MIRA INFORM REPORT

 

 

Report No. :

309075

Report Date :

24.02.2015

 

IDENTIFICATION DETAILS

 

Name :

RBK EDUCATION SOLUTIONS PRIVATE LIMITED (w.e.f. 10.10.2011)

 

 

Formerly Known As :

CK LOGISTICS AND CATERERS PRIVATE LIMITED

 

 

Registered Office :

CTC NO.2(PT), School Building, G M Link Road, Village Borla, Deonar, Chembur Near Sank F C I, Mumbai – 400074, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

13.04.2005

 

 

Com. Reg. No.:

11-152612

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U63090MH2005PTC152612

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Premiere Educational Institution.

 

 

No. of Employees :

10 (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 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

 

 

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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Anagha Chalke

Designation :

Senior Accountant

Contact No.:

91-22-65218124

Date :

23.02.2015

 

 

LOCATIONS

 

Registered Office :

CTC NO.2(PT), School Building, G M Link Road, Village Borla, Deonar, Chembur Near Sank F C I, Mumbai – 400074, Maharashtra, India

Tel. No.:

91-22-65218124 / 65218125 / 26

Fax No.:

91-22-65218125

E-Mail :

investor@kanakia.com

anagha@rbkei.org

jatin.shah@kanakia.com

Website :

www.kanakia.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Rasesh Babubhai Kanakia

Designation :

Additional director

Address :

Ashish Plot No. 18, JVPD Scheme, M.S. Road No. 4, Vile Parle, (West), Mumbai – 400056, Maharashtra, India 

Date of Birth/Age :

14.09.1961

Date of Appointment :

01.10.2011

DIN No.:

00015857

 

 

Name :

Himanshu Babubhai Kanakia

Designation :

Additional director

Address :

Vrusti Swastik CHS, Plot No. 20, JVPD Scheme, Road No. 2, Vile Parle (West), Mumbai – 400056, Maharashtra, India 

Date of Birth/Age :

01.01.1964

Date of Appointment :

01.10.2011

DIN No.:

00015908

 

 

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Anagha Chalke

Designation :

Senior Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Vrutant Benefit Trust, India

 

2050

Vrusti Benefit Trust, India

 

2050

Rasesh Kanakia

 

900

Ashish Benefit Trust, India

 

2050

Niyati Benefit Trust, India

 

2050

Himanshu Kanakia

 

900

 

 

 

Total

 

10000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

18.00

Other top fifty shareholders

82.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Premiere Educational Institution.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit (30 days / 60 days / 90 days)

 

 

Purchasing :

Cash and Credit (30 days / 60 days / 90 days)

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

 

 

 

GENERAL INFORMATION

 

Suppliers :

  • Aashish Land and Property Developers Private Limited
  • A J Kanakia and Company
  • Bitsy Infotech Private Limited
  • Vodafone Essar Limited

 

 

Customers :

Wholesalers, Retailers, End Users and OEMs

 

 

No. of Employees :

 10 (Approximately)

 

 

Bankers :

Bank Name

  • HDFC Bank
  • Bank of Baroda

Branch

Chembur, Branch

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

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans

 

 

Reliance Capital (Vehicle Loans)

5.118

7.493

Tata Motor Finance Limited

0.324

0.466

 

 

 

Total

5.442

7.959

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

A.J. Kanakia and Company

Chartered Accountants

Address :

1, Alankar Building, 251 Sion Main Road, Sion (West), Mumbai – 400022, Maharashtra, India

Tel. No.:

91-22-24070092 / 93

Fax No.:

91-22-24097878

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

AAAFA2089B

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

  • Kanakia Gruhnirman Private Limited
  • Aashish Land and Property Developers Private Limited
  • Periwinkle Construction Private Limited
  • Babubhai Kanakia Foundation
  • Kanakia Spaces Private Limited
  • Trivenibaa Madhavji Charitable Trust

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs.10/- each

Rs.0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs.10/- each

Rs.0.100 Million

 

 

 

 

 

 


 

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

0.100

0.100

0.100

(b) Reserves & Surplus

28.826

19.038

1.013

(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)

28.926

19.138

1.113

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

5.442

7.959

25.343

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

48.950

33.308

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

54.392

41.267

25.343

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

20.947

5.260

1.483

(b) Trade payables

6.422

22.718

4.589

(c) Other current liabilities

64.346

43.876

61.980

(d) Short-term provisions

6.623

9.746

0.615

Total Current Liabilities (4)

98.338

81.600

68.667

 

 

 

 

TOTAL

181.656

142.005

95.123

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.075

3.244

15.570

(ii) Intangible Assets

0.696

1.027

2.369

(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

118.306

104.659

36.725

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

128.077

108.930

54.664

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.784

1.543

1.513

(d) Cash and cash equivalents

48.668

31.267

36.810

(e) Short-term loans and advances

3.944

0.129

0.697

(f) Other current assets

0.183

0.136

1.439

Total Current Assets

53.579

33.075

40.459

 

 

 

 

TOTAL

181.656

142.005

95.123

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

95.515

84.104

45.649

 

Other Income

4.403

12.378

2.918

 

TOTAL (A)

99.918

96.482

48.567

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Operating Expenses

34.900

27.090

7.998

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

Reversal of Excess Depreciation boked L Y

(0.073)

0.000

0.000

 

Employees benefits expense

33.993

27.673

17.907

 

Other expenses

11.188

11.778

8.228

 

TOTAL (B)

80.008

66.541

34.133

 

 

 

 

 

Less

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

19.910

29.941

14.434

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

2.184

0.056

3.683

 

 

 

 

 

 

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

17.726

29.885

10.751

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.125

2.001

8.678

 

 

 

 

 

 

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

15.601

27.884

2.073

 

 

 

 

 

Less

TAX (H)

5.812

9.859

0.930

 

 

 

 

 

 

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

9.789

18.025

1.143

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

19.037

1.012

(0.131)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

28.826

19.037

1.012

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

978.87

1802.49

114.32

 

Expected Sales (2014-2015 ) : Rs.100.000 Millions

 

The above information has been parted by Mr. Anagha Chalke.

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

10.25

21.43

2.50

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

20.84

35.60

31.62

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.59

19.64

2.18

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.54

1.46

1.86

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.91

0.69

24.10

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.54

0.41

0.59

 

 

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

0.100

0.100

0.100

Reserves & Surplus

1.013

19.038

28.826

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

1.113

19.138

28.926

 

 

 

 

long-term borrowings

25.343

7.959

5.442

Short term borrowings

1.483

5.260

20.947

Total borrowings

26.826

13.219

26.389

Debt/Equity ratio

24.102

0.691

0.912

 

 

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

45.649

84.104

95.515

 

 

84.241

13.568

 

 

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

45.649

84.104

95.515

Profit

1.143

18.025

9.789

 

2.50%

21.43%

10.25%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM BORROWINGS

 

Particulars

31.03.2014

31.03.2013

31.03.2012

 

(Rs. In Millions)

Current maturities of long-term borrowings

 

 

 

ICICI Bank Limited (Vehicle Loans)

0.000

(0.006)

0.047

 

 

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

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

Yes

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

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

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Loans and Advances from related parties

 

 

Kanakia Spaces Private Limited

1.454

1.483

Evergreen Financial Services

4.631

0.000

Trivenibaa Madhavji Charitable Trust

14.862

3.777

 

 

 

Total

20.947

5.260

 

INDEX OF CHARGES : NO CHARGES EXIST FOR COMPANY

 

 

NOTE :

 

The registered office of the company has been shifted from 215-Atrium, 10th Floor, Opposite Divine School, JB Nagar, Andheri Kurla Road, Andheri (East), Mumbai – 400059, Maharashtra, India to the present address w.e.f. 27.12.2013.

 

FIXED ASSETS

 

  • Tangible assets
  • Air Conditioner
  • School Bus
  • Mobile Phones
  • Office Equipment
  • Furniture and Fixtures

 

Intangible assets

 

  • Computer Software
  • Computer Hardware

 


 

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.62.18

UK Pound

1

Rs.95.72

Euro

1

Rs.70.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

4

--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

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

 

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.