MIRA INFORM REPORT

 

 

Report No. :

342744

Report Date :

20.10.2015

 

IDENTIFICATION DETAILS

 

Name :

D+H SOLUTIONS INDIA PRIVATE LIMITED (w.e.f. 04.03.2014)

 

 

Formerly Known As :

HFS SOFTWARE INDIA PRIVATE LIMITED (w.e.f. 06.05.2011)

 

SRC SOFTWARE PRIVATE LIMITED

 

 

Registered Office :

6A, Sixth Floor, Plot No. 2, Leela Infopark, Technopark, Trivandrum – 695581, Kerala

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

22.08.2003

 

 

Com. Reg. No.:

09-016397

 

 

Capital Investment / Paid-up Capital :

Rs. 0.441 Million

 

 

CIN No.:

[Company Identification No.]

U72200KL2003PTC016397

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

TVDS01179D

 

 

PAN No.:

[Permanent Account No.]

AAICS8235J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Software Consultancy Services.

 

 

No. of Employees :

Not Available 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear 

 

 

Comments :

It is an established company incorporated in the year 2003 having good track.

 

Financial position of the company is sound. Balance sheet of the company is totally debt free.

 

The rating also derives strength from its holding company and its experienced management.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

In view of strong holding support and sound financial base, the company can be considered normal 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.

 

 

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

 

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 DECLINED

 

UNABLE TO CONTACT THE COMPANY

 

 

LOCATIONS

 

Registered Office :

6A, Sixth Floor, Plot No. 2, Leela Infopark, Technopark, Trivandrum – 695581, Kerala, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

bysakh.bhasi@harlansfc.com

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. John Eric Cummins

Designation :

Director

Address :

3250 Deer Chase Run, Longwood Florida - 32779, United States of America

Date of Birth/Age :

30.08.970

Date of Appointment :

30.09.2011

DIN No.:

03479446

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U72200KL2003PTC016397

D+H SOLUTIONS INDIA PRIVATE LIMITED

Director

30/09/2011

19/01/2011

Active

NO

2

U74140MH1995PTC091489

FUNDTECH INDIA PRIVATE LIMITED

Additional director

30/04/2015

30/04/2015

Active

NO

 

 

Name :

Mr. Gerrard Bruce Schmid

Designation :

Director

Address :

161 Gordon Road, North York, Ontario, M2P1E7, Canada

Date of Birth/Age :

07.05.1968

Date of Appointment :

30.09.2014

DIN No.:

06660911

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U72200KL2003PTC016397

D+H SOLUTIONS INDIA PRIVATE LIMITED

Director

30/09/2014

16/08/2013

Active

NO

2

U74140MH1995PTC091489

FUNDTECH INDIA Private Limited

Additional director

30/04/2015

30/04/2015

Active

NO

 

 

Name :

Mr. David Alan Caldwell

Designation :

Director

Address :

10 Lamport Ave Suite 206, Toronto, Ontario, M4W1S6, Canada

Date of Birth/Age :

24.07.1956

Date of Appointment :

30.09.2014

DIN No.:

06660966

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Company/ LLP Status

Defaulting status

1

U72200KL2003PTC016397

D+H SOLUTIONS INDIA PRIVATE LIMITED

Director

30/09/2014

16/08/2013

Active

NO

2

U74140MH1995PTC091489

FUNDTECH INDIA Private Limited

Additional director

30/04/2015

30/04/2015

Active

NO

 

 

Name :

Chitra Saisekar

Designation :

Director

Address :

No. 20, Hosur Main Road, Prestige Acropolis, Sparta-2 Apatment 001, Koramangala, Bengaluru - 560029, Karnataka, India

Date of Appointment :

30.09.2015

DIN No.:

07226103

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

D+H Sarl, Luxembourg

44096

D+HH Limited, Canada

1

 

 

Total

 

44097

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Software Consultancy Services.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available 

 

 

Imports :

Not Available 

 

 

Terms :

 

Selling :

Not Available 

 

 

Purchasing :

Not Available 

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Available 

Name of the Person (Designation):

Not Available 

Contact Number:

Not Available 

Since how long known:

Not Available 

Maximum limit dealt:

Not Available 

Experience:

Not Available 

Remark

Not Available 

 

 

Customers :

Reference:

Not Available 

Name of the Person (Designation):

Not Available 

Contact Number:

Not Available 

Since how long known:

Not Available 

Maximum limit dealt:

Not Available 

Experience:

Not Available 

Remark

Not Available 

 

 

No. of Employees :

Not Available 

 

 

Bankers :

Bank Name:

Not Available 

Branch:

Not Available 

Person Name (with Designation):

Not Available 

Contact Number:

Not Available 

Name of Account Holder:

Not Available 

Account Number:

Not Available 

Account Since (Date/ Year of A/c Opening):

Not Available 

Average Balance Maintained (Optional):

Not Available 

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Available 

Account Operation:

Not Available 

Remarks:

Not Available 

 

Auditors :

 

Name :

BSR and Associates LLP

Chartered Accountants

Address :

3rd Floor, Syama Business Centre, NH Bypass Road, Vytilla, Kochi – 682019, Kerala, India

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

AADFB6889R

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Companie :

D+HSARL, Luxembourg

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,400,000

Equity Shares

Rs. 10/- each

Rs. 104.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

44,097

Equity Shares

Rs. 10/- each

Rs. 0.441 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

0.441

0.441

0.441

(b) Reserves & Surplus

82.043

67.163

56.195

(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)

82.484

67.604

56.636

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

3.515

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.739

2.643

0.000

(d) long-term provisions

11.566

4.256

0.000

Total Non-current Liabilities (3)

12.305

6.899

3.515

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

1.938

(c) Other current liabilities

8.439

4.794

5.758

(d) Short-term provisions

2.589

0.405

1.003

Total Current Liabilities (4)

11.028

5.199

8.699

 

 

 

 

TOTAL

105.817

79.702

68.850

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

28.308

32.876

35.488

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

23.500

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)

2.776

0.715

0.253

(d)  Long-term Loan and Advances

5.657

3.024

3.195

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

60.241

36.615

38.936

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

20.617

10.317

9.333

(d) Cash and cash equivalents

14.127

28.597

5.256

(e) Short-term loans and advances

1.040

0.727

13.926

(f) Other current assets

9.792

3.446

1.399

Total Current Assets

45.576

43.087

29.914

 

 

 

 

TOTAL

105.817

79.702

68.850

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

93.155

53.621

 

 

Other Income

 

3.501

2.431

 

 

TOTAL                                    

151.093

96.656

56.052

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Rental Expenses

 

6.790

6.144

 

 

Employees benefits expense

 

47.884

25.622

 

 

Other expenses

 

18.207

14.391

 

 

TOTAL                                    

120.567

72.881

46.157

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

30.526

23.775

9.895

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

8.079

8.969

4.015

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

22.447

14.806

5.880

 

 

 

 

 

Less

TAX                                                                 

7.568

3.838

2.442

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

14.879

10.968

3.438

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Software Service Provided

151.045

93.155

53.621

 

 

 

 

 

 

Earnings Per Share (Rs.)

33.74

248.72

77.96

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash Generated from Operations

NA

NA

NA

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

NA

11.77

6.41

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

20.20

25.52

18.45

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

28.22

18.74

8.57

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.22

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.06

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.13

8.29

3.44

 


 

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

0.441

0.441

0.441

Reserves & Surplus

56.195

67.163

82.043

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

56.636

67.604

82.484

 

 

 

 

Long-term borrowings

3.515

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

3.515

0.000

0.000

Debt/Equity ratio

0.062

0.000

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)

Total Income 

56.052

96.656

151.093

 

 

72.440

56.320

 

 

 

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 

56.052

96.656

151.093

Profit

3.438

10.968

14.879

 

6.13%

11.35%

9.85%

 

 

 

 

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

No

8

Designation of contact person

No

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

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

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 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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY 

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the Company has been shifted from 342, Nila, Technopark Campus, Trivandrum – 695581, Kerala, India to the present address w.e.f. 25.02.2012

 


OPERATIONAL AND FUTURE PROSPECTS

 

·         To provide software consultancy services in internet and client server technology using JAVA, C++, and Microsoft. Net, Microsoft visual studio. Net.

 

·         To provide offshore software design, development, maintenance and implementation to foreign clients.

 

·         To render business process outsourcing (BPO) services.

 

·         To build a term of highly skilled software professional and become a center of excellence in various technologies.

 

 

 

 

 

 

 

 

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 :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

53

 

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.