MIRA INFORM REPORT

 

 

Report No. :

339936

Report Date :

08.09.2015

 

IDENTIFICATION DETAILS

 

Name :

BENCHMARK COMPUTER SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

Unit No.2, 2nd Floor, Jyoti Wire House, Plot No.23A, Shah Industrial Estate, Andheri (West), Mumbai – 400058, Maharashtra

Tel. No.:

91-22-26876485

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

31.10.2002

 

 

Com. Reg. No.:

11-137752

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72000MH2002PTC137752

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB15395C

 

 

PAN No.:

[Permanent Account No.]

AACCB3357N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is act as leading provider of computer hardware and peripherals and software for IT.

 

 

No. of Employees :

80 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 100000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. The general financials position of the company seems to sound and healthy. Fundamentals of the company also seems to be strong.

 

The rating further derive strength on established track record of the company and sound experience of the promoters.

 

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

 

The company can be considered for business dealing 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 31-03-2013.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Abhishek

Designation :

Finance Head

Contact No.:

91-22-26876485

Date :

05.09.2015

 

 

LOCATIONS

 

Registered Office :

Unit No.2, 2nd Floor, Jyoti Wire House, Plot No.23A, Shah Industrial Estate, Andheri (West), Mumbai – 400058, Maharashtra, India

Tel. No.:

91-22-26876485/ 6/ 7/ 61638990/ 40822100-103

Fax No.:

91-22-26876487/ 26875611

E-Mail :

yadav@benchmarksolution.com

info@benchmarksolution.com

benchmarks@vsnl.com

sangeeta@bectochem.com

Website :

http://www.benchmarksolution.com

Location :

Owned

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Dhananjay Vrindawan Wakode

Designation :

Director

Address :

A-501, 5th Floor, Dheeraj Jamuna, Chincholi, Malad (West), Mumbai – 400064, Maharashtra, India

Date of Birth/Age :

23.11.1968

Date of Appointment :

31.10.2002

DIN No.:

02286601

 

 

Name :

Mr. Hemant Muddanna Sanil

Designation :

Director

Address :

A-21, 2nd Floor, Symphony, Chandivali Farm Road, Sakinaka, Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

02.09.1964

Date of Appointment :

31.10.2002

DIN No.:

01245532

 

 

KEY EXECUTIVES

 

Name :

Mr. Abhishek

Designation :

Finance Head

 

 

MAJOR SHAREHOLDERS

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Dhananjay Vrindawan Wakodehttp://www.bseindia.com/include/images/clear.gif

5000

50.00

Hemant Muddanna Sanilhttp://www.bseindia.com/include/images/clear.gif

5000

50.00

 

 

 

Total

10000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is act as leading provider of computer hardware and peripherals and software for IT.

 

 

Products :

  • Computer Hardware
  • Peripherals
  • Software for IT

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Depend

 

 

Purchasing :

Depend

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

80 (Approximately)

 

 

Bankers :

Banker Name :

Union Bank of India

Branch :

Gopi Kunj, Plot No. 506, 1st Road, C. D. Marg, Khar West, Mumbai - 400052, 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 :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·         The Bharat Co-Operative Bank Limited, Andheri Branch, B-28; MI.E. Sanjay Building No. 5, M. Vasanji Road, Marol; Andheri (East), Mumbai - 400059, Maharashtra, India

 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Security Deposit

0.203

0.000

United Bank Mortgage Loan

18.394

0.000

 

 

 

Short Term Borrowings

 

 

The Bharat Co-Operative Bank Limited - OD

0.000

0.500

United Bank of India- OD

0.300

1.500

 

 

 

Total

18.897

2.000

 

 

Auditors :

 

Name :

Mohan M. Pathak ad Company

Chartered Accountants

Address :

36/1927, Shraddha CHS, Gandhi Nagar, W.E. Highway, Bandra (East), Mumbai – 400 051, Maharashtra, India

Tel. No.:

91-22-26427020

Mobile No.:

91-9820009117

E-Mail :

pathak4ca@gmail.com

pathak4ca@yahoo.com

PAN No:

AAGPP4351F

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associate :

HD Systems

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs.0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs.0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

35.878

28.256

26.752

(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)

35.978

28.356

26.852

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

21.891

2.789

1.674

(b) Deferred tax liabilities (Net)

0.003

0.031

0.031

(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)

21.894

2.820

1.705

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.300

2.000

4.410

(b) Trade payables

10.321

11.462

18.126

(c) Other current liabilities

0.561

0.294

0.018

(d) Short-term provisions

4.789

3.653

0.617

Total Current Liabilities (4)

15.971

17.409

23.171

 

 

 

 

TOTAL

73.843

48.585

51.728

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.938

2.695

1.937

(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

0.120

0.720

0.129

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

7.058

3.415

2.066

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

1.012

0.922

0.922

(b) Inventories

0.750

0.416

1.644

(c) Trade receivables

11.363

7.846

4.051

(d) Cash and cash equivalents

37.807

32.544

37.739

(e) Short-term loans and advances

15.841

3.427

5.289

(f) Other current assets

0.012

0.015

0.017

Total Current Assets

66.785

45.170

49.662

 

 

 

 

TOTAL

73.843

48.585

51.728

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

133.889

102.262

97.742

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

NA

NA

NA

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

12.153

9.681

8.822

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

1.532

0.773

0.797

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX 

10.621

8.908

8.025

 

 

 

 

 

Less

TAX                                                                 

3.000

2.650

0.000

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

7.621

6.258

8.025

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

0.078

0.311

0.685

 

 

 

 

 

 

Earnings Per Share (Rs.)

762.10

625.80

802.50

 

 

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

(%)

5.69

6.12

8.21

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

14.38

18.33

15.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.30

0.31

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.62

0.17

0.23

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.18

2.59

2.14

 

 

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

0.100

0.100

0.100

Reserves & Surplus

26.752

28.256

35.878

Net worth

26.852

28.356

35.978

 

 

 

 

long-term borrowings

1.674

2.789

21.891

Short term borrowings

4.410

2.000

0.300

Total borrowings

6.084

4.789

22.191

Debt/Equity ratio

0.227

0.169

0.617

 

 

 

 

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

Sales

97.742

102.262

133.889

 

 

4.624

30.927

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

97.742

102.262

133.889

Profit

8.025

6.258

7.621

 

8.21%

6.12%

5.69%

 

 

 

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

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Money Master Loan – Honda City

0.360

0.634

Money Master Loan – Printer

0.486

0.389

Money Master Loan – Printer I

0.356

0.655

Money Master Loan – Printer II

0.435

0.533

Money Master Loan – Printer III

0.545

0.578

Money Master Loan – Printer IV

0.377

0.000

Money Master Loan – Printer V

0.735

0.000

ICICI Bank Loan - Vento

21.891

0.000

 

 

 

Total

25.185

2.789

 

 

 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10461532

02/11/2013

19,000,000.00

United Bank Of India

Gopi Kunj, Plot No. 506, 1st Road, C. D. Marg, Khar West, Mumbai, Maharashtra - 400052, India

B90058694

2

90141294

11/05/2004

2,100,000.00

The Bharat Co-Op. Bank Limited

Andheri Branch; B-28; Mi.E. Sanjay Building No. 5, M. Vasanji Road; Marol; Andheri (East), Mumbai, Maharashtra - 400059, India

-

3

90145173

11/05/2004

1,500,000.00

The Bharat Co-Op. Bank Limited

Andheri Branch; B-28; Mi.E. Sanjay Building No. 5, M. Vasanji Road; Marol; Andheri (East), Mumbai, Maharashtra - 400059, India

-

 

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Computers

·         Office Equipment

·         Furniture and Fixtures

·         Vehicles (Cars)

·         Mobile

·         Plant and Machinery

 

 


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.66.74

UK Pound

1

Rs.101.36

Euro

1

Rs.74.27

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

45

 

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.