MIRA INFORM REPORT

 

 

Report No. :

302379

Report Date :

15.01.2015

 

IDENTIFICATION DETAILS

 

Name :

DEVANSHI ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

F-40-Nandham Industrial Estate, Marol Marosh Road, Mumbai – 400059, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.02.1990

 

 

Com. Reg. No.:

11-055500

 

 

Capital Investment / Paid-up Capital :

Rs. 0.811 Million

 

 

CIN No.:

[Company Identification No.]

U32109MH1990PTC055500

 

 

IEC No.:

Not Available

 

 

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 :

Manufacturer and Custom Based Designer

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has taken huge external borrowing, which acts as threatening to the liquidity position of the company.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealing with some caution.

 

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 DENIED BY

 

Name :

Ms. Varsha

Designation :

Account Department

Contact No.:

91-22-27642522

Date :

13.01.2015

 

 

LOCATIONS

 

Registered Office :

F-40-Nandham Industrial Estate, Marol Marosh Road, Mumbai – 400059, Maharashtra, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

tanujajalan@yahoo.co.in

Website :

www.devanshi.com

 

 

Head Office :

Plot No. R – 880, Near Golden Garage, TTC Industrial Area, District Thane – 400701, Maharashtra, India

Tel. No.:

91-22-27642521/22/23

Fax No.:

91-22-27642520

E-Mail :

bombay@devanshi.com

 

 

Branches :

Located at

  • Mumbai
  • Delhi
  • Baroda
  • Daman
  • Bengaluru
  • Pune
  • Indore
  • Dehradun
  • Nagpur

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Ms. Sarita Praful Jhalani

Designation :

Director

Address :

A – 6 Roof Top Co-operative Housing Society, Mahakali caves Road, Andheri East, Mumbai – 400093, Maharashtra, India

Date of Appointment :

01.04.1994

DIN No.:

01669692

 

 

Name :

Mr. Praful Motilal Jhalani

Designation :

Director

Address :

A – 6 Roof Top Co-operative Housing Society, Mahakali caves Road, Andheri East, Mumbai – 400093, Maharashtra, India

Date of Appointment :

19.02.1990

DIN No.:

01412463

 

 

KEY EXECUTIVES

 

Name :

Ms. Varsha

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Motilal Jhalani

 

1751

Prafull M. Jhalani

 

3088

Sarita P. Jhalani

 

3265

Devanshi Khandelwal

 

1

Niharika Jhalani

 

1

Prafull M. Jhalani (HUF)

 

1

Motilal Jhalani (HUF)

 

1

Rajat P. Jhalani

 

1

Vimladevi Jhalani

 

1

 

 

 

Total

 

8110

 

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Custom Based Designer

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged 

 

 

Bankers :

  • The Saraswat Co-operative Bank Limited, Central Administrative Office, Apsara Cinema Building, 2nd Floor, Grant Road, Dr. D.B. Marg, Mumbai – 400007, Maharashtra, Indiua
  • ICICI Bank

 

 

Facilities :

(Rs. In Millions)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Bank

 

 

ICICI Bank

9.600

0.000

 

 

 

Total

9.600

0.000

 

Auditors :

 

Name :

Kirit Salgia and Company

Chartered AccountantS

Address :

124/B, Mittal Tower, 210, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-22844486  (R) 26285029

PAN No.:

AMJPS1231J

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.100/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

8110

Equity Shares

Rs.100/- each

Rs. 0.811 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

0.811

0.811

0.811

(b) Reserves & Surplus

8.058

0.353

1.018

(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)

8.869

1.164

1.829

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

71.080

54.897

32.586

(b) Deferred tax liabilities (Net)

0.059

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

3.622

0.000

0.000

Total Non-current Liabilities (3)

74.761

54.897

32.586

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

20.508

7.490

0.000

(c) Other current liabilities

0.090

0.463

0.292

(d) Short-term provisions

0.000

0.000

0.093

Total Current Liabilities (4)

20.598

7.953

0.385

 

 

 

 

TOTAL

104.228

64.014

34.800

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

31.472

29.214

24.975

(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

0.025

0.025

0.025

(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

31.497

29.239

25.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

30.821

20.134

0.722

(c) Trade receivables

21.813

9.402

6.878

(d) Cash and cash equivalents

2.548

1.523

0.429

(e) Short-term loans and advances

0.023

0.375

0.855

(f) Other current assets

17.526

3.341

0.916

Total Current Assets

72.731

34.775

9.800

 

 

 

 

TOTAL

104.228

64.014

34.800

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

47.733

8.023

2.257

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

Labour Charges

4.337

4.125

3.828

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

14.857

0.431

0.451

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

3.471

1.095

0.216

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

11.386

(0.664)

0.235

 

 

 

 

 

Less

TAX

3.682

0.000

0.094

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

7.704

(0.664)

0.141

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

21.876

0.009

0.000

 

TOTAL EARNINGS

21.876

0.009

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

94.98

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

16.14

(8.28)

6.25

 

 

 

 

 

Operating Profit Margin

(PBDIT / Sales)

(%)

90.91

48.59

(69.61)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.93

(1.04)

0.68

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.28

(0.57)

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

8.01

47.16

17.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.53

4.37

25.45

 

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

0.811

0.811

0.811

Reserves & Surplus

1.018

0.353

8.058

Net worth

1.829

1.164

8.869

 

 

 

 

long-term borrowings

32.586

54.897

71.080

Short term borrowings

0.000

0.000

0.000

Total borrowings

32.586

54.897

71.080

Debt/Equity ratio

17.816

47.162

8.014

 

 

 

 

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

2.257

8.023

47.733

 

 

255.472

494.952

 

 

 

 

 

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

2.257

8.023

47.733

Profit

0.141

(0.664)

7.704

 

6.25%

(8.28%)

16.14%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITY OF LONG TERM DEBT = 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

No

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

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Directors and Relatives

61.480

54.897

 

 

 

Total

61.480

54.897

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90153598

05/05/1999

300,000.00

THE SARASWAT COOP. BANK LTD.

MAROL BRANCH, ANDHERI, MUMBAI, Maharashtra - 4000
59, INDIA

-

2

90153504

12/06/1998

262,300.00

THE SARASWAT COOP. BANK LTD.

CENTRAL ADMINIS. OFFICE, APSARA CINEMA BUILDING;
GRANT ROAD, MUMBAI, Maharashtra - 400007, INDIA

-

3

90153503

11/06/1998

23,415.00

THE SARASWAT COOP. BANK LTD.

CENTRAL ADMINIS. OFFICE, APSARA CINEMA BUILDING;
GRANT ROAD, MUMBAI, Maharashtra - 400007, INDIA

-

4

90153442

02/05/2000 *

1,500,000.00

THE SARASWAT COOP. BANK LTD.

MAROL BRANCH, ANDHERI, MUMBAI, Maharashtra - 4000
59, INDIA

-

5

90153346

17/02/1997

200,000.00

THE SARASWAT COOP. BANK LTD.

CENTRAL ADMINIS. OFFICE, APSARA CINEMA BUILDING;,
MUMBAI, Maharashtra - 400007, INDIA

-

6

90153325

15/11/1996

421,951.00

THE SARASWAT COOP. BANK LTD.

CENTRAL ADMINIS. OFFICE, APSARA CINEMA BUILDING;,
MUMBAI, Maharashtra - 400007, INDIA

-

7

90152481

10/05/1999 *

500,000.00

THE SARASWAT COOP. BANK LTD.

MAROL BRANCH, APSARA CINEMA BUILDING;, MUMBAI, Maharashtra - 400059, INDIA

-

8

90152450

20/02/1994

500,000.00

THE SARASWAT COOP. BANK LTD.

CENTRAL ADMINIS. OFFICE, APSARA CINEMA BUILDING;,
MUMBAI, Maharashtra - 400007, INDIA

-

9

90152749

10/05/1999 *

150,000.00

THE SARASWAT COOP. BANK LTD.

MAROL BRANCH, APSARA CINEMA BUILDING;, MUMBAI, Maharashtra - 400059, INDIA

-

 

* Date of charge modification

 

 

FIXED ASSETS

  • Office Equipment
  • Computer
  • Furniture and Fixture
  • Plant and Machinery
  • Land and Building
  • Vehicle
  • Air conditioner
  • Printer

 

 


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.62.15

UK Pound

1

Rs.94.24

Euro

1

Rs.73.29

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY 

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

30

 

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.