|
Report No. : |
338481 |
|
Report Date : |
10.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
GREENERGY WIND CORPORATION PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
No.3, 2nd Floor, Queens Road Cross, Congress Committee Office, Bangalore – 560052, Karnataka |
|
Tel. No.: |
91-80-41456666 / 41456663 / 49222222 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 [Provisional] |
|
|
|
|
Date of
Incorporation : |
06.02.2012 |
|
|
|
|
Com. Reg. No.: |
08-062414 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.402.500 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U40104KA2012PTC062414 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECG5827A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of installation of wind mills and
power generation. |
|
|
|
|
No. of Employees
: |
10 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (43) |
|
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 incorporated during the year 2012. It
is engaged in the business of installation of wind mills and power
generation. It has a satisfactory track record. For the financial year ended 2014, the company has an improved
operational performance. In comparison with previous year it has earned some
profit during this year, which has helped wiping off its accumulated losses. Further, the company has good capital structure, decent networth base
and it is a part of established group i.e. Golden Group. As nit has limited nosiness
track record in future it seems to be going a long way. Trade relations are reported as fair. Business is active. Payment
terms are usually correct. In view of a part of established group, 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.
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
31-03-2013.
INFORMATION PARTED BY
|
Name : |
Mr. Jeros Bhoja |
|
Designation : |
Sales Head |
|
Contact No.: |
91-9900033041 |
|
Date : |
08.09.2015 |
LOCATIONS
|
Registered Office / Power Service Office 1: |
No.3, 2nd Floor, Queens Road Cross, Congress Committee Office, Bangalore – 560052, Karnataka, India |
|
Tel. No.: |
91-80-41456666 / 41456663 / 49222222 |
|
Mobile No.: |
91-9900033041 / 9900002752 (Mr. Jeros Bhoja) |
|
Fax No.: |
91-80-41456668 / 49222249 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
|
|
|
|
Factory 1 / Farms / Power Service Office 2 : |
|
|
|
|
|
Factory 2 : |
Hubli, Karnataka, India |
DIRECTORS
AS ON 30.09.2014
|
Name : |
Mr. Syed Mustafa Kamalpasha |
|
Designation : |
Director |
|
Address : |
# 03, 4th Main Road Jayamahal, Extension, Bangalore - 560046, Karnataka, India |
|
Date of Birth/Age : |
01.01.1954 |
|
Qualification : |
BA, LLB |
|
Date of Appointment : |
06.02.2012 |
|
PAN No.: |
ADCPK8497N |
|
DIN No.: |
01829374 |
|
|
|
|
Name : |
Mrs. Naseem Kamal |
|
Designation : |
Director |
|
Address : |
# 03, 4th Main Road, Jayamahal, Extension, Bangalore - 560046, Karnataka, India |
|
Date of Birth/Age : |
04.04.1962 |
|
Date of Appointment : |
06.02.2012 |
|
DIN No.: |
01829410 |
|
|
|
|
Name : |
Mr. Syed Fahad |
|
Designation : |
Director |
|
Address : |
#03, 4th Main Road, Jayamahal, Extension, Bangalore - 560046, Karnataka, India |
|
Date of Birth/Age : |
14.06.1987 |
|
Qualification : |
MBA [Finance] |
|
Date of Appointment : |
06.02.2012 |
|
DIN No.: |
01865406 |
KEY EXECUTIVES
|
Name : |
Mr. Jeros Bhoja |
|
Designation : |
Sales Head |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2014
|
Names of Shareholders [Equity Share] |
No. of Shares |
%age
holding |
|
Syed Mustafa Kamalpasha |
40,000 |
40.00 |
|
Naseem Kamal |
30,000 |
30.00 |
|
Syed Fahad |
30,000 |
30.00 |
|
Total |
100,000 |
100.00 |
|
Names of Shareholders [Preference Share] |
No. of Shares |
%age
holding |
|
Syed Mustafa Kamalpasha |
20,806,667 |
51.82 |
|
Naseem Kamal |
8,573,333 |
21.35 |
|
Syed Fahad |
10,770,000 |
26.82 |
|
Total |
40,150,000 |
100.00 |
AS ON 30.09.2014
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
|
|
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of installation of wind mills and
power generation. |
|
|
|
|
Products / Services : |
Wind mills and power generation |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Credit (30 days) |
|
|
|
|
Purchasing : |
Credit (30 days) |
PRODUCTION STATUS
|
Particulars |
Unit |
Licensed
Capacity |
Installed
Capacity |
Actual
Production |
|
Wind Energy |
MW |
-- |
16 |
16 |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
End Users
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
10 (Approximately) |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Financial Institution: |
Indian Renewable Energy Development Agency Limited, India Habitat Centre, 1st Floor, East Court Core, 4 A Lodhi Road, New Delhi - 110003, India |
|
|
|
|
Auditors : |
|
|
Name : |
S.S. Nayak Chartered Accountant |
|
Address : |
1st Floor, Ibrose Commercial Complex, M G Road, Mangalore – 575003,
Karnataka , India |
|
Tel. No.: |
91-824-2496196 / 2496296 / 2496396 / 2496496 |
|
Mobile No.: |
91-9845321005 |
|
Fax No.: |
91-824-4272767 |
|
E-Mail : |
|
|
PAN No.: |
ABEPN2208A |
|
|
|
|
Memberships : |
--- |
|
|
|
|
Collaborators : |
--- |
|
|
|
|
Sister Concern : |
|
CAPITAL STRUCTURE
AS ON 31.03.2015
[PROVISIONAL]
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100,000 |
Equity Shares |
Rs.10/- each |
Rs.1.000 Million |
|
40,150,000 |
Cumulative Preference Shares |
Rs.10/- each |
Rs.401.500 Million |
|
|
Total |
|
Rs.402.500 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100,000 |
Equity Shares |
Rs.10/- each |
Rs.1.000 Million |
|
40,150,000 |
Cumulative Preference Shares |
Rs.10/- each |
Rs.401.500 Million |
|
|
Total |
|
Rs.402.500 Million |
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED
BALANCE SHEET
|
SOURCES FO FUNDS |
|
|
31.03.2015 [Provisional] |
|
|
|
|
|
|
|
|
1] Share Capital |
|
|
402.500 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
2.737 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
405.237 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
600.000 |
|
|
2] Unsecured Loans |
|
|
37.743 |
|
|
TOTAL
BORROWING |
|
|
637.743 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.055 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1043.035 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
53.040 |
|
|
Capital work-in-progress |
|
|
802.523 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERRED TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
0.000 |
|
|
Sundry Debtors |
|
|
22.584 |
|
|
Cash & Bank Balances |
|
|
6.379 |
|
|
Other Current Assets |
|
|
39.076 |
|
|
Loans & Advances |
|
|
96.352 |
|
Total Current Assets |
|
|
164.391 |
|
|
Less : CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
(36.960) |
|
|
Other Current Liabilities |
|
|
0.000 |
|
|
Provisions |
|
|
13.879 |
|
Total Current Liabilities |
|
|
(23.081) |
|
|
Net Current
Assets |
|
|
187.472 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
1043.035 |
|
|
SOURCES OF FUNDS |
|
31.03.2014 |
31.03.2013 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
402.500 |
9.100 |
|
(b) Reserves &
Surplus |
|
1.857 |
(0.264) |
|
(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) |
|
404.357 |
8.836 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
188.331 |
230.995 |
|
(b) Deferred tax liabilities
(Net) |
|
0.055 |
0.000 |
|
(c) Other long term
liabilities |
|
0.000 |
0.000 |
|
(d) long-term provisions |
|
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
|
188.386 |
230.995 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
0.000 |
0.000 |
|
(b) Trade payables |
|
75.793 |
0.000 |
|
(c) Other current
liabilities |
|
0.000 |
0.000 |
|
(d) Short-term provisions |
|
0.676 |
0.017 |
|
Total Current Liabilities
(4) |
|
76.469 |
0.017 |
|
|
|
|
|
|
TOTAL |
|
669.212 |
239.848 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
5.682 |
6.711 |
|
(ii) Intangible Assets |
|
0.000 |
0.000 |
|
(iii) Capital work-in-progress |
|
461.874 |
48.945 |
|
(iv) Intangible assets
under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.118 |
|
(d) Long-term Loan and Advances |
|
175.935 |
0.000 |
|
(e) Other Non-current
assets |
|
0.247 |
0.329 |
|
Total Non-Current Assets |
|
643.738 |
56.103 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
0.000 |
0.000 |
|
(b) Inventories |
|
0.000 |
0.000 |
|
(c) Trade receivables |
|
0.020 |
0.000 |
|
(d) Cash and cash
equivalents |
|
24.398 |
0.097 |
|
(e) Short-term loans and
advances |
|
0.000 |
183.648 |
|
(f) Other current assets |
|
1.056 |
0.000 |
|
Total Current Assets |
|
25.474 |
183.745 |
|
|
|
|
|
|
TOTAL |
|
669.212 |
239.848 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
|
31.03.2015 [Provisional] |
|
|
SALES |
|
|
|
|
|
Income |
|
|
67.770 |
|
|
Other Income |
|
|
0.000 |
|
|
TOTAL |
|
|
67.770 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Goods Sold |
|
|
0.000 |
|
|
Direct Exposes |
|
|
0.569 |
|
|
Insurance Charges |
|
|
0.228 |
|
|
Bank Charges |
|
|
0.002 |
|
|
Consultancy Charges |
|
|
0.486 |
|
|
LD Charges of IREDA |
|
|
0.139 |
|
|
Legal and Profession
Charges |
|
|
1.275 |
|
|
Loan Processing Charges |
|
|
0.032 |
|
|
Rate and Taxes |
|
|
0.003 |
|
|
IREDA – Interest Account |
|
|
64.156 |
|
|
TOTAL |
|
|
66.890 |
|
|
|
|
|
|
|
|
NET PROFIT / (LOSS) |
|
|
0.880 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
|
|
0.02 |
|
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
|
|
SALES |
|
|
|
|
|
Income |
|
6.779 |
0.800 |
|
|
Other Income |
|
0.365 |
0.000 |
|
|
TOTAL |
|
7.144 |
0.800 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Other expenses |
|
3.201 |
0.190 |
|
|
TOTAL |
|
3.201 |
0.190 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
3.943 |
0.610 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
3.943 |
0.610 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
1.111 |
0.991 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
2.832 |
(0.381) |
|
|
|
|
|
|
|
Less |
TAX |
|
0.712 |
(0.117) |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
2.120 |
(0.264) |
|
|
|
|
|
|
|
Add |
PREVIOUS YEARS’ BALANCE
BROUGHT FORWARD |
|
(0.264) |
0.000 |
|
|
|
|
|
|
|
|
Balance Carried to the
B/S |
|
1.856 |
(0.264) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
|
68.3 |
(26.36) |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2015 [Provisional] |
31.03.2014 |
31.03.2013 |
|
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 |
|
31.03.2015 [Provisional] |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
1.30 |
31.27 |
(33.00) |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
NA |
58.16 |
76.25 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
0.40 |
1.37 |
(0.20) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.00 |
0.01 |
(0.04) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.57 |
0.47 |
26.14 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
(7.12) |
0.33 |
10808.53 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Million]
DEBT/EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 [Provisional] |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Share Capital |
9.100 |
402.500 |
402.500 |
|
Reserves & Surplus |
(0.264) |
1.857 |
2.737 |
|
Net worth |
8.836 |
404.357 |
405.237 |
|
|
|
|
|
|
Secured Loans |
230.995 |
150.588 |
600.000 |
|
Unsecured Loans |
0.000 |
37.743 |
37.743 |
|
Total borrowings |
230.995 |
188.331 |
637.743 |
|
Debt/Equity ratio |
26.142 |
0.466 |
1.574 |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 [Provisional] |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
0.800 |
6.779 |
67.770 |
|
|
|
747.375 |
899.705 |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 [Provisional] |
|
|
(Rs. In Million) |
(Rs. In Million) |
(Rs. In Million) |
|
Sales |
0.800 |
6.779 |
67.770 |
|
Profit/Loss |
(0.264) |
2.120 |
0.880 |
|
|
(33.00%) |
31.27% |
1.30% |

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 |
Yes |
|
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 |
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 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 LOAN
|
PARTICULARS |
|
31.03.2015 (Provisional) |
|
|
|
(Rs.
in Million) |
|
Loans |
|
37.743 |
|
Total |
|
37.743 |
|
PARTICULARS |
|
31.03.2014 (Rs.
in Million) |
|
Long-term
Borrowings |
|
|
|
Loans from related parties |
|
|
|
Golden Feeds |
|
10.000 |
|
Mr. Syed Fahad |
|
6.743 |
|
Mrs. Naseem Kamal |
|
21.000 |
|
|
|
|
|
Total |
|
37.743 |
----------------------------------------------------------------------------------------------------------------------------
COMPUTATION
TOTAL INCOME
ASSESSMENT YEAR
2014-2015
(RS.
IN MILLION)
|
Particulars |
2014-2015 |
||
|
|
|
|
|
|
PROFIT AND GAINS OF BUSINESS OR PROFESSION |
|
|
|
|
|
|
|
|
|
Net profit as per Profit and Loss Account |
|
2.832 |
|
|
Add: Depreciation charged in Profit and Loss
Account |
|
1.029 |
|
|
Audit Fess |
|
0.056 |
|
|
Professional Charges |
|
0.073 |
|
|
|
|
3.990 |
|
|
Less : Allowable Depreciation |
|
0.972 |
|
|
|
|
3.018 |
|
|
Less : Income to be treated separately accrued
Interest on Fixed Deposit |
|
0.365 |
|
|
|
|
2.653 |
|
|
Less : Unabsorbed Depreciation loss of Year
2013-2014 fully set off |
|
0.615 |
|
|
Total |
|
|
2.038 |
|
|
|
|
|
|
INCOME FROM OTHER SOURCES |
|
|
|
|
Accrued Interest on Fixed Deposit |
|
|
0.365 |
|
|
|
|
|
|
Gross Total Income |
|
|
2.403 |
|
|
|
|
|
|
Less : Deduction u/s 80 IA (iv) |
|
|
2.038 |
|
|
|
|
|
|
Total Taxable Income |
|
|
0.365 |
|
|
|
|
|
|
Total Taxable Income rounded off u/s/ 288A |
|
0.365 |
|
|
|
|
|
|
|
Income Tax on above |
|
0.110 |
|
|
Add: Education Cess @3% |
|
0.003 |
0.113 |
|
|
|
|
|
|
Minimum Alternate Tax |
|
|
0.539 |
|
|
|
|
|
|
Higher of the above |
|
|
0.539 |
|
Less : TDS |
|
|
0.036 |
|
Total |
|
|
0.503 |
|
Add : |
|
|
|
|
Interest u/s 234 A |
0.005 |
|
|
|
Interest u/s 234 B |
0.035 |
|
|
|
Interest u/s 234 C |
0.025 |
0.065 |
0.065 |
|
Tax payable with Interest |
|
|
0.568 |
|
Less : Self-Assessment Tax Paid 140 A |
|
|
0.568 |
|
TOTAL TAX PAYABLE |
|
|
---- |
----------------------------------------------------------------------------------------------------------------------------
NETWORTH
STATEMENT
MRS. NASEEM KAMAL
AS ON 31.03.2014
(RS.
IN MILLION)
DETAILS OF ASSETS
IMMOVABLE PROPERTY
|
Place |
Address |
Property details |
Owner |
Market Value (as
per valuation report) |
Share in the
property |
|
Bangalore |
No.3, Thimmaiah road, Millers Tank Bund Road, Bangalore |
No.3 |
Mrs. Naseem Kamal |
35.528 |
100.00% |
|
Bangalore |
Nagavara Village, Kasabha Hobli, Bangalore |
Katha No.102/15/3 |
Mrs. Naseem Kamal |
16.400 |
100.00% |
|
Hiryur |
Anesidri Village, Javanagondana Halli Hobli, Hiryur, Chitradurga |
Sy. No.114/2, 7 Acres |
Mrs. Naseem Kamal |
7.004 |
100.00% |
|
Total [A] |
|
|
|
58.932 |
|
MOVABLES PROPERTY
|
Particulars |
|
Amount |
|
Investment in |
|
|
|
Principal Firm Other Firm |
|
Nil Nil |
|
Advance to suppliers |
|
107.629 |
|
Share / Debentures |
|
0.151 |
|
Investment Government Securities |
|
0.066 |
|
Any other assets |
|
1.510 |
|
Balance With bank |
|
0.075 |
|
Cash in Hand |
|
0.568 |
|
Life Insurance |
|
Nil |
|
Jewellery |
|
Nil |
|
Vehicles |
|
Nil |
|
Total [B] |
|
110.000 |
|
|
|
|
DETAILS OF
LIABILITIES
|
Particulars |
|
Amount |
|
Due to bank |
58.932 |
0.833 |
|
Sundry Creditors |
110.000 |
Nil |
|
Borrowing from Market |
-111.298 |
Nil |
|
Debit Balance shown in Balance Sheet of any
firm in which you have interest |
57.634 |
Nil |
|
Any other liabilities |
|
111.298 |
|
Total [C] |
|
111.298 |
|
|
|
|
|
NETWORTH |
=Total Assets – Total Liabilities =58.932+110.000-111.298 =Rs.57.634 Million |
----------------------------------------------------------------------------------------------------------------------------
NETWORTH
STATEMENT
MR. SYED FAHAD
AS ON 31.03.2014
(RS.
IN MILLION)
IMMOVABLE PROPERTY
|
Place |
Address |
Property details |
Owner |
Market Value (as
per valuation report) |
Share in the
property |
|
Bangalore |
No.3, Queens Road, Thimmaiah Road, Millers Tank Bund Road, Bangalore |
Commercial Building No.2 |
Mr. Syed Fahad |
38.280 |
100.00% |
|
Total [A] |
|
|
|
38.280 |
|
MOVABLES PROPERTY
|
Particulars |
|
Amount |
|
Investment in Standard Farm |
|
109.665 |
|
Balance With bank |
|
0.287 |
|
Cash in Hand |
|
2.019 |
|
Life Insurance |
|
Nil |
|
Jewellery |
|
Nil |
|
Vehicles |
|
Nil |
|
Advance to suppliers |
|
111.964 |
|
Share / Debentures |
|
0.052 |
|
Investment Government Securities |
|
0.686 |
|
Any other assets |
|
Nil |
|
Total [B] |
|
224.673 |
|
|
|
|
DETAILS OF
LIABILITIES
|
Particulars |
|
Amount |
|
Due to bank |
|
Nil |
|
Sundry Creditors |
|
Nil |
|
Borrowing from Market |
|
Nil |
|
Debit Balance shown in Balance Sheet of any
firm in which you have interest |
|
Nil |
|
Any other liabilities |
|
114.137 |
|
Total [C] |
|
114.137 |
|
|
|
|
|
NETWORTH |
=Total Assets – Total Liabilities =38.280+224.673-114.137 =Rs.148.816 Million |
----------------------------------------------------------------------------------------------------------------------------
PROFILE
Brief Group Profile
GOLDEN GROUP one of the largest Hatching egg poultry companies in Karnataka. This is a 30 year old company. Greenergy Wind Corporation Private Limited is a fully owned subsidiary of their company.
They have the entire range of poultry operations starting from Research and Breeding genetics to Producing of Hatching eggs, to live chicken to operating Chicken processing plants and finally retailing it to end users like hotels, Caterers, etc.
They are a diversified group having interests in Poultry, Trading, Biofuels, Land and Real estate development, Cattle and Poultry Feed Milling and Renewable energy.
In the renewable energy sector, they are 3 years old. Their first plant was commissioned in March 2011, at Gadag. They are in fact one of the first - companies in Karnataka to start Third party of power selling from their wind farms in Karnataka.
They can provide extended power services in other states like Maharashtra and Tamilnadu through their associates.
They currently own an operating capacity of 3 1 Mw, and they have an additional 50 Mw in various stages of development. They are one of the first companies to start third party wheeling of energy. Their customers include Tata Motors (Dharwad), Prestige Constructions (Prestige Dynasty), Wipro Limited (Bangalore and Chennai), Igate Technologies, Columbia Asia Hospitals, Total Mall (Jubilant Group) among many others.
They can provide energy both in Group captive as well as Third party sale model.
They currently generate and sell 65 million units of power as of 30th of March 2014. The same would go up to 100 million by 30' March 2015.
Till Date none of their customers have left them and opted for any other service provider, this speaks of the high degree of service and professionalism that they maintain.
Unlike many other power companies, they first set up the power plant and then offer the power to the customers.
----------------------------------------------------------------------------------------------------------------------------
PROMOTOR’S
PROFILE
Mr. Syed Fahad has been actively involved with the working of the poultry industry since the beginning of 2003. He has taken active part in his father Mr. Kamal Pasha's company Golden. Hatcheries from a very young age. Golden Hatcheries is a leading poultry company in India, primarily dealing in Hatching Egg sales. Mr. Syed Fahad is the youngest promoter in the Indian poultry industry and has already completed placement of 0.120 Million birds in his company, Standard Farms. He has a vision to make his company one of the best managed and professionally run large poultry enterprise in the country.
The Poultry Industry is driven more by practical knowledge of various things rather than Theoretical knowledge. Mr. Kamal has been in the industry since 1987 and when it comes to Poultry, he is considered an ocean of Knowledge with a number of industry leaders seeking his advice on various matters. Mr. Kamal was also the Ex-Vice President of the Karnataka Hatcheries Association (KHA) and his son Mr. Syed Fahad has been attending a number of the quarterly meetings of the KHA, Thereby giving him a platform to interact with the other promoters of this growing industry. Impressed by his caliber the association has made him a major member of the Executive committee, and has also given him the charge for fixing the PAN India Hatching egg prices across the country at the moment.
Qualification wise Mr. Syed Fahad is a Masters in Business Administration (MBA) in Finance from the Ohio University, USA. He was conferred with an award for academic excellence by the University for maintaining his overall percentage consistently above 90%. He completed his Bachelors in Business Management (BBM) in Finance from St. Josephs Commerce College, with a first class degree. He completed his Pre-University studies again from St. Josephs and his schooling from Bishop Cotton Boys School. All through his academic life Mr. Syed Fahad has been constantly been among the top ranking students. He is highly regarded by all of his teachers for the flexibility with which he used to manage work.
Mr. Syed Fahad was very instrument in setting up the Wind Division of the company. He completed his first successful project in 201 1 and then has gone on to add substantial capacity year on year. He is also the major shareholder and director of their fully owned subsidiary Greenergy Wind Corp that is executing large renewable energy projects.
Mr. Syed Fahad has worked with 3 companies during his academic career. He worked for Golden Hatcheries in 2005, evaluating the market for Branded chicken in India, the conclusion for the same project being Non Favorable at that time. He also worked for Tech Steel India, a Barrel manufacturing Company based in Dubai, and having one of its factories in Bangalore India. The job profile was to evaluate the overall working of the company and suggest corrective measures at various levels to keep quality of the product in control, his job also involved devising a simple yet effective purchase procedure and new practices to eliminate wastage.
During his MBA, He worked with Vikram Logistics Maritime and Services. His project was to help the company narrow down on a location to set up an FTWZ In the country. It was a project worth 2000 Million. And the company went ahead with the Suggestions given to them by Mr. Syed Fahad's Team to set up the FTWZ near Ennore Port. The company also gave the best Team Award for the project to Syed Fahad for the same.
Mr. Syed Fahad has constantly proved that he has the potential to deliver results all across his academic and professional career. He has consistently delivered to the expectation of his Mentors. and Colleague's. backed by the immense knowledge of his Father Mr. Kamal Pasha, His educational @accomplishments in the field of management and the Financial strength of Golden hatcheries, Mr. Syed Fahad is all set to give the Poultry and renewable energy Industry a new dimension to work with.
Mr. Kamal Pasha started Golden Hatcheries back in 1985, with 500 birds. His vision for the company at that time was to have a total capacity of at least 10,000 birds. Over the past. 25 years Golden Hatcheries has become one of the most prominent companies in hatching egg sales and is considered to be the best when it comes to product quality on any of the parameters like and hatchability or packaging or timely delivery.
Mr. Pasha surpassed the goal of having 10,000 birds and has established facilities of the capacity of 1,000,000 birds as on date. The longer-term vision is to have a capacity of 2 million birds' housed in company owned facilities by 2020. The commitment of Mr. Kamal to the business has ensured that all the activities of the organization are implemented in the best way possible such that each and every customer of the company remains happy while doing transactions with him.
Mr. Kamal Pasha is a socially concerned man too. Back in 1987 he saw that the country has a huge pool of illiterate people who needed employment. Projecting that in the future there would be very few industries, which could provide employment to the uneducated classes, and to provide them with a good standard of living he ventured into the Poultry sector. Even today all the 500 people at the firm's factories and various facilities are youth who have not been able to secure education for various reasons.
Mr. Kamal Pasha himself is a B.A.L.L.B by qualification. He has been one of the founding members and Ex Vice President of the Karnataka Hatcheries Association. He has been actively involved in Politics, and is a renowned man in the business field. His company Golden Hatcheries is a highly regarded FM in the Poultry sector. Apart from poultry he also has interests in Real estate and Land development. He has investments in Windmill's to the tune of 3500 Million. He was the first person to sell the power from the wind mills directly to consumers. His personal wealth is in excess of 8000 Million.
Over the past 25 years Mr. Pasha's knowledge in the field of poultry has grown immensely and he is looked upon in the sector for advice upon various issues. His passion for poultry is well known and his business contacts have always backed him in most of the ventures that he has undertaken. Looking at his past performance they can easily be assured that the future of Golden Hatcheries lies in safe hands and that the company will become one of the revolutionary leaders in the Industry.
----------------------------------------------------------------------------------------------------------------------------
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST
NUMBER (SRN) |
|
1 |
10479297 |
06/02/2014 |
600,000,000.00 |
INDIAN RENEWABLE ENERGY DEVELOPMENT AGENCY LIMITED |
INDIA HABITAT CENTRE1ST FLOOR EAST COURT CORE, 4 |
B97081723 |
----------------------------------------------------------------------------------------------------------------------------
FIXED ASSETS
----------------------------------------------------------------------------------------------------------------------------
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.66.29 |
|
|
1 |
Rs.101.88 |
|
Euro |
1 |
Rs.73.98 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
TRS |
|
|
|
|
Report Prepared
by : |
SNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
4 |
|
--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 |
|
43 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.