|
|
|
|
Report No. : |
483577 |
|
Report Date : |
01.01.2018 |
IDENTIFICATION DETAILS
|
Name : |
Essel Corporate Resources Private LIMITED (w.e.f.06.08.2002) |
|
|
|
|
Formerly Known
As : |
ESSEL CORPORATE SERVICES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
18th Floor, A Wing, Marathon Futurex, N.M. Joshi Marg,
Lower Parel, Mumbai – 400013, Maharashtra |
|
Tel. No.: |
91-22-24965601 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on)
: |
31.03.2016 |
|
|
|
|
Date of
Incorporation : |
06.08.2002 |
|
|
|
|
Com. Reg. No.: |
11-136737 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 0.196 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74140MH2002PTC136737 |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
GSTIN/UIN: |
Not Divulged |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCE0473D |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
The company is provide under one roof the
centralized and specialized guidance of expansion, growth, management,
operation, financial collaboration etc. (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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Essel Corporate Resources Private Limited is part of Essel Group belonging to Dr. Subhash Chandra. The company was incorporated in the year 2002 and is based in Mumbai, Maharashtra. It is having moderate track record. As per Registrar Of Companies the date of balance sheet (i.e. financial filed) is shown as 31-03-2017 but the documents related to the financial for the year 2017 are not available from any sources. The company has been incurring losses since last two financial years. The company has registered huge accumulated losses which has eroded entire net worth of the company. However, the company receives strong financial and managerial support from its strong group i.e., “Essel Group” and its experienced management team. Essel Group is among India’s most prominent business houses with a diverse portfolio of assets in media, entertainment, packaging, technology-enabled services, infrastructure development and education. Trade relations are reported as fair. Business is active. Payments are slow but correct. In view of extensive experience of the promoters and strong backing by the group, 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
BRICKWORK RATING |
|
Rating |
Non Convertible Debenture = AA-(SO) |
|
Rating Explanation |
High degree of safety and very low credit
risk. |
|
Date |
21.07.2017 |
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 01.01.2018
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
Management Non-Cooperative (91-22-71061234)
(91-22-24965601) – Number is continuously ringing.
LOCATIONS
|
Registered Office/Corporate Office : |
18th Floor, A Wing, Marathon Futurex, N.M. Joshi Marg, Lower
Parel, Mumbai – 400013, Maharashtra, India |
|
Tel. No.: |
91-22-24965601 |
|
Fax No.: |
91-22-24900302 |
|
E-Mail : |
|
|
Website: |
|
|
|
|
|
Regional Offices: |
New Delhi Filmcity 19, Sector 16 - A, Noida – 201301, Uttar Pradesh, India |
|
|
|
|
|
Kolkata 71, Park Street, Park Plaza Building, South Block5 A/1, 5 A/2 n 5 B, 5th Floor, Kolkata – 700016, West Bengal, India |
|
|
|
|
|
Hyderabad 6-2-929, DB Enclave, Raj Bhavan Road, Khairtabad, Hyderbad-500 004, Telangana, India |
|
|
|
|
|
Chennai Alpha Centre, Essel House,3rd Floor, No. 150 and 151,North Usman Road, T- Nagar, Chennai – 600017, Tamilnadu, India |
|
|
|
|
|
Bangalore 204, 2nd Floor, H.M.Geneva House, 14,Cunningham Road, Bangalore – 560052, Karnataka, India |
|
|
|
|
International
Offices : |
Located At: · United States of America · United Kingdom · South Africa · Singapore · Mauritius · Malaysia · China · Dubai ·
Russia (Moscow) |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Ashok Balvantrai Sanghavi |
|
Designation : |
Director |
|
Address : |
Room No. 203, Gajanan Krupa, Sant Namdev Path, Above SVC Bank, Gogras
Wadi, Dombivali-East, Thane – 421201, Maharashtra, India |
|
Date of Birth/Age : |
20.07.1952 |
|
Date of Appointment : |
24.09.2013 |
|
DIN No.: |
00138475 |
|
|
|
|
Name : |
Mr. Rajeev Narendra Dholakia |
|
Designation : |
Director |
|
Address : |
D-201, Vasant Sadhana, Mahavir Nagar, Kandivali (West), Mumbai –
400067, Maharashtra, India |
|
Date of Appointment : |
31.05.2016 |
|
DIN No.: |
00679400 |
MAJOR SHAREHOLDERS
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
% of Holding |
|
Veena Investment Private Limited |
5216000 |
99.63 |
|
Prime Publishing Private Limited |
9900 |
0.19 |
|
Prime Publishing Private Limited jointly with Mr. Sunil Singhal |
100 |
0.00 |
|
Essel Media and Entertainment Limited (Mauritius) |
9610 |
0.18 |
|
Total |
5235610 |
100.00 |

AS ON 19.07.2017
|
Names of Allotee |
No. of Allotee |
|
SBI Corporate Bond Fund |
1500 |
|
SBI Equity Saving Fund |
300 |
|
SBI Regular Savings Fund |
700 |
|
Total |
2500 |
Equity Share Break up (Percentage of Total Equity)
AS ON 29.09.2017
|
Category |
Percentage |
|
Promoters- Body corporate |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
The company is provide under one roof the centralized
and specialized guidance of expansion, growth, management, operation,
financial collaboration etc. (Registered Activity) |
||||
|
|
|
||||
|
Products / Services
: |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
Not Divulged |
||||
|
|
|
||||
|
Imports : |
Not Divulged |
||||
|
|
|
||||
|
Terms : |
Not Divulged |
PRODUCTION STATUS – (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
No. of Employees : |
Information denied by the management |
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||
|
Facilities : |
(INR
In Million)
|
|
Auditors : |
|
|
Name : |
B. S. Sharma and Company Chartered Accountants |
|
Address : |
303, Guruprabha Apartments, 507-508, Sunder Nagar, Senapati Bapat Road,
Dadar (West), Mumbai – 400028, Maharashtra, India |
|
Tel No.: |
91-22-66623197 |
|
Fax No.: |
91-22-24368252 |
|
Email Id: |
|
|
Website : |
|
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AABPS8241E |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Holding Company: |
Prime Publishing Private Limited Sprit Textiles Private Limited |
|
|
|
|
Associates/Subsidiaries : |
U92190MH2005PTC152972
U40300MH2009PTC189362
|
|
|
|
|
Other Related Parties : |
|
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
11500000 |
Equity Shares |
INR 10/- each |
INR 115.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
5235610 |
Equity Shares |
INR 10/- each |
INR 52.356 Million |
|
|
|
|
|
AS ON 31.03.2016
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000000 |
Equity Shares |
INR 10/- each |
INR 100.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
19610 |
Equity Shares |
INR 10/- each |
INR 0.196
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
0.196 |
0.196 |
0.196 |
|
(b) Reserves &
Surplus |
(4325.980) |
(1692.966) |
(143.824) |
|
(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) |
(4325.784) |
(1692.770) |
(143.628) |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
11751.075 |
9502.416 |
2125.430 |
|
(b) Deferred tax
liabilities (Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
1113.998 |
416.004 |
14.059 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
12865.073 |
9918.420 |
2139.489 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
112.296 |
722.438 |
9424.833 |
|
(b) Trade payables |
0.000 |
0.000 |
0.000 |
|
(c) Other current
liabilities |
2186.087 |
2085.000 |
483.452 |
|
(d) Short-term provisions |
2.464 |
2.563 |
2.664 |
|
Total Current Liabilities
(4) |
2300.847 |
2810.001 |
9910.949 |
|
|
|
|
|
|
TOTAL |
10840.136 |
11035.651 |
11906.810 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
11.843 |
13.036 |
18.537 |
|
(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 |
6.855 |
7.712 |
8.569 |
|
(b) Non-current
Investments |
2556.401 |
2555.000 |
8605.000 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
21.897 |
63.000 |
63.000 |
|
(e) Other Non-current
assets |
0.000 |
0.161 |
0.321 |
|
Total Non-Current Assets |
2596.996 |
2638.909 |
8695.427 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
7993.400 |
7468.050 |
0.000 |
|
(b) Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade receivables |
51.722 |
62.558 |
78.617 |
|
(d) Cash and cash
equivalents |
92.663 |
34.713 |
26.353 |
|
(e) Short-term loans and
advances |
105.355 |
831.421 |
3106.413 |
|
(f) Other current assets |
0.000 |
0.000 |
0.000 |
|
Total Current Assets |
8243.140 |
8396.742 |
3211.383 |
|
|
|
|
|
|
TOTAL |
10840.136 |
11035.651 |
11906.810 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
|
SALES |
|
|
|
|
|
Income |
349.587 |
381.360 |
431.100 |
|
|
Other Income |
0.266 |
1.092 |
4.922 |
|
|
TOTAL |
349.853 |
382.452 |
436.022 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Employees benefits
expense |
107.170 |
106.280 |
121.317 |
|
|
Other expenses |
242.533 |
237.420 |
243.636 |
|
|
TOTAL |
349.703 |
343.700 |
364.953 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
0.150 |
38.752 |
71.069 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
1643.311 |
1581.661 |
1130.840 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
(1643.161) |
(1542.909) |
(1059.771) |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
4.803 |
5.192 |
5.274 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
(1647.964) |
(1548.101) |
(1065.045) |
|
|
|
|
|
|
|
Less |
TAX |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
(1647.964) |
(1548.101) |
(1065.045) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
(84036.95) |
(78944) |
(54311) |
CURRENT MATURITIES
OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Maturities of Long term debt |
1,875.000 |
2,000.000 |
0.000 |
|
Cash generated from operations |
(935.544) |
40.490 |
(40.400) |
|
Net cash flows from (used in) operations |
943.726 |
40.515 |
(31.732) |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
54.00 |
59.87 |
66.56 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
6.76 |
6.10 |
5.48 |
|
|
|
|
|
|
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) |
0.01 |
1.87 |
2.62 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
1.47 |
1.30 |
1.01 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
(3.18) |
(7.22) |
(80.42) |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
(0.53) |
(1.66) |
(69.00) |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.00 |
(0.01) |
(0.19) |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
0.00 |
0.02 |
0.06 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
(471.40) |
(405.94) |
(247.05) |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
(15.20) |
(14.03) |
(8.94) |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
38.10 |
91.45 |
741.53 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2016 |
31.03.2015 |
31.03.2014 |
|
Current Ratio (Current
Assets / Current Liabilities) |
3.58 |
2.99 |
0.32 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
3.58 |
2.99 |
0.32 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
(0.40) |
(0.15) |
(0.01) |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
70093.73 |
62371.70 |
58929.91 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
3.58 |
2.99 |
0.32 |
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 |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Share Capital |
0.196 |
0.196 |
0.196 |
|
Reserves & Surplus |
(143.824) |
(1692.966) |
(4325.980) |
|
Net worth |
(143.628) |
(1692.770) |
(4325.784) |
|
|
|
|
|
|
long-term borrowings |
2125.430 |
9502.416 |
11751.075 |
|
Short term borrowings |
9424.833 |
722.438 |
112.296 |
|
Total borrowings |
11550.263 |
12224.854 |
13738.371 |
|
Debt/Equity ratio |
(80.418) |
(7.222) |
(3.176) |

YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Sales |
431.100 |
381.360 |
349.587 |
|
|
|
(11.538) |
(8.331) |

NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2014 |
31.03.2015 |
31.03.2016 |
|
|
INR In Million |
INR In Million |
INR In Million |
|
Sales |
431.100 |
381.360 |
349.587 |
|
Profit/(Loss) |
(1065.045) |
(1548.101) |
(1647.964) |
|
|
(247.05)% |
(405.94)% |
(471.40)% |

ABRIDGED
BALANCE SHEET (CONSOLIDATED)
|
SOURCES OF FUNDS |
|
|
31.03.2016 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
|
|
0.196 |
|
(b) Reserves &
Surplus |
|
|
5601.856 |
|
(c) Money received
against share warrants |
|
|
0.000 |
|
|
|
|
|
|
(2) Share Application
money pending allotment |
|
|
0.000 |
|
Total Shareholders’ Funds
(1) + (2) |
|
|
5602.052 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
|
|
7622.416 |
|
(b) Deferred tax
liabilities (Net) |
|
|
0.000 |
|
(c) Other long term
liabilities |
|
|
12.387 |
|
(d) long-term provisions |
|
|
0.000 |
|
Total Non-current
Liabilities (3) |
|
|
7634.803 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
|
|
4602.438 |
|
(b) Trade payables |
|
|
0.000 |
|
(c) Other current
liabilities |
|
|
488.769 |
|
(d) Short-term provisions |
|
|
2.565 |
|
Total Current Liabilities
(4) |
|
|
5093.772 |
|
|
|
|
|
|
TOTAL |
|
|
18330.627 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
|
|
21.052 |
|
(ii) Intangible Assets |
|
|
0.000 |
|
(iii) Capital
work-in-progress |
|
|
0.000 |
|
(iv) Intangible assets
under development |
|
|
0.000 |
|
(b) Non-current
Investments |
|
|
9862.617 |
|
(c) Deferred tax assets (net) |
|
|
0.000 |
|
(d) Long-term Loan and Advances |
|
|
63.000 |
|
(e) Other Non-current
assets |
|
|
0.161 |
|
Total Non-Current Assets |
|
|
9946.830 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
|
|
7468.050 |
|
(b) Inventories |
|
|
0.000 |
|
(c) Trade receivables |
|
|
62.783 |
|
(d) Cash and cash
equivalents |
|
|
35.229 |
|
(e) Short-term loans and
advances |
|
|
817.735 |
|
(f) Other current assets |
|
|
0.000 |
|
Total Current Assets |
|
|
8383.797 |
|
|
|
|
|
|
TOTAL |
|
|
18330.627 |
PROFIT
AND LOSS (CONSOLIDATED)
|
|
PARTICULARS |
|
|
31.03.2016 |
|
|
SALES |
|
|
|
|
|
Income |
|
|
381.610 |
|
|
Other Income |
|
|
1.092 |
|
|
TOTAL |
|
|
382.702 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Employees benefits
expense |
|
|
106.280 |
|
|
Share profit associates |
|
|
(13.474) |
|
|
Other expenses |
|
|
237.714 |
|
|
TOTAL |
|
|
330.520 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
|
|
52.182 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
|
1581.661 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE
TAX, DEPRECIATION AND AMORTISATION |
|
|
(1529.479) |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
|
|
5.209 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
|
|
(1534.688) |
|
|
|
|
|
|
|
Less |
TAX |
|
|
0.002 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
|
|
(1534.690) |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (INR) |
|
|
(78261) |
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 |
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 |
Yes |
|
32 |
Litigations that the firm/promoter involved
in |
Yes |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
CORPORATE INFORMATION
The company was incorporated on 06.08.2002 with
the main object to provide under one roof the centralized and specialized
guidance of expansion, growth, management, operation, financial collaboration
etc. and implement the groups objectives for all the companies under the Essel
Group. For the said arrangement, resources are being raised by way of retainer
ship under a contract to meet expenses from the user companies under the said
group enabling the company to meet its expenses to do all other activities as
detailed in the object clause of the Memorandum of Association of the company.
UNSECURED LOANS:
|
Particulars |
As
on 31.03.2016 |
As
on 31.03.2015 |
|
LONG TERM
BORROWING |
|
|
|
Loans from Financial Institution |
8125.000 |
6000.000 |
|
Less : Current maturity of long term borrowings |
(1375.000) |
(2000.000) |
|
SHORT TERM
BORROWING |
|
|
|
From Financial Institution |
0.000 |
600.000 |
|
Optionally convertible debentures |
110.050 |
120.000 |
|
|
|
|
|
Total |
6860.050 |
4720.000 |
INDEX OF CHARGE:
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF
MODIFICATION |
DATE OF
SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G49501950 |
100113768 |
CATALYST TRUSTEESHIP LIMITED |
24/07/2017 |
- |
- |
2500000000.0 |
GDA HOUSE, FIRST FLOOR, PLOT NO. 85S. NO. 94 & 95, BHUSARI COLONY (RIGHT), KOTHRUDPUNEMA411038IN |
|
2 |
G48797393 |
100111686 |
CATALYST TRUSTEESHIP LIMITED |
15/07/2017 |
- |
- |
2500000000.0 |
GDA HOUSE, FIRST FLOOR, PLOT NO. 85S. NO. 94 & 95, BHUSARI COLONY (RIGHT), KOTHRUDPUNEMA411038IN |
|
3 |
G48011498 |
100109663 |
CATALYST TRUSTEESHIP LIMITED |
05/07/2017 |
- |
- |
2500000000.0 |
GDA HOUSE, FIRST FLOOR, PLOT NO. 85S. NO. 94 & 95, BHUSARI COLONY (RIGHT), KOTHRUDPUNEMA411038IN |
|
4 |
C76126549 |
10614843 |
IDBI TRUSTEESHIP SERVICES LIMITED |
17/12/2015 |
- |
- |
1800000000.0 |
ASIAN BUILDING, 17, R. KAMANI MARG,BALLARD ESTATE,MUMBAIMH400001IN |
|
5 |
G52983921 |
10515007 |
IDBI TRUSTEESHIP SERVICES LIMITED |
19/07/2014 |
- |
13/09/2017 |
5000000000.0 |
ASIAN BUILDING, 17, R. KAMANI MARG,BALLARD ESTATE,MUMBAIMH400001IN |
|
6 |
G05039961 |
10493622 |
IDBI TRUSTEESHIP SERVICES LIMITED |
19/04/2014 |
- |
31/05/2016 |
1000000000.0 |
ASIAN BUILDING, GROUND FLOOR, 17, R KAMANI MARG,BALLARD ESTATE,MUMBAIMH400001IN |
|
7 |
C13570957 |
10484109 |
IDBI TRUSTEESHIP SERVICES LIMITED |
22/02/2014 |
- |
24/07/2014 |
2000000000.0 |
ASIAN BLDG, GROUND FLOOR, 17, R. KAMANI MARG,BALLARD ESTATE,MUMBAIMH400001IN |
|
8 |
C13570395 |
10415116 |
IDBI TRUSTEESHIP SERVICES LIMITED |
07/03/2013 |
- |
24/07/2014 |
3000000000.0 |
ASIAN BLDG, GROUND FLOOR, 17, R.KAMANI MARG,BALLARD ESTATE,MUMBAIMH400001IN |
|
9 |
C03780087 |
10368274 |
DEUTSCHE BANK AG MUMBAI BRANCH |
12/07/2012 |
- |
22/04/2014 |
1200000000.0 |
KODAK HOUSE, 222, DR D N. ROAD,FORTMUMBAIMH400001IN |
|
10 |
B73094807 |
10347944 |
IDBI TRUSTEESHIP SERVICES LIMITED |
19/03/2012 |
- |
18/04/2013 |
3000000000.0 |
ASIAN BLDG, GROUND FLOOR, 17, R.KAMANI MARG,BALLARD ESTATE,MUMBAIMH400001IN |
FIXED ASSETS:
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 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 63.92 |
|
|
1 |
INR 86.06 |
|
Euro |
1 |
INR 76.38 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUP |
|
|
|
|
Analysis Done by
: |
PRA |
|
|
|
|
Report Prepared
by : |
NKTS |
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.