MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

493040

Report Date :

22.02.2018

 

 

IDENTIFICATION DETAILS

 

Name :

ZED INTERACTIVE PRIVATE LIMITED

 

 

Registered Office :

C-1503B, Palam Vihar, Gurugram -122017, Haryana

Mobile No.:

91-9899789961 (Mr. Vaibhav Bhouraskar)

91-9953304741 (Mr. Preet Sahil Singh)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

17.05.2012

 

 

Com. Reg. No.:

05-045974

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72900HR2012PTC045974

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAACZ5755G

 

 

GSTN :

[Goods & Service Tax Registration No.]

06AAACZ5755G1Z5

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

  • Designing and Development of Software’s
  • Selling of computer hardware parts (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 5800

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2012 and it is engaged in designing and development of software.

 

As per financials of March 2017, the company has registered a decline at 70.44% its revenue as compared to its previous year’s revenue and has reported losses.

 

Rating takes into consideration the company’s continuous losses from its business operations along with deteriorating financial risk profile and average liquidity position.

 

Payments seems to be slow.

 

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

(30.09.2017)

Current Rating

(31.12.2017)

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 22.02.2018

 

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 BY

 

Name :

Mr. Vaibhav Bhouraskar

Designation :

Director

Contact No.:

91-9899789961

 

 

Name :

Mr. Preet Sahil Singh

Designation :

Director

Contact No.:

91-9953304741

Date :

18.12.2018

 

LOCATIONS

 

Registered Office :

C-1503B, Palam Vihar, Gurugram -122017, Haryana, India 

Tel. No.:

Not Available

Mobile No.:

91-9899789961 (Mr. Vaibhav Bhouraskar)

91-9953304741 (Mr. Preet Sahil Singh)

Fax No.:

Not Available

E-Mail :

preet.singh@zedinteractive.in

vaibhav.bhouraskar@zedinteractive.in

Website :

http://www.zedinteractive.in

 

 

Communication Address :

2nd Floor, 4B/1A Main Road, Metro Station Pillar No. 498, Tilak Nagar, New Delhi – 110018, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Preet Sahil Singh

Designation :

Director

Address :

C-1503B, Palam Vihar, Gurugram -122017, Haryana, India 

Date of Birth/Age :

26.11.1987

Date of Appointment :

17.05.2012

DIN No.:

05246409

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U72900HR2016PTC066393

IMMERSIVE LABS PRIVATE LIMITED

16/11/2016

-

 

 

Name :

Gurvinder Kaur

Designation :

Director

Address :

C-1503B, Palam Vihar, Gurugram -122017, Haryana, India 

Date of Birth/Age :

28.06.1961

Date of Appointment :

17.05.2012

DIN No.:

05246413

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U72900HR2016PTC066393

IMMERSIVE LABS PRIVATE LIMITED

16/11/2016

-

 

 

Name :

Mr. Vaibhav Bhouraskar

Designation :

Director

Address :

C-109, 2nd Floor, Near Paras Park, Kalkaji, Delhi 110019, India 

Date of Appointment :

19.11.2015

DIN No.:

07341490

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Preet Sahil Singh

5000

50.00

Gurvinder Kaur

5000

50.00

Total

10000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 25.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 


 

BUSINESS DETAILS

 

Line of Business :

  • Designing and Development of Software’s
  • Selling of computer hardware parts (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

99831413

Designing and Development of Software’s

84714120

Selling of computer hardware parts

 

 

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 :

  • HDFC Bank Limited
  • IDBI Bank Limited

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

HDFC Bank Limited

(Secure against hypothecation of car)

0.249

0.395

 

 

 

Total

0.249

0.395

 

Auditors :

 

Name :

Alok H Aggarwal and Company

Chartered Accountants

Address :

M-575, Ground Floor, Guruharkishan Nagar, Paschim Vihar, Delhi – 110087, India

Tel. No.:

91-11-45719232

Fax No.:

91-11-45719233

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

AEJPA5674D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 25.09.2017

 

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 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

1.926

4.388

7.071

(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)

2.026

4.488

7.171

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.249

0.535

0.527

(b) Deferred tax liabilities (Net)

0.000

0.000

0.001

(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)

0.249

0.535

0.528

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

0.000

(c) Other current liabilities

1.486

6.042

2.152

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

1.486

6.042

2.152

 

 

 

 

TOTAL

3.761

11.065

9.851

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.542

2.137

2.416

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.472

0.423

0.000

Total Non-Current Assets

2.014

2.560

2.416

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

1.096

4.710

1.573

(d) Cash and cash equivalents

0.291

2.407

3.093

(e) Short-term loans and advances

0.000

0.000

0.062

(f) Other current assets

0.360

1.388

2.707

Total Current Assets

1.747

8.505

7.435

 

 

 

 

TOTAL

3.761

11.065

9.851

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

5.275

17.843

23.362

 

Other Income

0.050

0.041

0.007

 

TOTAL

5.325

17.884

23.369

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of material

0.082

1.351

 0.000

 

Employees benefits expense

5.154

13.150

10.991

 

Other expenses

1.585

4.800

5.513

 

TOTAL

6.821

19.301

16.504

 

 

 

 

 

 

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

(1.496)

(1.417)

6.865

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.049

0.063

0.037

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(1.545)

(1.480)

6.828

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.965

1.586

1.333

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(2.510)

(3.066)

5.495

 

 

 

 

 

Less

TAX

(0.048

(0.425

1.698

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(2.462)

(2.641)

3.797

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.388

7.071

3.274

 

 

 

 

 

Add

Appropriation

0.000

(0.042)

0.000

 

 

 

 

 

 

Balance Carried to the B/S

1.926

4.388

7.071

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(246.15)

(264.11)

379.67

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

0.146

0.132

0.119

Cash generated from operations

(1.442)

0.632

5.770

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

(1.442)

0.632

4.026

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

75.84

96.35

24.58

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

4.81

3.79

14.85

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

0.00

0.00

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

(0.97)

(0.66)

2.84

 


 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.50

0.61

0.28

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.19

0.15

0.09

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.73

1.35

0.30

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.76

0.48

0.34

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

(30.53)

(22.49)

185.54

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

(46.67)

(14.80)

16.25

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(65.46)

(23.87)

38.54

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(121.52)

(58.85)

52.95

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.18

1.41

3.45

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.18

1.41

3.45

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.54

0.41

0.73

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

3.95

6.67

6.46

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.18

1.41

3.45

 

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

7.071

4.388

1.926

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

7.171

4.488

2.026

 

 

 

 

long-term borrowings

0.527

0.535

0.249

Short term borrowings

0.000

0.000

0.000

Current maturities of long-term debts

0.119

0.132

0.146

Total borrowings

0.646

0.667

0.395

Debt/Equity ratio

0.090

0.149

0.195

 

 

 

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

23.362

17.843

5.275

 

 

(23.624)

(70.437)

 

 

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

23.362

17.843

5.275

Profit / (Loss)

3.797

(2.641)

(2.462)

 

16.25%

(14.80)%

(46.67)%

 

 

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

No

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

 

UNSECURED LOAN

PARTICULAR

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Preet Sahil Singh

0.000

0.140

 

 

 

Total

0.000

0.140

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

FIXED ASSETS

  • Furniture and Fixture
  • Computer
  • Office Equipment
  • Car –Mahindra

 

 

 

 

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 64.53

UK Pound

1

INR 79.86

Euro

1

INR 90.12

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

RKI

 


 

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

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.