MIRA INFORM REPORT
|
Report No. : |
309167 |
|
Report Date : |
24.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
GAP SOLUTIONS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
701, Bldg No. 3, Serene SEZ, Mindspace, MIDC, Thane Belapur Road, Airoli,
Navi Mumbai – 400708, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
18.06.2009 |
|
|
|
|
Com. Reg. No.: |
11-193401 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 19.822 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72900MH2009FTC193401 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMG14156C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCG4827H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged into the activities of software development,
operations supports services procurement solution, consultancy and IT enable
services. |
|
|
|
|
No. of Employees
: |
Information declined by the management. |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (46) |
|
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. Trade relations are fair. Business is active. Payment terms are
reported as 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
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 DENIED
Management non-co-operative (91-22-61372100)
LOCATIONS
|
Registered Office : |
701, Bldg No. 3, Serene SEZ, Mindspace, MIDC, Thane Belapur Road,
Airoli, Navi Mumbai – 400708, Maharashtra, India |
|
Tel. No.: |
91-22-61372100 / 27649100 |
|
Fax No.: |
91-22-61372121/27649121 |
|
E-Mail : |
|
|
|
|
|
Corporate Office : |
Ground -1 (Minus 1) Floor Jayabheri Silicon Tower Kondapur Village Hi tech
City Ranga Reddy District, Hyderabad – 500032, Andhra Pradesh, India |
|
Tel. No.: |
91-40-40044212 |
DIRECTORS
AS ON 29.09.2013
|
Name : |
Mr. Roshan Mukandlal Makhija |
|
Designation : |
Whole-time Director |
|
Address : |
201/B, Highland Glory, MG Road, Charkop, Kandivali, West, Mumbai –
400067, Maharashtra, India |
|
Date of Birth/Age : |
28.02.1958 |
|
Date of Appointment : |
01.01.2010 |
|
DIN No. : |
02428910 |
|
|
|
|
Name : |
Mr. Santosh Balappa Katakol |
|
Designation : |
Additional Director |
|
Address : |
401, Golden Heights, Sunder Nagar, Road No 2, Kalina, Santacruz
(East), Mumbai – 400098, Maharashtra, India |
|
Date of Birth/Age : |
17.01.1969 |
|
Date of Appointment : |
15.01.2010 |
|
DIN No. : |
02927116 |
MAJOR SHAREHOLDERS
As on 29.09.2013
|
Names of Shareholders |
No. of Shares |
Percentage of
Holding |
|
N B Venture Inc., USA |
1962360 |
99.00 |
|
Roopa Makhija |
19822 |
1.00 |
|
Total |
1982182 |
100.00 |
As on 29.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident
Indian(s) or Overseas Corporate bodies or Others |
99.00 |
|
Directors or relatives of Directors |
1.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged into the activities of software development, operations
supports services procurement solution, consultancy and IT enable services. |
|
|
|
|
Products : |
Not Available |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS : Not Available
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management. |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
|
|
|
|
|
|
Auditors : |
|
|
Name : |
Sudit K Parekh and Company Chartered Accountants |
|
Address : |
102, A-Wing, Rajgir Court, 6 Kohinoor Road, Near Pritam Hotel, Dada
(East), Mumbai – 400014, Maharashtra, India |
|
PAN No.: |
AAAFS4500P |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Holding Company : |
NB Ventures Inc. USA |
|
|
|
|
Companies under Common Control |
|
CAPITAL STRUCTURE
As on 29.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
2000000 |
Equity Shares |
Rs.10/- each |
Rs.20.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1982182 |
Equity Shares |
Rs.10/- each |
Rs. 19.822 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 |
19.822 |
19.822 |
19.822 |
|
(b) Reserves &
Surplus |
417.922 |
264.039 |
151.536 |
|
(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) |
437.744 |
283.861 |
171.358 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
96.160 |
87.023 |
40.932 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
12.001 |
8.492 |
2.932 |
|
(d) long-term provisions |
7.977 |
4.731 |
2.147 |
|
Total Non-current
Liabilities (3) |
116.138 |
100.246 |
46.011 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
11.727 |
5.982 |
2.009 |
|
(c) Other current
liabilities |
26.465 |
35.137 |
60.396 |
|
(d) Short-term provisions |
5.410 |
5.308 |
6.174 |
|
Total Current Liabilities
(4) |
43.602 |
46.427 |
68.579 |
|
|
|
|
|
|
TOTAL |
597.484 |
430.534 |
285.948 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
105.556 |
102.220 |
65.478 |
|
(ii) Intangible Assets |
5.843 |
9.399 |
4.533 |
|
(iii) Capital
work-in-progress |
0.000 |
0.105 |
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) |
0.645 |
1.391 |
1.433 |
|
(d) Long-term Loan and Advances |
98.836 |
68.440 |
29.725 |
|
(e) Other Non-current
assets |
16.348 |
0.000 |
30.602 |
|
Total Non-Current Assets |
227.228 |
181.555 |
131.771 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade receivables |
270.406 |
177.861 |
103.026 |
|
(d) Cash and cash
equivalents |
78.355 |
60.232 |
51.553 |
|
(e) Short-term loans and
advances |
19.017 |
6.090 |
2.086 |
|
(f) Other current assets |
2.478 |
4.796 |
-2.488 |
|
Total Current Assets |
370.256 |
248.979 |
154.177 |
|
|
|
|
|
|
TOTAL |
597.484 |
430.534 |
285.948 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
774.954 |
519.312 |
404.583 |
|
|
Other Income |
5.501 |
10.897 |
4.363 |
|
|
TOTAL |
780.455 |
530.209 |
408.946 |
|
|
|
|
|
|
|
Less |
TOTAL EXPENSES |
NA |
397.635 |
304.531 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
NA |
132.574 |
104.415 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
NA |
17.745 |
17.033 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
NA |
114.829 |
87.382 |
|
|
|
|
|
|
|
Less |
TAX |
NA |
2.327 |
0.081 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
153.883 |
112.502 |
87.301 |
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN CURRENCY |
|
|
|
|
|
Service Charges |
774.954 |
519.311 |
404.583 |
|
|
TOTAL EARNINGS |
774.954 |
519.311 |
404.583 |
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
Capital Goods |
20.928 |
18.886 |
3.306 |
|
|
TOTAL IMPORTS |
20.928 |
18.886 |
3.306 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
77.63 |
56.76 |
44.04 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
|
Net Profit Margin (PAT / Sales) |
(%) |
19.86 |
21.66 |
21.58 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
130.76 |
26.76 |
30.71 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
1.78 |
0.40 |
0.51 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.22 |
0.31 |
0.24 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
8.49 |
5.36 |
2.25 |
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 |
19.822 |
19.822 |
19.822 |
|
Reserves & Surplus |
151.536 |
264.039 |
417.922 |
|
Net worth |
171.358 |
283.861 |
437.744 |
|
|
|
|
|
|
long-term borrowings |
40.932 |
87.023 |
96.160 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total borrowings |
40.932 |
87.023 |
96.160 |
|
Debt/Equity ratio |
0.239 |
0.307 |
0.220 |
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 |
404.583 |
519.312 |
774.954 |
|
|
|
28.357 |
49.227 |
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 |
404.583 |
519.312 |
774.954 |
|
Profit |
87.301 |
112.502 |
153.883 |
|
|
21.58% |
21.66% |
19.86% |
LOCAL AGENCY FURTHER INFORMATION
CURRENT MATURITIES OF LONG TERM DEBTS IS 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 |
No |
|
9] |
Name
of person contacted |
No |
|
10] |
Designation
of contact person |
No |
|
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 |
No |
|
20] |
Export
/ Import details (if applicable) |
No |
|
21] |
Market
information |
---------------------- |
|
22] |
Litigations
that the firm / promoter involved in |
---------------------- |
|
23] |
Banking
Details |
No |
|
24] |
Banking
facility details |
No |
|
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:
The Registered office of the company has been shifted C/o SKP and Co.,
Ballard House, 2nd Floor, Adi Marzban Path, Ballard Estate, Fort,
Mumbai – 400001, Maharashtra, India to the present address w.e.f. 15.12.2009
UNSECURED LOANS
|
PARTICULAR |
31.03.2012 (Rs.
in Millions) |
31.03.2011 (Rs.
in Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
Loans and advances
from related parties |
|
|
|
External commercial borrowing |
96.160 |
87.023 |
|
Total |
96.160 |
87.023 |
VIEW INDEX OF CHARGES: No Charges Exist for Company
FIXED ASSETS
- Computer
- Furniture and Fixture
- Office Equipments
- Telecommunication Equipments
- Leasehold Improvement
- Electrical Fitting
- Software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 62.18 |
|
|
1 |
Rs. 95.71 |
|
Euro |
1 |
Rs. 70.76 |
INFORMATION DETAILS
|
Information
Gathered by : |
PRT |
|
|
|
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
TRU |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
0 |
|
--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 |
NO |
|
--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 |
|
46 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.