MIRA INFORM REPORT

 

 

Report No. :

337852

Report Date :

22.08.2015

 

IDENTIFICATION DETAILS

 

Name :

HECKYL TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

Unit No. 1002, B Wing, Supreme Business Park, Sharma Cottage, Behind Lake Castle, Hiranandani Garden, Powai, Mumbai – 400076, Maharashtra

Tel. No.:

91-22-42153561

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.12.2010

 

 

Com. Reg. No.:

11-210847

 

 

Capital Investment / Paid-up Capital :

Rs.0.431 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2010PTC210847

 

 

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 :

Providing information technology (IT) enabled services.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 780000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2010. It has a moderate track record.

 

For the financial year 2014, the company possesses average operational activity and incurred losses during the year with minimal sales revenue.

 

Further, the company possesses good net worth base along with zero debt balance sheet profile.

 

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

 

In view of continuous losses incurred, 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.

 

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 DECLINED

 

Management non co-operative (Tel No. 91-22-42153561)

 

 

LOCATIONS

 

Registered Office :

Unit No. 1002, B Wing, Supreme Business Park, Sharma Cottage, Behind Lake Castle, Hiranandani Garden, Powai, Mumbai – 400076, Maharashtra, India

Tel. No.:

91-22-42153561

Fax No.:

Not Available

E-Mail :

abhijit.vedak@heckyl.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Som Sagar

Designation :

Director

Address :

H1-102 Bhoomi Park Phase 2 Malad W, Malawani 01, Mumbai, 400095, Maharashtra, India

Date of Birth/Age :

08.04.1981

Date of Appointment :

19.12.2010

DIN No.:

03021217

 

 

Name :

Mr. Mukund Laxmikant Mudras

Designation :

Director

Address :

401 B Wing Siddheshwar Arcade, Bombay Poona Road Kalva Thane, Thane, 400605, Maharashtra, India

Date of Birth/Age :

28.04.1973

Date of Appointment :

04.01.2011

DIN No.:

03280891

 

 

Name :

Mr. Paula Ravindra Mariwala

Designation :

Nominee Director

Address :

8-B, Saahil, 14, Altamount Road,, Mumbai, 400026, Maharashtra, India

Date of Birth/Age :

09.05.1965

Date of Appointment :

23.07.2012

DIN No.:

01653938

 

 

Name :

Mr. Venkatesh Ratnam Peddi

Designation :

Nominee Director

Address :

Flat No.202 Reach For The Sky Apartment,, 184, 9th Cross, CMH Road, Indira Nagar, 1st Stage,, Bangalore, 560038, Karnataka, India

Date of Birth/Age :

26.01.1978

Date of Appointment :

10.12.2013

DIN No.:

03176621

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Som Vidya Sagar

 

5244

Abhijit Sharad Vedak

 

5244

Mikund Mudras

 

5244

Jaison Kalathimathews

 

5245

Rajiv Dalal

 

1095

Seed Fund 2 International (Equity)

 

96

Seed Fund 2 India (Equity)

 

4

Rajiv Dalal (Equity Series B)

 

1

Seed Fund 2 International (Equity Series B)

 

16

Seed Fund 2 India (Equity Series B)

 

1

IDG Venture India Fund II LLC (Equity Series B)

 

43

Seed Fund 2 International (Compulsorily convertible preference shares Series A)

 

1931

Seed Fund 2 India (Compulsorily convertible preference shares Series A)

 

34

Seed Fund to Advisory 2 India (a scheme of the India Seed Investment Trust) (Compulsorily convertible preference shares Series A)

 

35

Seed Fund 2 International (Compulsorily convertible preference shares Series A)

 

5170

Seed Fund 2 India (Compulsorily convertible preference shares Series A)

 

137

IDG Venture India Fund II LLC (Compulsorily convertible preference shares Series A)

 

13268

Rajiv Dalal (Compulsorily convertible preference shares Series A)

 

309

Total

 

43117

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Venture Capital

0.072

Directors or relatives of Directors

47.17

Other

52.11

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing information technology (IT) enabled services.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

Not Divulged

Branch

Not Divulged

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

 

 

 

Auditors :

 

Name :

B B S R and Company

Chartered Accountants

Address :

Lodha Excelus, 1st Floor, Apollo Mills Compound, N.M. Joshi Marg, Mahalakshmi, Mumbai – 400011, Maharashtra, India

Tel No.:

91-22-39896000

Fax No.:

91-22-30902511

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

AAKFB4397F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries :

Heckyl Limited

 

 

Control or significant influence over reporting enterprises :

  • IDG Ventures Indian Fund II LLC
  • Seedfund 2 International

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

979000

Equity Shares

Rs.10/- each

Rs.9.790 Million

21000

Preference Shares

Rs.10/- each

Rs.0.210 Million

 

Total

 

Rs.10.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22233

Equity Shares

Rs.10/- each

Rs.0.222 Million

20884

Preference Shares

Rs.10/- each

Rs.0.209 Million

 

Total

 

Rs.0.431 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

0.431

0.201

0.201

(b) Reserves & Surplus

272.107

24.969

28.883

(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)

272.538

25.170

29.084

 

 

 

 

(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

1.067

0.000

0.000

(d) long-term provisions

1.391

0.000

0.000

Total Non-current Liabilities (3)

2.458

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.509

0.514

0.305

(c) Other current liabilities

5.918

2.634

0.272

(d) Short-term provisions

0.000

0.265

0.000

Total Current Liabilities (4)

6.427

3.413

0.577

 

 

 

 

TOTAL

281.423

28.583

29.661

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.917

0.531

0.395

(ii) Intangible Assets

12.475

11.862

5.144

(iii) Capital work-in-progress

4.805

0.000

0.000

(iv) Intangible assets under development

9.911

0.000

0.000

(b) Non-current Investments

100.010

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

16.327

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

144.445

12.393

5.539

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

5.407

3.485

0.381

(d) Cash and cash equivalents

123.942

10.762

22.780

(e) Short-term loans and advances

2.203

1.453

0.961

(f) Other current assets

5.426

0.490

0.000

Total Current Assets

136.978

16.190

24.122

 

 

 

 

TOTAL

281.423

28.583

29.661

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Revenue from operation

14.478

3.536

0.222

 

Other Income

8.375

1.427

0.576

 

TOTAL (A)

22.853

4.963

0.798

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

4.517

2.253

0.263

 

Other expenses

12.381

4.789

1.261

 

TOTAL (B)

16.898

7.042

1.524

 

 

 

 

 

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

5.955

(2.079)

(0.726)

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.024

0.004

0.000

 

 

 

 

 

 

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

5.931

(2.083)

(0.726)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

5.885

1.831

0.140

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

0.046

(3.914)

(0.866)

 

 

 

 

 

Less

TAX (H)

0.913

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

(0.867)

(3.914)

(0.866)

 

 

 

 

 

 

IMPORTS

 

 

 

 

Capital Goods

 NA

 NA

 0.070

 

TOTAL IMPORTS

NA

NA

0.070

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(48.19

(207.56)

(45.51)

 

 

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 operating activity

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(5.99)

(110.69)

(390.09)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

41.13

(58.80)

(327.03)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.03

(13.69)

(2.92)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

(0.16)

(0.03)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

21.31

4.74

41.81

 

 

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

0.201

0.201

0.431

Reserves & Surplus

28.883

24.969

272.107

Net worth

29.084

25.170

272.538

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

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)

Sales

0.222

3.536

14.478

 

 

1,492.793

309.446

 

 

 

 

 

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

0.222

3.536

14.478

Profit

(0.866)

(3.914)

(0.867)

 

(390.09%)

(110.69%)

(5.99%)

 

 

 

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)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: Registered office of the company has been shifted from 4/A, Sahyadri, J Wadia Road, Parel – Bhoiwada, Parel, Mumbai – 400012, Maharashtra, India to the present address w.e.f. 01.03.2014

 

 

BACKGROUND

 

Heckyl Technologies Private Limited (‘the company’) was incorporated on 09 December provides real time news analytics, live market analysis of the Indian and US equity markets.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

CONTINGENT LIABILITIES:

 

(Rs. in million)

PARTICULARS

31.03.2014

31.03.2013

The estimated amount of contracts remaining to be executed on capital account, net of advance

4.131

0.000

Arrears of dividend on 0.1% compulsorily cumulative preference shares – Series A (excluding dividend tax)

0.100

0.050

Arrears of dividend on 0.1% compulsorily convertible cumulative preference shares – Series B (excluding dividend tax)

0.000

0.000

 

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.65.82

UK Pound

1

Rs.103.38

Euro

1

RS.74.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

SUJ


 

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

4

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

32

 

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.