MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

494208

Report Date :

24.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

EXCELOID SOFT SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

6-3-883/2/604, Topaz Building Amrutha Hills, Punjagutta, Hyderabad – 500082, Telangana

Tel. No.:

91-40-66206669

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

08.11.2012

 

 

Com. Reg. No.:

36- 084084

 

 

Capital Investment / Paid-up Capital :

INR 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U72200TG2012PTC084084

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCE2731L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is primarily engaged in the business of development of software development and other related works. [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 :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2012.

 

As per the financial of 2017, the company has achieved a fair growth of 21.21% in its revenue as compared to the previous year and it has reported net profit margin of 5.06%.

 

The weak financial position of the company is marked by the accumulated losses which have eroded the net worth base.

 

Business is active. Payment seems to be slow.

 

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

 

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

 

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 24.02.2018

 

 

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. Vinayak Kumar

Designation :

Assistant Accountant

Contact No.:

91-40-66206669

Date :

23.02.2018

 

 

LOCATIONS

 

Registered Office :

6-3-883/2/604, Topaz Building Amrutha Hills, Punjagutta Hyderabad – 500082, Telangana, India

Tel. No.:

91-40-66206669

Fax No.:

Not Available

E-Mail :

ajay.kumar@exceloid.com

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Saidaiah Ananthu

Designation :

Director

Address :

H. No 5-180, Komrabanda Kodada, Nalgonda -508206, Andhra Pradesh, India

Date of Birth/Age :

10.08.1953

Date of Appointment :

08.11.2012

DIN No.:

06408727

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U72900TG2016PTC113321

POSCORP (INDIA) PRIVATE LIMITED

08/12/2016

-

 

 

Name :

Mr. Ajay Kumar Ananthu

Designation :

Director

Address :

H.No 5-180, Komrabanda Kodada, Nalgonda -508206, Andhra Pradesh, India

Date of Appointment :

07.08.2014

DIN No.:

06748583

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U74900TG2014PTC092273

COMMON CHORD E-COMMERCE PRIVATE LIMITED

09/01/2014

-

U72900TG2016PTC113321

POSCORP (INDIA) PRIVATE LIMITED

08/12/2016

-

 

 

 

 

KEY EXECUTIVES

 

Name :

Mr. Vinayak Kumar

Designation :

Assistant Accountant

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2016

 

Names of Shareholders

No. of Shares

% of Holding

Ajay Kumar Ananthu

90000

90.00

Saidaiah Ananthu

5000

5.00

A Uday Kiran Reddy

5000

5.00

Total

100000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2017

 

Category

Percentage

Promoters- Individual/Hindu Undivided Family- Indian

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is primarily engaged in the business of development of software development and other related works. [Registered Activity]

 

 

Products / Services :

Name and Description of main products / services

NIC Code of the Product/service

Software design and development

99831419

 

 

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

 

 

 

Auditors :

 

Name :

Kalpana Kadiyam

Chartered Accountants

Address :

H No 49-308/4, Plot No 21/B, Padma Nagar Colony, Phase 1, Chintal, Hyderabad – 500037, Telangana, India

Mobile No.:

91-9492531510

E-Mail :

Kalpana.kadiyam@gmail.com

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

BIWPK7590N

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 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

1.000

1.000

1.000

(b) Reserves & Surplus

(1.131)

(1.781)

(0.002)

(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)

(0.131)

(0.781)

0.998

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.995

0.865

0.000

(b) Deferred tax liabilities (Net)

0.129

0.099

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)

1.124

0.964

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.768

0.902

0.000

(c) Other current liabilities

0.747

0.145

0.000

(d) Short-term provisions

2.917

1.904

0.717

Total Current Liabilities (4)

4.432

2.951

0.717

 

 

 

 

TOTAL

5.425

3.134

1.715

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.429

0.421

0.483

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.492

0.656

0.656

(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

0.858

0.857

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1.779

1.934

1.139

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

1.044

0.277

0.000

(d) Cash and cash equivalents

0.961

0.031

0.079

(e) Short-term loans and advances

0.000

0.000

0.198

(f) Other current assets

1.641

0.892

0.299

Total Current Assets

3.646

1.200

0.576

 

 

 

 

TOTAL

5.425

3.134

1.715

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

12.847

10.599

3.773

 

Other Income

0.000

0.049

0.013

 

TOTAL

12.847

10.648

3.786

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

0.000

0.000

0.165

 

Employees benefits expense

9.139

8.521

2.311

 

Other expenses

2.440

2.806

0.944

 

TOTAL

11.579

11.327

3.420

 

 

 

 

 

 

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

1.268

(0.679)

0.366

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.010

0.274

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.258

(0.953)

0.366

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.268

0.727

0.136

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.990

(1.680)

0.230

 

 

 

 

 

Less

TAX

0.340

0.099

0.076

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.650

(1.779)

0.154

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

0.64

(17.19)

1.54

 

 

 

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 flows 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)

29.66

9.54

0.00

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

12.31

38.26

0.00

 

 

 

 

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)

1.38

(0.63)

0.32

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

1.00

1.22

0.42

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

(7.60)

(1.11)

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

(33.83)

(3.78)

0.72

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

(7.03)

(1.38)

1.14

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

126.80

(2.48)

0.00

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

5.06

(16.78)

4.08

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

11.98

(56.76)

8.98

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

(496.18)

227.78

15.43

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.82

0.41

0.80

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.82

0.41

0.80

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

(0.02)

(0.25)

0.58

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

1.00

0.87

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.82

0.41

0.80

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

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

1.000

1.000

1.000

Reserves & Surplus

(0.002)

(1.781)

(1.131)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

0.998

(0.781

(0.131)

 

 

 

 

Long Term borrowings

0.000

0.865

0.995

Short Term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.865

0.995

Debt/Equity ratio

0.000

(1.108)

(7.595)

 

 

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

3.773

10.599

12.847

 

 

180.917

21.210

 

 

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

3.773

10.599

12.847

Profit / (Loss)

0.154

(1.779)

0.650

 

4.08%

(16.78%)

5.06%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

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

No

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGE: No Charges Exists for Company

 

COMPANY OVERVIEW

 

Subject was incorporated in 2012 as a private limited company and is primarily engaged in the business of development of software development and other related works.

 

BUSINESS PERFORMANCE

 

Commercial activity of the company has started the year. The company has achieved break even during the ear. But the profits generated are not sufficient to write off the previous year losses. They are hopeful to generate profits in the subsequent years.

 

UNSECURED LOANS:

 

(INR In Million)

Particulars

As on

31.03.2017

As on

31.03.2016

LONG TERM BORROWING

 

 

Term loan – from banks

HDFC Bank Limited

0.443

0.000

Loans and advances from related parties

Loans directors

0.552

0.552

Total

0.995

0.552

 

 

FIXED ASSETS:

 

  • Office equipment
  • Plant and Machinery
  • Furniture and Fixtures
  • Computers

 

 

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 64.82

UK Pound

1

INR 90.40

Euro

1

INR 79.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

PNM

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

KVT

 


 

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.