MIRA INFORM REPORT
|
Report No. : |
324929 |
|
Report Date : |
01.06.2015 |
IDENTIFICATION DETAILS
|
Name : |
VITRUVIAN TECHNOLOGIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
A401-A 406, Sagar Tech Plaza, Andheri Kurla Road, Sakinaka Andheri East,
Mumbai-400072, Maharashtra |
|
Tel. No.: |
91-22-64575757 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
19.08.2009 |
|
|
|
|
Com. Reg. No.: |
11-195051 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs 2.000 million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74990MH2009PTC195051 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMV17058G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCV0713D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The subject is engaged in the business of Web hosting services,
Software development and Maintenance services. |
|
|
|
|
No. of Employees
: |
10 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (48) |
|
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. Subject was incorporate in 2009. It is engaged in the business of web
hosting services, software development and maintenance services. Rating takes into consideration good profitability and healthy net
worth position backed by dept free balance sheet of the company. Trade relations are fair. Business is active. Payments 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 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
31-03-2014.
INFORMATION PARTED BY
|
Name : |
Mr. Mayank Vora |
|
Designation : |
Director |
|
Contact No.: |
91-22-64575757 |
|
Date : |
28.05.2015 |
LOCATIONS
|
Registered Office : |
A401-A 406, Sagar Tech Plaza, Andheri Kurla Road, Sakinaka Andheri
East, Mumbai-400072, Maharashtra, India |
|
Tel. No.: |
91-22-64575757 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Branch Offices : |
Located at: · Delhi · Pune · Kolkata · Hyderabad · Bangalore |
DIRECTORS
AS ON 26.09.2014
|
Name : |
Mr. Pratik Shailesh Shah |
|
Designation : |
Director |
|
Address : |
B 103 Umang mathuradas Road Extn kandivali (West), Mumbai-400067,
Maharashtra, India |
|
Date of Birth/Age : |
13.07.1978 |
|
Date of Appointment : |
19.08.2009 |
|
PAN No.: |
AAWPS9346K |
|
DIN No.: |
02727721 |
|
|
|
|
Name : |
Mr. Mayank Chandrakant Vora |
|
Designation : |
Director |
|
Address : |
Block No.10, 2nd Floor, New Nandanvan, 269, Sonapurst, Sion
(West), Mumbai-400022, Maharashtra, India |
|
Date of Birth/Age : |
09.08.1983 |
|
Date of Appointment : |
19.08.2009 |
|
PAN No.: |
ACPPV9982K |
|
DIN No.: |
02727725 |
|
|
|
|
Name : |
Mr. Harish Kantilal Patel |
|
Designation : |
Director |
|
Address : |
5/A/11 jawahar Society, Govind Nagar, Borivali West, Mumbai-400092, Maharashtra,
India |
|
Date of Birth/Age : |
11.07.1983 |
|
Date of Appointment : |
19.08.2009 |
|
PAN No.: |
AMTPP9899B |
|
DIN No.: |
02727730 |
|
|
|
|
Name : |
Mr. Nirav Jayesh Gosalia |
|
Designation : |
Director |
|
Address : |
F-801, kukreja Palace 2, Vallabh Baug Lane, Ghatkopar East,
Mumbai-400075, Maharashtra, India |
|
Date of Birth/Age : |
28.01.1984 |
|
Date of Appointment : |
19.08.2009 |
|
PAN No.: |
AICPG2123N |
|
DIN No.: |
02729507 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 26.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Pratik Shah |
|
2500 |
|
Mayank Vora |
|
2500 |
|
Harish Patel |
|
2500 |
|
Nirav Gosalia |
|
2500 |
|
Pratik Shah |
|
47500 |
|
Mayank Vora |
|
47500 |
|
Harish Patel |
|
47500 |
|
Nirav Gosalia |
|
47500 |
|
Total |
|
200000 |
AS ON 26.09.2014
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Directors
or relatives of directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The subject is engaged in the business of Web hosting services,
Software development and Maintenance services. |
|
|
|
|
Products : |
--- |
|
|
|
|
Brand Names : |
--- |
|
|
|
|
Agencies Held : |
--- |
|
|
|
|
Exports : |
|
|
Products : |
--- |
|
Countries : |
--- |
|
|
|
|
Imports : |
|
|
Products : |
--- |
|
Countries : |
--- |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit (30 days, 60 days and 90 days) |
|
|
|
|
Purchasing : |
Cash and Credit (30 days, 60 days and 90 days) |
PRODUCTION STATUS : NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
· Blackarrow Conferences · Gupshup Technology India Private Limited · Google India Private Limited · Nathwani Consultancy · Shiv Offset Printers |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
End Users and OEMs
· Goldcrest International · Qualities Life Spaces · Disha Direct Marketing Services Private Limited · DHFL · India Homes |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
10 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
--- |
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Harshad C. Shah and Company Chartered Accountants |
|
Address : |
613, Arun Chambers, 6th floor, Next To A.C. Market, Tardeo
Main Road, Mumbai-400034, Maharashtra, India |
|
Tel. No.: |
91-22-66625271/ 23513165 |
|
Mobile No.: |
91-9819036303 |
|
PAN No: |
EEIPS0417M |
|
E-Mail : |
|
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
AFTER 26.09.2014
Authorised Capital: Rs. 5.000 Million
Paid up capital: Rs. 2.000 Million
AS ON 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000 |
Equity Shares |
Rs.10/- each |
Rs.2.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
200000 |
Equity Shares |
Rs.10/- each |
Rs.2.000
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 |
2.000 |
2.000 |
2.000 |
|
(b) Reserves & Surplus |
7.327 |
4.954 |
2.918 |
|
(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) |
9.327 |
6.954 |
4.918 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(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 |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b)
Trade payables |
1.359 |
0.420 |
0.118 |
|
(c)
Other current liabilities |
0.321 |
0.283 |
0.035 |
|
(d)
Short-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Current Liabilities (4) |
1.680 |
0.703 |
0.153 |
|
|
|
|
|
|
TOTAL |
11.007 |
7.657 |
5.071 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
0.329 |
0.372 |
0.140 |
|
(ii)
Intangible Assets |
0.019 |
0.048 |
0.119 |
|
(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 |
2.706 |
1.497 |
0.000 |
|
(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 |
3.054 |
1.917 |
0.259 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
1.000 |
0.000 |
|
(b)
Inventories |
0.000 |
0.000 |
0.000 |
|
(c)
Trade receivables |
0.950 |
0.717 |
1.019 |
|
(d)
Cash and cash equivalents |
4.152 |
3.159 |
3.172 |
|
(e)
Short-term loans and advances |
2.851 |
0.864 |
0.621 |
|
(f)
Other current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
7.953 |
5.740 |
4.812 |
|
|
|
|
|
|
TOTAL |
11.007 |
7.657 |
5.071 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
34.472 |
26.573 |
16.237 |
|
|
|
Other Income |
NA |
0.263 |
0.161 |
|
|
|
TOTAL |
NA |
26.836 |
16.398 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
NA |
23.876 |
13.677 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
3.434 |
2.960 |
2.721 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
1.060 |
0.925 |
0.900 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
2.374 |
2.035 |
1.821 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
11.87 |
10.16 |
9.11 |
|
Expected Sales (2014-2015): Rs 50.000 Million
The above information has been parted by Mr. Mayank Vora (Director)
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) |
(%) |
6.89 |
7.66 |
11.22 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
41.37 |
48.05 |
53.66 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.37 |
0.43 |
0.55 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
4.73 |
8.17 |
31.45 |
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 |
2.000 |
2.000 |
2.000 |
|
Reserves & Surplus |
2.918 |
4.954 |
7.327 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
4.918 |
6.954 |
9.327 |
|
|
|
|
|
|
Long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.000 |
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) |
|
Operating Revenue |
16.237 |
26.573 |
34.472 |
|
|
|
63.657 |
29.726 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Operating Revenue |
16.237 |
26.573 |
34.472 |
|
Profit |
1.821 |
2.035 |
2.374 |
|
|
11.22% |
7.66% |
6.89% |
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 |
Yes |
|
8 |
Designation of contact person |
Yes |
|
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 |
Yes |
|
17 |
Details of sister concerns |
No |
|
18 |
Major suppliers |
Yes |
|
19 |
Major customers |
Yes |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
No |
|
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 |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
Yes |
|
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 |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES: NO CHARGES
EXIST FOR COMPANY
CORPORATE
INFORMATION:
The Company was incorporated with ROC, Maharashtra State, at Mumbai on
19th August, 2009 under the Corporate Identity Number
U74990MH2009PTC195051. It is engaged in the business as Web hosting Services, Software
Development and Maintenances Service.
FIXED ASSETS:
Tangible Assets
· Furniture and Fixture
· Plant and Machinery
· Computers
· Office Equipments
·
Air Conditioner
Intangible Assets
Software
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 63.76 |
|
|
1 |
Rs. 97.80 |
|
Euro |
1 |
Rs. 69.91 |
INFORMATION DETAILS
|
Information
Gathered by : |
PPT |
|
|
|
|
Analysis Done by
: |
SAN |
|
|
|
|
Report Prepared
by : |
IND |
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 |
7 |
|
--LIQUIDITY |
1~10 |
7 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
5 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
48 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.