MIRA INFORM REPORT

 

 

Report No. :

322435

Report Date :

15.05.2015

 

IDENTIFICATION DETAILS

 

Name :

SWAN SOLUTIONS AND SERVICES PRIVATE LIMITED

 

 

Registered Office :

404-405, T-Square, 4th Floor, Saki Vihar Road, Chandivali Junction, Andheri (East), Mumbai – 400072, Maharashtra

Tel. No.:

91-22-67718011/ 67718000 (30 Lines)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

26.05.1995

 

 

Com. Reg. No.:

11-088807

 

 

Capital Investment / Paid-up Capital :

Rs.0.300 Million

 

 

CIN No.:

[Company Identification No.]

U32200MH1995PTC088807

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMS21029B

 

 

PAN No.:

[Permanent Account No.]

AABCS4048N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Information Technology Solutions

 

 

No. of Employees :

130 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

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.

 

Rating takes into account of company’s established track record of business operations backed by experience management team and sound financial base of the company.

 

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.

 

 

 


 

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.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Vishwas More

Designation :

Finance Manager

Contact No.:

91-22-28034088

Date :

13.05.2015

 

 

LOCATIONS

 

Registered Office :

404-405, T-Square, 4th Floor, Saki Vihar Road, Chandivali Junction, Andheri (East), Mumbai – 400072, Maharashtra, India

Tel. No.:

91-22-67718011/ 67718000 (30 Lines)

Fax No.:

91-22-67718080/ 67718080

E-Mail :

info@swansol.com

vishwas@swansol.com

web-sales@swansol.com

Website :

http://www.swansol.com

 

 

Support Centre Office :

11, Currimjee Building, 19 M N Koli Marg, Bhandari Street, Masjid, Mumbai-400003, Maharashtra, India

Tel No.:

91-22-61127000 / 7020

Fax No.:

91-22-61127070

Email :

support@swansol.com

Location :

Rented

 

 

Dubai Office :

PO Box 111248, Dubai – United Arab Emirates

Tel No.:

+9714 359 3570

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Nazmuddin Abidali Sutarwala

Designation :

Director

Address :

332/2, 1st Floor, Honda Mansion, Sir J. J. Road, Byculla (West), Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

02.09.1965

Date of Appointment :

19.06.1995

DIN No.:

00351694

 

 

Name :

Mr. Murtuza Abidali Sutarwala

Designation :

Director

Address :

332/2, 1st Floor, Honda Mansion, Sir J. J. Road, Byculla (West), Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

10.08.1974

Date of Appointment :

19.06.1995

DIN No.:

00351710

 

 

Name :

Mr. Mohammed Abidali Sutarwala

Designation :

Director

Address :

332/2, 1st Floor, Honda Mansion, Sir J. J. Road, Byculla (West), Mumbai – 400008, Maharashtra, India

Date of Birth/Age :

14.01.1963

Date of Appointment :

19.06.1995

DIN No.:

00351718

 

 

Name :

Mrs. Kamal Hiralal Sejpal

Designation :

Director

Address :

Flat No.103, Tower 2B, Siddhachal Phase VI, Thane (West), Mumbai – 400607, Maharashtra, India

Date of Birth/Age :

21.03.1972

Date of Appointment :

01.04.2008

DIN No.:

02275467

 

 

Name :

Mr. Nitin Dinanath Alshi

Designation :

Director

Address :

603 Gauripriya Chs Limited, Plot No. 41, Sector No. 19, Kharghar, Navi Mumbai - 410210, Maharashtra, India

Date of Birth/Age :

27.08.1972

Date of Appointment :

11.08.2014

DIN No.:

06945557

 

 

KEY EXECUTIVES

 

Name :

Mr. Vishwas More

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Mohammed Abidali Sutarwala

2400

80.00

Nazmuddin Abidali Sutarwala

300

10.00

Murtuza Abidali Sutarwala

300

10.00

Total

 

3000

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 :

Providing Information Technology Solutions

 

 

Products :

-

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

PRODUCTION STATUS NOT AVAILABLE

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

130  (Approximately)

 

 

Bankers :

  • Axis Bank Limited 

Andheri East Branch, Marol Maroshi Road, Near Fire Brigade, Andheri (East), Mumbai-400059, Maharashtra, India

 

  • Kotak Mahindra Bank Limited

Nariman Point, Mumbai, Maharashtra, India

 

  • UCO Bank

Marol Branch, Andheri, Mumbai, Maharashtra, India

 

  • Standard Chartered Bank, 1st Floor, 270 D N Road, Fort, Mumbai-400001, Maharashtra, India 

 

 

 

Auditors :

 

Name :

Lakhani and Company

Chartered Accountants

Address :

Hemsharasaka, 19, Gola Lane, Behind Badri Mahal, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-22666660/ 1/ 2

Fax No.:

91-22-22666644

Email:

lakhani@lakhanicompany.com

PAN No.:

AAAFL1302L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.100/- each

Rs.5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

3000

Equity Shares

Rs.100/- each

Rs.0.300 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

0.300

0.300

0.300

(b) Reserves & Surplus

43.335

35.639

29.949

(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)

43.635

35.939

30.249

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.449

0.426

0.392

(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)

0.449

0.426

0.392

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.022

0.000

(b) Trade payables

0.000

0.000

48.277

(c) Other current liabilities

72.134

74.970

13.796

(d) Short-term provisions

14.155

7.418

0.000

Total Current Liabilities (4)

86.289

82.410

62.073

 

 

 

 

TOTAL

130.373

118.775

92.714

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.186

6.973

7.280

(ii) Intangible Assets

0.072

0.048

0.075

(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

9.159

7.602

5.197

(e) Other Non-current assets

4.033

2.343

0.444

Total Non-Current Assets

20.450

16.966

12.996

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.664

3.429

5.850

(c) Trade receivables

73.675

75.149

54.864

(d) Cash and cash equivalents

32.688

21.905

18.206

(e) Short-term loans and advances

0.609

0.342

0.437

(f) Other current assets

0.287

0.984

0.361

Total Current Assets

109.923

101.809

79.718

 

0.300

0.300

0.300

TOTAL

43.335

35.639

29.949

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL TURNOVER

522.800

542.300

341.100

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

7.696

5.689

6.628

 

 

 

 

 

 

IMPORT

 

 

 

 

Software Licenses

NA

1.830

1.344

 

TOTAL IMPORT

NA

1.830

1.344

 

 

 

 

 

 

Earnings Per Share (Rs.)

2552.99

1896.54

2209.34

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

527.200

 

 

 

 

 

The above information has been parted by Mr. Vishwas More (Finance Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.27

1.24

1.28

 

 

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

0.300

0.300

0.300

Reserves & Surplus

29.949

35.639

43.335

Net worth

30.249

35.939

43.635

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.022

0.000

Total borrowings

0.000

0.022

0.000

Debt/Equity ratio

0.000

0.001

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)

Turnover

341.100

542.300

522.800

 

 

58.986

(3.596)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Turnover

341.100

542.300

522.800

Profit

6.628

5.689

7.696

 

1.94%

1.05%

1.47%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

 

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

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

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

 

 

OPERATIONS:

 

In the Previous year the company has achieved a total Turnover of Rs.522.800 Million and net profit of Rs. 7.696 Million. This was as per the projections made by the management.

 

 

UNSECURED LOAN

 

Particular

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

From banks

0.000

0.022

Total

0.000

0.022

 

 

INDEX OF CAHREGS:

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10523414

30/09/2014

44,800,000.00

STANDARD CHARTERED BANK

1ST FLOOR, 270 D N ROAD, FORT, MUMBAI - 400001, MAHARASHTRA, INDIA

C24870834

2

10258666

12/09/2012 *

51,000,000.00

UCO BANK

ANDHERI EAST (1550), BRANCH, MAROL MAROSHI ROAD, NEAR FIRE BRIGADE, ANDHERI (EAST), MUMBAI - 400059, MAHARASHTRA, INDIA

B60972148

 

* Date of charge modification

 

 

 

CONTINGENT LIABILITIES:

 

(Rs. in million)

Particulars

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

 

 

 

Contingent liabilities not provided for:

 

 

Bank Guarantee

4.517

2.906

 

 

FIXED ASSETS

 

·         Computers

·         Office Equipment

·         Furniture and Fixture

·         Motor Car

·         Building

·         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.63.84

UK Pound

1

Rs.100.65

Euro

1

Rs.72.88

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

MTN


 

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

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.