MIRA INFORM REPORT

 

 

Report No. :

304295

Report Date :

09.02.2015

 

IDENTIFICATION DETAILS

 

Name :

JET VACUUM SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

Plot No.: 5, Shah Industrial Park, Rev Survey No.588, Savli Manjusar Road, Savli, Vadodara – 391770, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.11.2007

 

 

Com. Reg. No.:

04-052153

 

 

Capital Investment / Paid-up Capital :

Rs.5.241 Millions

 

 

CIN No.:

[Company Identification No.]

U74900GJ2007PTC052153

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BRDJ01481E

 

 

PAN No.:

[Permanent Account No.]

AABCJ9112G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Supplier of Ejector Systems and Condensers.

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 19000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s moderate operational risk profit and low reserves of the company.

 

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

 

The company can be considered for business dealing 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Kashitij Randive

Designation :

General Manager

Contact No.:

91-8980028344

Date :

24.01.2015

 

 

LOCATIONS

 

Registered Office :

Plot No.: 5, Shah Industrial Park, Rev Survey No.588, Savli Manjusar Road, Savli, Vadodara – 391770, Gujarat, India

Tel. No.:

91-2667-262051

Mobile No.:

91-8980028344 (Mr. Kashitij)

Fax No.:

91-2667-262051

E-Mail :

Ketan_tax@rediff.com

jetvacc@yahoo.co.in

piyush.luktuke@yahoo.com

Website :

www.jetvacuumsystems.com

Location :

Owned

Locality :

Industrial

 

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Pranay Ravindra Rao Bidwalkar

Designation :

Director

Address :

301, Sagar Flat, Near Darshan Flats, Rajesh Tower Road, Gotri Road, Baroda – 390021, Gujarat, India

Date of Birth/Age :

10.07.1968

Date of Appointment :

13.11.2007

DIN No. :

00161690

 

 

Name :

Mr. Sumabindu Kodali

Designation :

Director

Address :

Sea / 1, Aditya Nagar, Near Birla Mandir, Veraval – 362266, Gujarat, India

Date of Birth/Age :

29.05.1970

Date of Appointment :

13.11.2007

DIN No. :

01848798

 

 

Name :

Mrs. Dipali Pranav Bidwal

Designation :

Director

Address :

B 14-15, Shivangi Society, Near Octori Naka Vasna Road, Vadodara – 390020, Gujarat, India

Date of Birth/Age :

28.02.1971

Date of Appointment :

01.09.2008

DIN No. :

02313347

 

 

KEY EXECUTIVES

 

Name :

Mr. Kashitij Randive

Designation :

General Manager

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Prateek Bidwalkar

246100

46.96

Sumabindu Suresh Kodali

5000

0.95

Pranay Ravindra Rao Bidwalkar

203000

38.73

Dipali Bidwalkar

50000

9.54

Ravindrarao Bidwalkar

20000

3.82

 

 

 

Total

524100

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Supplier of Ejector Systems and Condensers.

 

 

Products :

·         Ejector Systems

·         Condensers

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

·         Ejector Systems

·         Condensers

Countries :

·         Australia

·         New Zealand

·         Turkey

·         Thailand

·         Indonesia

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

20 (Approximately)

 

 

Bankers :

Central Bank of India, Dattak Krupa, Machhipith, Raopura, Vadodara, Vadodara – 390001, Gujarat, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Short Term Borrowings

 

 

Loans repayable on demand

0.925

0.363

 

 

 

Total

0.925

0.363

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Jamdar Chandratre and Associates

Chartered Accountants

Address :

FF, 9-13, Nilkanth Complex, Opposite Govind Bhavan, Prof. Manekrao Road, Dandia Bazzar, Vadodara – 390001, Gujarat, India

Tel. No.:

91-2667-2435407

Mobile No.:

91-9825187822

PAN No.:

AABFJ2568H

 

 

Membership :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

Rs.10/- each

Rs.6.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

524100

Equity Shares

Rs.10/- each

Rs.5.241 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

5.241

0.850

0.850

(b) Reserves & Surplus

1.338

1.318

0.494

(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)

6.579

2.168

1.344

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.041

0.066

0.034

(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)

0.041

0.066

0.034

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.925

2.364

1.258

(b) Trade payables

3.988

9.101

6.274

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

0.470

0.767

0.246

Total Current Liabilities (4)

5.383

12.232

7.778

 

 

 

 

TOTAL

12.003

14.466

9.156

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.542

3.572

1.237

(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

3.542

3.572

1.237

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.775

1.875

4.000

(c) Trade receivables

4.434

4.967

2.152

(d) Cash and cash equivalents

0.661

0.306

0.239

(e) Short-term loans and advances

2.467

3.722

1.501

(f) Other current assets

0.124

0.024

0.027

Total Current Assets

8.461

10.894

7.919

 

 

 

 

TOTAL

12.003

14.466

9.156

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

13.883

28.296

11.281

 

 

Other Income

1.424

0.781

 0.179

 

 

TOTAL                                              (A)

15.307

29.077

11.460

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

7.324

19.577

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

1.100

2.125

 

 

 

Employee Benefits Expenses

3.169

2.432

 

 

 

Other Expenses

2.544

3.483

 

 

 

Deferred tax liability

0.000

0.032

 

 

 

TOTAL                                              (B)

14.137

27.649

11.196

 

 

 

 

 

 

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

1.170

1.428

0.264

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

0.167

0.101

0.016

 

 

 

 

 

 

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

1.003

1.327

0.248

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

0.633

0.468

0.101

 

 

 

 

 

 

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

0.370

0.859

0.147

 

 

 

 

 

Less

TAX                                                                  (H)

0.349

0.036

0.037

 

 

 

 

 

 

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

0.021

0.823

0.110

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.04

 9.68

1.300

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

0.15

2.91

0.98

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

8.43

5.05

2.34

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.08

5.94

1.61

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

0.40

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.14

1.09

0.94

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.57

0.89

1.02

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

0.850

0.850

5.241

Reserves & Surplus

0.494

1.318

1.338

Net worth

1.344

2.168

6.579

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

1.258

2.364

0.925

Total borrowings

1.258

2.364

0.925

Debt/Equity ratio

0.936

1.090

0.141

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

11.281

28.296

13.883

 

 

150.829

(50.937)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

11.281

28.296

13.883

Profit

0.110

0.823

0.021

 

0.98%

2.91%

0.15%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

Yes

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

NOTE:

 

Registered office of the company has been shifted from B 14-15, Shivangi Society, Near Vasna Jakat off Tandalja Road, Vadodara – 390007, Gujarat, India to the present address w.e.f. 12.03.2012.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Short Term Borrowings

 

 

Loans from related parties

0.000

1.981

 

 

 

Total

0.000

1.981

 

 

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10414093

02/03/2013

1,500,000.00

Central Bank of India

Dattak Krupa, Machhipith,, Raopura, Vadodara, Vadodara, Gujarat - 390001, India

B71517148

 

 

 

FIXED ASSETS:

 

·         Car

·         Machine

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Vehicles

·         Printer

·         Laptop

 


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.61.74

UK Pound

1

Rs.94.65

Euro

1

Rs.70.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT


 

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

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

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

 

26

 

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.