|
|
|
|
Report No. : |
491219 |
|
Report Date : |
13.02.2018 |
IDENTIFICATION DETAILS
|
Name : |
TECHNOFORCE SOLUTIONS (I) PRIVATE LIMITED [w.e.f.23.10.2017] |
|
|
|
|
Formerly known
as: |
TECHNOFORCE SOLUTIONS (INDIA) PRIVATE LIMITED [w.e.f.20.10.2000] SUMMIT PROCESS TECHNOLOGIES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
D-33/34/35, MIDC Industrial Area, Ambad, Nashik - 422010, Maharashtra |
|
Tel. No.: |
91-253-2382457/ 3668 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
17.07.1997 |
|
|
|
|
Com. Reg. No.: |
11-109485 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 13.601 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U24110MH1997PTC109485 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
GST No.: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCT5257C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Designing, Fabrication and Sale of Equipment’s for use in the Chemical
Processing Industry. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Not Divulged |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A |
|
Credit Rating |
Explanation |
Rating Comments |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
Maximum Credit Limit : |
USD 1818000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 1997. As per the financial records of 2017, the company has achieved a fair
growth in its topline as compared to the previous year and has earned an
average profitability margin. The company possesses healthy financial position marked by above
average net worth base along with negligible debt level. Business is active. Payment seems to be regular. In view of aforesaid, 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
|
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 13.02.2018.
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. Siddharth |
|
Designation : |
Account Department |
|
Contact No.: |
91-253-2382451 |
|
Date : |
09.02.2018 |
LOCATIONS
|
Registered Office/ Factory : |
D-33/34/35, MIDC Industrial Area, Ambad, Nashik - 422010, Maharashtra, India |
|
Tel. No.: |
91-253-2382451/ 3668 |
|
Fax No.: |
91-253-2381606 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Sales Office: |
1107, Universal Majestic, PL Lokhande Marg, Ghatkopar Mankhurd Link
Road, Govandi (West), Mumbai - 400043, Maharashtra, India |
|
Tel. No.: |
91-22-25550116 |
DIRECTORS
AS ON: 31.03.2017
|
Name : |
Mr. Raosaheb Nivrutti Patil |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Plot No.19, Param, Near Navsha Ganpati, Ganpati Nagar, Gangapur Road, Nashik - 422013, Maharashtra, India |
||||||||||||
|
Date of Appointment : |
17.07.1997 |
||||||||||||
|
DIN No.: |
00019315 |
||||||||||||
|
Other Directorship :
|
|||||||||||||
|
|
|
||||||||||||
|
Name : |
Mrs. Pratibha Raosaheb Patil |
||||||||||||
|
Designation : |
Director |
||||||||||||
|
Address : |
Plot No.19, Param, Near Navsha Ganpati, Ganpati Nagar, Gangapur Road, Nashik - 422013, Maharashtra, India |
||||||||||||
|
Date of Appointment : |
17.07.1997 |
||||||||||||
|
DIN No.: |
00019355 |
||||||||||||
|
Other Directorship :
|
|||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Siddharth |
|
Designation : |
Account Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 31.03.2017
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
Raosaheb Nivrutti Patil |
1179850 |
86.75 |
|
Pratibha Raosaheb Patil |
180210 |
13.25 |
|
|
|
|
|
Total |
1360060 |
100.00 |
AS ON: 29.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters (Individual/Hindu Undivided Family - Indian) |
100.00 |
|
|
|
|
Total |
100.00 |
%20PRIVATE%20LIMITED%20-%20491219%2013-Feb-2018_files/image020.gif)
BUSINESS DETAILS
|
Line of Business : |
Designing, Fabrication and Sale of Equipment’s for use in the Chemical
Processing Industry. [Registered Activity] |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Not Divulged |
||||
|
|
|
||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS: (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Customers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
No. of Employees : |
Not Divulged |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
· Central Bank of India Khodadad Circle Branch, Jame-Jamshed Charity Building, Khodadad Circle, Dadar, Mumbai - 400014, Maharashtra, India · Kotak Mahindra Prime Limited · TJSB Sahakari Bank Limited |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
D P Bapat and Company Chartered Accountants |
|
Address : |
3 Nambdar Jeevan Vikas Kendra, Marg Koldongri Vile Parle (East), Mumbai -400057, Maharashtra, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AABPB9778K |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary
company: |
· Techno Force Solutions B.V · Promatic Solutions (India) Private Limited [U74120MH2011PTC219736] |
|
|
|
|
Enterprises which are owned, or have
significant influence of or are partners with Key management personnel and their
relatives: |
R and D Therm (India) Private Limited [U29300MH1995PTC095411] |
CAPITAL STRUCTURE
AS ON: 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1450000 |
Equity Shares |
INR 10/- each |
INR 14.500 Million |
|
5000000 |
Preference Shares |
INR 10/- each |
INR 50.000 Million |
|
|
Total |
|
INR 64.500
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1360060 |
Equity Shares |
INR 10/- each |
INR 13.601 Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET [STANDALONE]
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
13.601 |
13.601 |
4.400 |
|
(b) Reserves & Surplus |
622.686 |
600.025 |
564.179 |
|
(c) Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share
Application money pending allotment |
0.000 |
0.000 |
9.200 |
|
Total
Shareholders’ Funds (1) + (2) |
636.287 |
613.626 |
577.779 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
34.919 |
18.937 |
43.136 |
|
(b) Deferred tax liabilities (Net) |
7.078 |
8.408 |
11.033 |
|
(c)
Other long term liabilities |
0.173 |
0.737 |
2.270 |
|
(d)
long-term provisions |
14.425 |
12.698 |
10.845 |
|
Total
Non-current Liabilities (3) |
56.595 |
40.780 |
67.284 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
4.496 |
1.200 |
2.600 |
|
(b)
Trade payables |
61.560 |
59.728 |
59.918 |
|
(c)
Other current liabilities |
90.497 |
172.287 |
164.836 |
|
(d)
Short-term provisions |
27.112 |
11.787 |
7.858 |
|
Total
Current Liabilities (4) |
183.665 |
245.002 |
235.212 |
|
|
|
|
|
|
TOTAL |
876.547 |
899.408 |
880.275 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
355.586 |
318.875 |
340.125 |
|
(ii)
Intangible Assets |
7.203 |
8.255 |
9.557 |
|
(iii)
Capital work-in-progress |
37.449 |
40.421 |
34.169 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
102.124 |
102.124 |
102.124 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
69.779 |
59.775 |
17.228 |
|
(e)
Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
572.141 |
529.450 |
503.203 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.441 |
39.153 |
35.192 |
|
(b)
Inventories |
97.771 |
131.460 |
120.743 |
|
(c)
Trade receivables |
100.772 |
57.227 |
75.090 |
|
(d)
Cash and cash equivalents |
20.205 |
51.597 |
38.527 |
|
(e)
Short-term loans and advances |
7.721 |
6.281 |
7.571 |
|
(f)
Other current assets |
77.496 |
84.240 |
99.949 |
|
Total
Current Assets |
304.406 |
369.958 |
377.072 |
|
|
|
|
|
|
TOTAL |
876.547 |
899.408 |
880.275 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
563.191 |
484.022 |
593.736 |
|
|
|
Other Income |
10.867 |
6.342 |
3.103 |
|
|
|
TOTAL |
574.058 |
490.364 |
596.839 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
191.133 |
166.628 |
208.720 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
33.765 |
(19.928) |
57.112 |
|
|
|
Employees benefits expense |
107.693 |
91.450 |
88.089 |
|
|
|
Prior period items |
1.166 |
0.000 |
-1.489 |
|
|
|
Exceptional items |
0.083 |
9.858 |
0.000 |
|
|
|
Other expenses |
154.338 |
143.898 |
137.576 |
|
|
|
TOTAL |
488.178 |
391.906 |
490.008 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
85.880 |
98.458 |
106.831 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
6.641 |
10.206 |
13.550 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
79.239 |
88.252 |
93.281 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
31.673 |
30.030 |
33.903 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
47.566 |
58.222 |
59.378 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
18.556 |
22.376 |
20.550 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
29.010 |
35.846 |
38.828 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN FOREIGN
CURRENCY |
|
|
|
|
|
|
|
FOB value of manufactured goods exported |
143.397 |
187.799 |
144.027 |
|
|
|
Earnings on interest |
4.784 |
2.364 |
0.000 |
|
|
TOTAL EARNINGS |
148.181 |
190.163 |
144.027 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
187.799 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
Earnings Per
Share (INR) |
21.00 |
26.00 |
29.00 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
23.775 |
14.286 |
16.027 |
|
|
|
|
|
|
Net cash flows from (used in) operations |
19.694 |
135.686 |
116.129 |
|
|
|
|
|
|
Net cash flows from (used in) operating activities |
(12.522) |
114.337 |
NA |
|
|
|
|
|
|
Net cash inflows from/(outflow) from operating activities |
NA |
NA |
101.043 |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
65.31 |
43.15 |
46.16 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
5.59 |
8.46 |
7.91 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
117.56 |
130.83 |
104.78 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.88 |
0.75 |
0.88 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.21 |
0.27 |
0.28 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.28 |
0.31 |
0.33 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.10 |
0.06 |
0.11 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.29 |
0.40 |
0.41 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.63 |
0.60 |
0.66 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
12.93 |
9.65 |
7.88 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
5.15 |
7.41 |
6.54 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
3.31 |
3.99 |
4.41 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
4.56 |
5.84 |
6.72 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
1.66 |
1.51 |
1.60 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
1.13 |
0.97 |
1.09 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.73 |
0.68 |
0.66 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
4.65 |
2.53 |
14.04 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
1.66 |
1.51 |
1.60 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
in 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 |
4.400 |
13.601 |
13.601 |
|
Reserves & Surplus |
564.179 |
600.025 |
622.686 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money
pending allotment |
9.200 |
0.000 |
0.000 |
|
Net
worth |
577.779 |
613.626 |
636.287 |
|
|
|
|
|
|
long-term borrowings |
43.136 |
18.937 |
34.919 |
|
Short term borrowings |
2.600 |
1.200 |
4.496 |
|
Current Maturities of Long
term debt |
16.027 |
14.286 |
23.775 |
|
Total
borrowings |
61.763 |
34.423 |
63.190 |
|
Debt/Equity
ratio |
0.107 |
0.056 |
0.099 |
%20PRIVATE%20LIMITED%20-%20491219%2013-Feb-2018_files/image022.gif)
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 |
593.736 |
484.022 |
563.191 |
|
|
|
(18.479) |
16.356 |
%20PRIVATE%20LIMITED%20-%20491219%2013-Feb-2018_files/image024.gif)
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 |
593.736 |
484.022 |
563.191 |
|
Profit |
38.828 |
35.846 |
29.010 |
|
|
6.54% |
7.41% |
5.15% |
%20PRIVATE%20LIMITED%20-%20491219%2013-Feb-2018_files/image026.gif)
ABRIDGED
BALANCE SHEET [CONSOLIDATED]
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
13.601 |
13.601 |
|
(b) Reserves & Surplus |
|
576.990 |
559.041 |
|
(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) |
|
590.591 |
572.642 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
|
34.919 |
18.937 |
|
(b) Deferred tax liabilities (Net) |
|
5.206 |
6.348 |
|
(c)
Other long term liabilities |
|
0.172 |
15.224 |
|
(d)
long-term provisions |
|
14.425 |
12.698 |
|
Total
Non-current Liabilities (3) |
|
54.722 |
53.207 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
|
4.496 |
1.200 |
|
(b)
Trade payables |
|
49.408 |
30.229 |
|
(c)
Other current liabilities |
|
94.207 |
175.431 |
|
(d)
Short-term provisions |
|
27.113 |
11.786 |
|
Total
Current Liabilities (4) |
|
175.224 |
218.646 |
|
|
|
|
|
|
TOTAL |
|
820.537 |
844.495 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
|
497.720 |
364.587 |
|
(ii)
Intangible Assets |
|
7.203 |
8.255 |
|
(iii)
Capital work-in-progress |
|
37.449 |
86.264 |
|
(iv) Intangible assets under development |
|
0.000 |
0.000 |
|
(b) Non-current
Investments |
|
0.000 |
0.000 |
|
(c) Deferred tax assets
(net) |
|
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
|
3.600 |
7.530 |
|
(e)
Other Non-current assets |
|
0.000 |
0.000 |
|
Total
Non-Current Assets |
|
545.972 |
466.636 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
|
0.441 |
39.154 |
|
(b)
Inventories |
|
97.771 |
131.460 |
|
(c)
Trade receivables |
|
58.964 |
55.611 |
|
(d)
Cash and cash equivalents |
|
25.106 |
54.793 |
|
(e)
Short-term loans and advances |
|
7.746 |
6.336 |
|
(f)
Other current assets |
|
84.537 |
90.505 |
|
Total
Current Assets |
|
274.565 |
377.859 |
|
|
|
|
|
|
TOTAL |
|
820.537 |
844.495 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
|
563.191 |
484.022 |
|
|
|
Other Income |
|
10.867 |
6.342 |
|
|
|
TOTAL |
|
574.058 |
490.364 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Cost of Materials Consumed |
|
191.133 |
166.628 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
|
33.765 |
(19.928) |
|
|
|
Employees benefits expense |
|
107.693 |
91.450 |
|
|
|
Prior period items |
|
1.166 |
0.000 |
|
|
|
Exceptional items |
|
0.083 |
9.857 |
|
|
|
Other expenses |
|
154.338 |
143.899 |
|
|
|
TOTAL |
|
488.178 |
391.906 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
|
85.880 |
98.458 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
6.641 |
10.206 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
|
79.239 |
88.252 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
31.673 |
30.030 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
|
47.566 |
58.222 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
|
18.556 |
22.376 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
|
29.010 |
35.846 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (INR) |
|
21.00 |
26.00 |
|
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 |
No |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
-- |
|
23 |
Financials, if provided |
Yes |
|
24 |
Capital in the business |
Yes |
|
25 |
Last accounts filed at ROC, if applicable |
Yes |
|
26 |
Turnover of firm for last three years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
No |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
Yes |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
INDEX OF CHARGES
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G53062055 |
100122312 |
KOTAK MAHINDRA
PRIME LIMITED |
27/04/2017 |
- |
- |
5397000.0 |
27BKC, C 27, G
BLOCKBANDRA KURLA COMPLEX, BANDRA (E),MUMBAIMA400051IN |
|
2 |
G41540170 |
100091334 |
KOTAK MAHINDRA BANK
LIMITED |
13/04/2017 |
- |
- |
212000000.0 |
27BKC, C 27, G
BLOCKBANDRA KURLA COMPLEX, BANDRA (E),MUMBAIMA400051IN |
|
3 |
G53062337 |
100122315 |
KOTAK MAHINDRA
PRIME LIMITED |
21/03/2017 |
- |
- |
1888000.0 |
27BKC, C 27, G BLOCKBANDRA
KURLA COMPLEX, BANDRA (E),MUMBAIMA400051IN |
|
4 |
G32262107 |
100070880 |
TJSB SAHAKARI BANK
LIMITED |
26/10/2016 |
- |
- |
434000.0 |
TJSB HOUSE, PLOT
NO B-5, ROAD NO 2WAGLE INDUSTRIAL ESTATE,THANE (W)THANEMH400604IN |
|
5 |
G32262131 |
100070883 |
TJSB SAHAKARI BANK
LIMITED |
26/10/2016 |
- |
- |
674000.0 |
TJSB HOUSE, PLOT
NO B-5, ROAD NO 2WAGLE INDUSTRIAL ESTATE,THANE (W)THANEMH400604IN |
|
6 |
G32262164 |
100070884 |
TJSB SAHAKARI BANK
LIMITED |
26/10/2016 |
- |
- |
900000.0 |
TJSB HOUSE, PLOT
NO B-5, ROAD NO 2WAGLE INDUSTRIAL ESTATE,THANE (W)THANEMH400604IN |
|
7 |
G32262677 |
100070885 |
TJSB SAHAKARI BANK
LIMITED |
26/10/2016 |
- |
- |
617000.0 |
TJSB HOUSE, PLOT NO
B-5, ROAD NO 2WAGLE INDUSTRIAL ESTATE,THANE (W)THANEMH400604IN |
|
8 |
Y10343487 |
90235850 |
SICOM LIMITED |
03/06/1998 |
- |
- |
8000000.0 |
NIRMAL 1DT
FLOORNARIMAN POINTMUMBAIMP400021IN |
|
9 |
G01844745 |
90354596 |
CENTRAL BANK OF
INDIA LIMITED |
24/01/2006 |
12/03/2013 |
11/04/2016 |
209900000.0 |
KHODADAD CIRCLE
BRANCH, JAME JAMSHED CHARITY BLDGKHODADAD CIRCLE BRANCH,
DADARMUMBAIMH400014IN |
|
10 |
C70049838 |
80053698 |
CENTRAL BANK OF
INDIA |
20/12/1997 |
24/03/2011 |
31/10/2015 |
38500000.0 |
KHODADAD CIRCLE
BRANCHDADAR, MUMBAIMUMBAIMH400014IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
Rupee term loans from banks |
29.442 |
14.354 |
|
Deferred sales tax loan |
2.678 |
3.863 |
|
Loans taken for vehicles |
0.000 |
0.720 |
|
SHORT TERM BORROWINGS |
|
|
|
Loans and advances from directors |
4.496 |
1.200 |
|
|
|
|
|
Total |
36.616 |
20.137 |
STATE OF COMPANIES AFFAIR
Revenues from operations for the year under consideration increased to INR 563.100 million from INR 484.000 million in the preceding year. However, profits after tax have declined to INR 29.000 million from INR 35.800 million despite the fact that exceptional items being amalgamation related expenses of INR 9.857 million incurred in the preceding year did not surface in the year under consideration. This anomalous movement in the profits vis-à- vis the progression in the revenues was caused due to unfavorable product mix which is planned to be reversed in the ensuing year. The disputed claim for compensation/damages of INR 201.5 million referred to in the Notes to the accounts has been settled at INR 20.500 million after the close of the financial year and the attachment on the shares held in the subsidiary company Techno Force Solutions BV has also been lifted.
FIXED ASSETS:
·
Land
·
Buildings
·
Plant and equipment
·
Factory equipment’s
·
Furniture and fixtures
·
Vehicles
·
Office equipment
·
Computer equipment’s
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 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 64.28 |
|
UK Pound |
1 |
INR 89.02 |
|
Euro |
1 |
INR 78.93 |
INFORMATION
DETAILS
|
Information
Gathered by : |
KMN |
|
|
|
|
Analysis Done by
: |
NYT |
|
|
|
|
Report Prepared
by : |
ARC |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.