PRIVATE LIMITED

 

 

Registered Office :

E - 305, NIT Complex, Gurudeo Nagar, Nagpur-440009, Maharashtra

Tel. No.:

91-712-6762066

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

04.07.2008

 

 

Com. Reg. No.:

11-184282

 

 

Capital Investment / Paid-up Capital :

Rs. 2.000 Million

 

 

CIN No.:

[Company Identification No.]

U72200MH2008PTC184282

 

 

IEC No.:

0308067151

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NGPA04863F

 

 

PAN No.:

[Permanent Account No.]

AAHCA3651P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Exporter of IT Hardware and Telecom Products.

 

 

No. of Employees :

11 (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 incorporated in the year 2008. It is the trader and exporter of hardware and telecom products. It has a satisfactory track record.

 

For the financial year 2015, the company possess improved operational activity marked by steady growth in sales turnover along with profitability margin of 1.1%.

 

Further, the company’s general financial position is acceptable. It has decent net worth position along with low borrowing taken by the company.

 

Trade relations are reported as fair. Business is active. Payments terms are 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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Ravindra Balaji Puttewar

Designation :

Director

Contact No.:

91-9960940559

Date :

17.08.2015

 

 

LOCATIONS

 

Registered Office :

E - 305, NIT Complex, Gurudeo Nagar, Nagpur-440009, Maharashtra, India

Tel. No.:

91-712-6762066/ 6762067

Mobile No.:

91-9960940559 (Mr. Ravindra Balaji Puttewar)

Fax No.:

91-712-6762067

E-Mail :

ravi@aits.in

admin@aidts.in

Website :

http://www.aits.in

http://www.aditi.com

Area :

890 Sq. Ft

Location :

Owned

Locality :

Commercial cum Residential

 

 

Branch Offices :

Located at:

 

·         Mumbai

·         China

 

 

Warehouses :

Located at:

 

·         Navi Mumbai

·         Chennai

·         Taiwan

·         Vietnam

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ravindra Balaji Puttewar

Designation :

Director

Address :

Plot No. 162 Old Nandanwan, Near Navdurga Temple, Nagpur-440009, Maharashtra, India

Date of Birth/Age :

02.08.1970

Date of Appointment :

04.07.2008

DIN No.:

02131153

 

 

Name :

Mr. Pranali Ravindra Puttewar

Designation :

Director

Address :

162 Old Nandanwan, C/O S B Lende Nandanwan Lay Out, Nagpur-440009, Maharashtra, India

Date of Birth/Age :

12.04.1979

Date of Appointment :

04.07.2008

DIN No.:

02153293

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Ravindra Balaji Puttewar

1000

50.00

Pranali Ravindra Puttewar

1000

50.00

Total

2000

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 Exporter of IT Hardware and Telecom Products.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

IT Hardware and Telecom Products

Countries :

·         UAE

·         China

·         Hong Kong

·         Singapore

·         Vietnam

·         African Countries

 

 

Imports :

 

Products :

--

Countries :

--

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

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 :

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 :

11 (Approximately)

 

 

Bankers :

Bank Name:

HDFC Bank Limited

Branch:

Manewada, Nagpur, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         ICICI Bank Limited

Civil Lines, Nagpur, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2015

(Rs. In Million)

31.03.2014

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

ICIVI Bank – Amaze VX

0.534

0.640

 

 

 

Total

0.534

0.640

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kumar and Jayakrishnan

Chartered Accountants

Address :

Padmaraj Complex, 2nd Floor, Gaddigodam, Kamptee Road, Nagpur-440001, Maharashtra, India

Tel. No.:

91-712-2544777/ 2524274/ 2524433

E-Mail :

jaya_ngp@sancharnet.in

pjayangp@gmail.com

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

AANFK7013L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs. 100/- each

Rs. 2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs. 100/- each

Rs. 2.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2015

31.03.2014

31.03.2013

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.000

2.000

2.000

(b) Reserves & Surplus

6.980

3.309

3.123

(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)

8.980

5.309

5.123

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1.437

4.834

1.067

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

3.147

5.362

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

4.584

10.196

1.067

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.427

9.995

5.417

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

2.258

0.427

0.362

Total Current Liabilities (4)

2.685

10.422

5.779

 

 

 

 

TOTAL

16.249

25.927

11.969

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.168

2.667

2.369

(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

8.212

3.870

(c) Deferred tax assets (net)

0.301

0.184

0.184

(d)  Long-term Loan and Advances

0.550

0.153

0.050

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.019

11.216

6.473

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

4.426

0.000

(c) Trade receivables

6.633

4.552

2.470

(d) Cash and cash equivalents

2.779

3.124

1.369

(e) Short-term loans and advances

3.818

2.609

1.657

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

13.230

14.711

5.496

 

 

 

 

TOTAL

16.249

25.927

11.969

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

314.236

55.664

 

 

Other Income

0.184

0.323

 

 

 

TOTAL                                     (A)

314.420

55.987

92.698

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Increase/(Decrease) In Closing Stock

3.894

(4.426)

 

 

Purchases (Inclusive of Expenses)

288.774

52.289

 

 

 

Direct Expenses

0.000

0.009

 

 

 

Employees benefits expense

3.381

2.332

 

 

 

Other expenses

11.129

4.482

 

 

 

TOTAL                                     (B)

307.178

54.686

91.437

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

7.242

1.301

1.261

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.661

0.159

0.000

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

6.581

1.142

1.261

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.284

0.791

0.821

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

5.297

0.351

0.440

 

 

 

 

 

Less

TAX                                                                  (H)

1.626

0.115

0.098

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

3.671

0.236

0.342

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Other Income-Export Sales

309.604

55.513

86.972

 

TOTAL EARNINGS

309.604

55.513

86.972

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Purchases

20.095

23.355

NA

 

TOTAL IMPORTS

20.095

23.355

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

183.54

11.79

17.1

 

 

Expected Sales (2015-2016): Rs. 350.000 Million (Due to more Exports)

 

The above information has been parted by Mr. Ravindra Balaji Puttewar (Director)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

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

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

1.17

0.42

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

2.30

2.34

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

33.21

2.00

5.56

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.59

0.07

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.16

0.91

0.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.93

1.41

0.95

 

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

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

2.000

2.000

2.000

Reserves & Surplus

3.123

3.309

6.980

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

5.123

5.309

8.980

 

 

 

 

Long-term borrowings

1.067

4.834

1.437

Short term borrowings

0.000

0.000

0.000

Total borrowings

1.067

4.834

1.437

Debt/Equity ratio

0.208

0.911

0.160

 

 


 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

92.698

55.987

314.420

 

 

(39.603)

461.595

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

92.698

55.987

314.420

Profit

0.342

0.236

3.671

 

0.37%

0.42%

1.17%

 

 


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

Yes

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

No

22

Conduct of the banking account

Yes

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

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

 

 

 

 

INDEX OF CHARGES NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2015

(Rs. In Million)

31.03.2014

(Rs. In Million)

From Directors and Shareholders

 

 

Pranali R. Puttewar

0.000

1.972

Ravi Puttewar

0.385

1.482

From Others

 

 

ICICI Bank

0.518

0.734

Capital Fist Limited

0.000

0.006

Total

0.903

4.194


FIXED ASSETS:

 

Tangible Assets

 

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer and Printer

 

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. 65.22

UK Pound

1

  Rs. 102.23

Euro

1

Rs. 72.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

IND

 


 

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

--PROFITABILIRY

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

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

 

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.