MIRA INFORM REPORT

 

 

Report No. :

311450

Report Date :

12.03.2015

 

IDENTIFICATION DETAILS

 

Name :

TECHFLOW ENTERPRISES PRIVATE LIMITED

 

 

Registered Office :

Block No 803/B/1, Near Canal Road Kubadthal Road, Taluka Daskroi, Kubadthal Village, Ahmedabad – 382430, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.07.2008

 

 

Com. Reg. No.:

04-054432

 

 

Capital Investment / Paid-up Capital :

Rs. 7.820 Million

 

 

CIN No.:

[Company Identification No.]

U52100GJ2008PTC054432

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMT02820G

 

 

PAN No.:

[Permanent Account No.]

AACCT9756D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of air pollution control equipment.

 

 

No. of Employees :

Not Available

 

 

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.

 

Financial position of the company seems to be decent.

 

Trade relations are 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.

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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 31-03-2014.

 

LOCATIONS

 

Registered Office :

Block No 803/B/1, Near Canal Road Kubadthal Road, Taluka Daskroi, Kubadthal Village, Ahmedabad – 382430, Gujarat, India

Tel. No.:

91-2718-286111/286666/7874719999

Fax No.:

91-72718-286666

Email:

Sales@teckflow.net

audit@smajmudar.com

info@teckflow.net

Sales2@teckflow.net

Website:

www.techflow.net

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Dhirendra Kantilal Parikh

Designation :

Director

Address :

A-402, Ratnakar Flats, Ioc Petrol Pump Road, Behind Satya Complex Satellite, Ahmedabad – 380015, Gujarat, India

Date of Appointment :

09.07.2008

DIN No.:

02194514

 

 

Name :

Mr. Jayshree Dhirendra Parikh

Designation :

Director

Address :

A-402, Ratnakar Flats, Ioc Petrol Pump Road, Behind Satya Complex Satellite, Ahmedabad – 380015, Gujarat, India

Date of Appointment :

09.07.2008

DIN No.:

02224905

 

 

Name :

Mr. Chintan Dhirendra Parikh

Designation :

Director

Address :

A-402, Ratnakar Flats, Ioc Petrol Pump Road, Behind Satya Complex Satellite, Ahmedabad – 380015, Gujarat, India

Date of Appointment :

09.07.2008

DIN No.:

02224868

 

 

Name :

Monil Dhirendra Parikh

Designation :

Director

Address :

A-402, Ratnakar Flats, Ioc Petrol Pump Road, Behind Satya Complex Satellite, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

20.01.1984

Date of Appointment :

10.06.2010

DIN No.:

03107437

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Dhirendra Kantilal Parikh

310100

39.65

Dhirendra Kantilal Parikh – As Karta of HUF

60000

7.67

Jayshree Parikh

143400

18.34

Chintan Dhirendra Parikh

133000

17.01

Monil Dhirendra Parikh

135500

17.33

Total

782000

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 of air pollution control equipment.

 

 

Products :

·         Centrifugal Bloweers and Fans

·         Axial Flow Fans

·         Man Coolers

·         Rotary Air Lock Valves

·         Industrial Vacuum clears

·         Wet Scrubbers

·         Air Pollution Control Systems

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

Customers :

Reference :

Not Available

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Maximum Limit Dealt :

Not Available

Experience :

Not Available

Remark:

Not Available

 

 

No. of Employees :

Not Available

 

 

Bankers :

Dena Bank, GIDC Compound, Odhav Road, Odhav, Ahmedabad - 382415,

Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Term Loans

Dena Bank

9.083

15.183

Vehicles Loans

3.965

2.882

Short-term borrowings

 

 

Loans Repayable on demand

From Banks

5.709

8.737

Total

18.757

26.802

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Parikh and Majmudar

Chartered Accountants

Address :

B 303 GCP Business Centre, Opposite Memenagar Fire, Station, Near Vijay Char Rasta, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26401701/02/03

Fax No.:

91-79-40092628

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

AAAFP8921B

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

850000

Equity Shares

Rs.10/- each

Rs. 8.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

782000

Equity Shares

Rs.10/- each

Rs. 7.820 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

7.820

7.820

7.820

(b) Reserves & Surplus

30.295

21.732

12.269

(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)

38.115

29.552

20.089

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

19.747

25.609

28.514

(b) Deferred tax liabilities (Net)

4.669

3.466

2.406

(c) Other long term liabilities

3.215

3.132

0.632

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

27.631

32.207

31.552

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.474

8.737

6.909

(b) Trade payables

36.576

17.173

11.883

(c) Other current liabilities

48.289

14.677

22.359

(d) Short-term provisions

0.395

0.253

0.481

Total Current Liabilities (4)

91.734

40.840

41.632

 

 

 

 

TOTAL

157.480

102.599

93.273

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

67.958

60.968

58.058

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.364

0.216

0.172

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

68.322

61.184

58.230

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

63.235

23.424

19.791

(c) Trade receivables

11.924

13.645

9.791

(d) Cash and cash equivalents

2.717

2.635

3.685

(e) Short-term loans and advances

11.254

1.688

1.760

(f) Other current assets

0.028

0.023

0.016

Total Current Assets

89.158

41.415

35.043

 

 

 

 

TOTAL

157.480

102.599

93.273

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

249.992

186.860

115.101

 

Other Income

NA

NA

NA

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

21.217

15.838

10.078

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

3.124

2.607

2.215

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

18.093

13.231

7.863

 

 

 

 

 

 

TAX

4.956

3.768

3.651

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

13.137

9.463

4.211

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

14.012

4.549

0.337

 

 

 

 

 

 

Balance Carried to the B/S

22.575

14.012

4.549

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

63.964

2.983

5.554

 

TOTAL EARNINGS

63.964

2.983

5.554

 

 

 

 

 

 

IMPORTS

 

 

 

 

CIF Value of imports

0.864

0.593

1.219

 

TOTAL IMPORTS

0.864

0.593

1.219

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

16.80

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

5.25

5.06

3.66

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

11.49

12.90

8.43

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.47

0.45

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.69

1.16

1.76

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.97

1.01

0.84

 

 

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

7.820

7.820

7.820

Reserves & Surplus

12.269

21.732

30.295

Net worth

20.089

29.552

38.115

 

 

 

 

long-term borrowings

28.514

25.609

19.747

Short term borrowings

6.909

8.737

6.474

Total borrowings

35.423

34.346

26.221

Debt/Equity ratio

1.763

1.162

0.688

 

 

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

115.101

186.860

249.992

 

 

62.344

33.786

 

 

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

115.101

186.860

249.992

Profit

4.211

9.463

13.137

 

3.66%

5.06%

5.25%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

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

No

10]

Designation of contact person

No

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

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 of the company has been shifted from A-402, Ratnakar, Flats, IOC Petrol Pump X Road, Behind Satya Complex, Satellite, Ahmedabad – 380015, Gujarat, India to the present address w.e.f. 20.01.2011

 

REVIEW OF OPERATION: -

 

The company has clocked gross turnover of Rs.25 crores and net turnover of Rs.230.500 Million for the year ending on 31.03.2014 showing a growth of about 38% over its corresponding previous financial year. The company has also earned net profit of Rs.13.100 Million during the financial year ending on 31.03.2014 which is about 39% higher than the earlier financial year. The company is also having adequate order book position and poised for further growth in the coming financial year.

 

The directors also wish to record that the company has already declared cum- final dividend of Rs.5/- per share during the year ending on 31.03.2014.

 

Accordingly the net amount carried to the balance sheet works out to Rs.8.563 Million as at 31.03.2014.

 

As the directors have already declared interim-cum-final dividend no further dividend is recommended.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

From banks

6.699

7.544

Short-term borrowings

 

 

From Directors and Shareholders

0.765

0.000

Total

7.464

7.544

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10237671

24/01/2013 *

47,500,000.00

DENA BANK

GIDC COMPOUND, ODHAV ROAD, ODHAV, AHMEDABAD, GUJ
ARAT - 382415, INDIA

B68632587

 

* Date of charge modification

 

FIXED ASSETS

 

·         Land

·         Building

·         Plant and Machinery

·         Office Equipment

·         Vehicles

·         Computer

 


 

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.62.75

UK Pound

1

Rs.94.60

Euro

1

Rs.67.10

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

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

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

 

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.