MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

492680

Report Date :

17.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

KONCEPTWISE DIGITAL MEDIA PRIVATE LIMITED

 

 

Registered Office :

S-21 & 22, Second Floor, Radhakrishna Avenue, Opposite Golden Triangle, Near Sardar Patel Stadium, Opposite Mithaivala, Navrangpura, Ahmedabad-380009, Gujarat

Tel. No.:

91-79-40027239

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

26.11.2012

 

 

Com. Reg. No.:

04-072799

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72294GJ2012PTC072799

 

 

IEC No.:

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

 

 

GST No.:

24AAFCK0060N1ZM

 

 

TIN No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCK0060N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Service Provider of Application Development Digital Marketing, Bulk SMS, etc. [Registered Activity and also Confirmed by Management]

 

 

No. of Employees :

30 (Approximately)

 

 

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

 

Status :

Small company

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2012 and it is a service provider of application development digital marketing and bulk SMS etc.

 

As per financials of March 2017, the company has registered decent growth in its revenue and has reported average profit margin.

 

Rating takes into consideration the company’s limited track record of business operations along with small net worth base and unfavourable gap between its trade payables to its trade receivables.

 

Payments seems to be slow but correct.

 

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

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

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 17.02.2018.

 

 

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. Nishantgiri Mohangiri Meghnathi

Designation :

Director

Contact No.:

91-79-40027239

Date :

16.02.2018

 

 

LOCATIONS

 

Registered Office :

S-21 & 22, Second Floor, Radhakrishna Avenue, Opposite Golden Triangle, Near Sardar Patel Stadium, Opposite Mithaivala, Navrangpura, Ahmedabad-380009, Gujarat, India

Tel. No.:

91-79-40027239

Fax No.:

Not Available

E-Mail :

nishant@smsidea.co.in

info@konceptwise.com

Website :

http://www.konceptwise.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Nishantgiri Mohangiri Meghnathi

Designation :

Director

Address :

21 2nd Radheykishan Avenue, Opposite Mohanlal S Mithavala, Ahmedabad-380009, Gujarat, India

Date of Birth/Age :

06.11.1983

Date of Appointment :

26.11.2012

DIN No.:

06417004

 

 

Name :

Mr. Kamal Vijaykumar Surana

Designation :

Director

Address :

F/202, Arihantnagar, Opposite Rajasthan Hospital B/H Gandhi Vidhlaya, Shahibaug, Ahmedabad-380004, Gujarat, India

Date of Birth/Age :

13.05.1986

Date of Appointment :

26.11.2012

DIN No.:

06417017

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2017

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Nishantgiri Mohangiri Meghnathi

5500

55.00

Kamal Vijaykumar Surana

4500

45.00

 

 

 

Total

 

10000

100.00

 

 

AS ON: 30.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters – Individual/ Hindu Undivided Family – Indian

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Service Provider of Application Development Digital Marketing, Bulk SMS, etc. [Registered Activity and also Confirmed by Management]

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

99831520

Providing Bulk Sms, Emails and such Other Services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Cheque and Others [NEFT]

 

 

Purchasing :

Cheque and Others [NEFT]

 

PRODUCTION STATUS: (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Others

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

 

Bank Name:

ICICI Bank Limited

Branch:

--

Person Name (with Designation):

--

Contact Number:

--

Name of Account Holder:

--

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

·         Kotak Mahindra Bank Limited

 

 

Facilities :

---

 

 

 

Auditors :

 

Name :

Bharat Malti and Company

Chartered Accountants

Address :

201, Maruit Crystal Complex, Opposite Rajpath Club, S G Highway, Bodakdev, Ahmedabad-380054, Gujarat, India

Tel. No.:

91-79-40324877

Mobile No.:

91-9228720536

E-Mail :

rohan@rthakkar.com

PAN No.:

AACFB1069N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 

FINANCIAL DATA

[all figures are in 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

0.100

0.100

0.100

(b) Reserves & Surplus

0.352

(0.234)

(0.135)

(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)

0.452

(0.134)

(0.035)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.525

2.064

1.614

(b) Deferred tax liabilities (Net)

0.000

0.000

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)

0.525

2.064

1.614

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

2.201

2.887

2.241

(c) Other current liabilities

6.396

0.456

0.249

(d) Short-term provisions

2.683

0.786

0.551

Total Current Liabilities (4)

11.280

4.129

3.041

 

 

 

 

TOTAL

12.257

6.059

4.620

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.043

0.005

0.010

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.006

0.003

0.002

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

5.145

1.979

0.561

Total Non-Current Assets

5.194

1.987

0.573

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.728

1.417

0.708

(d) Cash and cash equivalents

4.609

1.174

2.806

(e) Short-term loans and advances

0.915

1.000

0.000

(f) Other current assets

0.811

0.481

0.533

Total Current Assets

7.063

4.072

4.047

 

 

 

 

TOTAL

12.257

6.059

4.620

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

30.931

16.951

10.841

 

 

Other Income

0.456

0.264

0.220

 

 

TOTAL                                    

31.387

17.215

11.061

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of SMS Consumed

26.413

14.032

7.580

 

 

Employees benefits expense

2.295

2.371

2.359

 

 

Other expenses

1.785

0.907

0.923

 

 

TOTAL                                    

30.493

17.310

10.862

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

0.894

(0.095)

0.199

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

0.015

0.000

0.001

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

0.879

(0.095)

0.198

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.021

0.005

0.010

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

0.858

(0.100)

0.188

 

 

 

 

 

Less

TAX                                                                 

0.272

(0.001)

0.034

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

0.586

(0.099)

0.154

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

58.57

(9.85)

15.36

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

 

 

Net Cash flow from (used in) Operations

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

8.59

30.51

23.84

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

42.49

11.96

15.31

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

30.42

75.10

107.91

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

20.79

(19.00)

19.90

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.96

1.02

1.01

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.16

(15.40)

(46.11)

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

24.96

(30.81)

(86.89)

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.10

(0.04)

(0.29)

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

59.60

0.00

199.00

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

1.89

(0.58)

1.42

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

4.78

(1.63)

3.33

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

129.65

73.88

(440.00)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.63

0.99

1.33

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.63

0.99

1.33

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.04

(0.02)

(0.01)

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

5.25

20.64

16.14

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.63

0.99

1.33

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

0.100

0.100

0.100

Reserves & Surplus

(0.135)

(0.234)

0.352

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

(0.035)

(0.134)

0.452

 

 

 

 

long-term borrowings

1.614

2.064

0.525

Short term borrowings

0.000

0.000

0.000

Total borrowings

1.614

2.064

0.525

Debt/Equity ratio

(46.114)

(15.403)

1.162

 

 

 

 

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

10.841

16.951

30.931

 

 

56.360

82.473

 

 

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

10.841

16.951

30.931

Profit

0.154

(0.099)

0.586

 

1.42%

(0.58%)

1.89%

 


 

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

No

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

LONG-TERM BORROWINGS

 

 

Loan from directors and Relatives

 

 

Kamal V Surana

0.000

0.650

Nishant Meghnathi

0.525

1.164

Rupesh Meghnathi

0.000

0.250

 

 

 

Total

 

0.525

2.064

 

 

 

STATE OF COMPANY’S AFFAIRS

 

The primary business of the company is to provide services with regards to various types of bulk SMS, Emails and such other services.


FIXED ASSETS:

 

Tangible Assets

 

·         Air Conditioner

·         Vehicle

 

 

 

 

 

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 63.91

UK Pound

1

INR 90.31

Euro

1

INR 80.17

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKY

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

IND

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

NO

--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.