MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

486637

Report Date :

17.01.2018

 

IDENTIFICATION DETAILS

 

Name :

LNV DIGITAL SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

B-302, Udyog Bhavan No. 1, Ambarnath Industrial Park, MIDC, Ambarnath (East), Thane -421506, Maharashtra

Tel. No.:

91-251-2620401/501

 

 

Country :

India

 

 

Financials (as on) :

31.03.2016

 

 

Date of Incorporation :

01.08.2011

 

 

Com. Reg. No.:

11-220325

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2011PTC220325

 

 

IEC No.:

Not Divulged

 

 

GSTIN :

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCL0634L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

·         Provide for new and refurbished IT Hardware and accessories for all types of needs for IT consulting. 

·         Wholesale Trade Services of Electronic equipment and 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 :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

LNV Digital Systems Private Limited was incorporated in the year 2011. It is engaged in providing services of IT Hardware and Accessories.

 

Management has failed to file its financials with Registrar of Companies for the FY 2017.

 

As per the available financial record of 2016, , the company has achieved 7.22% growth in its revenue as compared to previous year revenue along with low profit margin of 0.92%.

 

The rating takes into consideration the satisfactory financial profile of the company marked by comfortable networth base along with average debt coverage indicators.

 

The company has decent earning per share (EPS) of INR. 81.91 against the face value (FV) of INR 10.

 

However, rating is constrained on account of absence of latest financials.

 

Business is active. Payments are reported to be slow but correct.

 

In view of aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

NOTES :

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

 

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 17.01.2018

 

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 DECLINED

 

Management non-cooperative (Tel No.: 91-251-2620401/501)

 

LOCATIONS

 

Registered Office :

B-302, Udyog Bhavan No. 1, Ambarnath Industrial Park, MIDC, Ambarnath (East), Thane-421506, Maharashtra, India

Tel. No.:

91-251-2620401/501

Fax No.:

Not Available

E-Mail :

info@lnvsystems.com

accounts@lnvsystems.com

Website :

http://www.lnvsystems.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Nazrul Hasan Siddiqui

Designation :

Director

Address :

A 202, Gulmohar, S V P Road, New Colony, Ambernath (West), Thane-421505, Maharashtra, India

Date of Birth/Age :

28.11.1974

Date of Appointment :

01.08.2011

DIN No.:

03574723

 

 

Name :

Ms. Vanita Nityanand Mudaliar

Designation :

Director

Address :

5/C 610, Matoshree Complex-Wimco Naka, Ambarnath (West), Thane -421501, Maharashtra, India 

Date of Birth/Age :

08.07.1983

Date of Appointment :

01.08.2011

DIN No.:

03577130

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2016

 

Names of Shareholders

No. of Shares

% of Holding

Nazrul Hasan Siddiqui

5000

50.00

Vanita Mudaliar

5000

50.00

Total

10000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2016

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family – Indian)

100.00

Total 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

·         Providing for new and refurbished IT Hardware and accessories for all types of needs for IT consulting. 

·         Wholesale Trade Services of Electronic equipment and parts (Registered Activity)

 

 

Products / Services :

Item Code No.

Products/Services Description

99611851

Electronic equipment and parts thereof

 

 

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 :

Banker Name :

ICICI Bank Limited

Branch :

Not Divulged

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

·         Ambarnath Jai-Hind Co-Operative Bank Limited

 

 

Facilities :

Secured Loan

31.03.2016

(INR in Million)

31.03.2015

(INR in Million)

Long-term Borrowings

 

 

Term Loans from ICICI Bank Limited

(Secured against landed premises owned by the company and guaranteed by the directors of the company)

4.338

2.814

Term Loans from Ambernath Jai Hind Bank

(Secured against FD owned by the company and guaranteed by the directors of the company)

0.230

0.316

Total

4.568

3.130

 

Auditors :

 

Name :

Vipul R Shah

Chartered Accountant

Address :

219, Sai Vihar, Shivaji Path, Above Gurudev Hotel, Kalyan (West) – 421301, Maharashtra, India

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

ACKPS5152P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 30.09.2016

 

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

31.03.2016

31.03.2015

31.03.2014

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.100

0.100

0.100

(b) Reserves & Surplus

1.839

1.020

0.510

(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)

1.939

1.120

0.610

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

4.568

3.130

0.386

(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)

4.568

3.130

0.386

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.070

0.070

0.640

(b) Trade payables

30.018

19.592

5.667

(c) Other current liabilities

1.741

0.257

0.555

(d) Short-term provisions

1.270

1.052

1.235

Total Current Liabilities (4)

33.099

20.971

8.097

 

 

 

 

TOTAL

39.606

25.221

9.093

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.203

12.974

4.717

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

6.742

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

0.010

0.011

0.013

Total Non-Current Assets

11.955

12.985

4.730

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.020

0.020

0.020

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

3.213

3.032

2.841

(d) Cash and cash equivalents

4.846

0.616

0.111

(e) Short-term loans and advances

19.154

8.357

1.291

(f) Other current assets

0.418

0.211

0.100

Total Current Assets

27.651

12.236

4.363

 

 

 

 

TOTAL

39.606

25.221

9.093

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2016

31.03.2015

31.03.2014

 

SALES

 

 

 

 

Income

88.969

82.971

40.110

 

Other Income

0.667

0.200

0.073

 

TOTAL

89.636

83.171

40.183

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Material, Packing and Handling expenses

73.452

70.525

32.812

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

0.000

0.000

0.009

 

Employees benefits expense

10.464

6.258

3.980

 

Other expenses

2.683

4.369

2.089

 

TOTAL

86.599

81.152

38.890

 

 

 

 

 

 

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

3.037

2.019

1.293

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.668

0.277

0.322

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.369

1.742

0.971

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.093

1.083

0.538

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.276

0.659

0.433

 

 

 

 

 

Less

TAX

0.457

0.149

0.109

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.819

0.510

0.324

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Sales (excl. Realised Gain/Loss on FoEx)

88.955

82.946

40.051

 

Realisations from Sales Proceeds

90.215

83.003

0.000

 

TOTAL EARNINGS

179.170

165.949

40.051

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

81.91

51.03

32.43

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2016

31.03.2015

31.03.2014

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

 

31.03.2016

31.03.2015

31.03.2014

Average Collection Days

(Sundry Debtors / Income * 365 Days)

13.18

13.34

25.85

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

27.69

27.37

14.12

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

149.17

101.40

63.04

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.25

0.16

0.27

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.95

0.96

0.93

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

2.39

2.86

1.68

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

17.07

18.72

13.27

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

6.16

11.58

7.73

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

4.55

7.29

4.02

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2016

31.03.2015

31.03.2014

Net Profit Margin

((PAT / Sales) * 100)

%

0.92

0.61

0.81

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.07

2.02

3.56

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

42.24

45.54

53.11

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2016

31.03.2015

31.03.2014

Current Ratio

(Current Assets / Current Liabilities)

0.84

0.58

0.54

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.84

0.58

0.54

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.05

0.04

0.07

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

46.38

32.00

10.26

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.84

0.58

0.54

 

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

31.03.2014

31.03.2015

31.03.2016

 

INR In Million

INR In Million

INR In Million

Share Capital

0.100

0.100

0.100

Reserves & Surplus

0.510

1.020

1.839

Net worth

0.610

1.120

1.939

 

 

 

 

long-term borrowings

0.386

3.130

4.568

Short term borrowings

0.640

0.070

0.070

Total borrowings

1.026

3.200

4.638

Debt/Equity ratio

1.682

2.857

2.392

 

 

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

40.110

82.971

88.969

 

 

106.859

7.229

 

 

 

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

40.110

82.971

88.969

Profit

0.324

0.510

0.819

 

0.81%

0.61%

0.92%

 

 

 

 

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

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

No

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

 

NOTE: Registered office of the company has been shifted from A-202, New Gulmohar CHS Limited, S V P Road, New Colony, Ambarnath (West), Thane-421505, Maharashtra, India to the present address w.e.f. 24.09.2012

 

FINANCIAL PERFORMANCE (As on 31.03.2016)

 

The company has earned net profit of INR 1.276 million as on March 31, 2016 as compared to INR 0.659 Million in the previous year i.e. March 31, 2015

 

 

UNSECURED LOAN

 

PARTICULAR

31.03.2016

(INR in Million)

31.03.2015

(INR in Million)

Short-term borrowings

 

 

Ayub Khan

0.070

0.070

Total

0.070

0.070

 

 

INDEX OF CHARGES

 

 

S

No

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Satisfaction

Amount

Address

1

C47768593

10557119

ICICI BANK LIMITED

27/02/2015

-

5000000.0

LANDMARKRACE COURCE CIRCLE ALKAPURI VADODARA GUJARAT 390015 INDIA

2

B95876678

10465414

AMBARNATH JAI-HIND CO-OP. BANK LIMITED

07/12/2012

29/01/2014

800000.0

PLOT NO.42, LOKMANYA TILAK PATH, AMBARNATH (W) THANE MAHARASHTRA 421501 INDIA

 

 

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, India Prisons Service, Interpol, etc.

 

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 63.76

UK Pound

1

INR 87.91

Euro

1

INR 78.20

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

JYTK

 


 

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.

 
 

·