MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

490433

Report Date :

10.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

BVG CLEAN ENERGY LIMITED (w.e.f. 19.10.2012)

 

 

Formerly Known As :

BVG POWER LIMITED

 

 

Registered Office :

BVG House, Premier Plaza, Mumbai Pune Road, Chinchwad, Pune – 411019, Maharashtra

Tel. No.:

91-20-27464220

 

 

Country :

India

 

 

Financials (as on) :

31.03.2016

 

 

Date of Incorporation :

24.06.2008

 

 

Com. Reg. No.:

11-132306

 

 

Capital Investment / Paid-up Capital :

INR 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U31401PN2008PLC132306

 

 

IEC No.:

Not Applicable (As informed by the management that firm does not have export and import)

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAECB1382M

 

 

GSTIN/UIN :

27AAECB1382M1ZH

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

  • Providing services for installation and erection of solar power plant and ground mounted solar plant.

 

(Confirmed by management)

 

  • Providing Distribution, Automation and Energy Efficiency Solutions.

 

  • Real Estate Services.

 

(Registered Activity)

 

 

No. of Employees :

20 (Approximately) 

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Recently resumed business Activity

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Exist

 

 

Comments :

BVG Clean Energy Limited was incorporated in the year 2008. It is engaged in providing solar power plant and ground mounted solar plant services.

 

Management has failed to file its financials with Registrar of Companies for the FY 2017.

 

Mr. Kedar (Finance Manger) has claimed that the subject has received only 1 project for the FY 2016 and then there was no business activity conducted, In January, 2018 the company has again started their business activity.

 

As per the available financial records of 2016, the revenue of the company has decreased by 64.28% and has incurred operational loss.

 

The moderate financial profile of the company is reflected by negative networth base along with comfortable debt coverage indicators.

 

Rating is constrained on account of absence of latest financials.

 

Payments seems to be slow.

 

In view of aforesaid, the company can be considered for business dealings on safe and secured 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

 

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

 

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 31-03-2016.

 

 

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 10.02.2018

 

 

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 PARTED BY

 

Name :

Mr. Kedar Kulkarni

Designation :

Finance Manager

Contact No.:

91-20-27464220

Date :

08.02.2018

 

 

LOCATIONS

 

Registered Office / Corporate Office :

BVG House, Premier Plaza, Mumbai Pune Road, Chinchwad, Pune – 411019, Maharashtra, India

Tel. No.:

91-20-27464220

Mobile No.:

91-9822009325 (Mr. Hanmantrao Gaikwad)

91-7744081872 (Mr. Kedar Kulkarni)

Fax No.:

Not Available

E-Mail :

sanjeev.mahajan@bvgindia.com

suresh.krishnan@bvgindia.com

info@bvgcleanenergy.com

cs@bvgindia.com

Website :

http://www.bvgcleanenergy.com

Location :

Owned

Locality :

Commercial

 

 

 

 

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mrs. Vaishali Hanmantrao Gaikwad

Designation :

Director

Address :

250, Kawade Nagar, New Sanghvi, Pune-411027, Maharashtra, India

Date of Birth/Age :

13.01.1975

Date of Appointment :

15.09.2011

DIN No.:

01597289

Other Directorship:

 

CIN/FCRN

Company Name

Begin Date

End Date

U90001PN2005PLC020986

BVG CLEAN TECHNOLOGIES LIMITED

07/07/2005

-

U45200PN2008PLC132309

BVG INFRASTRUCTURE LIMITED

15/09/2011

-

U45200PN2008PLC131902

BVG REALTY LIMITED

15/09/2011

-

U85100PN2011PTC139592

BVG DOMESTIC SERVICES PRIVATE LIMITED

18/05/2011

-

U15490PN2014PLC151669

BVG LIFE SCIENCES LIMITED

03/07/2014

-

U74900PN2015PLC155462

LIVESTOCK AND CROP REGISTRY INDIA LIMITED

18/06/2015

-

U15490PN2012PTC142334

SATARA MEGA FOOD PARK PRIVATE LIMITED

22/02/2012

-

U74900PN2015NPL157482

BVG SKILL ACADEMY

09/12/2015

-

U74999PN2016PTC166520

KESHAYURVED HAIR AND SKIN CARE PRIVATE LIMITED

21/09/2016

-

 

 

Name :

Mr. Umesh Gautam Mane

Designation :

Director

Address :

55/1, Kawade Nagar, Devkar Road, New Sangvi Pune-411027, Maharashtra, India

Date of Birth/Age :

22.08.1970

Date of Appointment :

24.06.2008

DIN No.:

01597365

Other Directorship:

 

CIN/FCRN

Company Name

Begin Date

End Date

U85100PN2016PTC158982

BVG-UKSAS EMS PRIVATE LIMITED

23/03/2016

-

U74900PN2015NPL157482

BVG SKILL ACADEMY

09/12/2015

-

U15490PN2012PTC142334

SATARA MEGA FOOD PARK PRIVATE LIMITED

22/02/2012

-

U74900PN2015PLC155462

LIVESTOCK AND CROP REGISTRY INDIA LIMITED

18/06/2015

-

U32204PN2015PTC154451

BVG ENERGY EFFICIENCY PRIVATE LIMITED

23/03/2015

-

U90009PN2011PTC141572

BVG KSHITIJ WASTE MANAGEMENT SERVICES PRIVATE LIMITED

09/12/2011

-

U15140PN2004PTC136409

PRIME OLEOCHEM PRIVATE LIMITED

30/09/2013

-

U15490PN2014PLC151669

BVG LIFE SCIENCES LIMITED

03/07/2014

-

U15490PN2013PTC148253

YUVAN LONG LIFE PRIVATE LIMITED

17/04/2015

-

U74900PN2013PTC147276

VIGHNAHAR PEST CONTROL PRIVATE LIMITED

07/05/2013

-

U45200PN2008PLC131902

BVG REALTY LIMITED

01/05/2008

-

U45200PN2008PLC132309

BVG INFRASTRUCTURE LIMITED

25/06/2008

-

U90001PN2005PLC020986

BVG CLEAN TECHNOLOGIES LIMITED

07/07/2005

-

U41000PN2002PTC016835

BVG JAL PRIVATE LIMITED

20/03/2002

-

U74999PN2002PLC016834

BVG INDIA LIMITED

02/04/2007

-

 

 

Name :

Mr. Hanmantrao Gaikwad

Designation :

Director

Address :

250, Kawade Nagar, New Sanghvi, Pune-411027, Maharashtra, India 

Date of Birth/Age :

21.10.1972

Date of Appointment :

24.06.2008

DIN No.:

01597742

Other Directorship:

 

CIN/FCRN

Company Name

Begin Date

End Date

U85190MH2016PTC273547

ORA ASIA PHARMACEUTICALS PRIVATE LIMITED

26/02/2016

-

U74900PN2015NPL157482

BVG SKILL ACADEMY

09/12/2015

-

U15490PN2012PTC142334

SATARA MEGA FOOD PARK PRIVATE LIMITED

22/02/2012

-

U74999PN2002PLC016834

BVG INDIA LIMITED

20/03/2002

-

U74900PN2015PLC155462

LIVESTOCK AND CROP REGISTRY INDIA LIMITED

18/06/2015

-

U32204PN2015PTC154451

BVG ENERGY EFFICIENCY PRIVATE LIMITED

23/03/2015

-

U90009PN2011PTC141572

BVG KSHITIJ WASTE MANAGEMENT SERVICES PRIVATE LIMITED

09/12/2011

-

U15140PN2004PTC136409

PRIME OLEOCHEM PRIVATE LIMITED

30/09/2013

-

U15490PN2014PLC151669

BVG LIFE SCIENCES LIMITED

03/07/2014

-

U15490PN2013PTC148253

YUVAN LONG LIFE PRIVATE LIMITED

17/04/2015

-

U74900PN2013PTC147276

VIGHNAHAR PEST CONTROL PRIVATE LIMITED

07/05/2013

-

U41000PN2002PTC016835

BVG JAL PRIVATE LIMITED

20/03/2002

-

U85100PN2011PTC139592

BVG DOMESTIC SERVICES PRIVATE LIMITED

18/05/2011

-

U90001PN2005PLC020986

BVG CLEAN TECHNOLOGIES LIMITED

07/07/2005

-

U45200PN2008PLC131902

BVG REALTY LIMITED

01/05/2008

-

U45200PN2008PLC132309

BVG INFRASTRUCTURE LIMITED

25/06/2008

-

 

 

Name :

Mr. Dattatraya Ramdas Gaikwad

Designation :

Director

Address :

House No 250, Near Deokar Chawl Kawade Nagar, Navi Sangavi, Pune-411027, Maharashtra, India

Date of Birth/Age :

16.07.1976

Date of Appointment :

24.06.2008

DIN No.:

01710868

Other Directorship:

 

CIN/FCRN

Company Name

Begin Date

End Date

U45200PN2008PLC132309

BVG INFRASTRUCTURE LIMITED

25/06/2008

-

U45200PN2008PLC131902

BVG REALTY LIMITED

01/05/2008

-

U45209PN2007PTC130278

DRAVID REALTY PRIVATE LIMITED --

08/06/2007

-

 

 

KEY EXECUTIVES

 

Name :

Mr. Kedar Kulkarni

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2016

 

Names of Shareholders

No. of Shares

%age

Hanmantrao Gaikwad

10000

20.00

Umesh Gautam Mane

10000

20.00

Dattatraya Ramdas Gaikwad

6000

12.00

Mohini Umesh Mane

6000

12.00

Swapnali Dattatraya Gaikwad

6000

12.00

Vaishali Hanmantrao Gaikwad

6000

12.00

Vikram Bhikoba Wagh

6000

12.00

Total

50000

100.00

 

 

As on 03.08.2017

 

Names of Allottees

 

No. of Shares

Hanmantrao Gaikwad

 

950000

Total

 

950000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 16.09.2016

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family-Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

  • Providing services for installation and erection of solar power plant and ground mounted solar plant.

 

(Confirmed by management)

 

  • Providing Distribution, Automation and Energy Efficiency Solutions.

 

  • Real Estate Services.

 

(Registered Activity)

 

 

Products/ Services :

Item Code No.

Product/ Services Description

99723100

Trade Services of vacant and subdivided land

 

NIC Code No.

Product/ Services Description

4290

Construction of Civil Engineering Projects

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

Advance Payment and Others (RTGS)

 

 

Purchasing :

L/C

 

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 :

End Users

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

20 (Approximately) 

 

 

Bankers :

Bank Name

ICICI Bank Limited

Branch

Chinchwad, Pune, Maharashtra, India

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)

--

 

 

 

Auditors :

 

Name :

S. Gautam and Associates

Chartered Accountants

Address :

#25 'B' Wing (Rear), 1st Floor, Kamala Cross Road, Opposite PCMC Building, Pimpri, Pune-411017, Maharashtra, India

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

ABLFS5656G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiary :

(As on 31.03.2016)

BVG Energy Efficiency Private Limited (CIN No.: U32204PN2015PTC154451)

 

 

Other Related Party :

(As on 31.03.2016)

BVG India Limited

 

 

CAPITAL STRUCTURE

 

After 16.09.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

 

As on 16.09.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

INR 10/- each

INR 0.500 Million

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET - (STANDALONE)

 

SOURCES OF FUNDS

 

31.03.2016

31.03.2015

31.03.2014

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.500

0.500

0.500

(b) Reserves & Surplus

(2.201)

(0.722)

(1.131)

(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)

(1.701)

(0.222)

(0.631)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1.621

1.522

1.522

(b) Deferred tax liabilities (Net)

0.013

0.003

0.000

(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)

1.634

1.525

1.522

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.506

0.036

0.026

(c) Other current liabilities

23.218

17.156

5.484

(d) Short-term provisions

0.080

0.477

0.033

Total Current Liabilities (4)

23.804

17.669

5.543

 

 

 

 

TOTAL

23.737

18.972

6.434

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.309

0.166

0.000

(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

0.099

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

0.050

0.085

0.096

Total Non-Current Assets

0.458

0.251

0.096

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

20.120

17.872

2.395

(c) Trade receivables

2.600

0.000

0.000

(d) Cash and cash equivalents

0.437

0.078

0.000

(e) Short-term loans and advances

0.122

0.771

3.943

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

23.279

18.721

6.338

 

 

 

 

TOTAL

23.737

18.972

6.434

 

 

PROFIT & LOSS ACCOUNT - (STANDALONE)

 

 

PARTICULARS

31.03.2016

31.03.2015

31.03.2014

 

SALES

 

 

 

 

Income

2.600

7.280

0.000

 

Other Income

0.206

0.014

0.000

 

TOTAL

2.806

7.294

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Land for Development

1.779

3.471

(0.606)

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

Employees benefits expense

0.132

0.638

0.455

 

Other expenses

2.307

2.769

0.150

 

TOTAL

4.218

6.878

(0.001)

 

 

 

 

 

 

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

(1.412)

0.416

0.001

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.010

0.002

0.001

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(1.412)

0.414

0.000

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.047

0.002

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(1.469)

0.412

0.000

 

 

 

 

 

Less

TAX

0.010

0.004

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(1.479)

0.408

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(29.57)

8.17

0.00

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2016

31.03.2015

31.03.2014

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

0.559

0.248

(0.860)

Net cash flow from operating activity

0.559

0.248

(0.860)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Average Collection Days

(Sundry Debtors / Income * 365 Days)

365.00

0.00

0.00

 

 

 

 

Account Receivables Turnover

( Income / Sundry Debtors)

1.00

0.00

0.00

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

103.82

3.79

(15.66)

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

(0.07)

0.02

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

(4.57)

2.51

0.00

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

1.07

1.01

1.10

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

(0.95)

(6.86)

(2.41)

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

(13.99)

(79.59)

(8.78)

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

(0.18)

(0.75)

0.00

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

(141.20)

208.00

1.00

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2016

31.03.2015

31.03.2014

Net Profit Margin

[(PAT / Sales) * 100]

%

(56.88)

5.60

0.00

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(6.23)

2.15

0.00

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

86.95

(183.78)

0.00

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Current Ratio

(Current Assets / Current Liabilities)

0.98

1.06

1.14

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.13

0.05

0.71

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

(0.07)

(0.01)

(0.10)

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.24

3.04

3.04

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.98

1.06

1.14

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

 

 

ABRIDGED BALANCE SHEET – (CONSOLIDATED)

 

SOURCES OF FUNDS

 

 

31.03.2016

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

 

0.500

(b) Reserves & Surplus

 

 

(6.701)

(c) Money received against share warrants

 

 

0.000

 

 

 

 

(2) Share Application money pending allotment

 

 

0.000

Minority Interest

 

 

(0.044)

Total Shareholders’ Funds (1) + (2)

 

 

(6.245)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

 

2.921

(b) Deferred tax liabilities (Net)

 

 

0.013

(c) Other long term liabilities

 

 

0.000

(d) long-term provisions

 

 

0.000

Total Non-current Liabilities (3)

 

 

2.934

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

 

0.000

(b) Trade payables

 

 

0.506

(c) Other current liabilities

 

 

27.570

(d) Short-term provisions

 

 

0.391

Total Current Liabilities (4)

 

 

28.467

 

 

 

 

TOTAL

 

 

25.156

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

 

0.309

(ii) Intangible Assets

 

 

0.000

(iii) Capital work-in-progress

 

 

0.000

(iv) Intangible assets under development

 

 

0.000

(b) Non-current Investments

 

 

0.000

(c) Deferred tax assets (net)

 

 

0.000

(d)  Long-term Loan and Advances

 

 

0.000

(e) Other Non-current assets

 

 

0.075

Total Non-Current Assets

 

 

0.384

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

0.000

(b) Inventories

 

 

20.120

(c) Trade receivables

 

 

2.600

(d) Cash and cash equivalents

 

 

0.621

(e) Short-term loans and advances

 

 

1.431

(f) Other current assets

 

 

0.000

Total Current Assets

 

 

24.772

 

 

 

 

TOTAL

 

 

25.156

 

 

PROFIT & LOSS ACCOUNT - (CONSOLIDATED)

 

 

PARTICULARS

 

 

31.03.2016

 

SALES

 

 

 

 

Income

 

 

2.600

 

Other Income

 

 

0.206

 

TOTAL

 

 

2.806

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Land for Development

 

 

1.779

 

Purchases of Stock-in-Trade

 

 

0.000

 

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

 

 

0.000

 

Employees benefits expense

 

 

2.545

 

Other expenses

 

 

4.438

 

TOTAL

 

 

8.762

 

 

 

 

 

 

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

 

 

(5.956)

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

 

0.011

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

(5.967)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

 

0.047

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

 

(6.014)

 

 

 

 

 

Less

TAX

 

 

0.010

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

 

 

(6.024)

 

 

 

 

 

 

MINORITY INTEREST

 

 

0.046

 

 

 

 

 

 

LOSS AFTER TAXES, MINORITY INTEREST

 

 

(5.978)

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 

 

(119.56)

 

 

 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Share Capital

0.500

0.500

0.500

Reserves & Surplus

(1.131)

(0.722)

(2.201)

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

(0.631)

(0.222)

(1.701)

 

 

 

 

long-term borrowings

1.522

1.522

1.621

Short term borrowings

0.000

0.000

0.000

Total borrowings

1.522

1.522

1.621

Debt/Equity ratio

(2.412)

(6.856)

(0.953)

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2015

31.03.2016

 

INR In Million

INR In Million

Sales

7.280

2.600

 

(64.286)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

 

INR In Million

INR In Million

Sales

7.280

2.600

Profit/ (Loss)

0.408

(1.479)

 

5.60%

(56.88%)

 

 

 

LEGAL CASES

 

http://54.234.29.250/ferretops/mirascreenshots/5a784755d4e37656e500000d5a784777d4e376023601c760.jpg

 

 

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

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

No

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

Yes

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

 

REVIEW OF BUSINESS OPERATIONS (As on 31.03.2016)

 

Details of business operations done during the year :

 

Production and Profitability:

 

During the year, the company has suffered a loss approximately of INR 1.478 Million as compared to a profit approximately of INR 0.410 Million in the previous year due to expense incurred on various activites for developing processes carrying on by the company.

 

Sales

 

The company is engaged during the year in development of solar park project in which the company is providing infrastructure facilities to its customers. During the year the company has received its revenue from sales of land which forms a part aforesaid, project.

 

Marketing and Market Environment:

 

The company is making efforts to generate new customers and penetrate into new markets.

 

FUTURE OUTLOOK:

 

The board is exploring the business opportunities and possibilities of increased revenue generation in the next financial year as compared to current financial year.

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2016

(INR in Million)

31.03.2015

(INR in Million)

Long-term Borrowings

 

 

Loans from Directors

1.621

1.522

 

 

 

Total

1.621

1.522

 

 

INDEX OF CHARGES

 

No Charges Exists for Company

 

 

FIXED ASSETS

 

  • 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 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 64.36

UK Pound

1

INR 89.71

Euro

1

INR 78.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

SUD

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

YES

--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.