MIRA INFORM REPORT

 

 

Report No. :

357605

Report Date :

31.12.2015

 

IDENTIFICATION DETAILS

 

Name :

DRS IT CONSULTANCY PRIVATE LIMITED

 

 

Registered Office :

H-104, Amrapali Platinum, Sector-119, Noida – 201301, Uttar Pradesh

Tel. No.:

91-9560822999 (Mr. Maji)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

11.10.2012

 

 

Com. Reg. No.:

20-053040

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72300UP2012PTC053040

 

 

IEC No.:

Not Applicable (As claimed by company management that company does not export and import)

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MRTD02719D

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Trader and Distributor of Computer and Computer Peripherals and IT Equipment. [Confirmed by management]

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1000

 

 

Status :

Small Company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is small company and it scale of operation are limited. It was incorporated in the year 2012 and it is engaged into trading and distributing of computer and computer peripherals and IT equipments.

 

The rating takes into account of company small scale of operation, and moderate financial risk profile, characterized by very small networth base along with modest coverage indicators.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for small to medium dealings with some caution.

 

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 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Debashis Maji

Designation :

Director

Contact No.:

91-9560822999

Date :

30.12.2015

 

 

 

LOCATIONS

 

Registered Office :

H-104, Amrapali Platinum, Sector-119, Noida – 201301, Uttar Pradesh, India

Tel. No.:

Not Available

Mobile No.:

91-9560822999 [Mr. Debashis Maji]

Fax No.:

Not Available

E-Mail :

debashis.maji@drsconsultancy.in

Website :

http://www.drconsultancy.in

Area :

1600 sq. ft.

Location :

Owned

Locality :

Commercial / Residential

 

 

Corporate Office :

B38/579, 1st Floor, Gali No. 2, Ganesh Nagar 2, Shakarpur, New Delhi – 110092, India

Tel. No.:

91-11-41324358

E-Mail :

sales@drsconsultancy.in

Area :

300 sq. ft.

Location :

Rented

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Gopal Chandra Maji

Designation :

Director

Address :

Purnima Niwas, Near S.D.O. Office, Raghunathpur, Purulia – 723133, West Bengal, India

Date of Birth/Age :

06.04.1947

Date of Appointment :

29.08.2013

DIN No.:

06680378

 

 

Name :

Mrs. Mala Mishra

Designation :

Director

Address :

H. No. 37, Shyamji Vihar, Sarlabagh Extn, Dayal Bagh, Agra – 282005, Uttar Pradesh, India

Date of Birth/Age :

20.07.1985

Date of Appointment :

29.08.2013

DIN No.:

06680375

 

 

Name :

Mrs. Akanksha Pandey

Designation :

Director

Address :

House No. 245, Tulsi Sagar, 7, Sant Tulsidas Colony, Ghazipur – 233001, Uttar Pradesh, India

Date of Birth/Age :

26.04.1986

Date of Appointment :

29.08.2013

DIN No.:

06680386

 

 

Name :

Debashis Maji

Designation :

Director

Address :

Near Sdo Office, Purnima Niwas Gobindpur Rakshatpur, Raghunathpur-1, Raghunathpur Puruliya, 723133, West Bengal, India

Date of Appointment :

01.11.2015

DIN No.:

06389352

 

 

Name :

Shikhar Shukla

Designation :

Director

Address :

93 Ganga Nagar Society, Near Kesa Colony, Azad Nagar, Kanpur - 208002, Uttar Pradesh, India

Date of Appointment :

01.11.2015

DIN No.:

06389360

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2015

 

Names of Shareholders

No. of Shares

% of Holdings

Akansha Pandey

33000

33.00

Gopal Chandramaji

34000

34.00

Mala Mishra

33000

33.00

 

 

 

Total

100000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Distributor of Computer and Computer Peripherals and IT Equipment. [Confirmed by management]

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Advance Payment and L/C

 

 

Purchasing :

Cash, Advance Payment and L/C

 

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 :

50 (Approximately)

 

 

Bankers :

Banker Name

ICICI Bank

Branch Address

Sector – 18, Noida, Uttar Pradesh, 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

 

 

 

Auditors :

 

Name :

Kapil N. K. Goel and Company

Chartered Accountants

Address :

A-1/25, Ground Floor, Sector-15, Main Road, Rohini, Delhi – 110089, India

Tel. No.:

91-11-27894950/ 51

E-Mail :

carajeshgoel08@gmail.com

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

AAJFK1081E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

0.527

0.086

0.003

(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)

0.627

0.186

0.103

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.200

0.342

0.000

(b) Deferred tax liabilities (Net)

0.008

0.002

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)

0.208

0.344

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.038

0.087

0.000

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.289

5.453

0.001

Total Current Liabilities (4)

0.327

5.540

0.001

 

 

 

 

TOTAL

1.162

6.070

0.104

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.258

0.023

0.000

(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

0.000

(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

0.258

0.023

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.178

0.142

0.000

(d) Cash and cash equivalents

0.583

5.851

0.080

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.143

0.054

0.024

Total Current Assets

0.904

6.047

0.104

 

 

 

 

TOTAL

1.162

6.070

0.104

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

19.308

1.616

0.000

 

Other Income

0.884

1.171

0.015

 

TOTAL                                    

20.192

2.787

0.015

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

12.176

1.351

 

 

Employees benefits expense

3.559

0.898

 

 

Other expenses

3.767

0.406

 

 

TOTAL                                    

19.502

2.655

0.011

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

0.690

0.132

Including

 

 

 

 

Financial

Less

FINANCIAL EXPENSES                                   

0.001

0.001

And

 

 

 

 

Depreciation

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

0.689

0.131

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.051

0.010

 

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

0.638

0.121

0.004

 

 

 

 

 

Less

TAX                                                                 

0.197

0.039

0.001

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

0.441

0.082

0.003

 

 

 

 

 

 

Earnings Per Share (Rs.)

--

--

--

 

 

 

Expected Sales (2015-16): Rs. 400.000 Million

 

The above information has been parted by Mr. Debashis Maji (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 flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

 

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

2.28

5.07

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

3.57

8.17

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

54.91

1.99

3.85

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.02

0.65

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.32

1.84

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.76

1.09

104.00

 

 

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

0.100

0.100

0.100

Reserves & Surplus

0.003

0.086

0.527

Net worth

0.103

0.186

0.627

 

 

 

 

long-term borrowings

0.000

0.342

0.200

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.342

0.200

Debt/Equity ratio

0.000

1.839

0.319

 

 

 

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

0.015

2.787

20.192

 

 

18,480.000

624.507

 

 

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

0.015

2.787

20.192

Profit

0.003

0.082

0.441

 

20.00%

2.94%

2.18%

 

 

 

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)

No

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

--

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

 

 

UNSECURED LOAN

 

(Rs. In Million)

Particulars

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Debashis Maji

0.000

(0.018)

Gopal Chandra Maji

0.000

0.290

Akansha Pandey

0.000

0.060

Shikhar Shukla

0.000

0.010

Akansha Pandey

0.200

0.000

 

 

 

Total

0.200

0.342

 

 

 

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

FIXED ASSETS

 


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. 66.42

UK Pound

1

Rs. 98.55

Euro

1

Rs. 72.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

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

 

28

 

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.