MIRA INFORM REPORT

 

 

Report No. :

302045

Report Date :

07.01.2015

 

IDENTIFICATION DETAILS

 

Name :

ISHAN NETSOL PRIVATE LIMITED

 

 

Registered Office :

Naksthra IV, 2nd Floor, Dr. Radhakrishnan Road, Near Kathiyawar Gymkhana Rajkot – 360001, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.10.2007

 

 

Com. Reg. No.:

04-051929

 

 

Capital Investment / Paid-up Capital :

Rs.1.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74900GJ2007PTC051929

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RTKI00352C

 

 

PAN No.:

[Permanent Account No.]

AABCI7583C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Service Provider of Computer and Networking Solutions, Managed Email Services, Network Services, Fault Management Services etc.

 

 

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 record.

 

General financial position of the company is good.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be 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 BY

 

Name :

Mr. Biren

Designation :

Accounts Head

Contact No.:

91-281-2468232

Date :

06.01.2015

 

 

LOCATIONS

 

Registered Office :

Naksthra IV, 2nd Floor, Dr. Radhakrishnan Road, Near Kathiyawar Gymkhana Rajkot – 360001, Gujarat, India

Tel. No.:

91-281-2468232

Fax No.:

91-281-2468232

E-Mail :

pinkesh@ishanitech.biz

madhavjupadhyay23@yahoo.com

Website :

www.ishanitech.biz

 

 

Branch 1 :

503-B, Shapath Hexa, Opposite Gujarat Highcourt, Near Ganesh Maridian, Ahmedabad, Gujarat, India

 

 

Branch 2 :

611, Akshat Complex Opposite Rajpath Club Bodakdev, S.G. Road, Ahmedabad – 380054, Gujarat, India

 

 

Branch 3 :

802,Sterling Centre, R.C Dutt Road, Alkapuri, Baroda – 390007, Gujarat, India

 

 

Branch 4 :

315, Plaza Center, Plot No.117, Sector No.8, Near Oslo circle, Gandhidham – 370201, Gujarat, India

 

 

Branch 5 :

725 - International Trade Centre, Majura Gate, Surat – 395002, Gujarat, India

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Pinkesh Narendrabhai Kotecha

Designation :

Director

Address :

Shital, 2 Shakti Colony, Behind A. G. Office, University Road, Rajkot - 360005, Gujarat, India

Date of Birth/Age :

18.08.1977

Date of Appointment :

09.10.2007

DIN No.:

00285714

 

 

Name :

Mr. Mahesh Narendrabhai Kotecha

Designation :

Director

Address :

Shital, 2 Shakti Colony, Behind A. G. Office, University Road, Rajkot - 360005, Gujarat, India

Date of Birth/Age :

24.12.1964

Date of Appointment :

09.10.2007

DIN No.:

00285729

 

 

Name :

Mrs. Purvi Pinkeshbhai Kotecha

Designation :

Director

Address :

Shital, 2 Shakti Colony, Behind A. G. Office, University Road, Rajkot - 360005, Gujarat, India

Date of Birth/Age :

11.10.1977

Date of Appointment :

09.10.2007

DIN No.:

00285739

 

 

KEY EXECUTIVES

 

Name :

Mr. Biren

Designation :

Accounts Head

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

Pinkesh Narendrabhai Kotecha

2910

Paresh Narendrabhai Kotecha

1337

Mahesh Narendrabhai Kotecha

1875

Purvi Pinkeshbhai Kotecha

2358

Rupaben Maheshbhai Kotecha

500

Daksha P Kotecha

500

Indiraben Kotecha

500

Parul B Sejpal

10

Vibha P Pujara

10

 

 

Total

10000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Service Provider of Computer and Networking Solutions, Managed Email Services, Network Services, Fault Management Services etc.

 

 

Products / Services :

  • Computer and Networking Solutions
  • Managed Email
  • Network Services
  • Fault Management

 

 

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 :

Company Name :

 

 

 

Not Divulged

Name of the Person :

Contact No.:

Since How Long Known :

Maximum Limit Dealt :

Experience :

Remark :

 

 

Customers :

Company Name :

 

 

 

Not Divulged

Name of the Person :

Contact No.:

Since How Long Known :

Maximum Limit Dealt :

Experience :

Remark :

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

The Co-Operative Bank of Rajkot Limited

Branch :

Raiya Road Branch, Opposite Nirmala School, Rajkot - 360007, Gujarat, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

Credit Facilities Enjoyed (CC/OD/Term Loan) :

--

Account Operation :

--

Remark :

--

 

  • Yes Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

From banks – term loan

(secured by way of hypothecation of vehicle)

0.000

0.095

Term loan

(secured by way of mortgage of office building)

21.648

11.348

 

 

 

Total

21.648

11.443

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kotak Mandavia and Company

Chartered Accountants

Address :

201, Orbit, Moti Tanki Chowk, Above Mahasagr Travels, Rajkot – 360001, Gujarat, India

PAN No.:

AACKF2627R

 

 

Membership :

--

 

 

Companies in which directors of the company are able to exercise control or have significant influence :

  • Ishan Infotech Limited
  • Ishan Netcom Private Limited
  • Isurf Broadband Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

25000

Equity Shares

Rs.100/- each

Rs.2.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.1.000 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

1.000

0.332

0.332

(b) Reserves & Surplus

21.135

14.048

10.681

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.350

Total Shareholders’ Funds (1) + (2)

22.135

14.380

11.363

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

28.008

14.765

4.324

(b) Deferred tax liabilities (Net)

1.212

0.592

0.402

(c) Other long term liabilities

0.857

1.002

0.332

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

30.077

16.359

5.058

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

8.531

18.579

15.611

(c) Other current liabilities

21.623

14.906

9.574

(d) Short-term provisions

2.402

0.203

0.071

Total Current Liabilities (4)

32.556

33.688

25.256

 

 

 

 

TOTAL

84.768

64.427

41.677

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

65.669

27.776

20.311

(ii) Intangible Assets

1.093

0.554

0.432

(iii) Capital work-in-progress

0.000

20.733

5.963

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.363

0.363

0.113

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.640

0.503

2.019

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

67.765

49.929

28.838

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

13.481

8.736

6.094

(d) Cash and cash equivalents

1.711

3.514

4.264

(e) Short-term loans and advances

1.805

2.057

2.481

(f) Other current assets

0.006

0.191

0.000

Total Current Assets

17.003

14.498

12.839

 

 

 

 

TOTAL

84.768

64.427

41.677

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

95.376

61.301

 

 

Other Income

0.296

0.242

 

 

 

TOTAL                                              (A)

95.672

61.543

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase of Stock-in-trade

33.947

21.291

 

 

 

Employee Benefits Expenses

18.306

14.404

 

 

 

Other Expenses

23.724

14.054

 

 

 

TOTAL                                              (B)

75.977

49.749

 

 

 

 

 

 

 

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

19.695

11.794

 NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3.387

2.455

 

 

 

 

 

 

 

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

16.308

9.339

 

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

6.719

4.381

 

 

 

 

 

 

 

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

9.589

4.958

 

 

 

 

 

 

Less

TAX                                                                  (H)

3.170

1.591

 

 

 

 

 

 

 

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

6.419

3.367

2.580

 

 

 

 

 

 

Earnings Per Share (Rs.)

1924.56

1015.12

--

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

6.73

5.49

NA

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

20.65

19.24

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.36

11.44

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.43

0.34

NA

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.27

1.03

0.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.52

0.43

0.51

 

 

 

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

0.332

0.332

1.000

Reserves & Surplus

10.681

14.048

21.135

Share Application money pending allotment

0.350

0.000

0.000

Net worth

11.363

14.380

22.135

 

 

 

 

long-term borrowings

4.324

14.765

28.008

Short term borrowings

0.000

0.000

0.000

Total borrowings

4.324

14.765

28.008

Debt/Equity ratio

0.381

1.027

1.265

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT 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

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last Two 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

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

 

 

NOTE: Registered office address of the company is shifted from 313 Shivam Complex, Dr. Yagnik Road, Rajkot – 360001, Gujarat, India to the present address w.e.f. 15.01.2014

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

From directors and shareholders

6.360

3.322

 

 

 

Total

6.360

3.322

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10505841

03/06/2014

2,500,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA

C09125105

2

10473544

03/06/2014 *

17,129,300.00

THE CO-OPERATIVE BANK OF RAJKOT LTD.

SAURASHTRA UNIVERSITY ROAD BRANCH,, NEAR INDIRA CIRCLE, RAJKOT, GUJARAT - 360007, INDIA

C05381140

3

10364455

29/06/2012

10,000,000.00

THE CO-OPERATIVE BANK OF RAJKOT LTD.

RAIYA ROAD BRANCH, OPP. NIRMALA SCHOOL, RAJKOT, GUJARAT - 360007, INDIA

B43168400

4

10319324

16/11/2011

4,500,000.00

THE CO-OPERATIVE BANK OF RAJKOT LTD.

"SAHAKAR SARITA", PANCHNATH ROAD, RAJKOT, GUJARAT
- 360001, INDIA

B25909888

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Office Building

·         Computer

·         Furniture and Fixtures

·         Electric Fitting

·         Network Setup / Tower

·         Electric Installation

·         DG Generator Set

·         Tower Equipment

·         Air Conditioner

·         EPABX and Telephone

·         Mobile Instrument

·         Office Equipments

·         Vehicle

·         Motor Car 

 


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.63.39

UK Pound

1

Rs.96.72

Euro

1

Rs.75.80

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

 

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

 

 

 

 

 

 

 

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.