MIRA INFORM REPORT

 

 

Report No. :

345990

Report Date :

17.10.2015

 

IDENTIFICATION DETAILS

 

Name :

S K EDUCATIONS PRIVATE LIMITED

 

 

Registered Office :

S. K. Tower, 9988, B-1, Sarai Rohilla, New Rohtak Road, Delhi – 110005

Tel. No.:

91-11-28711111/23379477

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.08.1999

 

 

Com. Reg. No.:

55-101251

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U74899DL1999PTC101251

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject owns and operates secondary and pre-schools which offers playschool, pre-school, and secondary level education services.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 101100

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a leading play school education presenters in India. It is a parent company behind Bachpan (Playgroup) and AHPS (Academic Heights Public School) has the multidimensional exposure and experiences in the learning/teaching programs. It has more than 1000 playschools across various states in India.

 

It was established in the year 1999. It is having satisfactory track.

 

The company has modest networth base however, as comfortable debt level in FY14. It has reported increase in its net profit in the year under consideration.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings with 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.

 

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 31-03-2015.

 

INFORMATION DENIED BY

 

Name :

Mr. Genu Gopal

Designation :

Account Manager

Contact No.:

91-11-28711111

Date :

17.10.2015

 

 

LOCATIONS

 

Registered Office/ Corporate Office  :

S. K. Tower, 9988, B-1, Sarai Rohilla, New Rohtak Road, Delhi – 110005

Tel. No.:

91-11-28711111/23379477

Fax No.:

Not Available

E-Mail :

sjassociates@hotmail.com

response@bachpanglobal.com

Website :

www.bachpanglobal.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Ajay Gupta

Designation :

Director

Address :

113, Shakti Vihar, Pitam Pura, New Delhi-110034, India

Date of Birth/Age :

08.12.1970

Date of Appointment :

15.12.1999

DIN No.:

00033545

 

 

Name :

Mr. Narender Kumar Jain

Designation :

Director

Address :

23, Model Basti, New Delhi-110005, India

Date of Birth/Age :

20.03.1948

Date of Appointment :

15.12.1999

DIN No.:

00033860

 

 

Name :

Mr. Deepshikha Gupta

Designation :

Director

Address :

113, Shakti Vihar, Pitam Pura, New Delhi-110034, India

Date of Birth/Age :

15.11.1967

Date of Appointment :

20.08.1999

DIN No.:

00033805

 

 

Name :

Mr. Shri Krishan Gupta

Designation :

Director

Address :

397, Sainik Vihar, Shakur Basti, New Delhi-110034, India

Date of Birth/Age :

10.08.1949

Date of Appointment :

26.08.2010

DIN No.:

00033779

 

 

Name :

Mr. Ishwar Dayal Gupta

Designation :

Director

Address :

8234, Nai Anaj Mandi, Mohalla Chimney Wali Gali , Rani Jhansi Road, Delhi-110006, India

Date of Birth/Age :

15.02.1958

Date of Appointment :

29.06.2011

DIN No.:

00033232

 

 

Name :

Mr. Tijay Gupta

Designation :

Director

Address :

113, Shakti Vihar, Pitam Pura, New Delhi-110034, India

Date of Birth/Age :

23.03.1980

Date of Appointment :

10.12.2013

DIN No.:

00033593

 

 

KEY EXECUTIVES

 

Name :

Mr. Genu Gopal

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Deepshikha Gupta

 

1109

Vijay Gupta

 

259

Ajay Gupta

 

470

Narander Kr. Jain

 

125

Tijay Gupta

 

601

Savitri Devi

 

930

Shri Krishan Gupta

 

101

Pooja Gupta

 

301

Ajay Gupta and Sons HUF

 

801

Tijay Gupta and Sons HUF

 

301

S K Gupta and Sons HUF

 

1

Renu Jain

 

1

Total

 

5000

 

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 :

Subject owns and operates secondary and pre-schools which offers playschool, pre-school, and secondary level education services.

 

 

Products/ Services :

Education services

 

 

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 :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

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 :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name

HDFC Bank Limited

Branch

Not Divulged

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

 

Indraprastha Sehkari Bank Limited

The Shamrao Vithal Co-Operative Bank Limited

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Long Term Maturities of Finance lease obligations Car Loan*

2.059

0.773

HDFC Bank Term loan**

20.690

23.297

Short-term borrowings

 

 

Loans repayable on demand from banks

 

 

Cash credit facilities***

36.905

35.265

 

 

 

Total

59.654

59.335

 

Details of security for each type of borrowings

 

*Secured by first charge on respective assets financed out of proceeds of loan and repayable over a period of three to Five years.

 

** Secured against first pari passu charge on current assets of the company, fixed assets of company and personal gurantees of directors and repayable over a period of Eight years.

 

*** Secured against charge on stocks and receivables of the company

 

Auditors :

 

Name :

Sharad Jain Associates

Chartered Accountants

Address :

213, Hans Bhawan, 1, Bhahdurshah Zafar Marg, New Delhi-110002, Delhi, India

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

ABBFS3608L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs.100/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000

Equity Shares

Rs.100/- each

Rs. 0.500 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

0.500

0.500

0.500

(b) Reserves & Surplus

34.887

19.178

12.136

(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)

35.387

19.678

12.636

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.749

24.070

1.321

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

22.749

24.070

1.321

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

46.055

42.598

34.217

(b) Trade payables

7.025

15.239

1.102

(c) Other current liabilities

32.490

22.865

21.359

(d) Short-term provisions

3.592

0.000

0.000

Total Current Liabilities (4)

89.162

80.702

56.678

 

 

 

 

TOTAL

147.298

124.450

70.635

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.266

5.591

7.128

(ii) Intangible Assets

0.057

0.086

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

0.594

0.591

0.585

(c) Deferred tax assets (net)

0.006

0.162

0.080

(d)  Long-term Loan and Advances

0.870

20.651

0.450

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

11.793

27.081

8.243

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

55.173

30.670

22.012

(c) Trade receivables

68.765

58.313

37.244

(d) Cash and cash equivalents

4.899

3.471

2.566

(e) Short-term loans and advances

6.668

4.915

0.570

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

135.505

97.369

62.392

 

 

 

 

TOTAL

147.298

124.450

70.635

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

339.613

274.849

195.967

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

315.674

264.384

187.196

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

23.939

10.465

8.771

 

 

 

 

 

Less

TAX

8.229

3.424

2.723

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

15.710

7.041

6.048

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3142.00

1408.20

1209.60

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current maturities of long term loans

 

 

 

Car Loan

1.094

0.531

0.473

HDFC Bank Term loan

2.606

2.311

-

Total

3.700

2.842

0.473

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operation

NA

NA

NA

 

 


 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

4.63

2.56

3.09

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

16.32

8.46

12.54

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.68

0.53

0.69

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.05

3.53

2.85

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.52

1.21

1.10

 

 

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

0.500

0.500

0.500

Reserves & Surplus

12.136

19.178

34.887

Net worth

12.636

19.678

35.387

 

 

 

 

long-term borrowings

1.321

24.070

22.749

Short term borrowings

34.217

42.598

46.055

Current maturities of long-term debts

0.473

2.842

3.700

Total borrowings

36.011

69.510

72.504

Debt/Equity ratio

2.850

3.532

2.049

 

 

 

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

195.967

274.849

339.613

 

 

40.253

23.563

 


 

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

195.967

274.849

339.613

Profit

6.048

7.041

15.710

 

3.09%

2.56%

4.63%

 

 

 

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

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)

No

16]

No. of employees

No

17]

Details of sister concerns

No

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

 

 

NOTE: Registered office of the company has been shifted from P P Tower, 3rd Floor, Main Road, Opposite T V Tower, Pitampura, Delhi-110034, India to the present address w.e.f. 13.10.2010

 

 

UNSECURED LOAN

 

Particular

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans repayable on demand from banks:

 

 

from Directors

9.150

7.333

 

 

 

Total

9.150

7.333

 

 

FIXED ASSETS

  • Office Equipment
  • Computer
  • Furniture and Fixture
  • Vehicles

 

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 records 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.64.97

UK Pound

1

Rs.100.55

Euro

1

Rs.73.99

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.