MIRA INFORM REPORT

 

 

Report No. :

319367

Report Date :

02.05.2015

 

IDENTIFICATION DETAILS

 

Name :

MODERN SCIENCE APPARATUS PRIVATE LIMITED

 

 

Registered Office :

Plot No. 3, Raka Colony, Sharanpur Road, Nashik – 422002, Maharashtra

Tel. No.:

91-253-6697736

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

30.07.1993

 

 

Com. Reg. No.:

11-073237

 

 

Capital Investment / Paid-up Capital :

Rs. 0.205 Million

 

 

CIN No.:

[Company Identification No.]

U29297MH1993PTC073237

 

 

IEC No.:

3108012720

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

NSKM01917G

 

 

PAN No.:

[Permanent Account No.]

AABCM5741J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Distributor and Supplier of Chemicals and Laboratory Equipments.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Maximum Credit Limit :

USD 9000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

For the financial year 2014, sales turnover the company has declined over previous year and profitability margins of the company is reported to be low (0.35%).

 

Further, company has taken huge external borrowing, which acts as threatening to the liquidity position of the company.

 

However, trade relations are reported as fair. Payments are reported to be slow but correct.

 

In view of leverage balance sheet position, the company can be considered for business dealings with some caution.

 

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.

 

 

LOCATIONS

 

Registered Office :

Plot No. 3, Raka Colony, Sharanpur Road, Nashik – 422002, Maharashtra, India

Tel. No.:

91-253-6697736/ 7/ 8/ 9/ 3 

Fax No.:

91-253-2571383/ 2572440

E-Mail :

accounts@msapl.co.in

enquiry@msapl.co.in

ganesh.h@msapl.co.in

vikram.phalke@msapl.co.in

Website :

http://www.msapl.co.in

 

 

DIRECTORS

 

AS ON 24.09.2014

 

Name :

Mr. Vikram Arun Phalke

Designation :

Director

Address :

3, Raka Colony, Sharanpur Road, Nasik - 422002, Maharashtra, India

Date of Birth/Age :

24.07.1972

Date of Appointment :

01.12.1994

DIN No.:

00236720

 

 

Name :

Mrs. Anuradha Arun Phalke

Designation :

Director

Address :

3, Raka Colony, Sharanpur Road, Nasik - 422002, Maharashtra, India

Date of Birth/Age :

03.03.1946

Date of Appointment :

30.07.1993

DIN No.:

00250043

 

 

Name :

Mr. Arun Vishnu Phalke

Designation :

Director

Address :

3, Raka Colony, Sharanpur Road, Nasik - 422002, Maharashtra, India

Date of Birth/Age :

13.07.1936

Date of Appointment :

30.07.1993

DIN No.:

00250307

 

 

Name :

Jayant Vishnu Phalke

Designation :

Director

Address :

3, Raka Colony, Sharanpur Road, Nasik - 422002, Maharashtra, India

Date of Birth/Age :

25.10.1934

Date of Appointment :

30.07.1993

DIN No.:

00332887

 

 

Name :

Mrs. Manjiri Sachin Londhe

Designation :

Director

Address :

1, Rajgruhi Apartments, Tilakwadi, Nashik - 422002, Maharashtra, India

Date of Birth/Age :

31.03.1970

Date of Appointment :

12.03.2005

DIN No.:

01317701

 

 

Name :

Mr. Ganesh Uddhav Honrao

Designation :

Director

Address :

E2, Flat No. 3, Popular Prestige Society, Near Flyover Pune - Bangalore Highway Warje, Pune - 411029, Maharashtra, India

Date of Birth/Age :

22.10.1972

Date of Appointment :

02.04.2008

DIN No.:

02093429

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 24.09.2014

 

Names of Shareholders

 

No. of Shares

 

Arun Vishnu Phalke

 

190

Jayant Vishnu Phalke

 

200

Anuradha Arun Phalke

 

200

Vikram Arun Phalke

 

1060

Manjiri Sachin Londhe

 

110

Tara Jayant Phalke

 

50

Jaideep Jayant Phalke

 

60

Meera Jayant Phalke

 

60

Madhuri Madhukar Gore

 

50

Milind Madhukar Gore

 

50

Padmakar Vishnu Joshi

 

02

Ganesh Uddhav Honrao

 

10

Bargav Raghunath Chitale

 

02

Madhukar Moreshwar Khare

 

02

Anant Shrikrishna Bapat

 

02

Krishna Laxman Shingane jointly with Shripad Krishna Shingane

 

02

 

 

 

Total

 

 

2050

 

 

AS ON 24.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

99.98

Other top fifty shareholders

0.02

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Distributor and Supplier of Chemicals and Laboratory Equipments.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Not Available

 

 

Purchasing :

Not Available

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Available

Name of the Person (Designation):

Not Available

Contact Number:

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 (Designation):

Not Available

Contact Number:

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 :

Bank Name:

Not Available

Branch:

Not Available

Person Name (with Designation):

Not Available

Contact Number:

Not Available

Name of Account Holder:

Not Available

Account Number:

Not Available

Account Since (Date/ Year of A/c Opening):

Not Available

Average Balance Maintained (Optional):

Not Available

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Available

Account Operation:

Not Available

Remarks:

Not Available

 

·         Bank of Maharashtra

Nashik City Branch, Janmangal, Tilak Path, Nashik - 422001, Maharashtra, India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

Car Loan – Reliance Capital Limited

0.192

0.396

SHORT TERM BORROWINGS

 

 

Bank of Maharashtra – Cash Credit

5.174

5.223

 

 

 

Total

 

5.366

5.619

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.K. Raja and Associates

Chartered Accountants

Address :

01, Rajhans Complex, Tilakwadi, Nasik – 422002, Maharashtra, India

Tel. No.:

91-253-2232027

Mobile No.:

91-9890399398

E-Mail :

skrajansk@gmail.com

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

AAPPR0053H

 

 

Associates/Subsidiaries :

·         Myra Sales Corporation

·         Modern Industries

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15,000

Equity Shares

Rs. 10/- each

Rs. 1.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,050

Equity Shares

Rs. 10/- each

Rs. 0.205 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

0.205

0.205

0.205

(b) Reserves & Surplus

2.955

2.670

2.400

(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)

3.160

2.875

2.605

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

10.782

9.536

12.413

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.050

0.050

0.050

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

10.832

9.586

12.463

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.174

5.223

6.216

(b) Trade payables

9.713

9.038

8.884

(c) Other current liabilities

1.267

0.915

0.712

(d) Short-term provisions

2.970

3.342

2.299

Total Current Liabilities (4)

19.124

18.518

18.111

 

 

 

 

TOTAL

33.116

30.979

33.179

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.085

5.385

5.847

(ii) Intangible Assets

0.092

0.154

0.000

(iii) Capital work-in-progress

0.000

0.000

0.090

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.013

0.013

0.013

(c) Deferred tax assets (net)

0.098

0.079

0.069

(d)  Long-term Loan and Advances

0.519

0.500

0.428

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5.807

6.131

6.447

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

5.878

7.096

10.110

(c) Trade receivables

20.281

17.016

16.029

(d) Cash and cash equivalents

0.480

0.321

0.156

(e) Short-term loans and advances

0.603

0.356

0.332

(f) Other current assets

0.067

0.059

0.105

Total Current Assets

27.309

24.848

26.732

 

 

 

 

TOTAL

33.116

30.979

33.179

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

Income

 

 

55.171

 

 

Other Income

 

 

0.338

 

 

TOTAL                                    

62.142

64.634

55.509

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

61.449

63.714

54.842

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

0.693

0.920

0.667

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.376

0.483

0.378

 

 

 

 

 

 

PROFIT BEFORE TAX

0.317

0.437

0.289

 

 

 

 

 

Less

TAX                                                                 

0.098

0.137

0.090

 

 

 

 

 

 

PROFIT AFTER TAX

0.219

0.300

0.199

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

4.658

7.640

1.874

 

 

 

 

 

 

Earnings Per Share (Rs.)

107

146

97

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

NA
NA

0.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.96

1.41

0.88

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.15

0.11

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.05

5.13

7.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.43

1.34

1.48

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.205

0.205

0.205

Reserves & Surplus

2.400

2.670

2.955

Net worth

2.605

2.875

3.160

 

 

 

 

Long-term borrowings

12.413

9.536

10.782

Short term borrowings

6.216

5.223

5.174

Total borrowings

18.629

14.759

15.956

Debt/Equity ratio

7.151

5.134

5.049

 

 

 

 

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)

Total Income

55.509

64.634

62.142

 

 

16.439

(3.856)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

55.509

64.634

62.142

Profit

0.199

0.300

0.219

 

0.36%

0.46%

0.35%

 

 

 

 


 

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80060980

01/11/2010 *

6,000,000.00

BANK OF MAHARASHTRA

NASHIK CITY BRANCH, JANMANGAL, TILAK PATH, NASHIK, MAHARASHTRA - 422002, INDIA

A99236564

 

* Date of charge modification

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

Loans and Advances from Related Parties

Arun Phalke

2.950

1.950

Vikram Phalke

1.500

0.500

Jayant Phalke

1.600

1.600

Anuradha Phalke

1.200

1.200

Jaydeep Phalke

0.000

0.250

Majiri Phalke

0.700

0.300

Madhukar KHare

0.000

0.700

Milind Gore

0.040

0.040

Madhuri Gore

0.900

0.900

Padmakar Joshi

0.400

0.400

Ganesh Honrao

1.300

1.300

 

 

 

Total

 

10.590

9.140

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Furniture

·         Vehicles

·         Computer

·         Office Equipment

·         Generator

·         Electrical Fittings

·         Air Conditioner

·         Computer 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. 63.20

UK Pound

1

Rs. 97.01

Euro

1

Rs. 69.34

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

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.