MIRA INFORM REPORT

 

 

Report No. :

323406

Report Date :

25.05.2015

 

IDENTIFICATION DETAILS

 

Name :

KHOSLA ELECTRONICS PRIVATE LIMITED

 

 

Registered Office :

15/2B, Sankari Para Road, Kolkata – 700025, West Bengal

Tel. No.:

91-33-24555398

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.02.2001

 

 

Com. Reg. No.:

21-092838

 

 

Capital Investment / Paid-up Capital :

Rs. 9.762 Million

 

 

CIN No.:

[Company Identification No.]

U32109WB2001PTC092838

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALK02634C

 

 

PAN No.:

[Permanent Account No.]

AABCK9715C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Dealer and Trader of Electrical and Domestic Appliances.

 

 

No. of Employees :

Not Divulged 

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record

 

The rating takes into consideration, unfavorable gap between trade payable and trade receivable and also increased in the overall borrowings of the company which may further act as a threat to the liquidity position

 

As per Registrar of Companies the status of the company is shown as active. Payment terms are unknown

 

The company can be considered for business dealings with some caution.

 

Note :

 

Our executive visited the store of Khosla Electronics Private Limited there he found that the invoice copy (attached in attachment number 3) as submitted to the bank by the local party is not genuine.

 

Our executive also had a word with the accounts department of the store who commented that the format of their invoice copy have been changed since 01-04-2014 (as attached in attachment number 2). Moreover they are saying that the series of the invoice number mentioned in the Invoice copy belongs to the year 2013  (attached in attachment number 1) as the series of Invoice numbers for the year 2015 is totally different.

The store manager also commented that the items mentioned in the invoice are quite old and even obsolete. For example the air condition mentioned in the invoice is an obsolete one as the company has stopped manufacturing that type of AC more than 2-3 years back.

 

Further they have also said that whenever they are preparing any invoice they always mention the phone number (mobile phone/ landline) of the customer. But in this case there is no mention of any phone number in the Invoice copy. Hence after looking at all these aspects KHOSLA ELECTRONICS PRIVATE LIMITED has confirmed that the invoice copy does not belong to them and is a fake one.

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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.

 

INFORMATION DENIED BY

 

Name :

Mr. Arun Chaudhary

Designation :

Accounts Manager

Contact No.:

91-9874249731

Date :

23.05.2015

 

LOCATIONS

 

Registered Office :

15/2B, Sankari Para Road, Kolkata – 700025, West Bengal, India

Tel. No.:

91-33-24555398

Mobile No.:

91-9874249731 (Mr. Arun)

Fax No. :

91-33-24765133/ 24555398

E-Mail :

roc@sjaykishan.com

sushitiwari_associates@redifmail.com

khosala_electronics@hotmail.com

akj0608@gmail.com

 

 

Showroom :

32, Syed Amir Ali Aveue Kolkata – 700019, West Bengal, India

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Manoj Khosla

Designation :

Director

Address :

15 / 2B Sarkari Road, Kolkata – 700025, West Bengal, India

Date of Birth/Age :

29.09.1963

Date of Appointment :

02.02.2001

PAN No.:

AFGPK5121H

DIN No.:

01834298

 

 

Name :

Mr. Manish Khosla

Designation :

Director

Address :

194 B/ 1, NSC Bose Road, Kolkata - 700047, West Bengal, India

Date of Birth/Age :

02.10.1964

Date of Appointment :

02.02.2001

Date of Appointment :

AFTPK1463P

DIN No.:

00784320

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

Manoj Khosla

181500

Manish Khosla

181500

Minod Khosla

98500

Rupam Khosla

98500

Vignesh Traders Private Limited, India 

6000

Sachi Dealcom Private Limited, India 

4000

Ideal Stockist Private Limited, India 

10000

Amazing Dealcom Private Limited, India 

14000

Galaxy Retails Private Limited, India 

14000

Sanskriti Vintrade Private Limited, India 

8000

Satabdi Realstate Private Limited, India 

12000

Amber Vyapaar Private Limited, India 

4800

Sukhsagar Vyapaar Private Limited, India 

8000

Vee Pointcommerce Private Limited, India 

4000

Fancy Commodeal Private Limited, India 

4000

Jayasri Fiscal Services Private Limited, India 

1200

Landmark Dealcom Private Limited, India 

326250

Total

976250

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

42.64

Directors or relatives of Directors

57.36

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Dealer and Trader of Electrical and Domestic Appliances.

 

 

Products :

  • Mobile Phone
  • Air conditioner
  • Television
  • Refrigerators
  • Digital cameras
  • Laptops
  • Microwave ovens
  • DVD players
  • Home theatres

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

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 :

Not Available

 

 

Bankers :

Bank Name

ING Vysya Bank Limited

Branch

279 A, N.S.C., Bose Road, Ground Floor,, Kolkata - 700047, West Bengal, India

Person Name (With Designation)

Not Divulged 

Contact Number

Not Divulged 

Name of Account Holder

Not Divulged 

Account Number

Not Divulged 

Account Since (Date/Year of Account Opening)

Not Divulged 

Average Balance Maintained (If Possible)

Not Divulged 

Credit Facilities Enjoyed (If any)

Not Divulged 

Account Operation

Not Divulged 

Remarks (If any)

Not Divulged 

 

  • Axis Bank Limited, Corporate Banking Branch (CBB), 1, Shakespeare Sarani, Ac Market, 3rd Floor,, Kolkata - 700071, West Bengal, India

 

  • State Bank of India, Kalighat Branch, 79C, S. P. Mukherjee Road, Kolkata - 700026, West Bengal, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

90.753

81.826

Other loans and advances

5.003

4.460

 

 

 

Short-term borrowings

 

 

Working capital loans from banks

285.908

257.600

Total

381.664

343.886

 

Auditors :

 

Name :

S Jaykishan

Chartered Accountant

Address :

12 Ho-Chi Minh Sarani, Suite No. 2D to 2F, 2nd Floor, Kolkata - 70071, West Bengal, India

Tel. No. :

91-33-40035801

Fax No. :

91-33-40035832

E-Mail :

info@sjaykishan.com

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

AASFS4445F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

  • Landmark Dealcom Private Limited

CIN No.: U51909WB2009PTC136787

  • Khosla Eshoppe Private Limited

CIN No.: U74999WB2012PTC184862

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

976,250

Equity Shares

Rs.10/- each

Rs. 9.762 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

9.762

8.200

6.600

(b) Reserves & Surplus

154.362

114.176

79.813

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

7.500

Total Shareholders’ Funds (1) + (2)

164.124

122.376

93.913

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

95.756

111.286

63.288

(b) Deferred tax liabilities (Net)

3.274

2.563

1.659

(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)

99.030

113.849

64.947

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

330.487

257.600

212.113

(b) Trade payables

150.600

158.128

136.533

(c) Other current liabilities

44.093

31.062

16.210

(d) Short-term provisions

14.222

6.812

5.067

Total Current Liabilities (4)

539.402

453.602

369.923

 

 

 

 

TOTAL

802.556

689.827

528.783

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

108.689

96.869

78.925

(ii) Intangible Assets

5.996

5.456

5.088

(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

1.000

1.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

141.761

97.361

20.771

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

256.446

200.686

105.784

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

444.136

322.145

296.646

(c) Trade receivables

36.520

89.954

47.162

(d) Cash and cash equivalents

23.175

43.248

34.318

(e) Short-term loans and advances

42.279

33.794

44.873

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

546.110

489.141

422.999

 

 

 

 

TOTAL

802.556

689.827

528.783

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

 

Other Income

 

 

 

 

TOTAL

NA

NA

 

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

36.033

31.888

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

11.163

8.174

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

24.870

23.714

17.858

 

 

 

 

 

Less

TAX (H)

8.122

7.721

5.862

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

16.748

15.993

11.996

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

57.406

41.413

29.417

 

 

 

 

 

 

Balance Carried to the B/S

74.154

57.406

41.413

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 17.16

 --

-- 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

29.517

23.510

6.566

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

3.10

3.44

3.38

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.19

0.19

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.78

3.21

3.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.01

1.08

1.14

 

 

 

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

6.600

8.200

9.762

Reserves & Surplus

79.813

114.176

154.362

 Share Application money pending allotment

7.500

0.000

0.000

Net worth

93.913

122.376

164.124

 

 

 

 

long-term borrowings

63.288

111.286

95.756

Short term borrowings

212.113

257.600

330.487

Current maturities of long-term debts

6.566

23.510

6.566

Total borrowings

281.967

392.396

432.809

Debt/Equity ratio

3.002

3.206

2.637

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Other loans and advances

0.000

25.000

 

 

 

Short-term borrowings

 

 

Intercorporate borrowings

44.579

0.000

Total

44.579

25.000

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10518579

27/08/2014

72,000,000.00

BAJAJ FINANCE LIMITED

AKURDI PUNE-, PUNE, Maharashtra - 411035, INDIA

C19602507

2

10401849

07/11/2014 *

253,000,000.00

ING VYSYA BANK LIMITED

279 A, N.S.C., BOSE ROAD,GROUND FLOOR, KOLKATA, West Bengal - 700047, INDIA

C43818558

3

10196273

27/09/2013 *

249,500,000.00

AXIS BANK LIMITED

CORPORATE BANKING BRANCH (CBB),, 1, SHAKESPEARE S 
ARANI, AC MARKET, 3RD FLOOR, KOLKATA, West Bengal - 700071, INDIA

B87200499

4

10176552

24/05/2013 *

40,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D,, NARIMAN POINT, MUMBAI, Maharashtra - 400021, INDIA

B76423136

5

10072572

30/07/2008 *

35,000,000.00

3i Infotech Trusteeship Services Limited

3rd to 6th floor, International Infotech Park, Tower No.5, Vashi Railway Station Complex, Vashi, Navi Mumbai, Maharashtra - 400703, INDIA

A43074509

 

 

 

FIXED ASSETS

 

Tangible Assets

  • Buildings
  • Furniture and Fixtures
  • Vehicles
  • Office Equipment

 

Intangible Assets

  • 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.63.57

UK Pound

1

Rs.99.67

70.92Euro

1

Rs.70.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYTK


 

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

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

2

--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.