MIRA INFORM REPORT

 

 

Report No. :

307823

Report Date :

13.02.2015

 

IDENTIFICATION DETAILS

 

Name :

SUNRISE INFO SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

622, Corporate Avenue, Sonawal Lane, Near Udyog Bhavan, Goregaon East, Mumbai – 400063, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.02.2005

 

 

Com. Reg. No.:

11-151519

 

 

Capital Investment / Paid-up Capital :

Rs. 2.876 Millions

 

 

CIN No.:

[Company Identification No.]

U72100MH2005PTC151519

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS48028B

 

 

PAN No.:

[Permanent Account No.]

AAICS8079A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of computer peripherals.

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

Management of the company has failed to file its latest financial for the year 2014 with the government department.

 

As per available financial of 2013, there seems huge external borrowing recorded by the company, which act as threatening to the liquidity position of the company. Profitability of the company also seems to be low.

 

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

 

The company can be considered for business 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.

 

 

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. Ravindra

Designation :

Director

Contact No.:

91-22-26868101

Date :

11.02.2015

 

 

LOCATIONS

 

Registered Office :

622, Corporate Avenue, Sonawal Lane, Near Udyog Bhavan, Goregaon East, Mumbai – 400063, Maharashtra, India

Tel. No.:

91-22-26868101/04

Fax No.:

91-22-26868101/04

E-Mail :

sunriseinto@vsnl.com

sun@bom5.vsnl.net.in

sun@bom7.vsnl.net.in

Area :

280 Carpet area

Location :

Owned

 

 

Warehouse :

A-44, Patel Estate, Nilgiri Stop, Hissa No – 11, Village Devdal, Kaman, Vasai, Thane – 401208, Maharashtra, India

 

 

Branch Office :

Located at:

 

·         Ahmedabad

·         Jaipur

·         Delhi

 

 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Ravindra Prasad Kariwala

Designation :

Director

Address :

Room No.102, 2nd Floor, Swadeshi Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India.

Date of Birth/Age :

30.09.1966

Qualification :

B.Com

Date of Appointment :

23.02.2005

DIN No.:

02024304

 

 

Name :

Mr. Rajendra Prasad Kariwala

Designation :

Director

Address :

C 1502 Oberio Garden, Thakur Village, Kandivali (East), Mumbai – 400 101, Maharashtra, India.

Date of Birth/Age :

03.03.1956

Qualification :

B.Com

Date of Appointment :

23.02.2005

DIN No.:

02020707

 

 

MAJOR SHAREHOLDERS

 

As on: 30.09.2013

 

Names of Shareholders

 

No. of Shares

Ravindra Kariwala

 

57000

Rajendra Kariwala

 

33000

Chandra Kala N Kariwala

 

3

Jamuna devi kariwala

 

23003

Joyti Kanodia

 

1

Kiran Kariwala

 

1

Bhagwati Devi Kariwla

 

1

Satyanarayan Kariwala

 

1

Mahendra Kariwla

 

27401

Nand Kishore Rathi

 

1

Memi Devi Rathi

 

1

Radha Devi Kanodia

 

1

Ramnarayan Rathi

 

1

Renu Kariwala

 

1

Sandeep Kariwala

 

1

Dwaraka Prasad Kanodia

 

1

Shyam Kanodia (HUF)

 

1

Shyam Kanodia

 

1

Sohanlal Rathi

 

1

Subhash Kariwala

 

1

Sudha S Kariwala

 

1

Surendra Kariwala

 

10001

Vimla Rathi

 

1

Rajendra Prasad Kariwala (HUF)

 

17200

SB Components Private Limited

 

120000

Suman Agarwal

 

1

Dwarka Prasad and Sons (HUF)

 

1

Madanlal Didwaniya

 

1

Rajneesh Joshi

 

1

Shashi Rajesh Chandak

 

1

Total

 

287630

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 30.09.2013

 

Category

Percentage

Bodies corporate

41.72

Directors or relatives of directors

52.29

Other top fifty shareholders

5.99

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of computer peripherals.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Finished Goods

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

·         End Users

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

·         Union Bank of India, Mahavir Building, K.N. Jhaveri Road Kambhartukda, Mumbai, Maharashtra, India

·         HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel W, Mumbai - 400013, Maharashtra, India

·         Kotak Mahindra Bank, Goregaon East, Mumbai, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

Working capital loan from banks

 

 

Buyers Credit facilities

67.310

36.174

Cash credit facilities

18.275

30.413

Total

85.585

66.587

 

 

 

Auditors :

 

Name :

S G C O and Company

Chartered Accountants

Address :

4A, Kaledonia – HDIL, 2nd Floor, Sahar Road, Near Andheri Station, Andheri (East), Mumbai – 400069, Maharashtra, India

PAN No.:

AAAFS7106D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

·         Monica Overseas, Hyderabad (Mr. Narendra Kariwar, Proprietor)

·         Mohit Infocomm

·         SB Components Private Limited

Activity: Room No.102, 2nd Floor, Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India.

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.10/- each

Rs. 3.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

287630

Equity Shares

Rs.10/- each

Rs. 2.876 Millions

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.876

2.876

2.876

(b) Reserves & Surplus

21.761

21.145

21.049

(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)

24.637

24.021

23.925

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.140

0.172

0.191

(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)

0.140

0.172

0.191

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

102.275

83.270

56.451

(b) Trade payables

0.561

17.358

32.573

(c) Other current liabilities

5.708

15.771

55.596

(d) Short-term provisions

0.299

0.000

0.000

Total Current Liabilities (4)

108.843

116.399

144.620

 

 

 

 

TOTAL

133.620

140.592

168.736

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.264

2.665

2.746

(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

1.375

2.160

1.445

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.639

4.825

4.191

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.001

0.001

0.001

(b) Inventories

42.082

26.936

49.679

(c) Trade receivables

39.017

48.629

22.732

(d) Cash and cash equivalents

10.661

19.868

9.495

(e) Short-term loans and advances

32.687

36.757

72.157

(f) Other current assets

5.533

3.576

10.481

Total Current Assets

129.981

135.767

164.545

 

 

 

 

TOTAL

133.620

140.592

168.736

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

419.463

724.166

670.606

 

 

Other Income

3.872

4.651

9.406

 

 

TOTAL                                    

423.335

728.817

680.012

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of stock in trade

417.183

679.351

674.637

 

 

Changes in inventories of finished good

(15.147)

22.742

(16.111)

 

 

Employee benefit

6.341

5.467

5.461

 

 

Other expenses

8.137

16.490

9.377

 

 

Prior period expenses

0.000

0.000

0.003

 

 

TOTAL                                    

416.514

724.050

673.367

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

6.821

4.767

6.645

 

 

 

 

 

Less

FINANCIAL EXPENSES            

5.571

4.269

5.942

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

1.250

0.498

0.703

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.364

0.373

0.325

 

 

 

 

 

 

PROFIT BEFORE TAX

0.886

0.125

0.378

 

 

 

 

 

Less

TAX                                                                 

0.268

0.030

0.147

 

 

 

 

 

 

PROFIT AFTER TAX

0.618

0.095

0.231

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

FOB Value of Export

0.136

212.483

NA

 

TOTAL EARNINGS

0.136

212.483

NA

 

 

 

 

 

 

Earnings Per Share (Rs.)

2.15

0.33

0.80

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

0.14

0.01

0.03

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.62

0.65

0.99

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.66

0.09

0.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.03

0.01

0.01

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

4.15

3.47

2.36

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.19

1.17

1.13

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

2.876

2.876

2.876

Reserves & Surplus

21.049

21.145

21.761

Net worth

23.925

24.021

24.637

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

56.451

83.270

102.275

Total borrowings

56.451

83.270

102.275

Debt/Equity ratio

2.359

3.467

4.151

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

670.606

724.166

419.463

 

 

7.987

(42.076)

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

670.606

724.166

419.463

Profit

0.231

0.095

0.618

 

0.03%

0.01%

0.15%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT = NOT AVAILABLE 

 

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

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

No

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: The Registered office of the company has been shifted from Room No. 102, 2nd Floor, Swadesh Market, Kalbadevi Road, Mumbai – 400 002, Maharashtra, India  to the present address (w.e.f. 25.10.2012)

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10543733

31/12/2014

80,000,000.00

KOTAK MAHINDRA BANK LIMITED

27BKC, C 27, G Block, Bandra Kurla Complex, Bandra (E),, Mumbai, Maharashtra - 400051, INDIA

C40796310

2

90376818

24/12/1971

100,000.00

SALE PROPERTIES FO INDUSTRIAL DEVELOPMENTS

NEW MARINE LINES, MUMBAI, Maharashtra, INDIA

-

 

* Date of charge modification

 

 

UNSECURED LOAN

(Rs. In Millions)

Particulars

As on

31.03.2013

As on

31.03.2012

Short term borrowings

 

 

From related parties

8.828

10.132

From others

7.862

6.551

Total

16.690

16.683

 

 

FIXED ASSETS

 

·         Plant and Machinery

·         Mobile Phone

·         Computer

·         Air Conditioner

·         Fax Machine

·         Vehicles

·         Calculator

·         Printer

·         Furniture and Fixtures

·         Office Equipments

 


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.62.43

UK Pound

1

Rs.95.01

Euro

1

Rs.70.63

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

2

--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

YES

--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.