MIPL-Logo

 

MIRA INFORM REPORT

 

 

Report No. :

332896

Report Date :

22.07.2015

 

IDENTIFICATION DETAILS

 

Name :

TEAM CONCEPTS PRIVATE LIMITED

 

 

Registered Office :

No. 1A/07, 2nd Floor, East End Main Road, 4th "T" Block, Jayanagar, Bangalore – 560041,  Karnataka

Tel. No.:

91-80-28437525

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

23.02.2000

 

 

Com. Reg. No.:

08-026437

 

 

Capital Investment / Paid-up Capital :

Rs. 3.400 Million

 

 

CIN No.:

[Company Identification No.]

U32201KA2000PTC026437

 

 

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, buy, sell, export, import deal in all types of electronic components, devices, equipments and appliances.

 

 

No. of Employees :

Information declined by the management

 

 

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 230000

 

 

Status :

Satisfactory

 

 

Payment Behavior :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Team Concepts Private Limited Incorporated on 23rd February, 2000. And is the established company having satisfactory track record.

 

During FY 2014, the company achieved sale turnover of Rs. 182.400 Million and reported top line growth of 4.02%. Profitability of the company stood at 3.45% backed by is debt to equity at 0.67 times.

 

Rating take into consideration decent operating performance, strong net worth position backed by its decent balance sheet profile of the company.

 

Trade relations are reported to be fair. Payments are reported to be usually correct.

 

In view of sound operational and financial base, the company can be considered for business 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

 

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 31-03-2013.

 

INFORMATION PARTED BY

 

Name :

Not  Available

Designation :

Not  Available

Contact No.:

Not  Available

Date :

Not  Available

 

 

 

LOCATIONS

 

Registered Office :

No. 1A/07, 2nd Floor, East End Main Road, 4th "T" Block, Jayanagar, Bangalore – 560041,  Karnataka, India

Tel. No.:

91-80-28437525

Fax No.:

Not Available

E-Mail :

tcplblr@gmail.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mohan Rajshekar

Designation :

Director

Address :

No E -3, Ranka Villa , Bilekahalli,, Bannerghatta Road, Bangalore, 560076, Karnataka, India

Date of Birth/Age :

14.03.1962

Date of Appointment :

23.02.2000

DIN No.:

01365008

 

 

Name :

Mahendra Jolapara

Designation :

Managing director

Address :

No. 104, 17th Cross, 30th Main,, J.P.Nagar 6th Phase,, Bangalore, 560078, Karnataka, India

Date of Birth/Age :

05.09.1964

Date of Appointment :

23.02.2000

DIN No.:

01633053

 

 

KEY EXECUTIVES

 

Name :

Praveen Kumar D.

Designation :

Company Secretary

Address :

2nd Floor, ‘É’ Wing, Kendriya Sadana, Koramangala, Bangalore – 560034, Karnataka, India

Qualification :

B. com. FCS, LLB

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Mohan Rajshekar

17000

50.00

Mahendra Jolapara

17000

50.00

Total

34000

100.00

 

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, buy, sell, export, import deal in all types of electronic components, devices, equipments and appliances.

 

 

Products :

  • Electronic components
  • Devices
  • Equipments
  • Appliances

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

Not Available

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • Canara Bank, Banashankari 2nd Stage Branch, Sevakshetra Complex, 27th Cross, BSK 2nd Stage, Bangalore - 560070, Karnataka, India

 

  • Axis Bank
  • ICICI Bank

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loan – 3793

11.986

1.618

Term Loan – 3794

23.658

2.690

Term Loan – 37873

1.109

1.585

Axis Bank Car Loan – Fortuner

1.380

1.751

Car Loan H. Jazz - 5045

0.258

0.444

 

 

 

Short-term borrowings

 

 

Bank OD – 6482

(Secured against hypothecation of stock and Book Debts)

11.866

7.760

 

 

 

Total

50.257

15.848

 

Long-term Borrowings

 

Term Loan from Canara Bank

 

Term Loan No 37873 was taken in the financial year 2011-12, Loan no 3794 and 3793 were taken in the financial year 2012-13. The loan amounts were Rs. 2.060 Million, Rs. 2.690 Million and Rs. 1.746 Million having an equal monthly repayment of Rs. 0.401 Million, Rs. 0.182 Million and Rs. 0.425 Million respectively, and carrying an interest rate 12.25% (BR+ 2.00%) The change in interest rate is recovered by the bank by adjusting tenure of the loan. The loans are secured by the hypothecation of EMT of Existing of 8392 sq. ft. area (with built up area 5371 sq. ft.). In the name of the company at No. A – 48 KSSIDC Industrial Estate, Kumbalogodu Mysore Road Bangalore and also Existing Plant and Machinery vehicles and other fixed assets and also against the personal guarantee of directors.

 

Axis Bank Car Loan

 

The car loan of Rs. 2.086 Million taken from Axis Bank having an equal monthly repayment of Rs. 0.045 Million and carrying an interest rate 10.25% per annum. The loan is secured by hypothecation of car.

 

ICICI Bank Car Loan

 

The car loan of Rs. 0.574 Million from ICICI Bank, having an equal monthly repayment of Rs. 0.019 Million and carrying an interest rate 10.75% per annum. The loan is secured by hypothecation of car.

 

Short-term borrowings

Over draft facilities from Canara Bank of Rs. 15.000 Million carry interest computed on bank rate plus 4%p.a. computed on a monthly basis on the actual amount utilized and repayable on demand. The overdraft facility from Canara Bank is secured by hypothecation of inventories and receivables and Personal guarantee for Mahendra and R. Mohan.

 

Auditors :

 

Name :

Kalkura Associates

Chartered Accountants

Address :

No. 250, 2nd Floor, Sampige Road, (Near 17th Cross), Malleshwaram, Bangalore – 560003,  Karnataka, India

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

AAIFK4352K

 

 

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

 

 

 

 

99000

Equity Shares

Rs.100/- each

Rs. 9.900 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

34000

Equity Shares

Rs.100/- each

Rs. 3.400 Million

 

 

 

 

 

 

 

ABRIDGED BALANCE SHEET

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

3.400

3.400

3.400

(b) Reserves & Surplus

70.586

55.170

40.807

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

7.474

7.674

3.474

Total Shareholders’ Funds (1) + (2)

81.460

66.244

47.681

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

38.391

8.088

6.794

(b) Deferred tax liabilities (Net)

0.545

0.000

0.079

(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)

38.936

8.088

6.873

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

11.866

7.760

6.704

(b) Trade payables

16.077

14.001

9.124

(c) Other current liabilities

5.314

4.742

4.524

(d) Short-term provisions

7.812

7.002

4.902

Total Current Liabilities (4)

41.069

33.505

25.254

 

 

 

 

TOTAL

161.465

107.837

79.808

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

82.480

36.454

38.282

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.185

9.473

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.005

0.005

0.005

(c) Deferred tax assets (net)

0.000

0.047

0.000

(d)  Long-term Loan and Advances

0.485

0.414

0.399

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

83.155

46.393

38.686

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

27.708

19.766

15.273

(c) Trade receivables

24.997

21.171

12.492

(d) Cash and cash equivalents

4.519

6.494

3.574

(e) Short-term loans and advances

21.086

14.004

9.774

(f) Other current assets

0.000

0.009

0.009

Total Current Assets

78.310

61.444

41.122

 

 

 

 

TOTAL

161.465

107.837

79.808

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

182.494

175.445

134.094

 

 

Other Income

2.108

2.257

1.100

 

 

TOTAL                                    

184.602

177.702

135.194

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Other Expenses

160.593

155.600

116.202

 

 

Exceptional Items

 0.000

0.665

0.025

 

 

TOTAL                                    

160.593

156.265

116.227

 

 

 

 

 

 

PROFIT BEFORE TAX

24.009

21.437

18.967

 

 

 

 

 

Less

TAX                                                                 

8.593

7.074

5.101

 

 

 

 

 

 

PROFIT AFTER TAX

15.416

14.363

13.866

 

 

 

 

 

 

C.I.F. VALUE OF IMPORTS

 

 

 

 

 

Raw Materials and Consumables

55.757

58.218

0.000

 

 

Machinery Spares

18.134

0.000

0.000

 

TOTAL IMPORTS

73.891

58.218

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

453.41

422.44

407.82

 

 

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

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin
(PAT / Sales)

(%)

8.45

8.19

10.34

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.89

21.81

23.77

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.29

0.32

0.40

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.62

0.24

0.28

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.91

1.83

1.63

 

 

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

3.400

3.400

3.400

Reserves & Surplus

40.807

55.170

70.586

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

3.474

7.674

7.474

Net worth

47.681

66.244

81.460

 

 

 

 

long-term borrowings

6.794

8.088

38.391

Short term borrowings

6.704

7.760

11.866

Total borrowings

13.498

15.848

50.257

Debt/Equity ratio

0.283

0.239

0.617

 

 

 

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

134.094

175.445

182.494

 

 

30.837

4.018

 

 

 

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

134.094

175.445

182.494

Profit

13.866

14.363

15.416

 

10.34%

8.19%

8.45%

 

 

 

 

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

No

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

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

No

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

Yes

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

 

 

OVERVIEW ON PERFORMANCE OF THE COMPANY :

 

During the fiscal 2014, the financial performance of the Company witness a good all round growth in revenue. Revenue from Operations witnesses a growth of 4% and Profit after tax slightly increased by 7% when compared to fiscal 2013. During the year, the Company has also taken necessary steps to strengthen its competitive advantages, enhance its presence in profitable emerging markets and thus securing future growth momentum.

 

 

NOTE: Registered office of the company has been shifted from No.1A/07, 1st Floor, East End Main Road, 4th 'T', Block, Jayanagar, Bangalore - 560041, Karnataka, India to the present address w.e.f. 02.03.2010

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10369198

12/06/2012

574000

ICICI BANK LIMITED

Bommanahalli Branch, 4/10, Mytree Towers, Hosur Main Road, Bommanahalli, Bangalore, Karnataka - 560 
068, INDIA

B45143807

2

10398506

12/03/2012

2086000

Axis Bank Limited

Retail Asset Centre, No. 19, 80 Feet Road, Sahakarnagar, Bangalore, Karnataka - 560092, INDIA

B44122638

3

10258188

18/11/2010

600000

CANARA BANK

Sevakshetra Complex, 27th Cross, Banashankari 2nd 
Stage, Bangalore, Karnataka - 560070, INDIA

B02502672

4

10096169

21/03/2008 *

15000000

Canara Bank

Banashankari 2nd Stage, Bangalore, Karnataka - 560070, INDIA

A35983444

5

80033426

01/07/2014 *

80560000

Canara Bank

Banashankari 2nd Stage Branch, Sevakshetra Complex, 27th Cross, BSK 2nd Stage, Bangalore, Karnataka 
- 560070, INDIA

C13678107

 

 

FIXED ASSETS

 

  • Land and Building
  • Car
  • Computer
  • Furniture and Fixture
  • Inverter Guest House
  • Plant and Machinery
  • Generator
  • Printer
  • Refrigerator
  • Television
  • Weighting Machine
  • Tally 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.99.13

Euro

1

Rs.68.90

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

DDD

 


 

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

NO

--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 unfavorable 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.