MIPL-Logo

 

MIRA INFORM REPORT

 

 

Report No. :

332960

Report Date :

22.07.2015

 

IDENTIFICATION DETAILS

 

Name :

SHRACHI BURDWAN DEVELOPERS PRIVATE LIMITED

 

 

Registered Office :

"Shrachi Tower", 686, Anandapur, E.M. Bypass, R.B. Connector Junction, Kolkata – 700107, West Bengal

Tel. No.:

91-33-39843984

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.10.2006

 

 

Com. Reg. No.:

21-111545

 

 

Capital Investment / Paid-up Capital :

Rs. 123.944 Million

 

 

CIN No.:

[Company Identification No.]

U45200WB2006PTC111545

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAKCS2315M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Real Estate Developer

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

 

Maximum Credit Limit :

USD 560000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2006. It has a satisfactory track record.

 

Management has reported good operational activity and decent sales turnover which has resulted profitability margin of 5.2% during the year 2014.

 

The company possesses healthy financial risk profile marked by its decent networth position and favourable gap between trade payables and trade receivables.

 

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

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

RBI DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2013.

 

 

INFORMATION DECLINED

 

MANAGEMENT NON-COOPERATIVE

 

(CONTACT NO.: 91-33-39843984)

 

 


 

LOCATIONS

 

Registered Office :

"Shrachi Tower", 686, Anandapur, E.M. Bypass, R.B. Connector Junction, Kolkata – 700107, West Bengal, India

Tel. No.:

91-33-39843984

Fax No.:

91-33-39844249

E-Mail :

bshdl@shrachi.com

marketingbsh@shrachi.com

kirtiagarwal@shrachi.com

sulagna.goswami@shrachi.com

sales@shrachibardhaman.com

Website :

http://www.shrachibardhaman.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Ravi Todi

Designation :

Director

Address :

2/2B, Sarat Bose Road, Kolkata - 700020, West Bengal, India

Date of Birth/Age :

01.05.1960

Date of Appointment :

16.10.2006

PAN No.:

ABUPT6599G

DIN No.:

00080388

 

 

Name :

Mr. Rahul Todi

Designation :

Director

Address :

2/2B, Sarat Bose Road, Kolkata - 700020, West Bengal, India

Date of Birth/Age :

12.09.1976

Date of Appointment :

16.11.2006

PAN No.:

ABRPT9982A

DIN No.:

00080441

 

 

Name :

Mr. Jayant Goel

Designation :

Director

Address :

W-67, 1st Floor, Greater Kailash II, New Delhi - 110048, Delhi, India

Date of Birth/Age :

06.06.1971

Date of Appointment :

07.03.2013

DIN No.:

01925642

 

 

Name :

Mr. Ashok Gupta

Designation :

Director

Address :

B-24, Sarvodaya Enclave,, New Delhi - 110017, Delhi, India

Date of Birth/Age :

18.03.1963

Date of Appointment :

07.03.2013

DIN No.:

00056829

 

 

KEY EXECUTIVES

 

Name :

Sulagna Goswami

Designation :

Secretary

Address :

82, Kanungo Park, Garia, Kolkata - 700084, West Bengal, India

Date of Birth/Age :

26.06.1987

Date of Appointment :

01.08.2014

PAN No.:

AOKPG2018Q

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Equity Shareholders

 

No. of Shares

 

Bengal Shrachi Housing Development Limited, India

 

1758884

Xander Investment Holding VI Limited, Mauritius

 

1758883

Voldemort Investment Holding Company Limited, Mauritius

 

1

 

 

 

Total

 

 

3517768

 

 

Names of Preference Shareholders

 

No. of Shares

 

Bengal Shrachi Housing Development Limited, India

 

7291683

Xander Investment Holding VI Limited, Mauritius

 

1584924

 

 

 

Total

 

 

8876607

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

50.00

Bodies corporate

50.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Real Estate Developer

 

 

Products :

ITC Code No.

 

Product Descriptions

99721300

Developed Land

99531129

Multi Dwelling Residential Flats

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Not Divulged

Countries :

Not Divulged

 

 

Imports :

 

Products :

Not Divulged

Countries :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         United Bank of India

11. Old Court House Street, Kolkata - 700001, West Bengal, India

 

·         Bank of Baroda

Brabourne Road Branch, 4, Brabourne Road, Kolkata - 700001, West Bengal, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Rupee term loans from banks

243.500

0.000

Loans repayable on demand

0.000

101.718

 

 

 

Total

 

243.500

101.718

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B S R and Company LLP

Chartered Accountants

Address :

Godrej Waterside, Unit No. 603-604, Tower 1, Plot No. 5, Block - DP, Salt Lake, Sector - V, Kolkata – 700091, West Bengal, India

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

AATFS9977P

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

·         Bengal Shrachi Housing Development Limited [U70109WB1997PLC084598]

·         Xander Investment Holding VI Limited

 

 

Subsidiary company :

Renaissance Maintenance Private Limited [U70109WB2010PTC156144]

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Nalonard Holdings Limited

·         Shrachi Virtuous Retail Projects Private Limited [U51109WB2007PTC119754]

·         Amri Hospitals Limited [U85110WB1986PLC040525]

·         Anchor Apartments Private Limited [U65921WB1990PTC048903]

·         Spectra Realcon LLP

·         Bengal Tools Limited [U51216WB1992PLC054541]

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

9,000,000

Equity Shares

Rs. 10/- each

Rs. 90.000 Million

17,000,000

Preference Shares

Rs. 10/- each

Rs. 170.000 Million

 

 

 

 

 

Total

 

Rs. 260.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3,517,768

Equity Shares

Rs. 10/- each

Rs. 35.178 Million

8,876,607

Preference Shares

Rs. 10/- each

Rs. 88.766 Million

 

 

 

 

 

Total

 

Rs. 123.944 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

123.944

123.944

123.944

(b) Reserves & Surplus

70.923

58.376

45.371

(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)

194.867

182.320

169.315

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

25.000

25.000

25.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.680

0.551

0.140

Total Non-current Liabilities (3)

25.680

25.551

25.140

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

243.500

176.318

134.114

(b) Trade payables

66.471

81.010

95.606

(c) Other current liabilities

657.445

796.462

845.185

(d) Short-term provisions

1.077

1.589

0.002

Total Current Liabilities (4)

968.493

1055.379

1074.907

 

 

 

 

TOTAL

1189.040

1263.250

1269.362

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.136

7.578

8.348

(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

0.100

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

11.419

8.283

4.342

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

18.655

15.861

12.690

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1108.730

1199.141

1200.433

(c) Trade receivables

4.695

3.812

3.812

(d) Cash and cash equivalents

3.242

8.348

5.732

(e) Short-term loans and advances

50.455

33.897

45.705

(f) Other current assets

3.263

2.191

0.990

Total Current Assets

1170.385

1247.389

1256.672

 

 

 

 

TOTAL

1189.040

1263.250

1269.362

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

15.207

15.449

(11.334)

 

 

 

 

 

Less

TAX                                                                 

0.000

(0.215)

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

15.207

15.664

(11.334)

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

4.32

4.45

(3.06)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

 

Net cash flows from (used in) operations

(37.767)

(12.615)

(66.744)

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.28

1.22

(0.89)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.08

0.08

(0.07)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.38

1.10

0.94

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.21

1.18

1.17

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 


 

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

123.944

123.944

123.944

Reserves & Surplus

45.371

58.376

70.923

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

169.315

182.320

194.867

 

 

 

 

Long-term borrowings

25.000

25.000

25.000

Short term borrowings

134.114

176.318

243.500

Total borrowings

159.114

201.318

268.500

Debt/Equity ratio

0.940

1.104

1.378

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report

(Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

No

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 


 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10447254

08/08/2013

460,000,000.00

BANK OF BARODA

BRABOURNE ROAD BRANCH, 4, BRABOURNE ROAD, KOLKATA, WEST BENGAL - 700001, INDIA

B84136530

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Debentures

25.000

25.000

SHORT TERM BORROWINGS

 

 

Intercorporate borrowings

0.000

74.600

 

 

 

Total

 

25.000

99.600

 

 

COMPANY OVERVIEWS

 

Subject was incorporated on 16 October 2006 at Kolkata, State of West Bengal as a Special Purpose Vehicle (SPV) of Bengal Shrachi Housing Development Limited (BSHDL) and Xander Investment Holdings VI Limited (a Company incorporated under the law of Mauritius). BSHDL is a joint venture between West Bengal Housing Board and Shrachi Group. The Company has acquired development rights in the land at Mouza Nababhat Burdwan from BSHDL. The objective of the Company is to develop the land into a mini township.


FIXED ASSETS:

 

·         Land

·         Buildings

·         Plant and equipment

·         Other plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

·         Other equipments

·         Computer software

 

 


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. 63.65

UK Pound

1

Rs. 99.14

Euro

1

Rs. 68.91

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

BVA

 


 

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

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--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

 

45

 

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.