MIRA INFORM REPORT

 

 

Report No. :

353446

Report Date :

08.12.2015

 

 IDENTIFICATION DETAILS

 

Name :

MICROLINK SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

4th Floor, Sarthik, ISCON Circle, Satellite Road, Satellite, Ahmedabad – 380015, Gujarat

Tel. No.:

91-79-26747556/ 26747561/ 26462430

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.06.1996

 

 

Com. Reg. No.:

04-029818

 

 

Capital Investment / Paid-up Capital :

Rs.2.275 Million

 

 

CIN No.:

[Company Identification No.]

U30009GJ1996PTC029818

 

 

IEC No.:

Not Applicable (Note:- As claimed by company management chat company does not export and import)

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCM0515C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is a Network Consultant, System Integrator and a Complete IT Solutions Provider. (Registered Activity)

 

 

No. of Employees :

Information declined by the management

 

 

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 having satisfactory track.

 

As per Registrar of companies the date of balance sheet (i.e. financial filed) is shown as 31.03.2015 but the financials are not available from any sources.

 

For the financial year ended 2014, the company has healthy operational activity marked by decent sales turnover along with profitability margin of 2.9%.

 

The company has satisfactory financial base, adequate net worth position marked by negligible debt along with favourable gap trade payables and receivables.

 

Trade relations are fair. Business is active. Payment 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

 

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 31-03-2015.

 

 

INFORMATION DENIED

 

Management non-co-operative (91-79-26747556)

 

 

LOCATIONS

 

Registered Office:

4th Floor, Sarthik, ISCON Circle, Satellite Road, Satellite, Ahmedabad – 380015, Gujarat, India

Tel. No.:

91-79-26747556/ 26747561/ 26462430

Fax No.:

91-79-26767597/26747561

E-Mail :

microlink@icenet.net

ushir@mashruwalaca.com

ketan@microlink.co.in

Info@microlink.co.in

support@microlink.co.in

vaishalit@microlink.co.in

pinakins@microlink.co.in

milink@microlink.co.in

Website :

http://www.microlink.co.in

 

 

Corporate Office

10, 2nd Floor, Sarthik, Near Fun Republic Multiplex, Satellite, Ahmedabad- 380015, Gujarat, India

Tel. No.:

91-79-26927683/ 26927684

Fax No.:

91-79-26927686

E-Mail :

Info@microlink.co.in

support@microlink.co.in

 

 

Project Office :

403, Spentha Complex, Opposite Pizza, Hut, Race Course Road, Vadodara  - 390007, Gujarat, India.

Tel. No.:

91-265 – 2351655/ 834 700 4881

E-Mail :

ravir@microlink.co.in

 

 

Branch Office :

Located at:

 

Gujarat

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ketan Natwarlal Khimani

Designation :

Whole-time Director

Address :

E-201, Safal Parivesh, Near Prahlad Nagar Garden, Vejalpur, Ahmedabad – 380051, Gujarat, India

Date of Birth/Age :

11.12.1965

Date of Appointment :

04.06.1996

DIN No.:

00874717

 

 

Name :

Mr. Amit Manubhai Dave

Designation :

Whole-time Director

Address :

29, Ramnagar Society, Opposite Swami Narayan Wadi, Maninagar, Ahmedabad- 380008, Gujarat, India

Date of Birth/Age :

29.08.1970

Date of Appointment :

04.06.1996

DIN No.:

00874717

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Amit Manubhai Dave (HUF)

10

Ashvin Natwerlal Khimani (HUF)

10

Netvision Technologies Private Limited, India

140700

Ketan Natwarlal Khimani

86600

Natwarlal Kushalchand Khimani-HUF

10

Varun Ashwinbhai Khimani

10

Ashwin Natwarlal Khimani

10

Sarojben Natwarlal Khimani

10

Darshanben Ashwinbhai Khimani

10

Urja Amit Dave

10

Amit Manubhai Dave

10

Netserve Technologies Private Limited, India

10

Natwarlal Kushasalchand Khimani

110

Total

227510

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

61.84

Directors or relatives of Directors

38.16

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is a Network Consultant, System Integrator and a Complete IT Solutions Provider. (Registered Activity)

 

 

Products :

-

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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 :

  • ICICI Bank Limited, Ground Floor Shivalik 2, 132 Ft Ring Road, Ahmedabad - 380015, Gujarat, India
  • State Bank of Saurashtra, Usmanpura Branch, Ajanta Commercial Complex, Ground Floor, Ashram Road, Ahmedabad - 380001, Gujarat, India
  • State Bank of India,
  • The Catholic Syrian Bank

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

ICICI Bank Car Loan A/C KK

0.862

1.259

ICICI Bank Car Loan A/c AD

0.862

1.259

Total

1.724

2.518

 

Auditors :

 

Name :

Madhusudan C Mashruwala and Company

Chartered Accountants

Address :

301, Akik, Opposite Lions Hall, Mithakhali, Ahmedabad- 380006, Gujarat, India

Tel. No.:

91-79-26462430/ 26467183

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

AACFM4776H

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 


 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

227510

Equity Shares

Rs.10/- each

Rs.2.275 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

2.275

2.275

2.275

(b) Reserves & Surplus

41.243

31.562

24.595

(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)

43.518

33.837

26.870

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.574

50.418

45.250

(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)

2.574

50.418

45.250

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

48.599

46.503

21.358

(c) Other current liabilities

65.774

1.487

1.850

(d) Short-term provisions

3.151

2.079

1.387

Total Current Liabilities (4)

117.524

50.069

24.595

 

 

 

 

TOTAL

163.616

134.324

96.715

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.562

5.813

2.102

(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

0.050

0.048

0.047

(c) Deferred tax assets (net)

0.179

0.179

0.179

(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

8.791

6.040

2.328

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

19.934

7.741

7.161

(c) Trade receivables

81.412

77.401

52.956

(d) Cash and cash equivalents

23.460

13.231

26.177

(e) Short-term loans and advances

8.795

3.819

2.986

(f) Other current assets

21.224

26.092

5.107

Total Current Assets

154.825

128.284

94.387

 

 

 

 

TOTAL

163.616

134.324

96.715

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

332.286

230.887

208.617

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

EXPENSES

 

 

 

 

Office Expenses

 

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                        

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

16.551

NA

NA

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                    

2.150

0.522

0.523

 

 

 

 

 

 

PROFIT BEFORE TAX

14.401

NA

NA

 

 

 

 

 

 

TAX                                                                 

4.720

NA

NA

 

 

 

 

 

 

PROFIT AFTER TAX

9.681

6.968

6.514

 

 

 

 

 

 

DEFERRED TAX

NA

NA

NA

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

NA

NA

20.672

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

NA

NA

27.186

 

 

 

 

 

 

Earnings Per Share (Rs.)

20.75

NA

28.63

 

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 flows from operating activities

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

2.91

NA

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.81

NA

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

NA

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.06

1.49

1.68

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.32

2.56

3.84

 

 

 

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

2.275

2.275

2.275

Reserves & Surplus

24.595

31.562

41.243

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

26.870

33.837

43.518

 

 

 

 

long-term borrowings

45.250

50.418

2.574

Short term borrowings

0.000

0.000

0.000

Total borrowings

45.250

50.418

2.574

Debt/Equity ratio

1.684

1.490

0.059

 

 

 

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

208.617

230.887

332.286

 

 

10.675

43.917

 

 

 

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

208.617

230.887

332.286

Profit

6.514

6.968

9.681

 

3.12%

3.02%

2.91%

 

 

 

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

No

8

Designation of contact person

No

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

No

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

No

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 10, 2nd Floor, Sarthik, Near Fun Re Public, Satelite Road, Ahmedabad – 380015, Gujarat, India to the present address.

 

 

FINANCIAL RESULT:

 

The company has achieved sale of Rs. 332.286 Million during the year. The Company has earned Profit of Rs. 9.681 after providing Depreciation of Rs. 2.150 Million and Current tax R.s 4.720 Million

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

Long term borrowings

 

 

Amit Manubhai Dave

0.850

0.850

Amit Manubhai Dave – HUF

0.000

6.750

Ashwin N. Khimani – HUF

0.000

3.000

Darshanaben A. Khimani

0.000

2.900

Natwarlal K. Khimani –HUF

0.000

4.500

Natwerlal Kushalchand Khimani

0.000

4.600

Netserve Technologies Private Limited

0.00

3.250

Loan Account

 

 

Netvision Technologies Private Limited

0.000

19.450

Sarojben N.Khimani

0.000

1.800

Urja Amitbhai Dave

0.000

0.800

Total

0.850

47.900

 

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10317788

18/07/2014 *

95,000,000.00

ICICI BANK LIMITED

8TH FLOOR,JMC HOUSE, AMBAWADI, AHMEDABAD, GUJARAT
- 380006, INDIA

C12900916

 

* Date of charge modification

 

 

 

 

FIXED ASSETS:

 

  • Building
  • Improvements
  • Plant
  • Machinery
  • Furniture
  • Fixture

 

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.66.63

UK Pound

1

Rs.100.65

Euro

1

Rs.72.40

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

MTN

 


 

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

--PROFITABILITY

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

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

 

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.