MIRA INFORM REPORT
|
Report No. : |
314720 |
|
Report Date : |
26.03.2015 |
IDENTIFICATION DETAILS
|
Name : |
ICAM SYSTEMS LLP |
|
|
|
|
Registered
Office : |
47/119, Kiran Path, Mansarovar, Jaipur – 302020, Rajasthan |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
18.05.2010 |
|
|
|
|
Total Obligation
of Contribution: |
Rs.5.896 Million |
|
|
|
|
LLPIN: |
AAA-1358 |
|
|
|
|
TIN No.: |
Not Available |
|
|
|
|
IEC No.: |
0512024111 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADFI0752J |
|
|
|
|
Legal Form : |
Limited Liability Partnership |
|
|
|
|
Line of Business
: |
Trader of latest technology products including hardware and software. |
|
|
|
|
No. of Employees
: |
10 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (43) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 17000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established limited liability partnership concern having
satisfactory track. The rating takes into consideration fair liquidity and profit margin
of the limited liability partnership concern. Trade relations are fair. Business is active. Payment terms are
reported to be usually correct. The limited liability partnership concern 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
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 PARTED BY
|
Name : |
Mr. Vikas |
|
Designation : |
Accountant |
|
Contact No.: |
91-120-4565888 |
|
Date : |
26.03.2015 |
LOCATIONS
|
Registered Office : |
47/119, Kiran Path, Mansarovar, Jaipur – 302020, Rajasthan, India |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Noida Office : |
A43, Ground Floor, Sector - 7, Noida, District GB Nagar – 201301, Uttar
Pradesh, India |
|
Tel. No.: |
91-120-4565888 |
|
|
|
|
Ahmedabad Office
: |
201, 2nd Floor Shalvik Avenue, Opposite UCO Bank, Naranpura Cross
Road, Naranpura, Ahmedabad, Gujarat, India |
|
|
|
|
Works / Warehouse :
|
D-15, Sudarshanpura, Industrial Area, Jaipur – 302006, Rajasthan,
India |
DESIGNATED PARTNER
|
Name : |
Mr. Anshul Saxena |
|
Designation : |
Designated Partner |
|
Address : |
G-103 Mayurdhwaj Apartments, I P Extension, Delhi - 110092, India |
|
Date of Appointment : |
24.02.2012 |
|
Qualification : |
MBA, CFA |
|
DIN No.: |
02860985 |
|
|
|
|
Name : |
Mrs. Priti Saxena |
|
Designation : |
Designated Partner |
|
Address : |
G-103, Mayurdhwaj Appartments, I P Ext, Delhi - 110092, India |
|
Date of Appointment : |
18.05.2010 |
|
Qualification : |
Graduate |
|
DIN No.: |
02899325 |
|
|
|
|
Name : |
Mr. Ajay Raina |
|
Designation : |
Designated Partner |
|
Address : |
49-E Pocket-A1, Mayur Vihar, Phase-IIIrd, New Delhi - 110096, India |
|
Date of Appointment : |
24.02.2012 |
|
Qualification : |
MBA, Engineer |
|
DIN No.: |
05202297 |
KEY EXECUTIVES
|
Name : |
Mr. Vikas |
|
Designation : |
Accountant |
OBLIGATION DETAILS
|
Names of Shareholders |
Obligation of Contribution
(Rs. In Millions) |
|
Mr. Anshul Saxena |
0.017 |
|
Mrs. Priti Saxena |
0.033 |
|
Mr. Ajay Raina |
0.050 |
|
Total |
0.100 |
BUSINESS DETAILS
|
Line of Business : |
Trader of latest technology products including hardware and software. |
|
|
|
|
Products : |
Latest Technology Products |
|
|
|
|
Brand Names : |
-- |
|
|
|
|
Agencies Held : |
-- |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS – NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
10 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
|
|
|
|
Auditors : |
|
|
Name : |
M. Vashist and Company Chartered Accountants |
|
Address : |
Jaipur, Rajasthan, India |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Sister Concern : |
Not Divulged |
CAPITAL STRUCTURE
As on 31.03.2014
|
Particulars |
Rs.
In Millions |
|
Fixed Capital |
|
|
Mrs. Priti Saxena |
0.017 |
|
Mr. Anshul Saxena |
0.033 |
|
Mr. Ajay Raina |
0.050 |
|
Total |
0.100 |
|
|
|
|
Current Capital |
|
|
|
|
|
Mrs. Priti
Saxena |
|
|
Opening balance |
0.331 |
|
Add: Profit/(Loss) during the year |
0.323 |
|
Total |
0.654 |
|
|
|
|
Mr. Anshul
Saxena |
|
|
Opening balance |
0.941 |
|
Add: Remuneration for the year |
1.136 |
|
Add: Profit/(Loss) during the year |
0.167 |
|
Total |
2.244 |
|
|
|
|
Mr. Ajay Raina |
|
|
Opening balance |
1.272 |
|
Add: Remuneration for the year |
1.136 |
|
Add: Profit/(Loss) during the year |
0.490 |
|
Total |
2.898 |
|
|
|
|
Total Obligation of Contribution |
5.896 |
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Partners’
Capital |
5.896 |
2.644 |
0.100 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
5.896 |
2.644 |
0.100 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
1.780 |
0.810 |
0.000 |
|
|
TOTAL BORROWING |
1.780 |
0.810 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
7.676 |
3.454 |
0.100 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
0.423 |
0.095 |
0.000 |
|
|
FIXED ASSETS [Net Block] |
0.000 |
0.000 |
0.000 |
|
|
Capital work-in-progress |
|
|
|
|
|
|
3.570 |
0.364 |
0.000 |
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
1.868 |
0.000 |
0.000 |
|
|
Sundry Debtors |
3.331 |
3.508 |
0.000 |
|
|
Cash & Bank Balances |
0.688 |
0.603 |
0.427 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
3.908 |
1.733 |
0.090 |
|
Total
Current Assets |
9.795 |
5.844 |
0.517 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
Provisions |
|
|
|
|
Total
Current Liabilities |
6.112 |
2.849 |
0.417 |
|
|
Net Current Assets |
3.683 |
2.995 |
0.100 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
7.676 |
3.454 |
0.100 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
26.584 |
16.116 |
0.180 |
|
|
|
Other Income |
0.092 |
0.011 |
0.000 |
|
|
|
TOTAL |
26.676 |
16.127 |
0.180 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
11.135 |
2.929 |
0.000 |
|
|
|
Manufacturing and direct expense |
7.620 |
8.147 |
0.000 |
|
|
|
Payment to employee |
1.887 |
0.858 |
0.000 |
|
|
|
Administrative and Other Expenses |
2.245 |
1.708 |
0.000 |
|
|
|
Partners salary |
0.008 |
0.000 |
0.128 |
|
|
|
Share in loss in investment from LLP |
2.270 |
1.541 |
0.000 |
|
|
|
TOTAL |
25.165 |
15.183 |
0.128 |
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION |
1.511 |
0.944 |
0.052 |
|
|
|
|
|
|
|
|
|
Less |
DEPRECIATION/
AMORTISATION |
0.101 |
0.078 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
BEFORE TAX |
1.410 |
0.866 |
0.052 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.430 |
0.271 |
0.004 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
AFTER TAX |
0.980 |
0.595 |
0.048 |
|
|
|
|
|
|
|
|
|
|
PROFIT/(LOSS)
TRANSFERRED TO PARTNERS CAPITAL A/C |
|
|
|
|
|
|
|
|
|
|
|
|
Add |
BROUGHT
FORWARDED BALANCE PROFIT AND LOSS A/C |
0.000 |
0.000 |
0.040 |
|
|
|
|
|
|
|
|
|
|
Mr. Anshul Saxena |
0.323 |
0.196 |
0.003 |
|
|
|
Mrs. Priti Saxena |
0.167 |
0.101 |
0.001 |
|
|
|
Mr. Ajay Raina |
0.490 |
0.298 |
0.004 |
|
|
|
TOTAL |
0.980 |
0.595 |
0.048 |
|
Expected Sales (2014-2015): Rs.30.000 Million
The above information has been parted by Mr. Vikas
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT/Sales) |
(%) |
3.69 |
3.69 |
26.67 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
14.40 |
14.82 |
10.06 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.24 |
0.33 |
0.52 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.30 |
0.31 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.60 |
2.05 |
1.24 |
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 |
|
Partners’ Capital |
0.100 |
2.644 |
5.896 |
|
Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
0.100 |
2.644 |
5.896 |
|
|
|
|
|
|
Secured Loans |
0.000 |
0.000 |
0.000 |
|
Unsecured Loans |
0.000 |
0.810 |
1.780 |
|
Total
borrowings |
0.000 |
0.810 |
1.780 |
|
Debt/Equity
ratio |
0.000 |
0.306 |
0.307 |
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 |
0.180 |
16.116 |
26.584 |
|
|
|
8,853.333 |
64.954 |
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
|
0.180 |
16.116 |
26.584 |
|
Profit |
0.048 |
0.595 |
0.980 |
|
|
26.67% |
3.69% |
3.69% |
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 |
Yes |
|
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 |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
No |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
Yes |
|
19] |
Payments terms |
Yes |
|
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 LOANS:
|
Particulars |
31.03.2014 Rs. In Million |
31.03.2013 Rs. In Million |
|
From partner and
relatives |
1.780 |
0.810 |
|
Total |
1.780 |
0.810 |
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10556806 |
28/02/2015 |
5,000,000.00 |
State Bank Of India |
A-36, Sector 26 Sme Centre, Noida, Uttar Pradesh - 201301, India |
L02513414 |
*Date of modification Charges
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 records 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.62.34 |
|
|
1 |
Rs.92.65 |
|
Euro |
1 |
Rs.68.12 |
INFORMATION DETAILS
|
Information
Gathered by : |
PPT |
|
|
|
|
Analysis Done by
: |
SUM |
|
|
|
|
Report Prepared
by : |
VNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
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 |
4 |
|
--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 |
|
43 |
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.