MIRA INFORM REPORT

 

 

Report No. :

322488

Report Date :

15.05.2015

 

IDENTIFICATION DETAILS

 

Name :

TOPLINE SWITCHGEAR PRIVATE LIMITED

 

 

Registered Office :

A-105, Satkar Apartment, Near Udgam School, Drive-in-Road, Thaltej, Ahmedabad – 380054, Gujarat

Tel No :

91-2764-248001 / 91-79-22810666

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

12.06.2006

 

 

Com. Reg. No.:

04-048444

 

 

Capital Investment / Paid-up Capital :

Rs. 1.700 Million

 

 

CIN No.:

[Company Identification No.]

U31200GJ2006PTC048444

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMT02472B

 

 

PAN No.:

[Permanent Account No.]

AACCT4765C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer and Exporter of Electrical Transmission Line and Switch Gear.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 35000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

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

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

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

 

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 :

A-105, Satkar Apartment, Near Udgam School, Drive-in-Road, Thaltej, Ahmedabad – 380054, Gujarat, India

Tel. No.:

91-2764-248001

Mobile No.:

91-9825120626 (Mr. Shailesh Patel)

Fax No.:

91-2764-22830666

E-Mail :

sales@toplineswitchgear.com

nalinkth@yahoo/co.in

smpatel@toplineswitchgear.com

Website :

www.toplineswitchgear.com

Location :

Owned

Locality :

Industrial

 

 

Factory  :

Survey No. 797/1, Opposite Riddhi Plastics, Vadsar-Karol Road, Gandhi Nagar – 382721, Gujarat, India

Tel. No.:

91-2764-2856556

Area :

8500 sq. ft

 

DIRECTORS

 

As on : 30.09.2014

 

Name :

Mr. Shailesh Manilal Patel

Designation :

Director

Address :

A/105, Satkar Apartment, Behind Udgam School, Drive-in Road, Thaltej, Ahmedabad – 380054, Gujarat, India

Date of Birth/Age :

01.03.1972

Date of Appointment :

12.06.2006

DIN No.:

01567689

 

 

Name :

Mrs. Muliben Manilal Patel

Designation :

Director

Address :

A/105, Satkar Apartment, Near Udgam School, Drive-in Road, Thaltej, Ahmedabad – 380054, Gujarat, India

Date of Birth/Age :

07.10.1951

Date of Appointment :

12.06.2006

DIN No.:

01567679

 

 

Name :

Mr. Himanshu Vinodray Vyas

Designation :

Director

Address :

A/105, Satkar Apartment, Near Udgam School, Drive-in Road, Thaltej, Ahmedabad – 380054, Gujarat, India

Date of Birth/Age :

18.10.1968

Date of Appointment :

12.06.2006

DIN No.:

02449519

 

 

KEY EXECUTIVES

 

Name :

Mr. Vishal

Designation :

Technical Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on : 30.09.2014

 

Names of Shareholders

No. of Shares

%age

Shailesh Manilal Patel

20003

11.77

Himanshu Vinodray Vyas

16670

9.81

Muliben Manilal Patel

33334

19.61

Kalpanaben Jitubhai Patel

25000

14.71

Kalpesh Kantilal Patel

26000

15.29

Sangitaben Shaielshbhai Patel

2333

1.37

Indumatiben Tulsidas Dave

40000

23.53

Jitendrabhai Manilal Patel

6670

3.92

Total

170010

100.00

 

 

 

 

As on : 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

84.71

Other top fifty shareholders

15.29

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Electrical Transmission Line and Switch Gear.

 

 

Products :

  • AB Switch
  • Rotating Isolator
  • Horn Gap Fuse
  • Clamps and Connectors
  • Structure Fabrication
  • Disc Hardware Fittings
  • Insulators and Areestors
  • Solid Core Do Fuse Set

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

  • Electrical Transmission Line

Countries :

  • Uganda
  • UK
  • Zimbabwe

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Lanco Solar Energy

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

Customers :

 

Reference :

Knitech System Private Limited

Name of the Person :

Not Available

Contact No.:

Not Available

Since How Long Known :

Not Available

Experience :

Not Available

Maximum Limit Dealt :

Not Available

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

  • Central Bank of India, H. L. Commerce College Area Branch, Near Vijay Char Rasta, Ahmedabad – 380009, Gujarat, India
  • Kalupur Commercial Co – operative Bank Limited, 415, Chokha Bazar, Kalupur, Ahmedabad - 380002, Gujarat, India
  • Axis Bank, Corporate Baking Branch, 3rd Eye One, 2nd Floor, Near Panchavati Circle, C. G. Road, Ahmedabad-380009, Gujarat, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Central Bank of India – Trade loan – I

0.000

1.381

Central Bank of India – Trade loan - II

0.000

1.509

ICICI Bank car loan

0.543

0.000

Axis Bank – Term loan 76119

0.702

0.000

Axis Bank – Term loan 78445

0.004

0.000

SHORT TERM BORROWING

 

 

Central Bank of India – Cash Credit Limit

(0.004)

19.671

Central Bank of India – Bills Discounting

0.000

1.937

Axis Bank Limited – Cash Credit Limit

27.965

0.000

Total

29.210

24.498

 

NOTE:

The said limits are secured against primary security by way of hypothecation of entire current assets of the company including stock and book debts, both present and future. The limit are also secured by collateral hypothecation of plant and machineries of the company both present and future.

 

Auditors :

 

Name :

Nalin Kantilal Thakkar and Company

Chartered Accountant

Address :

602, Samudra Annexe, Near Hotel Classic Gold, Off. C.G. Road, Ahmedabad – 380006, Gujarat, India

Tel. No.:

91-79-26568526

Mobile No.:

91-9825047487 / 91-9825047486

Fax No.:

91-79-26568598

E-Mail :

nalinkth@yahoo.co.in

PAN No.:

AAKPT0207G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

 

 

CAPITAL STRUCTURE

 

As on : 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

170010

Equity Shares

Rs.10/- each

Rs.1.700 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

1.700

1.700

1.700

(b) Reserves & Surplus

10.417

8.664

6.979

(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)

12.117

10.364

8.679

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

17.886

16.551

14.125

(b) Deferred tax liabilities (Net)

1.755

1.455

1.119

(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)

19.641

18.006

15.244

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

27.961

21.608

23.893

(b) Trade payables

20.496

23.328

29.730

(c) Other current liabilities

3.992

2.699

3.552

(d) Short-term provisions

0.487

0.466

0.669

Total Current Liabilities (4)

52.936

48.101

57.844

 

 

 

 

TOTAL

84.694

76.471

81.767

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.950

21.223

18.888

(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

3.358

1.106

1.095

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

25.308

22.329

19.983

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.748

18.596

12.757

(c) Trade receivables

37.619

27.617

44.842

(d) Cash and cash equivalents

1.664

3.983

1.087

(e) Short-term loans and advances

1.797

3.537

2.114

(f) Other current assets

0.558

0.409

0.984

Total Current Assets

59.386

54.142

61.784

 

 

 

 

TOTAL

84.694

76.471

81.767

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL INCOME

135.535

105.989

178.532

 

 

 

 

 

Less

TOTAL EXPENSES

132.979

103.542

175.022

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

2.556

2.447

3.510

 

 

 

 

 

Less

TAX                                                                 

0.803

0.763

1.183

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

1.753

1.684

2.327

 

 

 

 

 

 

Earnings Per Share (Rs.)

10.31

9.91

13.69

 

 

The above information has been parted by Mr. Vishal (Technical Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.29

1.59

1.30

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.02

3.20

4.29

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.24

0.40

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

3.78

3.68

4.38

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.12

1.13

1.07

 

 

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

1.700

1.700

1.700

Reserves & Surplus

6.979

8.664

10.417

Net worth

8.679

10.364

12.117

 

 

 

 

long-term borrowings

14.125

16.551

17.886

Short term borrowings

23.893

21.608

27.961

Total borrowings

38.018

38.159

45.847

Debt/Equity ratio

4.380

3.682

3.784

 

                

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

178.532

105.989

135.535

 

 

-40.633

27.876

 

 

 

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

178.532

105.989

135.535

Profit

2.327

1.684

1.753

 

1.30%

1.59%

1.29%

 


 

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

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

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

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:

 

OPERATIONS:

 

This being the Eighth year of operation of the company, it has achieved good turnover and profits. The company earned net Profit Before Tax of Rs.2.556 Million, Profit After Tax of Rs 1.753 Million and achieved turnover of Rs. 135.535 Million. The company expects good turnover and profits in the coming years. In order to conserve the liquidity of the company, the directors have not recommended any dividend in the year under review.

 

FUTURE PROSPECTS:

 

Due to the overall developments in the industry as well as infrastructure of the country, the need for power is increasing day by day and therefore bright future for the company's products.

 

 

UNSECURED LOAN

(Rs. In Million)

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Loan from Directors/Members/& Their Relatives

16.637

13.661

Total

16.637

13.661

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10477033

14/03/2014 *

38,834,000.00

Axis Bank Limited

CORPORATE BANKING BRANCH, 3RD EYE ONE, 2ND FLOOR, NEAR PANCHVATI CIRCLE, C.G. ROAD, AHMEDABAD- 380009, Gujarat INDIA

C01135102

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land
  • Air Condition
  • Factory Building
  • Plant and Machinery
  • Furniture and Fixture
  • Computer
  • YO Bike
  • Bikes
  • Delivery Van
  • Motor Car

 


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.63.83

UK Pound

1

Rs.100.64

Euro

1

Rs.72.87

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SUJ


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.