MIRA INFORM REPORT

 

 

Report No. :

315322

Report Date :

31.03.2015

 

IDENTIFICATION DETAILS

 

Name :

PREM DEVELOPERS

 

 

Registered Office :

Flat No. 103, Building No. L/35, Dhanlaxmi Residency, Ambica Park, Vapi – Silvassa, Vapi, Taluka – Pardi, District Valsad – 396193, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015 (Provisional)

 

 

Date of Incorporation :

28.07.2012

 

 

Capital Investment / Paid-up Capital :

Rs.16.759 Million

 

 

IEC No.:

Not Available

 

 

TIN No.:

Not Available

 

 

PAN No.:

[Permanent Account No.]

AANFP8895R

 

 

Legal Form :

Partnership Concern with an unlimited liability of the partners

 

 

Line of Business :

The firm is engaged into business of purchase, sale and development of Land, construction of residential and commercial properties in and around vicinity of Vapi Silvassa and Daman.

 

 

No. of Employees :

4 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established partnership concern having satisfactory track record.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct and as per commitment.

 

The concern can considered normal 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. Deepak Jain

Designation :

Auditor

Contact No.:

91-9879564070

Date :

30.03.2015

 

 

LOCATIONS

 

Registered Office :

Flat No. 103, Building No. L/35, Dhanlaxmi Residency, Ambica Park, Vapi – Silvassa, Vapi, Taluka – Pardi, District Valsad – 396193, Gujarat, India

Tel. No.:

Not Available

Mobile No.:

91-9879564070 (Mr. Deepak Jain)

Fax No.:

Not Available

E-Mail :

premdevelopersvapi@gmail.com

Area :

10187.85 Sq. Mtrs (Built Up Area)

Location :

Owned

 

 

Site Address :

Tulsi Villa Village Lavachha, Taluka Pardi, District Valsad, Gujarat, India

Location :

Owned

 

 

PARTNERS

 

Name :

Mr.  Ramesh J. Kotadiya

Designation :

Partner

Address :

B 301, Royal Gems, Saffaire Building, Daman Road, Chala, Vapi, Valsad, Gujarat, India

Date of Birth/Age :

16.04.1965

Qualification :

B.Com

Experience :

10 Years

 

 

Name :

Kamal L. Kothari

Designation :

Partner

Address :

302, Shubh Apartment, Bhagyodaya Society, Daman Road, Chala, Vapi, Valsad, Gujarat, India

Date of Birth/Age :

16.12.1983

Qualification :

B.Com

Experience :

9 Years

 

 

Name :

Mr. Arvind K. Patel

Designation :

Partner

Address :

Bunglow No 6, Urmi Kunj Co-Operative HSG Society, GIDC, Vapi, Valsad, Gujarat, India

Date of Birth/Age :

17.05.1985

Qualification :

B.Com

Experience :

8 Years

 

 

Name :

Mr. Padam C. Jain

Designation :

Partner

Address :

A 4, Sai Sadan, Godal Nagar, Vapi, Valsad, Gujarat, India

Date of Birth/Age :

28.11.1968

Qualification :

B.Com

Experience :

8 Years

 

 

BUSINESS DETAILS

 

Line of Business :

The firm is engaged into business of purchase, sale and development of Land, construction of residential and commercial properties in and around vicinity of Vapi Silvassa and Daman.

 

 

Products /Services :

Development and Construction Services

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available  

 

 

Imports :

Not Available  

 

 

Terms :

 

Selling :

Not Divulged 

 

 

Purchasing :

Not Divulged 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Dhanlaxmi Builders

Name of the Person :

Mr. Suresh Modi (Partner)

Contact No.:

91-9328275480

Since How Long Known :

3 Years

Experience :

Product Quality – Excellent 

Delivery Behaviour – Excellent 

Overall – Excellent 

Maximum Limit Dealt :

Below Rs.10.000 Million

Remark :

Mr. Suresh Modi informed that they satisfied with their payment beheviour.

 

 

Reference :

Shree Madhav Steel Corporation

Name of the Person :

Mr. Navin Modi (Partner)

Contact No.:

91-9825111509

Since How Long Known :

3 Years

Experience :

Product Quality – Excellent 

Delivery Behaviour – Excellent 

Overall – Excellent 

Maximum Limit Dealt :

Above Rs.10.000 Million

Remark :

Mr. Navin Modi informed that they fully satisfied with their payment beheviour, Subject is one of the very good customer.

 

 

Customers :

Reference :

Success Mantra, Vapi, Valsad, Gujarat, India

Name of the Person :

Mr. Arun Singh Rathod (Partner)

Contact No.:

91-9712993950

Since How Long Known :

2.5 Years

Experience :

Product Quality –Good

Delivery Behaviour – Below Average

Overall – Good

Maximum Limit Dealt :

Not Divulged 

Remark :

Mr. Arun Singh Rathod inform that the goods not yet delivered since long.

 

 

Reference :

Aman Freight Corporation, Vapi, Valsad, Gujarat, India

Name of the Person :

Mr. Mahesg Jain (Proprietor)  

Contact No.:

91-9825126562

Since How Long Known :

3 Years

Experience :

Product Quality –Good

Delivery Behaviour – Good

Overall – Good

Maximum Limit Dealt :

Below Rs.10.000 Million

Remark :

Not Divulged 

 

 

No. of Employees :

4 (Approximately)

 

 

Bankers :

  • DCB Bank, Char Rasta, Near Vardhaman Complex, Imran Nagar, Vapi, Valsad, Gujarat, India
  • ICICI Bank Limited, Sahara Market, Vapi Silvassa Road, Vapi, Valsad, Gujarat, India

 

 

 

Auditors :

 

Name :

Shailendra Jain and Company

Chartered Accountants

Address :

Office No.42, 43, 44, Sahara Market, Daman Silvassa Road, Vapi, Valsad, Gujarat, India

Tel. No.:

91-261-2422966

E-Mail :

sjain9_vapi@rediffmail.com

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015 (PROVISIONAL)

 

Particulars

Rs. In Million

Arvind K Patel

5.324

Kamal L Kothari

2.721

Padam Jain

2.908

Ramesh J Kotadiya

5.806

Total

16.759

 

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2015

(Provisional)

31.03.2014

31.03.2013

SHAREHOLDERS FUNDS

 

 

 

1] Partner’s Capital

16.759

17.328

1.739

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

(95.328)

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

(78.569)

17.328

1.739

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

51.950

31.309

4.521

TOTAL BORROWING

51.950

31.309

4.521

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

(26.619)

48.637

6.260

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.442

0.442

0.000

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

69.002

16.662

 

Sundry Debtors

0.000

0.000

0.000

 

Cash & Bank Balances

1.361

0.847

0.988

 

Other Current Assets

0.769

0.000

0.311

 

Loans & Advances

1.500

5.090

1.500

Total Current Assets

3.630

74.939

19.461

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

Sundry Creditors

5.846

 

(1.067)

 

Other Current Liabilities

24.906

 

14.048

 

Provisions

(0.061)

 

0.220

Total Current Liabilities

30.691

26.744

13.201

Net Current Assets

(27.061)

48.195

6.260

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

(26.619)

48.637

6.260

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

(Provisional)

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Income

2.100

0.000

0.000

 

 

Disclosed Income

1.461

10.900

0.000

 

 

Other Income

1.461

0.000

0.000

 

 

TOTAL            

3.561

10.900

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

95.249

           

12.225

 

 

Carting

0.390

 

0.000

 

 

Architect Fees 

0.000

 

0.171

 

 

Electricity Charges

0.296

 

0.152

 

 

Labour Charges

0.740

 

0.000

 

 

Freight expenses

0.000

 

0.009

 

 

Loading and unloading expenses

0.003

 

2.651

 

 

Machinery Hire Charges

0.000

 

0.011

 

 

Royalty

0.459

 

0.072

 

 

Vat Expenses

0.035

 

0.000

 

 

Indirect Expenses

 

 

 

 

 

Advertising

0.355

 

0.229

 

 

Account writing expenses

0.294

 

0.000

 

 

Consumable Store

0.000

 

0.030

 

 

Conveyance

0.003

 

0.000

 

 

Diesel

0.001

 

0.001

 

 

Donation

0.039

 

0.000

 

 

General Expenses

0.001

 

0.000

 

 

House Tax

0.002

 

0.000

 

 

Interest On Capital

0.004

 

0.000

 

 

Interest On TDS

0.398

 

0.034

 

 

Interest On Unsecured Loan

0.000

 

0.024

 

 

Interest On Vat

0.029

 

0.000

 

 

Legal and professional charges

0.000

 

0.065

 

 

Office Expenses

0.009

 

0.043

 

 

Penalty On Vat

0.000

 

0.000

 

 

Printing charges

0.001

 

0.121

 

 

Printing & Stationery

0.000

 

0.012

 

 

Repairing & Maintenance - Other

0.029

 

0.091

 

 

Site Exp.

0.006

 

 0.000

 

 

Staff Salary

0.035

 

0.283

 

 

Tempo Freight

0.331

 

0.000

 

 

Travelling Expenses

0.019

 

0.328

 

 

Watch & Wards

0.080

 

0.000

 

 

Weightment Charges

0.006

 

 0.000

 

 

Staff Welfare

0.075

 

0.044

 

 

Water Expenses

0.000

 

0.012

 

 

TOTAL

98.889

2.431

16.608

 

 

 

 

 

 

PROFIT/(LOSS) FOR THE YEAR 

(95.328)

8.469

(16.608)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

(Provisional)

31.03.2014

31.03.2013

Net Profit Margin

(PAT/Total Income)

(%)

(2677.00)

77.70

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2341.06)

11.23

(85.34)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

1.21

0.49

(9.55)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(0.66)

1.81

2.60

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.12

2.80

1.47

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

(Provisional)

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

1.739

17.328

16.759

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

1.739

17.328

16.759

 

 

 

 

Secured Loans

0.000

0.000

0.000

Unsecured Loans

4.521

31.309

51.950

Total borrowings

4.521

31.309

51.950

Debt/Equity ratio

2.600

1.807

3.100

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

(Provisional)

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

0.000

10.900

3.561

 

 

 

(67.330)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

(Provisional)

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

0.000

10.900

3.561

Profit

(16.608)

8.469

(95.328)

 

 

77.70%

(2677.00%)

 

 

 

 

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

Yes

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 two years and 8 months

Yes

12]

Profitability for last two years and 8 months

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

Yes

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

No

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

No

29]

Last accounts filed at ROC

No

30]

Major Shareholders, if available

No

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

 

 

BRIEF ABOUT PAST PROJECTS BY PARTNERS IN OTHER FIRMS:

 

Name of Project

No Of Units

Type

Built Up Area

(In Sq. Ft.)

Project Cost (Rs. In Cr.) Approx

Firm Name

Stake of partner

LAKE VIEW

306 Flats + 7 Shops

Residential + Commercial

260000

2000 Lacs

Gurudev Corporation

25%

TULSI TOWER

14 Flats

Residential

15057

150 Lacs

Royal developers

37%

TULSI VEER

19 Flats

Residential

30000

400 Lacs

Tulsi Veer Developers

50%

MADHAV GEMS

70 Flats + 6 shops

Residential + Commercial

90000

700 Lacs

Baba Developers

34%

TULSI VILLA

94 Units

Residential

100000

1700 Lacs

Prem Developers

30%

TULSI DARSHAN

50 Flats + 49 Shops

Residential + Commercial

85000

900 Lacs

Om Developers

25%

 

 

TRADE REFERENCES

 

Name

Address

Contact Person

Contact No

Dhanlaxmi Builders

Silvassa Main Road Village Lavachha

Mr. Suresh Modi

91-9328275480

Shree Madhav Steel Corporation

Plot No. 142, Bharakmora Sardar Chowk, IInd Phase, GIDC, Vapi, Valsad, Gujarat, India

Mr. Navin Bhai

91-9825111509

Diamond Electric and Hardware Store

4 Camps Corner, Near Gunjan Cinema, GIDC, Vapi, Valsad, Gujarat, India

Mr. Kiran Jain

91-260-2426471

Shree Gopi Enterprise

Plot No. 142, Bharakmora Sardar Chowk, IInd Phase, GIDC, Vapi, Valsad, Gujarat, India

Mr. Mnasukh Bhai

91-9825111509

Shivam Timber Industries

Plot No 412/1 Near Chanod Bus Stop, Silvassa Road, Vapi, Valsad, Gujarat, India

Mr. Veerji Bhai Patel

91-9879526937

Advait Steel Supplier

Shop No.205, Second Floor, Plot No C5/25, Jyoti Chambers, Opposite Oriental Insurance Company, GIDC, Vapi, Valsad, Gujarat, India

Mr. Rajesh Bhai

91-9725632222

Parth Ceramics

Shop No.11 Shree Jalaram Complex, Near DCB Bank, Silvassa Road, Vapi Valsad, Gujarat, India

Mr. Prakash Bhai

91-9824452973

 


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.62.63

UK Pound

1

Rs.92.94

Euro

1

Rs.68.06

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

6

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

4

--CREDIT LINES

1~10

4

--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

 

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

 

 

 

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.