MIRA INFORM REPORT

 

 

Report No. :

343512

Report Date :

02.10.2015

 

IDENTIFICATION DETAILS

 

Name :

EVEREST DIGITALS PRIVATE LIMITED

 

 

Registered Office :

45, Udyog Bhavan, Sonawala Road, Goregaon (East), Mumbai – 400063, Maharashtra

Tel. No.:

91-22-61404646/26864646

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

21.09.2012

 

 

Com. Reg. No.:

11-236022

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U74120MH2012PTC236022

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCE1644E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader, Importer and Distributors of Electronic, Telecom and Digital Products.

 

 

No. of Employees :

12 (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 44000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating on company is constrained on company’s low profit margin, small reserves and company recorded huge external borrowing which act threaten to the liquidity position of the company.

 

However, trade relation are fair. Business is active. Payment terms are slow but correct.

 

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

 

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 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Anil Chaudhary

Designation :

Director

Contact No.:

91-9820004646

 

 

LOCATIONS

 

Registered Office/ Warehouse:

45, Udyog Bhavan, Sonawala Road, Goregaon (East), Mumbai – 400063, Maharashtra, India

Tel. No.:

91-22-61404646/26864646

Mobile No.:

91-9820004646 (Mr. Anil Chaudhary)

Fax No.:

Not Available

E-Mail :

everest.anil@gmail.com

eipl.acc@gmail.com

anileverest@gmail.com

Area :

1800 sq. ft.

Location :

Owned

Locality:

Commercial

 

 

DIRECTORS

 

As on 23.09.2014

 

Name :

Mr. Anil Krishnakumar Chaudhary

Designation :

Director

Address :

101-102, Belmount Building, Lokhandwala Complex, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

08.11.1959

Qualification :

B.Sc. DME

Experience :

35 Years

Date of Appointment :

21.09.2012

DIN No.:

00596513

 

 

Name :

Ms. Dipna Anuj Mehta

Designation :

Director

Address :

101-102, Belmount Building, Lokhandwala Complex, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

26.04.1987

Qualification :

MBA

Experience :

4 Years

Date of Appointment :

21.09.2012

DIN No.:

02616812

 

 

Name :

Mrs. Anju Anil Chaudhary

Designation :

Director

Address :

101-102, Belmount Building, Lokhandwala Complex, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

13.11.1967

Qualification :

B.Com

Experience :

18 Years

Date of Appointment :

21.09.2012

DIN No.:

02617356

 

 

Name :

Mr. Arjun Anil Chaudhary

Designation :

Director

Address :

101-102, Belmont CHSLimited, Lokhandwala Complex, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

07.11.1995

Qualification :

B.Com

Experience :

1 Year

Date of Appointment :

01.04.2014

DIN No.:

06980434

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 23.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Anil Krishnakumar Chaudhary

595000

59.50

Anju Anil Chaudhary

405000

40.50

Total

1000000

100.00

 

 

 

As on 23.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader, Importer and Distributors of Electronic, Telecom and Digital Products.

 

 

Products :

  • Telecom and Digital Products

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Raw Material

Countries :

  • Singapore
  • Philippines

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Redington India Limited

Name of the Person :

Mr. Kapil Behl (Senior Sales Manager)

Contact No.:

91-9022993203

Since How Long Known :

3 Years

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

As claimed by Mr. Kapil Behl (Senior Sales Manager) that the payment behavior are good and they are very much satisfied with subject overall they have a good experience.

 

 

Customers :

Wholesalers, Retailers and End Users

Reference :

Alfa

Name of the Person :

Mr. Shaukat Khatri (Manager)

Contact No.:

91-22-26719696

Since How Long Known :

3 Years

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

He informed that we are very much satisfied by their product quality and delivery behavior.

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

Bank Name

The Bharat Co-operative Bank Limited

Branch

Goregaon (East), Mumbai, Maharashtra, 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)

Cash/Credit Rs.50.000 Million and Rs.50.000 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

 

 

 

Financial Institution:

Tata Capital Financial Services Limited, One Forbes, Dr. V.B. Gandhi Marg, Fort, Mumbai – 400001, Maharashtra, India

 

 

Auditors :

 

Name :

A.D. Ashar and Company

Chartered Accountants

Address :

33/35, Dmodar Bhuvan, 1st Parsiwada Lane, V P Road, Mumbai – 400004, Maharashtra, India

Tel. No.:

91-11-23826531

Mobile No.:

91-9892222522

Fax No.:

91-11-23826531

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

AAAPA8413H

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 23.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

10.000

0.100

(b) Reserves & Surplus

 

5.372

1.668

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

15.372

1.768

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

99.316

52.714

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

99.316

52.714

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

0.000

(b) Trade payables

 

0.000

0.000

(c) Other current liabilities

 

97.172

71.975

(d) Short-term provisions

 

0.000

0.000

Total Current Liabilities (4)

 

97.172

71.975

 

 

 

 

TOTAL

 

211.860

126.457

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

3.507

0.000

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.000

0.000

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

3.507

0.000

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

32.539

0.001

(b) Inventories

 

0.000

0.000

(c) Trade receivables

 

0.000

0.000

(d) Cash and cash equivalents

 

0.855

0.000

(e) Short-term loans and advances

 

0.000

0.000

(f) Other current assets

 

174.959

126.456

Total Current Assets

 

208.353

126.457

 

 

 

 

TOTAL

 

211.860

126.457

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

 

963.838

554.379

 

Other Income

 

0.973

0.000

 

TOTAL (A)

 

964.811

554.379

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

929.319

531.150

 

Employees benefits expense

 

12.664

4.691

 

Other expenses

 

6.493

11.375

 

TOTAL (B)

 

948.476

547.216

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

 

16.335

7.163

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

 

10.494

4.749

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

 

5.841

2.414

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

 

0.448

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

 

5.393

2.414

 

 

 

 

 

Less

TAX (H)

 

1.690

0.746

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

 

3.703

1.668

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

3.70

166.81

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover

 

 

990.000

 

 

 

 

 

 

The above information has been parted by Mr. Anil Chaudhary (Director)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

 

31.03.2014

31.03.2013

Current Maturities of Long term debt

 

NA

NA

Cash generated from operations

 

NA

NA

Net cash flow from operating activity

 

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

 

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

 

0.38

0.30

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

 

1.69

1.29

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

 

2.55

1.91

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

 

0.35

1.37

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

 

6.46

29.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

 

2.14

1.76

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Share Capital

0.100

10.000

Reserves & Surplus

1.668

5.372

Net worth

1.768

15.372

long-term borrowings

52.714

99.316

Short term borrowings

0.000

0.000

Total borrowings

52.714

99.316

Debt/Equity ratio

29.816

6.461

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

554.379

963.838

 

73.859

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Sales

554.379

963.838

Profit

1.668

3.703

 

0.30%

0.38%

 

 

 

 

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

Yes

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

No

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

No

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 two years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last two 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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10480906

29/01/2014

40,000,000.00

TATA CAPITAL FINANCIAL SERVICES LIMITED

One Forbes,, Dr. V. B. Gandhi Marg, Fort, Mumbai, 
Maharashtra - 400001, INDIA

B97743926

2

10468789

30/12/2013

640,000.00

The Bharat Co-operative Bank(Mumbai) LIMITED

Goregaon (East) Branch, 'Shivgiri', Plot No.11, Samant Estate, Goregaon (East), Mumbai, Maharashtra 
- 400063, INDIA

B92963941

3

10386784

31/10/2013 *

50,000,000.00

The Bharat Co-operative Bank(Mumbai) Limited

Goregaon (East) Branch, "SHIVGIRI", Samant Estate 
, Goregaon (East), Mumbai, Maharashtra - 400063, INDIA

B90676032

4

10386783

06/07/2015 *

50,000,000.00

The Bharat Co-operative Bank(Mumbai) Limited

Goregaon (East) Branch, 'Shivgiri', Plot No.11, Samant Estate, Goregaon (East), Mumbai, Maharashtra - 400063, INDIA

C58807611

 

 

 

 

 


 

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.65.55

UK Pound

1

Rs.99.17

Euro

1

Rs.73.07

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KSH

 

 

Report Prepared by :

SUD


 

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

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

 

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.