|
Report Date : |
02.01.2015 |
IDENTIFICATION DETAILS
|
Name : |
THRIVENI RESOMIN PTE. LIMITED |
|
|
|
|
Registered Office : |
1, North Bridge Road, 19-04/05, High Street Centre, 179094 |
|
|
|
|
Country : |
Singapore |
|
|
|
|
Financials (as on) : |
31.03.2014 |
|
|
|
|
Date of Incorporation : |
30.11.2011 |
|
|
|
|
Com. Reg. No.: |
201134481-W |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Engaged in trading
of minerals such as Iron Ore, Copper,
Bauxite, Limestone, Lignite, Amour Rock and Aggregates. |
|
|
|
|
No of Employees : |
Not Available [We tried to confirm the number of employees but no one is ready to
part any information from the company management.] |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
Payment Behaviour : |
Slow |
|
Litigation : |
Clear |
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
Singapore |
a1 |
a1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
Singapore ECONOMIC OVERVIEW
Singapore has a highly developed and successful free-market economy. It enjoys a remarkably open and corruption-free environment, stable prices, and a per capita GDP higher than that of most developed countries. The economy depends heavily on exports, particularly in consumer electronics, information technology products, pharmaceuticals, and on a growing financial services sector. The economy contracted 0.6% in 2009 as a result of the global financial crisis, but rebounded 15.1% in 2010, on the strength of renewed exports, before slowing to in 2011-13, largely a result of soft demand for exports during the second European recession. Over the longer term, the government hopes to establish a new growth path that focuses on raising productivity. Singapore has attracted major investments in pharmaceuticals and medical technology production and will continue efforts to establish Singapore as Southeast Asia's financial and high-tech hub.
|
Source : CIA |
|
REGISTRATION NO. |
: |
201134481-W |
|
COMPANY NAME |
: |
THRIVENI RESOMIN
PTE. LIMITED |
|
FORMER NAME |
: |
N/A |
|
INCORPORATION DATE |
: |
30/11/2011 |
|
COMPANY STATUS |
: |
EXIST |
|
LEGAL FORM |
: |
PRIVATE LIMITED |
|
LISTED STATUS |
: |
NO |
|
REGISTERED ADDRESS |
: |
1, NORTH BRIDGE ROAD, 19-04/05, HIGH
STREET CENTRE, 179094, SINGAPORE. |
|
BUSINESS ADDRESS |
: |
1 NORTH BRIDGE ROAD #19- 04/05 HIGH STREET
CENTRE,, 179094, SINGAPORE. |
|
TEL.NO. |
: |
65-63372473 |
|
FAX.NO. |
: |
65-63382844 |
|
CONTACT PERSON |
: |
KARTHIKEYAN BALASUBRAMANIAN ( DIRECTOR ) |
|
PRINCIPAL ACTIVITY |
: |
Engaged
in trading of minerals such as Iron Ore, Copper, Bauxite, Limestone, Lignite,
Amour Rock and Aggregates. |
|
ISSUED AND PAID UP CAPITAL |
: |
100,000.00 ORDINARY SHARE, OF A VALUE OF
USD 100,000.00 |
|
SALES |
: |
USD 37,278,350 [2014] |
|
NET WORTH |
: |
USD 343,469 [2014] |
|
STAFF STRENGTH |
: |
n/a [2014] |
|
LITIGATION |
: |
CLEAR |
|
FINANCIAL CONDITION |
: |
LIMITED |
|
PAYMENT |
: |
Slow |
|
MANAGEMENT CAPABILITY |
: |
AVERAGE |
|
COMMERCIAL RISK |
: |
MODERATE |
|
CURRENCY EXPOSURE |
: |
MODERATE |
|
GENERAL REPUTATION |
: |
SATISFACTORY |
|
INDUSTRY OUTLOOK |
: |
AVERAGE GROWTH |
The Subject is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the Subject must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the Subject is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the Subject is insolvent. The Subject is governed by the Companies Act and the company must file its annual returns, together with its financial statements with the Registrar of Companies.
The Subject is principally engaged in the (as a / as an) trading of minerals.
The immediate holding company of the Subject is THRIVENI EARTHMOVERS PRIVATE LIMITED, a company incorporated in INDIA.
Share Capital History
|
Date |
Issue & Paid Up Capital |
|
31/12/2014 |
USD 100,000.00 |
The major
shareholder(s) of the Subject are shown as follows :
Name |
Address |
IC/PP/Loc No |
Shareholding |
(%) |
|
THRIVENI EARTHMOVERS PRIVATE LIMITED |
NO.22/110, GREENWAYS ROAD, FAIRLANDS, SALEM, 636016, INDIA. |
T11UF4754J |
100,000.00 |
100.00 |
|
--------------- |
------ |
|||
|
100,000.00 |
100.00 |
|||
|
============ |
===== |
+ Also Director
DIRECTOR 1
|
Name Of Subject |
: |
KARTHIKEYAN BALASUBRAMANIAN |
|
Address |
: |
NEW NO.120/3, OLD NO.3/75A, PLOT NO.65, NEW FAIRLANDS, SALEM, 636016, INDIA. |
|
IC / PP No |
: |
Z1966731 |
|
Nationality |
: |
INDIAN |
|
Date of Appointment |
: |
30/11/2011 |
DIRECTOR 2
|
Name Of Subject |
: |
KONDA SRINIVASA RAOPANDURENGAN KIRUPA DEVI |
|
Address |
: |
12, KITCHENER LINK, 02-22, CITY SQUARE RESIDENCES, 207224, SINGAPORE. |
|
IC / PP No |
: |
S8479672G |
|
Nationality |
: |
SINGAPOREAN |
|
Date of Appointment |
: |
19/06/2013 |
|
1) |
Name of Subject |
: |
KARTHIKEYAN BALASUBRAMANIAN |
|
Position |
: |
DIRECTOR |
|
Auditor |
: |
NATARAJAN & SWAMINATHAN |
|
Auditor' Address |
: |
N/A |
|
1) |
Company Secretary |
: |
KONDA SRINIVASA RAOPANDURENGAN KIRUPA DEVI |
|
IC / PP No |
: |
S8479672G |
|
|
Address |
: |
12, KITCHENER LINK, 02-22, CITY SQUARE RESIDENCES, 207224, SINGAPORE. |
No Banker found in our databank.
No encumbrance was found in our databank at the
time of investigation.
* A check has been conducted in our databank
against the Subject whether the subject has been involved in any litigation.
No legal action was found in our databank.
No winding up petition was found in our
databank.
|
SOURCES OF RAW MATERIALS: |
||
|
Local |
: |
N/A |
|
Overseas |
: |
N/A |
The staff from the registered office refused to
disclose the Subject's suppliers.
|
Local |
: |
YES |
|||
|
Domestic Markets |
: |
SINGAPORE |
|||
|
Overseas |
: |
YES |
|||
|
Export Market |
: |
WORLDWIDE |
|||
|
Credit Term |
: |
N/A |
|||
|
Payment Mode |
: |
CHEQUES |
|||
|
Goods Traded |
: |
MINERALS |
|
|
Total Number of Employees: |
|||||||||
|
YEAR |
2014 |
||||||||
|
|
|||||||||
|
COMPANY |
n/a |
||||||||
|
Branch |
: |
NO |
Other Information:
The Subject is principally engaged in the (as a
/ as an) trading of minerals.
The Subject deals with minerals such as Iron
Ore, Copper, Bauxite, Limestone, Lignite, Amour Rock and Aggregates.
Latest fresh investigations
carried out on the Subject indicated that :
|
Telephone Number Provided By Client |
: |
N/A |
|
Current Telephone Number |
: |
65-63372473 |
|
Match |
: |
N/A |
|
Address Provided by Client |
: |
THE NOMAD OFFICES RAFFLES PLACE 3 RAFFLE
PLACE 09-09 A BHARAT BUILDING SINGAPORE 048617 |
|
Current Address |
: |
1 NORTH BRIDGE ROAD #19- 04/05 HIGH STREET
CENTRE,, 179094, SINGAPORE. |
|
Match |
: |
NO |
Other
Investigations
we
contacted one of the staff from the Subject's registered office and she only
provided limited information.
She is not
aware of the address provided.
|
Profitability |
||||||
|
Turnover |
: |
Increased |
[ |
354.72% |
] |
|
|
Profit/(Loss) Before Tax |
: |
Decreased |
[ |
(136.29%) |
] |
|
|
Return on Shareholder Funds |
: |
Favourable |
[ |
108.88% |
] |
|
|
Return on Net Assets |
: |
Favourable |
[ |
176.05% |
] |
|
|
The increase in turnover could be due to
the Subject adopting an aggressive marketing strategy.The management had succeeded
in turning the Subject into a profit making company. The profit could be due
to better control of its operating costs and efficiency in utilising its
resources. Generally the Subject was profitable. The favourable return on
shareholders' funds and return on net assets indicate that the Subject's
management was efficient in utilising the assets to generate returns. |
||||||
|
Working Capital
Control |
||||||
|
Stock Ratio |
: |
Nil |
[ |
0 Days |
] |
|
|
Debtor Ratio |
: |
Favourable |
[ |
4 Days |
] |
|
|
Creditors Ratio |
: |
Favourable |
[ |
0 Days |
] |
|
|
As the Subject is a service oriented
company, the Subject does not need to keep stocks. The favourable debtors' days
could be due to the good credit control measures implemented by the Subject.
The Subject had a favourable creditors' ratio where the Subject could be
taking advantage of the cash discounts and also wanting to maintain goodwill
with its creditors. |
||||||
|
Liquidity |
||||||
|
Liquid Ratio |
: |
Favourable |
[ |
1.20 Times |
] |
|
|
Current Ratio |
: |
Unfavourable |
[ |
1.20 Times |
] |
|
|
A minimum liquid ratio of 1 should be maintained
by the Subject in order to assure its creditors of its ability to meet short
term obligations and the Subject was in a good liquidity position. Thus, we
believe the Subject is able to meet all its short term obligations as and
when they fall due. |
||||||
|
Solvency |
||||||
|
Interest Cover |
: |
Unfavourable |
[ |
2.62 Times |
] |
|
|
Gearing Ratio |
: |
Unfavourable |
[ |
4.24 Times |
] |
|
|
The Subject's interest cover was low. If its
profits fall or when interest rate rises, it may not be able to meet
all its interest payment. The Subject was highly geared, thus it had a high
financial risk. The Subject was dependent on loans to finance its business
needs. In times of economic downturn and / or high interest rate, the Subject
will become less profitable and competitive than other firms in the same
industry, which are lowly geared. This is because the Subject has to service
the interest and to repay the loan, which will erode part of its profits. The
profits will fluctuate depending on the Subject's turnover and the interest
it needs to pay. |
||||||
|
Overall
Assessment : |
||||||
|
The higher turnover had helped to reduce the
Subject's losses. The Subject was in good liquidity position with its total
current liabilities well covered by its total current assets. With its
current net assets, the Subject should be able to repay its short term
obligations. If there is a fall in the Subject's profit or any increase in
interest rate, the Subject may not be able to generate sufficient cash-flow
to service its interest. The Subject's gearing level was high and its going
concern will be in doubt if there is no injection of additional shareholders'
funds in times of economic downturn and / or high interest rates. |
||||||
|
Overall
financial condition of the Subject : LIMITED |
||||||
|
Major Economic
Indicators : |
2009 |
2010 |
2011 |
2012 |
2013 |
|
|
|||||
|
Population (Million) |
4.98 |
5.08 |
5.18 |
5.31 |
5.40 |
|
Gross Domestic Products ( % ) |
(0.8) |
14.5 |
4.9 |
1.3 |
3.7 |
|
Consumer Price Index |
0.6 |
2.8 |
5.2 |
4.6 |
2.4 |
|
Total Imports (Million) |
356,299.3 |
423,221.8 |
459,655.1 |
474,554.0 |
466,762.0 |
|
Total Exports (Million) |
391,118.1 |
478,840.7 |
514,741.2 |
510,329.0 |
513,391.0 |
|
|
|||||
|
Unemployment Rate (%) |
3.2 |
2.2 |
2.1 |
2.0 |
1.9 |
|
Tourist Arrival (Million) |
9.68 |
11.64 |
13.17 |
14.49 |
15.46 |
|
Hotel Occupancy Rate (%) |
75.8 |
85.6 |
86.5 |
86.4 |
86.3 |
|
Cellular Phone Subscriber (Million) |
1.37 |
1.43 |
1.50 |
1.52 |
1.97 |
|
|
|||||
|
Registration of New Companies (No.) |
26,414 |
29,798 |
32,317 |
31,892 |
37,288 |
|
Registration of New Companies (%) |
4.3 |
12.8 |
8.5 |
(1.3) |
9.8 |
|
Liquidation of Companies (No.) |
22,393 |
15,126 |
19,005 |
17,218 |
17,369 |
|
Liquidation of Companies (%) |
113.4 |
(32.5) |
25.6 |
9.4 |
(5.3) |
|
|
|||||
|
Registration of New Businesses (No.) |
26,876 |
23,978 |
23,494 |
24,788 |
22,893 |
|
Registration of New Businesses (%) |
8.15 |
(10.78) |
2.02 |
5.51 |
1.70 |
|
Liquidation of Businesses (No.) |
23,552 |
24,211 |
23,005 |
22,489 |
22,598 |
|
Liquidation of Businesses (%) |
11.4 |
2.8 |
(5) |
(2.2) |
0.5 |
|
|
|||||
|
Bankruptcy Orders (No.) |
2,058 |
1,537 |
1,527 |
1,748 |
1,992 |
|
Bankruptcy Orders (%) |
(11.5) |
(25.3) |
(0.7) |
14.5 |
14.0 |
|
Bankruptcy Discharges (No.) |
3,056 |
2,252 |
1,391 |
1,881 |
2,584 |
|
Bankruptcy Discharges (%) |
103.7 |
(26.3) |
(38.2) |
35.2 |
37.4 |
|
|
|||||
|
INDUSTRIES ( %
of Growth ) : |
|||||
|
Agriculture |
|||||
|
Production of Principal Crops |
3.25 |
(0.48) |
4.25 |
3.64 |
- |
|
Fish Supply & Wholesale |
(1.93) |
(10.5) |
12.10 |
(0.5) |
- |
|
|
|||||
|
Manufacturing * |
71.5 |
92.8 |
100.0 |
100.3 |
102.0 |
|
Food, Beverages & Tobacco |
90.4 |
96.4 |
100.0 |
103.5 |
103.5 |
|
Textiles |
145.9 |
122.1 |
100.0 |
104.0 |
87.1 |
|
Wearing Apparel |
211.0 |
123.3 |
100.0 |
92.1 |
77.8 |
|
Leather Products & Footwear |
79.5 |
81.8 |
100.0 |
98.6 |
109.8 |
|
Wood & Wood Products |
101.4 |
104.0 |
100.0 |
95.5 |
107.4 |
|
Paper & Paper Products |
95.4 |
106.1 |
100.0 |
97.4 |
103.2 |
|
Printing & Media |
100.9 |
103.5 |
100.0 |
93.0 |
86.1 |
|
Crude Oil Refineries |
96.4 |
95.6 |
100.0 |
99.4 |
93.5 |
|
Chemical & Chemical Products |
80.3 |
97.6 |
100.0 |
100.5 |
104.1 |
|
Pharmaceutical Products |
49.1 |
75.3 |
100.0 |
109.7 |
107.2 |
|
Rubber & Plastic Products |
101.2 |
112.3 |
100.0 |
96.5 |
92.9 |
|
Non-metallic Mineral |
91.9 |
92.5 |
100.0 |
98.2 |
97.6 |
|
Basic Metals |
92.6 |
102.2 |
100.0 |
90.6 |
76.5 |
|
Fabricated Metal Products |
90.8 |
103.6 |
100.0 |
104.3 |
105.1 |
|
Machinery & Equipment |
57.3 |
78.5 |
100.0 |
112.9 |
114.5 |
|
Electrical Machinery |
86.8 |
124.1 |
100.0 |
99.3 |
108.5 |
|
Electronic Components |
85.2 |
113.6 |
100.0 |
90.6 |
94.3 |
|
Transport Equipment |
96.0 |
94.0 |
100.0 |
106.3 |
107.5 |
|
|
|||||
|
Construction |
(36.9) |
14.20 |
20.50 |
28.70 |
- |
|
Real Estate |
1.4 |
21.3 |
25.4 |
31.9 |
- |
|
|
|||||
|
Services |
|||||
|
Electricity, Gas & Water |
1.70 |
4.00 |
7.00 |
6.30 |
- |
|
Transport, Storage & Communication |
3.90 |
12.80 |
7.40 |
5.30 |
- |
|
Finance & Insurance |
(16.4) |
(0.4) |
8.90 |
0.50 |
- |
|
Government Services |
4.50 |
9.70 |
6.90 |
6.00 |
- |
|
Education Services |
0.10 |
(0.9) |
(1.4) |
0.30 |
- |
|
|
|||||
|
* Based on Index of Industrial Production
(2011 = 100) |
|||||
|
(Source : Department of Statistics) |
|
INDUSTRY : |
TRADING |
|
The wholesale and retail trade sectors have expanded by 2.0% in the
third quarter of 2014, extending the 1.8 per cent growth in the previous quarter.
In 2013, the wholesale and retail sector expanded by 5.0%, after declining by
1.4% the year before. Growth of the sector was driven by the wholesale trade
segment. |
|
|
The domestic wholesale trade index has increased by 3.2% in the fourth
quarter of 2013, moderating from the 6.6% growth in the previous quarter. The
slower growth was due to a decline in the sales of furniture and household
equipment (-12%) and petroleum and petroleum products (-0.6%). For the full
year, the domestic wholesale trade index grew by 5.2% reversing the 2.2%
decline in 2012. On the other hand, the foreign wholesale trade index has
increased by a slower pace of 5.6% in the fourth quarter, compared to the
7.7% expansion in the preceding quarter. The slowdown was due to a fall in
the sales of telecommunication equipment and computer (-3.8%) and petroleum
and petroleum products (-2.5%). For the full year, the growth of the foreign
wholesale trade index moderated slightly to 8.6% from 9.1% in the previous
year. |
|
|
In the fourth quarter of 2013, retail sales volume fell by 6.2%,
extending the 5.6% decline in the previous quarter. Excluding motor vehicles,
retail sales volume increased by 0.4%, a slower pace of expansion as compared
to the 1.6% gain in the preceding quarter. The sales volume of motor vehicles
fell by 33% in the fourth quarter of 2013, extending the 32% decline in the
previous quarter. Meanwhile, the sales of several discretionary items also
fell in the fourth quarter of 2013. For instance, the sales of telecommunications
apparatus and computers fell by 12%, while the sales of furniture and
household equipment declined by 5.4%. |
|
|
For the full year, retail sales volume contracted by 4.3%, a reversal from
the 1.3% expansion in 2012. Excluding motor vehicle sales, the retail sales
volume grew by 1.1% in 2013, slower than the 1.7% increase in 2012. Watches
and jewellery recorded the largest increase (11%) in sales in 2013, followed
by optical goods and book (3%) and medical goods and toiletries (3%). By
contrast, the sales of telecommunications apparatus and computer (-7.3%),
furniture and household equipment (-4.2%) and petrol service stations (-1.4)
declined in 2013. |
|
|
OVERALL INDUSTRY OUTLOOK : AVERAGE GROWTH |
|
|
Incorporated in 2011, the Subject is a
Private Limited company, focusing on trading of minerals. The Subject has been
in business for less than 5 years and it has slowly been building up contact
with its clients while competing in the industry. However, it has yet to
enjoy a stable market shares as it need to compete many well established
players in the same field. The Subject have a strong support from its holding
company. However, the Subject does not have a strong capital position of USD
100,000. Without a strong capital, the Subject may face difficulties to
expand its business compared to other large corporation. Over the years, the Subject has penetrated
into both the local and overseas market. The Subject has positioned itself in
the global market and is competing in the industry. Its stable clientele base
will enable the Subject to further enhance its business in the near term.
Overall, we regard that the Subject's management capability is average. This
indicates that the Subject has greater potential to improve its business
performance and raising income for the Subject. We noted that both the turnover and
profits have increased compared to the previous year. The higher profit could
be due to increase in turnover and better control over its operating costs.
Based on the higher profitability, the Subject has generated a favourable
return based on its existing shareholders' funds which indicated that the
management was efficient in utilising its funds to generate income. The
Subject is in good liquidity position with its current liabilities well
covered by it current assets. Hence, it has sufficient working capital to
meet its short term financial obligations. The high gearing ratio clearly
implied that the Subject was supported by more debt than equity. Thus, the
Subject is exposed to high financial risk. Without a strong assets backing, the
Subject may face difficulties in getting loans for its future expansion and
continued growth . The industry shows an upward trend and
this trend is very likely to sustain in the near terms. |
|
|
|
THE FINANCIAL
STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL REPORTING
STANDARDS. |
|
THRIVENI RESOMIN
PTE. LIMITED |
|
Financial Year End |
2014-03-31 |
2013-03-31 |
|
Months |
12 |
12 |
|
Consolidated Account |
Company |
Company |
|
Audited Account |
YES |
YES |
|
Unqualified Auditor's Report (Clean
Opinion) |
YES |
YES |
|
Financial Type |
FULL |
FULL |
|
Currency |
USD |
USD |
|
TURNOVER |
37,278,350 |
8,198,006 |
|
Other Income |
9,914 |
13,374 |
|
---------------- |
---------------- |
|
|
Total Turnover |
37,288,264 |
8,211,380 |
|
Costs of Goods Sold |
(36,589,090) |
(8,111,604) |
|
---------------- |
---------------- |
|
|
Gross Profit |
699,174 |
99,776 |
|
---------------- |
---------------- |
|
|
PROFIT/(LOSS) FROM OPERATIONS |
373,952 |
(1,030,483) |
|
---------------- |
---------------- |
|
|
PROFIT/(LOSS) BEFORE TAXATION |
373,952 |
(1,030,483) |
|
---------------- |
---------------- |
|
|
PROFIT/(LOSS) AFTER TAXATION |
373,952 |
(1,030,483) |
|
---------------- |
---------------- |
|
|
RETAINED
PROFIT/(LOSS) BROUGHT FORWARD |
||
|
As previously reported |
(1,030,483) |
0 |
|
---------------- |
---------------- |
|
|
As restated |
(1,030,483) |
- |
|
---------------- |
---------------- |
|
|
PROFIT AVAILABLE FOR APPROPRIATIONS |
(656,531) |
(1,030,483) |
|
---------------- |
---------------- |
|
|
RETAINED PROFIT/(LOSS) CARRIED FORWARD |
(656,531) |
(1,030,483) |
|
============= |
============= |
|
|
Trust receipts |
230,728 |
88,384 |
|
---------------- |
---------------- |
|
|
230,728 |
88,384 |
|
|
============= |
============= |
|
THRIVENI RESOMIN
PTE. LIMITED |
|
ASSETS EMPLOYED: |
||
|
FIXED ASSETS |
3,094 |
10,200 |
|
Others |
50,000 |
- |
|
---------------- |
---------------- |
|
|
TOTAL LONG TERM INVESTMENTS/OTHER ASSETS |
50,000 |
- |
|
---------------- |
---------------- |
|
|
TOTAL LONG TERM ASSETS |
53,094 |
10,200 |
|
Trade debtors |
444,124 |
- |
|
Other debtors, deposits & prepayments |
136,333 |
9,459 |
|
Amount due from related companies |
1,006,344 |
1,777,165 |
|
Cash & bank balances |
176,301 |
67,213 |
|
---------------- |
---------------- |
|
|
TOTAL CURRENT ASSETS |
1,763,102 |
1,853,837 |
|
---------------- |
---------------- |
|
|
TOTAL ASSET |
1,816,196 |
1,864,037 |
|
============= |
============= |
|
|
Other creditors & accruals |
15,227 |
90,379 |
|
Bank overdraft |
- |
9,141 |
|
Other borrowings |
1,457,500 |
1,595,000 |
|
Amounts owing to holding company |
- |
200,000 |
|
---------------- |
---------------- |
|
|
TOTAL CURRENT LIABILITIES |
1,472,727 |
1,894,520 |
|
---------------- |
---------------- |
|
|
NET CURRENT ASSETS/(LIABILITIES) |
290,375 |
(40,683) |
|
---------------- |
---------------- |
|
|
TOTAL NET ASSETS |
343,469 |
(30,483) |
|
============= |
============= |
|
|
SHARE CAPITAL |
||
|
Ordinary share capital |
1,000,000 |
1,000,000 |
|
---------------- |
---------------- |
|
|
TOTAL SHARE CAPITAL |
1,000,000 |
1,000,000 |
|
Retained profit/(loss) carried forward |
(656,531) |
(1,030,483) |
|
---------------- |
---------------- |
|
|
TOTAL RESERVES |
(656,531) |
(1,030,483) |
|
---------------- |
---------------- |
|
|
SHAREHOLDERS' FUNDS/EQUITY |
343,469 |
(30,483) |
|
---------------- |
---------------- |
|
|
343,469 |
(30,483) |
|
|
============= |
============= |
|
|
THRIVENI RESOMIN
PTE. LIMITED |
|
TYPES OF FUNDS |
||
|
Cash |
176,301 |
67,213 |
|
Net Liquid Funds |
176,301 |
58,072 |
|
Net Liquid Assets |
290,375 |
(40,683) |
|
Net Current Assets/(Liabilities) |
290,375 |
(40,683) |
|
Net Tangible Assets |
343,469 |
(30,483) |
|
Net Monetary Assets |
290,375 |
(40,683) |
|
BALANCE SHEET
ITEMS |
||
|
Total Borrowings |
1,457,500 |
1,604,141 |
|
Total Liabilities |
1,472,727 |
1,894,520 |
|
Total Assets |
1,816,196 |
1,864,037 |
|
Net Assets |
343,469 |
(30,483) |
|
Net Assets Backing |
343,469 |
(30,483) |
|
Shareholders' Funds |
343,469 |
(30,483) |
|
Total Share Capital |
1,000,000 |
1,000,000 |
|
Total Reserves |
(656,531) |
(1,030,483) |
|
LIQUIDITY
(Times) |
||
|
Cash Ratio |
0.12 |
0.04 |
|
Liquid Ratio |
1.20 |
0.98 |
|
Current Ratio |
1.20 |
0.98 |
|
WORKING CAPITAL
CONTROL (Days) |
||
|
Stock Ratio |
0 |
0 |
|
Debtors Ratio |
4 |
0 |
|
Creditors Ratio |
0 |
0 |
|
SOLVENCY RATIOS
(Times) |
||
|
Gearing Ratio |
4.24 |
(52.62) |
|
Liabilities Ratio |
4.29 |
(62.15) |
|
Times Interest Earned Ratio |
2.62 |
(10.66) |
|
Assets Backing Ratio |
0.34 |
(0.03) |
|
PERFORMANCE
RATIO (%) |
||
|
Operating Profit Margin |
1.00 |
(12.57) |
|
Net Profit Margin |
1.00 |
(12.57) |
|
Return On Net Assets |
176.05 |
3,090.57 |
|
Return On Capital Employed |
176.05 |
4,414.30 |
|
Return On Shareholders' Funds/Equity |
108.88 |
3,380.52 |
|
Dividend Pay Out Ratio (Times) |
0.00 |
0.00 |
|
NOTES TO
ACCOUNTS |
||
|
Contingent Liabilities |
0 |
0 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.32 |
|
UK Pound |
1 |
Rs.98.64 |
|
Euro |
1 |
Rs.76.60 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
MNL |
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 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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.