MIRA INFORM REPORT
|
Report No. : |
309745 |
|
Report Date : |
26.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
B2X SERVICE SOLUTIONS INDIA PRIVATE LIMITED TSS SERVICE SOLUTIONS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
101, Prakash Building, Vazira Naka, L. T. Road, Borivali (West),
Mumbai – 400092, Maharashtra |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
28.05.2010 |
|
|
|
|
Com. Reg. No.: |
11-203520 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.6.091 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74120MH2010PTC203520 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
PNET07751C |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCT4870H |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
To carry on the business of advisors, consultants and experts on all matters concerning the activities and operations of the company and to provide technical know-how and specialized knowledge in relation thereto. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (42) |
|
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 record. Reserves of the company seems to be low during financial year 2013-14. However, management of the company has reported considerable increase in
total revenue and decent profitability for financial year 2013-14. Trade relations are fair. Business is active. Payments are reported to
be slow but 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 BY
|
Name : |
Mr. Melville Fernandes |
|
Designation : |
Chief Executive Officer |
|
Contact No.: |
91-9224108129 |
|
Date : |
25.02.2015 |
LOCATIONS
|
Registered Office : |
101, Prakash Building, Vazira Naka, L. T. Road, Borivali (West),
Mumbai – 400092, Maharashtra, India |
|
Tel. No.: |
91-22-28792093 |
|
Mobile No.: |
91-9224108129 (Mr. Melville Fernandes) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
4th Floor, Building No 10, Solitaire Corporate
Park, Andheri (East), Mumbai – 400093, Maharashtra, India |
DIRECTORS
AS ON 30.09.2014
|
Name : |
Mr. Sreevathsa Prabhakar |
|
Designation : |
Director |
|
Address : |
B-15 Krishnanagar Building No 1, Chadavarkar Road, Borivali West, Mumbai – 400092, Maharashtra, India |
|
Date of Birth/Age : |
25.01.1977 |
|
Date of Appointment : |
28.05.2010 |
|
DIN No.: |
02993375 |
|
|
|
|
Name : |
Mr. Georg Dietrich |
|
Designation : |
Director |
|
Address : |
Erlbachstr. 9, Muenchen, Germany, 81249, Germany |
|
Date of Appointment : |
20.10.2014 |
|
DIN No.: |
05342385 |
|
|
|
|
Name : |
Mr. Thomas Berlemann |
|
Designation : |
Director |
|
Address : |
Kastanienallee 10, Isartal, Pullach Munich, 82049, Germany |
|
Date of Appointment : |
20.10.2014 |
|
DIN No.: |
06991775 |
KEY EXECUTIVES
|
Name : |
Mr. Melville Fernandes |
|
Designation : |
Chief Executive Officer |
MAJOR SHAREHOLDERS
AS ON 30.09.2014
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
Sreevathsa Prabhakar |
42806 |
56.39 |
|
Melville Fernandes |
5700 |
7.51 |
|
Ashish Sisodia |
5700 |
7.51 |
|
Ranjeetsinh Vijay Walunjpatil |
4700 |
6.19 |
|
Jamna Devi |
2000 |
2.63 |
|
B2X Care Solutions GmbH |
15001 |
19.76 |
|
|
|
|
|
Total |
75907 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
AS ON 30.09.2014
|
Category |
Percentage |
|
Foreign holdings [Foreign institutional investor(s),
Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s)
or Overseas Corporate bodies or Others] |
19.76 |
|
Directors or relatives of Directors |
80.24 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
To carry on the business of advisors, consultants and experts on all matters concerning the activities and operations of the company and to provide technical know-how and specialized knowledge in relation thereto. |
|
|
|
|
Products : |
-- |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Customers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
No. of Employees : |
Not Divulged |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Pabari Gokani and Company Chartered Accountants |
|
Address : |
J/4,Mangalkunj,Opposite Indraprastha Shopping Centre, Borivali (West),
Mumbai – 400092, Maharashtra, India |
|
PAN No.: |
AADPP8300R |
|
|
|
|
Membership : |
-- |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
AS ON 30.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
149094 |
Equity Shares |
Rs.100/- each |
Rs.14.909 Million |
|
25906 |
Preference Shares |
Rs.100/- each |
Rs.2.591 Million |
|
|
|
|
|
|
|
Total |
|
Rs.17.500
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
75907 |
Equity Shares |
Rs.100/- each |
Rs.7.591 Million |
|
|
|
|
|
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000 |
Equity Shares |
Rs.100/- each |
Rs.5.000 Million |
|
125000 |
Preference Shares |
Rs.100/- each |
Rs.12.500 Million |
|
|
|
|
|
|
|
Total |
|
Rs.17.500
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
35000 |
Equity Shares |
Rs.100/- each |
Rs.3.500 Million |
|
25906 |
Preference Shares |
Rs.100/- each |
Rs.2.591 Million |
|
|
|
|
|
|
|
Total |
|
Rs.6.091 Million
|
FINANCIAL DATA
[all figures are
in Rupees Million]
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 |
6.091 |
4.190 |
1.601 |
|
(b) Reserves & Surplus |
3.325 |
1.458 |
0.410 |
|
(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) |
9.416 |
5.648 |
2.011 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
12.415 |
3.392 |
7.507 |
|
(b) Deferred tax liabilities (Net) |
0.210 |
0.076 |
0.071 |
|
(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) |
12.625 |
3.468 |
7.578 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade
payables |
10.682 |
3.336 |
1.299 |
|
(c) Other
current liabilities |
3.099 |
0.372 |
0.407 |
|
(d) Short-term
provisions |
1.289 |
0.588 |
0.142 |
|
Total Current
Liabilities (4) |
15.070 |
4.296 |
1.848 |
|
|
|
|
|
|
TOTAL |
37.111 |
13.412 |
11.437 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
7.974 |
5.494 |
5.558 |
|
(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 |
7.974 |
5.494 |
5.558 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
2.514 |
0.585 |
0.489 |
|
(c) Trade
receivables |
21.338 |
3.864 |
3.597 |
|
(d) Cash
and cash equivalents |
1.754 |
1.718 |
0.725 |
|
(e)
Short-term loans and advances |
3.484 |
1.658 |
0.928 |
|
(f) Other
current assets |
0.047 |
0.093 |
0.140 |
|
Total
Current Assets |
29.137 |
7.918 |
5.879 |
|
|
|
|
|
|
TOTAL |
37.111 |
13.412 |
11.437 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
|
|
|
|
|
TURNOVER |
95.621 |
31.551 |
12.135 |
|
|
|
|
|
|
|
Less |
EXPENSES |
NA |
NA |
NA |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
3.465 |
1.837 |
0.658 |
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
0.679 |
0.338 |
0.379 |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
2.786 |
1.499 |
0.279 |
|
|
|
|
|
|
|
Less |
TAX |
0.878 |
0.451 |
0.099 |
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
1.908 |
1.048 |
0.180 |
|
|
|
|
|
|
|
|
EARNING IN
FOREIGN CURRENCY |
28.281 |
9.614 |
3.462 |
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
53.33 |
29.94 |
11.23 |
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin PAT / Sales |
(%) |
2.00 |
3.32 |
1.48 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets) |
(%) |
7.51 |
11.18 |
2.44 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.30 |
0.27 |
0.14 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.32 |
0.60 |
3.73 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.93 |
1.84 |
3.18 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Share Capital |
1.601 |
4.190 |
6.091 |
|
Reserves & Surplus |
0.410 |
1.458 |
3.325 |
|
Net
worth |
2.011 |
5.648 |
9.416 |
|
|
|
|
|
|
long-term borrowings |
7.507 |
3.392 |
12.415 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
7.507 |
3.392 |
12.415 |
|
Debt/Equity
ratio |
3.733 |
0.601 |
1.319 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Sales |
12.135 |
31.551 |
95.621 |
|
|
|
160.000 |
203.068 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
Rs.
In Million |
Rs.
In Million |
Rs.
In Million |
|
Sales
|
12.135 |
31.551 |
95.621 |
|
Profit |
0.180 |
1.048 |
1.908 |
|
|
1.48% |
3.32% |
2.00% |
LOCAL AGENCY FURTHER INFORMATION
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS ARE 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 |
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 |
No |
|
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 LOANS:
|
Particulars |
31.03.2014 Rs. In Million |
31.03.2013 Rs. In Million |
|
Long Term Borrowings |
|
|
|
From directors |
1.133 |
1.857 |
|
From shareholders |
5.404 |
0.400 |
|
From others |
0.858 |
1.135 |
|
|
|
|
|
Total |
7.395 |
3.392 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge
Creation/Modification |
Charge amount
secured |
Charge Holder |
Address |
Service Request
Number (SRN) |
|
1 |
10469343 |
25/07/2014 * |
8,000,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, MAHARASHTRA - 400013, INDIA |
C12675955 |
FIXED ASSETS:
·
Furniture and Fixture
·
Interior work
·
Computer
·
Laptop
·
IPAD
·
Printer
·
Scanner
·
Computer software
·
Air conditioner
·
Electrical installation
·
Fax machine
·
Mobile phones
·
Security equipment
·
Fire extinguisher
·
UPS
·
Plant and machinery
·
Tools and spares
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 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.62.05 |
|
|
1 |
Rs.96.03 |
|
Euro |
1 |
Rs.70.43 |
INFORMATION DETAILS
|
Information
Gathered by : |
PPT |
|
|
|
|
Analysis Done by
: |
SUC |
|
|
|
|
Report Prepared
by : |
NKT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
3 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER
|
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
42 |
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.