MIRA INFORM REPORT

 

 

Report No. :

338803

Report Date :

01.09.2015

 

IDENTIFICATION DETAILS

 

Name :

BLUECOM INFOTECH PRIVATE LIMITED

 

 

Registered Office :

15, F-1, Om Sagar Darshan Society, Sector - 48, Seawoods, Navi Mumbai – 400706, Maharashtra

Tel. No.:

91-22-67247272

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.02.2010

 

 

Com. Reg. No.:

11-199695

 

 

Capital Investment / Paid-up Capital :

Rs. 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2010PTC199695

 

 

IEC No.:

Not Available

 

 

TIN No.:

27960799088

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB20849D

 

 

PAN No.:

[Permanent Account No.]

AAECB0418L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Distributor and Service Provider of Computer Hardware and Software.

 

 

No. of Employees :

60 (Approximately)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

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

 

The company can be considered 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.

 

 

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Ravi Shankar

Designation :

Accounts Head

Contact No.:

91-22-67247272

Date :

27.08.2015

 

 

LOCATIONS

 

Registered Office :

15, F-1, Om Sagar Darshan, Sector - 48, Seawoods, Navi Mumbai – 400706, Maharashtra, India

Tel. No.:

91-22-67247272

Fax No.:

91-22-67247272

E-Mail :

birendra@blue.co.in

sales@bluecom.co.in

shrustiassociates@yahoo.co.in

support@bluecom.co.in

accounts.mum@bluecom.co.in

biren@bluecom.co.in

Website :

www.bluecom.co.in

 Location:

Owned

Locality:

Residential

 

 

Branch Office 1 :

1st Floor, Prakash Kunj, V.N Purav Marg, Behind Next Showroom, Sion Trombay Road , Chembur (East), Mumbai - 400071, Maharashtra, India

Fax No.:

91-22-67247215/ 67247272

 

 

Branch Office 2 :

2A, 1st Floor, House, Lamington Road, D.B. Marg, Next To D.B. Marg Police Station, Grant Road (East), Mumbai - 400007, Maharashtra, India

Fax No.:

91-22-67247272/ 67247201

E-Mail:

sales@bluecom.in

support@bluecom.co.in

 

 

Warehouse:

Bhiwandi, Maharashtra India

 

DIRECTORS

 

AS ON: 30.09.2014

 

Name :

Mr. Birendra Sukhram Yadav

Designation :

Director

Address :

15, F-1, Om Sagar Darshan Society, Sector 48, Seawoods, Navi Mumbai  - 400706,  Maharashtra, India

Date of Birth/Age :

01.07.1973

Date of Appointment :

04.02.2010

DIN No.:

01941687

 

 

Name :

Mr. Chanda Laljeet Yadav

Designation :

Director

Address :

15, F-1, Om Sagar Darshan Society, Sector 48, Seawoods, Navi Mumbai  - 400706,  Maharashtra, India

Date of Birth/Age :

01.09.1980

Date of Appointment :

18.08.2010

DIN No.:

03178989

 

 

KEY EXECUTIVES

 

Name :

Mr. Ravi Shankar

Designation :

Accounts Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 30.09.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Birendra Sukhram Yadav

90000

90.00

Chanda Laljeet Yadav

10000

10.00

 

 

 

Total

100000

100.00

 

 

 

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 :

Distributor and Service Provider of Computer Hardware and Software.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

  • Toshiba
  • Lenovo

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Advance Payment and Credit

 

 

Purchasing :

Cash, Advance Payment and Credit

 

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Rashi Peripherals Private Limited, Mumbai, Maharashtra, India

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 :

Retailers, End Users and Others

 

Reference :

NKGSB Co-operative Bank, Mumbai, Maharashtra, India

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 :

60 (Approximately)

 

 

Bankers :

Banker Name

Bank of India

Branch Address

Aarati Building, Amrut Nagar, Ghatkopar (West), Mumbai - 400086, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

91-22-25008628

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)

Ringing

 

Auditors :

 

Name :

Jayesh R Shah and Associates

Chartered Accountants

Address :

321/02, Siddhivinayak Co-operative Housing Society Limited, Hingwala Lane, Ghatkopar East, Mumbai – 400077, Maharashtra, India

Tel. No.:

91-22-25010917/ 65235899

Mobile No.:

91-9820006820

E-Mail :

jayeshshah2009@gmail.com

PAN No.:

AAVPS3735K

 

 

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

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs. 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100,000

Equity Shares

Rs.10/- each

Rs. 1.000 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

1.000

0.100

0.100

(b) Reserves & Surplus

25.308

16.011

6.447

(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)

26.308

16.111

6.547

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.050

3.173

3.168

(b) Deferred tax liabilities (Net)

0.278

0.117

0.059

(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)

1.328

3.290

3.227

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

79.260

63.685

50.297

(c) Other current liabilities

0.000

0.000

0.000

(d) Short-term provisions

2.027

3.832

3.277

Total Current Liabilities (4)

81.287

67.517

53.574

 

 

 

 

TOTAL

108.923

86.918

63.348

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.881

1.099

0.707

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.881

1.099

0.707

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.634

21.207

9.918

(c) Trade receivables

64.390

54.298

47.716

(d) Cash and cash equivalents

17.337

7.699

4.066

(e) Short-term loans and advances

1.820

1.636

0.004

(f) Other current assets

0.861

0.979

0.937

Total Current Assets

107.042

85.819

62.641

 

 

 

 

TOTAL

108.923

86.918

63.348

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

604.035

478.903

388.006

 

 

Other Income

26.239

27.248

11.277

 

 

TOTAL                                     (A)

630.274

506.151

399.283

 

 

 

 

 

Less:

EXPENSES

 

 

 

 

 

Purchases

586.787

474.771

 

 

 

Changes in Inventories of Finished Goods, Work in Progress and Stock-in- Trade

(1.427)

(11.288)

 

 

 

Employee Benefits Expense

16.659

15.857

 

 

 

Other Expense

13.823

12.082

 

 

 

TOTAL                                     (B)

615.842

491.422

391.025

(Including Financial Expenses)

 

 

 

 

 

 

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

14.432

14.729

 

 

 

 

 

 

Less:

FINANCIAL EXPENSES (D)

0.028

0.027

 

 

 

 

 

 

 

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

14.404

14.702

8.258

 

 

 

 

 

Less:

DEPRECIATION/ AMORTISATION  (F)

0.666

0.397

0.159

 

 

 

 

 

 

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

13.738

14.305

8.099

 

 

 

 

 

Less:

TAX  (H)

4.560

4.739

2.561

 

 

 

 

 

 

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

9.178

9.566

5.538

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

92.000

957.00

553.80

 

Particulars

 

 

 

31.03.2015

Sales Turnover

 

 

840.000

 

 

Expected Sales (2015-2016): Rs. 1000.000

 

 

The above information has been parted by Mr. Ravi Shankar (Accounts Head)

 

 

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)

(%)

1.52

2.00

1.43

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.39

3.08

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.61

16.46

12.78

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.52

0.89

1.24

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.04

0.20

0.48

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.32

1.27

1.17

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

0.100

0.100

1.000

Reserves & Surplus

6.447

16.011

25.308

Net worth

6.547

16.111

26.308

 

 

 

 

long-term borrowings

3.168

3.173

1.050

Short term borrowings

0.000

0.000

0.000

Total borrowings

3.168

3.173

1.050

Debt/Equity ratio

0.484

0.197

0.040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

388.006

478.903

604.035

 

 

23.427

26.129

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

388.006

478.903

604.035

Profit

5.538

9.566

9.178

 

1.43%

2.00%

1.52%

       

 

 

 

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

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

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 four years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

OPERATIONS AND PROSPECTS:

 

The Sales of the Company are indicators of good performance of the Company. The Director have put efforts to increase the profits of the Company and are considering various steps to develop new lines in production as well as trying to diversify the activities. The Directors are hopeful of good prospects of the Company.

 

 

FINANCE:

 

The Company has not accepted any fixed deposit from the public and shareholders.

 

 

UNSECURED LOAN:

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Loans and advances from directors

 

 

Birendra Yadav

0.450

2.573

Chanda Yadav

0.600

0.600

 

 

 

Total

1.050

3.173

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10277768

23/03/2015 *

20,000,000.00

Bank of India

AARTI CO OPERATIVE HOUSING SOCIETY, OFF PARK SITE, CELIENE D SILVA MARG, AMRUT NAGAR, GHATKOPAR WEST, MUMBAI, MAHARASHTRA -400086, INDIA

C50028265

 

 

FIXED ASSETS:

 

·         Computer

·         Fax

·         Furniture and Fixtures

·         Office Equipment

·         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.66.26

UK Pound

1

 Rs.101.99

 102.35Euro

1

Rs.74.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

THR

 


 

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

5

--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.