MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

489248

Report Date :

07.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

LOGIX INFRASTRUCTURE PRIVATE LIMITED

 

 

Registered Office :

301-A, World Trade Tower, Barakhamba Lane, Connaught Place, New Delhi-110001

Tel. No.:

91-120-4366098

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

17.01.2008

 

 

Com. Reg. No.:

55-172835

 

 

Capital Investment / Paid-up Capital :

INR 100.100 Million

 

 

CIN No.:

[Company Identification No.]

U72200DL2008PTC172835

 

 

IEC No.:

Not Divulged

 

 

GSTIN :

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AABCL4533H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in the business of infrastructure facility provider to software companies. [Registered Activity]

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

USD 1232000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2008. It is engaged into construction activities.

 

For the financial year 2017, the company reported a drop growth in its revenue as compared to its previous year but reflecting negative result driven by high operating expenses.

 

The company possesses moderate financial risk profile marked by modest net worth base along with unfavourable gap between trade payables and trade receivables.

 

Rating is further constrained on account of excess borrowing which can be a threat to its liquidity along with intense competitive pressure from other organized as well as unorganized players operating in the infrastructure industry.

 

However, rating weakness is partially offset by the long and established track record of its business operation and well experience management team.

 

Business is active. Payments are seem to be slow but correct.

 

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

 

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

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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 31-03-2016.

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 07.02.2018.

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

INFORMATION DENIED

 

 

MANAGEMENT NON-COOPERATIVE (Tel. No.:91-120-4366098)

 

 

LOCATIONS

 

Registered Office :

301-A, World Trade Tower, Barakhamba Lane, Connaught Place, New Delhi-110001, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

cs@logixgroup.in

corporate@logixgroup.in 

Website :

http://www.logixgroup.in

 

 

Corporate Office :

A-4 and 5, Sector-16, Noida-201301, Uttar Pradesh, India

Tel. No.:

91-120-4366098 / 4366000

Fax No.:

91-120-4366098

 

 

Site Address :

Plot No.2, Sector-137, Expressway, Noida, Uttar Pradesh, India

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Ms. Meena Nath

Designation :

Director

Address :

34, Friends Colony East, Mathura Road, New Delhi-110065, India

Date of Birth/Age :

24.02.1957

Qualification :

Graduate

Date of Appointment :

17.01.2008

PAN No.:

AAHPN6265F

DIN No.:

00017033

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U70101DL2011PTC215320

LOGIX CITY DEVELOPERS PRIVATE LIMITED

07/03/2011

-

U70100DL2011PTC214418

LOGIX BUILDESTATE PRIVATE LIMITED

19/02/2011

-

U70100DL2011PTC212360

LOGIX INFRABUILD PRIVATE LIMITED

07/01/2011

-

U70101DL2011PTC212296

LOGIX REALCON PRIVATE LIMITED

29/09/2016

-

U70101DL2011PTC215280

LOGIX REALTY DEVELOPERS PRIVATE LIMITED

29/09/2016

-

U70101DL2010PTC207640

LOGIX DEVELOPERS PRIVATE LIMITED

27/08/2010

-

U70200DL2011PTC215284

LOGIX INFRA DEVELOPERS PRIVATE LIMITED

08/12/2017

-

U70109DL2010PTC199969

LOGIX REALTORS PRIVATE LIMITED

06/12/2017

-

U70109DL2013PTC261920

ARISING ESTATES PRIVATE LIMITED

08/12/2017

-

U65929DL2008PTC179113

LOGIX FINANCE & INVESTMENT PVT.LTD.

05/06/2008

-

U72300DL2008PTC172710

LOGIX TECHNOPARK PRIVATE LIMITED

30/09/2016

-

U70109DL2011PTC216003

PARTH INFRAESTATE PRIVATE LIMITED

29/09/2016

-

U70100DL2001PTC166343

LOGIX SOFT-TEL PRIVATE LIMITED

02/12/2005

-

U72901DL2006PTC148343

LOGIX INFRASERVICES PRIVATE LIMITED.

30/09/2016

-

U70109DL2011PTC216006

PARADISE INFRAESTATE PRIVATE LIMITED

17/03/2011

-

U72900DL2001PTC112109

IT INFRASTRUCTURE PARK PRIVATE LTD

31/03/2006

-

U72200DL2001PTC112193

ISP TECHNOLOGIES PRIVATE LIMITED

06/12/2017

-

U74899DL1990PTC042122

UNIBROS MANUFACTURING COMPANY PRIVATE LIMITED

12/12/2016

-

 

 

Name :

Mr. Shakti Nath

Designation :

Director

Address :

34, Friends Colony East, Mathura Road, New Delhi-110065, India

Date of Birth/Age :

16.04.1957

Qualification :

Graduate

Date of Appointment :

17.01.2008

PAN No.:

ADSPN5891R

DIN No.:

00017090

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U74899DL1990PTC042122

UNIBROS MANUFACTURING COMPANY PRIVATE LIMITED

12/12/2016

-

U70101DL2011PTC215320

LOGIX CITY DEVELOPERS PRIVATE LIMITED

07/03/2011

-

U72200DL2001PTC112408

IT E-PARK PRIVATE LIMITED

13/09/2001

-

U72900DL2001PTC112109

IT INFRASTRUCTURE PARK PRIVATE LTD

22/08/2001

-

U70100DL2001PTC166343

LOGIX SOFT-TEL PRIVATE LIMITED

23/05/2016

-

U70100DL2001PTC166343

LOGIX SOFT-TEL PRIVATE LIMITED

29/09/2017

-

U70109DL2011PTC216003

PARTH INFRAESTATE PRIVATE LIMITED

29/09/2016

-

U70102DL2014PTC262972

CELERITY INFRASTRUCTURE PRIVATE LIMITED

29/09/2015

-

U65929DL2008PTC179113

LOGIX FINANCE & INVESTMENT PVT.LTD.

05/06/2008

-

U70101DL2011PTC216185

PALMS BUILDTECH PRIVATE LIMITED

29/09/2016

-

U70100DL2011PTC214418

LOGIX BUILDESTATE PRIVATE LIMITED

19/02/2011

-

U70100DL2011PTC212360

LOGIX INFRABUILD PRIVATE LIMITED

07/01/2011

-

U70101DL2010PTC207640

LOGIX DEVELOPERS PRIVATE LIMITED

27/08/2010

-

 

 

Name :

Mr. Vikram Nath

Designation :

Director

Address :

Plot No. 34, Friends Colony East, Mathura Road, New Delhi-110065, India

Date of Birth/Age :

25.12.1980

Qualification :

Graduate

Date of Appointment :

01.10.2015

PAN No.:

ACPPN8930K

DIN No.:

00074754

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U70109DL2010PTC199969

LOGIX REALTORS PRIVATE LIMITED

06/12/2017

-

U70100DL2013PTC250208

NOBILITY INFRASTRUCTURE PRIVATE LIMITED

26/09/2015

-

U70200DL2011PTC215193

LOGIX BUILDWELL PRIVATE LIMITED

14/03/2011

-

U70100DL2013PTC261549

NOVELTY INFRAESTATE PRIVATE LIMITED

26/09/2015

-

U70109DL2013PTC261920

ARISING ESTATES PRIVATE LIMITED

08/12/2017

-

U70200DL2010PTC205848

LOGIX BUILDCON PRIVATE LIMITED

03/09/2011

-

U70200DL2011PTC215284

LOGIX INFRA DEVELOPERS PRIVATE LIMITED

08/12/2017

-

U70101DL2010PTC207640

LOGIX DEVELOPERS PRIVATE LIMITED

26/09/2012

-

U72200DL2001PTC112193

ISP TECHNOLOGIES PRIVATE LIMITED

06/12/2017

-

U74140DL2007PTC157441

LEGEND IT SOLUTIONS PRIVATE LIMITED

11/01/2007

-

U70102DL2014PTC267872

DOCILE BUILDTECH PRIVATE LIMITED

12/12/2016

-

U70102DL2014PTC268054

IMPERATIVE INFRACON PRIVATE LIMITED

12/12/2016

-

U70109DL2014PTC267847

EDUCE BUILDCON PRIVATE LIMITED

12/12/2016

-

U70101DL2013PTC250823

ARISING BUILDTECH PRIVATE LIMITED

26/09/2015

-

U72400DL2008PTC174215

VC INFOSOFT PRIVATE LIMITED

31/10/2008

-

 

 

KEY EXECUTIVES

 

Name :

A. K. Nandwani and Associates

Designation :

Company Secretaries

Address :

125-126, B.D. Chambers, 10/54, D.B. Gupta Road, Karol Bagh, New Delhi-110005, India

Tel. No.:

91-11-41548580

Telfax No.:

91-11-47528088

E-Mail.:

info@aknassociates.in

aknconsult@gmail.com

Website :

www.aknassociates.in

 

 

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Legend IT Solutions Private Limited, India

2602600

26.00

Logix Soft-Tel Private Limited, India

2602600

26.00

Gold Mine Infrastructure Private Limited, India

2502500

25.00

VC Solutions Private Limited, India

2302300

23.00

Total

10010000

100.00

 

 

 

AS ON 28.09.2017

 

Equity Share Break up

Percentage

Category

 

 

Promoters - Bodies corporate

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in the business of infrastructure facility provider to software companies. [Registered Activity]

 

 

Products / Services :

Item Code No. (ITC Code)

Product Description

99531129

Sale of Units (Flats)

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

Not Divulged 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

Customers :

 

Reference :

Not Divulged 

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark :

--

 

 

No. of Employees :

Information denied by the management

 

 

Bankers :

Bank Name

ICICI Bank Limited

Branch

--

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

SECURED LOANS

31.03.2017

INR In Million

31.03.2016

INR In Million

LONG TERM BORROWINGS

 

 

Term loans from banks

200.000

708.800

Loans repayable on demand

150.000

235.228

Other loans and advances

1116.756

769.006

Total

1466.756

1713.034

 

 

Auditors :

 

Name :

Saxena Singhal and Vaid

Chartered Accountants

Address :

1589, Madarsa Road, Kashmere Gate, New Delhi, India

PAN No.:

AASFS6756R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Ultimate Holding Company :

Logix Soft-Tel Private Limited, India

CIN No.: U70100DL2001PTC166343

 

 

Fellow Subsidiary companies :

  • VC Solutions Private Limited, India

CIN No.: U72900DL2001PTC109112

  • Logix City Developers Private Limited, India

CIN No.: U70101DL2011PTC215320

  • Logix Infrabuild Private Limited, India

CIN No.: U70100DL2011PTC212360

  • Logix Infra Developers Private Limited, India

CIN No.: U70200DL2011PTC215284

  • Logix Infratech Private Limited, India

CIN No.: U70101DL2010PTC202613

  • IT Enfraservices Private Limited
  • Unibros Manufacturing Company Private Limited
  • Logix Infraservices Private Limited
  • Logix Buildcon Private Limited
  • ISP Technologies Private Limited
  • Logix Technopark Private Limited
  • Hale Realtors Private Limited
  • Logix Realtors Private Limited
  • Logix Colonisers Private Limited
  • Logix Buildwell Private Limited
  • Legend IT Solutions Private Limited
  • Logix Buildtech Private Limited
  • Noida Cyber Park Private Limited
  • Docile Buildtech Private Limited
  • Affable Infracon Private Limited
  • Explicit Estates Private Limited
  • Imperative Constructions Private Limited
  • Vipul IT Infrasoft Private Limited
  • Logix Infrastructure Projects Private Limited
  • Logix Realcon Private Limited
  • Impel Infrastructure Private Limited
  • Implex Infrastructure Private Limited
  • Contend Infrastructure Private Limited
  • Contend Builders Private Limited
  • Apace Buildtech Private Limited
  • Abound Infrastructure Private Limited
  • Consortium Infrastructure Private Limited
  • Logix Estates Private Limited
  • Arising Estates Private Limited
  • Elicit Realtech Private Limited
  • Abet Buildcon Private Limited
  • Arable Builders Private Limited
  • Educe Buildcon Private Limited
  • Augur Realtors Private Limited
  • DAR International Private Limited (formally known as Invoke Realtors Private Limited)

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

  • CK Decors Private Limited, India

CIN No.: U74994DL2012PTC241804

  • Paradise Infraestate Private Limited, India

CIN No.: U70109DL2011PTC216006

  • Parth Infraestate Private Limited, India

CIN No.: U70109DL2011PTC216003

  • Palms Buildtech Private Limited, India

CIN No.: U70101DL2011PTC216185

  • Imperative Infracon Private Limited
  • Eastlake Builders Private Limited
  • Pearl Interiors and Developers
  • Palms Buildtech Private Limited
  • Logix Developers and Infrastructure Private Limited
  • Navjyoti Commercial Projects Private Limited
  • Logix Realty Developers Private Limited
  • Logix Landmark LLP
  • Logix Buildcorp LLP
  • Nobility Infrastructure Private Limited
  • Novelty Infraestate Private Limited
  • Arising Buildtech Private Limited
  • Logix Buildestate Private Limited
  • IT E- Park Private Limited
  • High Tech Constructions and Developers
  • Allways Constructions Company
  • Logix Height Private Limited
  • Esthetic Buildtech Private Limited
  • Eco Constructions and Trading Company
  • ATS Heights Private Limited (formally known as Logix Realtech Private Limited)
  • Celerity Infrastructure Private Limited
  • New Height Interior and Decoraters
  • Assertive infrastructure Private Limited
  • Logix Builders and Promoters Private Limited
  • Neo Infrastructure Private Limited
  • Bestech Construction Company
  • Vansh Computers Private Limited
  • VC Infosoft Private Limited
  • Lalima Infraestate Private Limited
  • Logix Finance and Investment Private Limited
  • IT Infrastructure Private Limited
  • CK Designs Private Limited
  • CK Lifestyle LLP

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

46000000

Equity Shares

INR 10/- each

INR 460.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10010000

Equity Shares

INR 10/- each

INR 100.100 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2017

31.03.2016

31.03.2015

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

100.100

100.100

100.100

(b) Reserves & Surplus

330.942

359.227

351.276

(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)

431.042

459.327

451.376

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1466.756

1713.034

2553.478

(b) Deferred tax liabilities (Net)

0.000

0.000

0.842

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.188

0.900

0.908

Total Non-current Liabilities (3)

1467.944

1713.934

2555.228

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

561.031

118.293

71.511

(c) Other current liabilities

1649.649

1651.021

896.645

(d) Short-term provisions

0.007

0.005

0.108

Total Current Liabilities (4)

2210.687

1769.319

968.264

 

 

 

 

TOTAL

4109.673

3942.580

3974.868

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

19.114

25.218

31.443

(ii) Intangible Assets

0.022

0.007

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

2.500

2.500

2.500

(c) Deferred tax assets (net)

80.289

67.951

0.000

(d)  Long-term Loan and Advances

10.014

10.807

2.533

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

111.939

106.483

36.476

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2232.605

1928.318

1779.914

(c) Trade receivables

1249.202

926.649

484.533

(d) Cash and cash equivalents

29.476

93.054

70.612

(e) Short-term loans and advances

486.451

888.076

1603.333

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

3997.734

3836.097

3938.392

 

 

 

 

TOTAL

4109.673

3942.580

3974.868

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

667.031

1077.490

706.707

 

Other Income

17.412

28.220

11.725

 

TOTAL

684.443

1105.710

718.432

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

765.848

1038.507

956.735

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(304.287)

(148.404)

(128.227)

 

Employees benefits expense

64.762

32.861

31.736

 

Exceptional items

0.209

9.546

(0.458)

 

Other expenses

104.421

140.929

31.378

 

TOTAL

630.953

1073.439

891.164

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

53.490

32.271

(172.732)

 

 

 

 

 

Less

FINANCIAL EXPENSES

87.825

86.730

6.007

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(34.335)

(54.459)

(178.739)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

6.288

6.383

6.617

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(40.623)

(60.842)

(185.356)

 

 

 

 

 

Less

TAX

(12.338)

(68.793)

(0.853)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(28.285)

7.951

(184.503)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(40.773)

(48.724)

135.779

 

 

 

 

 

 

Balance Carried to the B/S

(69.058)

(40.773)

(48.724)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(2.83)

0.79

(18.43)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

1508.469

1364.608

649.248

Net cash flows from (used in) operations

181.819

871.377

172.187

Net cash flows from (used in) operating activities

181.819

871.377

172.187

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365)

683.56

313.90

250.25

 

 

 

 

Account Receivables Turnover

(Income / Sunday Debtors)

0.53

1.16

1.46

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

267.39

41.58

27.28

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.02

0.02

(0.10)

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

2.80

1.28

(5.49)

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

1.26

1.23

1.05

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

6.90

6.70

7.10

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

5.13

3.85

2.15

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.04

0.05

0.07

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

0.61

0.37

(28.76)

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin [(PAT / Sales) * 100]

%

(4.24)

0.74

(26.11)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(0.69)

0.20

(4.64)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(6.56)

1.73

(40.88)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.81

2.17

4.07

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.80

1.08

2.23

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.10

0.12

0.11

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

29.72

30.75

32.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.81

2.17

4.07

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

100.100

100.100

100.100

Reserves & Surplus

351.276

359.227

330.942

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

451.376

459.327

431.042

 

 

 

 

long-term borrowings

2553.478

1713.034

1466.756

Short term borrowings

0.000

0.000

0.000

Current Maturities of Long term debt

649.248

1364.608

1508.469

Total borrowings

3202.726

3077.642

2975.225

Debt/Equity ratio

7.095

6.700

6.902

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

706.707

1077.490

667.031

 

 

52.466

(38.094)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

706.707

1077.490

667.031

Profit / (Loss)

(184.503)

7.951

(28.285)

 

(26.11%)

0.74%

(4.24%)

 

 

 


 

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

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

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

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

 

NOTE: Registered office of the company has been shifted from 85, Ground Floor, World Trade Centre Barakhamba Lane, New Delhi-110001, India to the present address w.e.f. 28.04.2017.

 

CORPORATE INFORMATION

 

The Company was incorporated on 17/01/2008. The company is engaged in the business of infrastructure facility provider to software companies. The Company’s registered office is situated at 301-A, World Trade Tower, Barakhamba Lane, Connaught Place, New Delhi- 110001 and site office is situated at Plot No. 2, Expressway, Sector-137, Noida, U.P.

 

 

REVIEW OF OPERATIONS

 

Net Loss of the Company for the year ended March 31, 2017 stood at INR 28.285 million as against Profit of INR 7.951 million for the previous year.

 

 

INDEX OF CHARGE:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G29438041

100065265

ICICI BANK LIMITED

14/12/2016

-

-

200000000.0

S-26, Veera Tower, Green Park Extension, New Delhi-110016, India

2

C55447403

10572418

ICICI Bank Limited

05/06/2015

10/06/2015

-

250000000.0

S 26, 27, 28 First Floor, Veera Tower, Green Park Extension, New Delhi-110016, India

3

B98408297

10478647

ICICI Bank Limited

15/02/2014

11/03/2014

-

1700000000.0

S 26, 27, 28 First Floor, Veera Tower, Green Park Extension, New Delhi-110016, India

4

G29436508

100040925

ICICI Bank Limited

28/06/2016

-

14/12/2016

200000000.0

S-26, Veera Tower, Green Park Extension, New Delhi-110016, India

5

B98255839

10437523

IDBI Trusteeship Services Limited

13/06/2013

-

07/03/2014

600000000.0

Asian Building, Ground Floor, 17, R. Kamani Marg, Ballard Estate, Mumbai-400001IN

6

B98325004

10367443

IDBI Trusteeship Services Limited

16/07/2012

-

07/03/2014

1250000000.0

Asian Building, Ground Floor, 17, R. Kamani Marg, Ballard Estate, Mumbai-400001IN

7

B78248598

10273479

Vijaya Bank

24/02/2011

-

04/06/2013

1000000000.0

A-5, Sector-19, Noida-201301, Uttar Pradesh, India

8

B56741002

10217205

Bank of Baroda

20/03/2010

19/02/2011

28/08/2012

1000000000.0

Corporate Financial Services (Large Corporate) Branch Parliament Street, New Delhi-110001, India

 

 

FIXED ASSETS:

  • Plant and equipment
  • Furniture and Fixture
  • Computer
  • Vehicles
  • Office equipment

 

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 records 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

INR

US Dollar

1

INR 64.27

UK Pound

1

INR 89.72

Euro

1

INR 79.52

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

BHG

 


 

SCORE FACTORS

 

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

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

 

 

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.