MIRA INFORM REPORT

 

 

Report No. :

356510

Report Date :

23.12.2015

 

IDENTIFICATION DETAILS

 

Name :

EDEN INFOSOL PRIVATE LIMITED

 

 

Registered Office :

A/701, Shreyansh Kesar Baug Co-operative Housing Society, L.T. Road, Borivali (West), Mumbai – 400 092, Maharashtra

Tel. No.:

91-9820187075 (Mr. Romil Sheth)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

08.05.2010

 

 

Com. Reg. No.:

11-202872

 

 

Capital Investment / Paid-up Capital :

Rs.0.200 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2010PTC202872

 

 

IEC No.:

0310019311

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME08154G

 

 

PAN No.:

[Permanent Account No.]

AACCE3894P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Exporter and Importer of Computer and Computer Peripherals, also engaged into providing software, networking solution. (Confirmed by management)

 

 

No. of Employees :

32 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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 a relatively new company incorporated in the year 2010. It has satisfactory track.

 

The rating takes into consideration decent increase in sales turnover along with decent profit margin in the year 2015. Further, the company has reported adequate networth base along with comfortable debt level in the year under consideration.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

In view of aforesaid, the company can be considered for business dealings with 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 PARTED BY

 

Name :

Mr. Romil Sheth

Designation :

Director

Contact No.:

91-9820187075

Date :

21.12.2015

 

 

LOCATIONS

 

Registered Office :

A/701, Shreyansh Kesar Baug Co-operative Housing Society, L.T. Road, Borivali (West), Mumbai – 400 092, Maharashtra, India

Tel. No.:

91-22-64555470

Mobile No.:

91-9820187075 (Mr. Romil Sheth)

Fax No.:

Not Available

E-Mail :

romil.sheth@edeninfosol.com

Website :

http://www.edeninfosol.com

Area :

1550 Sq. ft.

Location :

Rented

Locality:

Residential

 

 

Branch Office:

319, Hariom Plaza, M.G. Road, Opposite National Park, Borivali (East), Mumbai – 400066, Maharashtra, India

 

 

Warehouse:

Located at:

 

Bhiwandi

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Hiren Navinchandra Sheth

Designation :

Director

Address :

E-901, Kamal Vihar Housing Co, Behind Mahavir Nagar,  Kandivaloi (West), Mumbai – 400 067, Maharashtra, India

Date of Birth/Age :

10.12.1974

Date of Appointment :

08.05.2010

DIN No.:

00496306

 

 

Name :

Mr. Romil Navinchandra Sheth

Designation :

Director

Address :

E-901, Kamal Vihar Housing Co, Behind Mahavir Nagar,  Kandivaloi (West), Mumbai – 400 067, Maharashtra, India

Date of Birth/Age :

30.12.1972

Date of Appointment :

08.05.2010

DIN No.:

00496308

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2011

 

Names of Shareholders

 

No. of Shares

Romil Sheth

 

9998

Hiren Sheth

 

10000

Prafull Desai

 

1

Rana Sheth

 

1

TOTAL

 

20000

 

 

As on: 30.09.2011

 

Category

 

Percentage

Directors or relatives of directors

 

99.99

Other top fifty shareholders

 

0.01

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Exporter and Importer of Computer and Computer Peripherals, also engaged into providing software, networking solution. (Confirmed by management)

 

 

Products :

Computer and Computer Peripherals

 

 

Brand Names :

Not Available

 

 

Agencies Held :

  • Dell
  • Lenovo

 

 

Exports :

 

Products :

Finished Goods

Countries :

Taiwan

 

 

Imports :

 

Products :

Finished Goods

Countries :

  • Hong Kong
  • China
  • Malaysia
  • Taiwan

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, Cash and Credit

 

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Ingram Micro Private Limited

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 :

Crif Solutions Private Limited

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 :

32 (Approximately)

 

 

Bankers :

Bank Name

HSBC Bank

Branch

Fort Branch, Mumbai, 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 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 Loan

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Short-term borrowings

 

 

Buyers Credit

1.777

4.370

Overdraft Facilities from Banks

2.075

5.915

 

 

 

Total

3.852

10.285

 

Note:

 

Secured against the hypothecation of stock-in-trade, trade receivable and personal security of the Directors. The rate of interest is 13.5% p.a.

 

 

 

Auditors :

 

Name :

Ms. Archana Parikh

Chartered Accountant

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Enterprises where key managerial persons/ directors, their relatives have significant influence :

Eden Infosol Pte Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.10/- each

Rs.0.200 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.10/- each

Rs.0.200 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

0.200

0.200

0.200

(b) Reserves & Surplus

22.172

14.067

9.546

(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)

22.372

14.267

9.746

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.384

0.322

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)

0.384

0.322

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3.852

15.354

7.639

(b) Trade payables

78.232

22.329

24.539

(c) Other current liabilities

2.899

1.909

0.956

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

84.983

39.592

33.134

 

 

 

 

TOTAL

107.739

54.181

42.880

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.468

2.642

0.987

(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

0.102

(d)  Long-term Loan and Advances

0.407

0.617

0.308

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.875

3.259

1.397

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.911

25.105

19.743

(c) Trade receivables

79.725

24.396

17.636

(d) Cash and cash equivalents

0.886

0.886

3.258

(e) Short-term loans and advances

0.337

0.535

0.822

(f) Other current assets

0.005

0.000

0.024

Total Current Assets

103.864

50.922

41.483

 

 

 

 

TOTAL

107.739

54.181

42.880

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

354.274

191.282

168.556

 

Other Income

3.124

3.184

3.087

 

TOTAL (A)

357.398

194.466

171.643

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

310.787

170.569

150.509

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

2.194

-5.362

-3.096

 

Employees benefits expense

20.007

11.949

9.736

 

Other expenses

10.551

8.477

7.440

 

TOTAL (B)

343.539

185.633

164.589

 

 

 

 

 

Less

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

13.859

8.833

7.054

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.230

0.704

0.545

 

 

 

 

 

 

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

13.629

8.129

6.509

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

1.653

1.282

0.475

 

 

 

 

 

 

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

11.976

6.847

6.034

 

 

 

 

 

Less

TAX (H)

3.871

2.326

1.817

 

 

 

 

 

 

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

8.105

4.521

4.217

 

 

 

 

 

 

IMPORTS

 

 

 

 

Trading Goods

4.149

22.084

12.157

 

TOTAL IMPORTS

4.149

22.084

12.157

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

40.52

226.04

210.84

 

 

Expected Sales (2015-2016) : Rs.400.000 Million

 

The above information has been parted by Mr. Ramil Shethi

 

 

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 operating activity

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

2.29

2.36

2.50

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

3.91

4.62

4.18

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.12

12.64

14.11

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.54

0.48

0.62

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.17

1.08

0.78

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.29

1.25

 

 

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

0.200

0.200

0.200

Reserves & Surplus

9.546

14.067

22.172

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.746

14.267

22.372

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

7.639

15.354

3.852

Total borrowings

7.639

15.354

3.852

Debt/Equity ratio

0.784

1.076

0.172

 

 

 

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)

Sales

168.556

191.282

354.274

 

 

13.483

85.210

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

168.556

191.282

354.274

Profit

4.217

4.521

8.105

 

2.50%

2.36%

2.29%

 

 

 

 

 

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

Yes

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 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

 

Note: The registered office of the company has been shifted from E-901, Kamla Vihar, Dahanukar Wadi, Mahavir Nagar, kandivali (West), Mumbai – 400 067, Maharashtra, India to present address w.e.f. 12.05.2010

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2015

(Rs. in Million)

31.03.2014

(Rs. in Million)

Short-term borrowings

 

 

Loans and advances from directors

0.000

3.669

Others

0.000

1.400

 

 

 

Total

0.000

5.069

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10373429

12/07/2012

10,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMI 
TED

52 / 60, MAHATMA GANDHI ROAD,, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

B56773096

 

 

FIXED ASSETS

 

  • Computers
  • Epabx Systems
  • Furniture and Fixtures
  • Mobile Phones
  • Water Purifier

 

 


 

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.66.29

UK Pound

1

Rs.98.70

Euro

1

Rs.72.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

SUD


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

43

 

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.