|
|
|
MIRA INFORM REPORT
|
Report No. : |
498246 |
|
Report Date : |
20.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
VALUABLE DREAMSCAPE PRIVATE LIMITED [w.e.f.10.12.2007] |
|
|
|
|
Formerly Known
As : |
VALUABLE BUILDING PROJECTS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
501, Arpanna Building, Hatkesh Co-Operative Housing Society, N. S. Road No.5, J.V.P.D Scheme, Vile Parle [West], Mumbai - 400056, Maharashtra |
|
Tel. No.: |
91-22-28554441 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Incorporation : |
23.05.2007 |
|
|
|
|
Com. Reg. No.: |
11-171081 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
INR 7.600
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U45400MH2007PTC171081 |
|
|
|
|
GST No.: [Goods & Service Tax
Registration No.] |
27AACCV5010C1ZV |
|
|
|
|
IEC No.: |
Not Applicable (As informed by the management that firm does not have export and import) |
|
|
|
|
TIN No.: |
27235283460 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AACCV5010C |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is primarily engaged in the business of Real Estate
Development. [Registered Activity] |
|
|
|
|
No. of Employees
: |
Not Divulged |
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 78000 INR 5499000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject was incorporated in the year 2007 and it is having moderate
track record. It is engaged in the real estate business. For the financial year 2017, the company has increased its revenue
from operations as compared to previous year and maintained average
profitability margin of 1.06%. However, rating takes into consideration moderate financial profile of
the company marked by modest networth base. Further, rating is constrained on account of project executive risk,
high dependence on customer advances, excess of borrowing recorded which can
be threat to its financial position and slowdown in the real estate industry. Trade relations are reported as fair. Business is active. Payment
terms are reported to be slow but correct. 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
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 20.03.2018
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 BY
|
Name : |
Mr. Ganesh |
|
Designation : |
Finance Department |
|
Contact No.: |
91-22-28554441 |
|
Date : |
19.03.2018 |
|
Name : |
Mr. Nadeem Qureshi |
|
Designation : |
Finance Manager |
|
Contact No.: |
91-9819353690 |
|
Date : |
19.03.2018 |
LOCATIONS
|
Registered Office : |
501, Arpanna Building, Hatkesh Co-Operative Housing Society, N. S. Road No.5, J.V.P.D Scheme, Vile Parle [West], Mumbai - 400056, Maharashtra, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9819353690 [Mr. Nadeem Qureshi] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
|
|
|
Branch Office : |
Harsh Plaza, 1st Floor, 100 Feet Road, Opposite Sector-2, Shanti Mira
Road, Thane – 401107, Maharashtra, India |
|
Tel. No.: |
91-22-28554441/ 28554442 |
DIRECTORS
AS ON 31.03.2017
|
Name : |
Mr. Madhu Harshad Doshi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
A/103, Rajshree Apartment, Essar Road, Borivali (West), Mumbai 400092, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.05.2015 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00823283 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Dilesh Chandrakant Shah |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
501, Arpanna Building, Plot No. 8, 5th Floor, N. S. Rd 5, JVPD Scheme, Vile Parle West, Mumbai 400049, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.09.1973 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
20.06.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00942585 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
List of LLP
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Hemal Jitendra Doshi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
201, Shraddha Residency, Chandavarkar Road, Behind BMC Garden, Borivali (West), Mumbai 400092, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
02.01.1983 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
13.07.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02183277 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
List of LLP
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Kunal Sharad Doshi |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
103/104, Anuradha Apartment, T. P. S. Road, Plot No. 183, Borivali (West), Mumbai 400092, Maharashtra, India |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
24.02.1983 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
16.09.2011 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02183304 |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other Directorship :
List of LLP
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Ganesh |
|
Designation : |
Finance Department |
|
|
|
|
Name : |
Mr. Nadeem Qureshi |
|
Designation : |
Finance Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 31.03.2017
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
Unique Shanti Developers LLP, India |
60000 |
7.89 |
|
Dilesh Chandrakant Shah |
340000 |
44.74 |
|
Hemal Jitendra Doshi |
180000 |
23.68 |
|
Kunal Sharad Doshi |
180000 |
23.68 |
|
|
|
|
|
Total |
760000 |
100.00 |
AS ON 30.09.2017
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Promoters – Individual/ Hindu Undivided Family – Indian |
92.11 |
|
Promoters – Body Corporate |
7.89 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is primarily engaged in the business of Real Estate
Development. [Registered Activity] |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
|
|
Selling : |
Not Divulged |
|
|
|
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS (NOT AVAILABLE)
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Customers : |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
No. of Employees : |
Not Divulged |
|||||||||||||||
|
|
|
|||||||||||||||
|
Bankers : |
· The Thane Janata Sahakari Bank Limited Anant Laxmi Chambers, Naupada, Thane - 400602, Maharashtra, India |
|||||||||||||||
|
|
|
|||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
Hitesh Shah and Associates Chartered Accountants |
|
Address : |
208, 2nd Floor, Plot No. 26, Shalimar Miracle, Opposite Citi Centre, Above McDonalds, Jawahar Nagar, Goregaon
(West), Mumbai – 400062, Maharashtra, India |
|
Tel. No.: |
91-22-28745501/ 28744782 |
|
Mobile No.: |
91-9820197888/ 9821140636 |
|
PAN No.: |
AACFH9501M |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Company under same Management : |
Unique Shanti Developers LLP |
CAPITAL STRUCTURE
AS ON 31.03.2017
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
49750000 |
Equity Shares |
INR 10/- each |
INR 497.500 Million |
|
25000 |
0.05% Preference Shares |
INR 100/- each |
INR 2.500 Million |
|
|
|
|
|
|
|
Total |
|
INR 500.000
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
760000 |
Equity Shares |
INR 10/- each |
INR 7.600
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
7.600 |
7.600 |
7.600 |
|
(b) Reserves & Surplus |
19.895 |
17.225 |
15.075 |
|
(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) |
27.495 |
24.825 |
22.675 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) Long-term borrowings |
1414.359 |
1180.177 |
1178.745 |
|
(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) |
1414.359 |
1180.177 |
1178.745 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b)
Trade payables |
5.769 |
4.943 |
10.416 |
|
(c)
Other current liabilities |
282.604 |
267.039 |
237.555 |
|
(d)
Short-term provisions |
1.420 |
1.207 |
9.140 |
|
Total
Current Liabilities (4) |
289.793 |
273.189 |
257.111 |
|
|
|
|
|
|
TOTAL |
1731.647 |
1478.191 |
1458.531 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
0.266 |
0.470 |
0.837 |
|
(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 |
0.500 |
0.500 |
0.500 |
|
(c) Deferred tax assets
(net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan
and Advances |
0.050 |
0.050 |
0.050 |
|
(e)
Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
0.816 |
1.020 |
1.387 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
1721.103 |
1471.214 |
1438.714 |
|
(c)
Trade receivables |
0.000 |
0.000 |
0.000 |
|
(d)
Cash and cash equivalents |
6.445 |
3.336 |
13.729 |
|
(e)
Short-term loans and advances |
3.283 |
2.621 |
4.701 |
|
(f)
Other current assets |
0.000 |
0.000 |
0.000 |
|
Total
Current Assets |
1730.831 |
1477.171 |
1457.144 |
|
|
|
|
|
|
TOTAL |
1731.647 |
1478.191 |
1458.531 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
249.890 |
32.499 |
137.144 |
|
|
|
Other Income |
0.333 |
0.295 |
0.237 |
|
|
|
TOTAL (A) |
250.223 |
32.794 |
137.381 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchases of Material Consumed |
238.423 |
6.641 |
87.289 |
|
|
|
Employees benefits expense |
0.696 |
1.798 |
1.766 |
|
|
|
Exceptional Items |
(2.500) |
0.000 |
0.000 |
|
|
|
Other expenses |
4.148 |
3.822 |
4.883 |
|
|
|
TOTAL (B) |
240.767 |
12.261 |
93.938 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
9.456 |
20.533 |
43.443 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
4.862 |
16.941 |
19.063 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
4.594 |
3.592 |
24.380 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
0.204 |
0.367 |
0.387 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE TAX
(E-F) (G) |
4.390 |
3.225 |
23.993 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
1.721 |
1.075 |
8.352 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
2.669 |
2.150 |
15.641 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (INR) |
3.51 |
2.83 |
20.58 |
|
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Maturities of Long term debt |
NA |
NA |
NA |
|
|
|
|
|
|
Cash generated from operations |
NA |
NA |
NA |
|
|
|
|
|
|
Net Cash flow from (used in) Operations |
NA |
NA |
NA |
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry
Debtors / Income * 365 Days) |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
8.83 |
271.68 |
43.55 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
0.01 |
0.01 |
0.03 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
35.55 |
43.69 |
51.90 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing
+ Current Liabilities) / Total Assets) |
0.98 |
0.98 |
0.98 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
51.44 |
47.54 |
51.98 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
10.54 |
11.00 |
11.34 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.01 |
0.02 |
0.04 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
1.94 |
1.21 |
2.28 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
1.07 |
6.62 |
11.40 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
0.15 |
0.15 |
1.07 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
9.71 |
8.66 |
68.98 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current
Assets / Current Liabilities) |
5.97 |
5.41 |
5.67 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current Liabilities) |
0.03 |
0.02 |
0.07 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.02 |
0.02 |
0.02 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
186.10 |
155.29 |
155.10 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
5.97 |
5.41 |
5.67 |
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
|
Particulars |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Share Capital |
7.600 |
7.600 |
7.600 |
|
Reserves & Surplus |
15.075 |
17.225 |
19.895 |
|
Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
22.675 |
24.825 |
27.495 |
|
|
|
|
|
|
Long-term borrowings |
1178.745 |
1180.177 |
1414.359 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
1178.745 |
1180.177 |
1414.359 |
|
Debt/Equity ratio |
51.984 |
47.540 |
51.441 |
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 |
137.144 |
32.499 |
249.890 |
|
|
|
-76.303 |
668.916 |
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 |
137.144 |
32.499 |
249.890 |
|
Profit |
15.641 |
2.150 |
2.669 |
|
|
11.40% |
6.62% |
1.07% |
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 |
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 |
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 CHARGES
|
CHARGES REGISTERED |
||||||||
|
SNO |
SRN |
CHARGE ID |
CHARGE HOLDER NAME |
DATE OF CREATION |
DATE OF MODIFICATION |
DATE OF SATISFACTION |
AMOUNT |
ADDRESS |
|
1 |
G50769637 |
10218453 |
THE THANE JANATA SAHAKARI BANK LTD |
27/04/2010 |
- |
26/07/2017 |
300000000.0 |
ANANT LAXMI CHAMBERSNAUPADATHANEMH400602IN |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
LONG-TERM BORROWINGS |
|
|
|
From Other
Parties |
|
|
|
DAR Media Private Limited |
20.000 |
20.000 |
|
Recreate Energy Private Limited |
20.000 |
20.000 |
|
Valuable Infrastructure Private Limited (Loan) |
394.517 |
394.517 |
|
Valuable Technologies Private Limited (Current) |
0.000 |
20.000 |
|
Loans and
Advances from Related Parties |
|
|
|
Dilesh C. Shah |
77.400 |
96.400 |
|
Hemal J. Doshi |
72.951 |
72.951 |
|
Kunal S. Doshi |
71.243 |
71.243 |
|
Madhu H. Doshi |
446.000 |
137.650 |
|
Unique Shanti Developers LLP |
301.100 |
306.100 |
|
|
|
|
|
Total |
1403.211 |
1138.861 |
CORPORATE
INFORMATION
Subject is primarily engaged in the business of Real Estate Development
namely Valuable Dreamscape Private Limited was incorporated on 23.05.2007
FIXED ASSETS:
· Freehold Buildings
· Office Equipment
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
|
Indian Rupees |
|
US Dollar |
1 |
INR 65.04 |
|
UK Pound |
1 |
INR 90.56 |
|
Euro |
1 |
INR 79.78 |
INFORMATION DETAILS
|
Information
Gathered by : |
SHA |
|
|
|
|
Analysis Done by
: |
PRS |
|
|
|
|
Report Prepared
by : |
BVA |
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.