|
|
|
|
Report No. : |
494499 |
|
Report Date : |
22.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
HUMSAFAR HOLIDAYS |
|
|
|
|
Registered
Office : |
3, Khandelwal Building, Laltaki, Ahmednagar-414001, Maharashtra |
|
Tel. No.: |
91-241-2431066 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Date of
Establishment : |
01.01.2010 |
|
|
|
|
Capital
Investment : |
INR 3.067 Million |
|
|
|
|
IEC No.: |
Not Divulged |
|
|
|
|
GST No.: |
Not Divulged |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
PAN No.: [Permanent Account No.] |
AZZPM9647D |
|
|
|
|
Legal Form : |
Sole Proprietary Concern |
|
|
|
|
Line of Business
: |
Subject is engaged in Providing
Services like Ticket Booking, Hotel Booking, etc. [Confirmed by
Management] |
|
|
|
|
No. of Employees
: |
10 [Approximately] [In Office: 06, In Branch: 04] |
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 : |
Small concern |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a
proprietorship concern established in the year 2010 and it is engaged in providing
services like ticket booking, hotel booking, etc. As per financials of
March 2017, the subject has registered modest operating revenue and has
reported moderate profit. Rating takes into
consideration the subject’s small scale of business operations along with
moderate capital base and average liquidity position. However, rating weakness
is partially offset by satisfactory track record of business operation and
low debt balance sheet. Payments seems to be slow
but correct. In view of aforesaid, the
subject can be considered for business dealings with some caution. Note: Site visit was conducted
at the given address which you have provided. Our executive has successfully
traced the subject at the given address. At the premises, our
executive met one of the executive (Name Not Divulged) who provided his
contact details (09595488885) and email-id (reservations@humsafarholidays.in). As per our executive’s
observation, it is a ground + 1 storey building and subject is situated at
the ground floor. Location was easy to find and locality seems to be
commercial. Area seems to be upmarket and 6 employees were sighted at the
given address. Landmark- Near State Bank
of India During the visit, our
executive met neighbours (Dr. Prakash Khandelwal Clinic and Anita Wines) and
they claimed that the subject is situated on the given address. Name board of the subject
was sighted at the given address. |
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 22.03.2018.
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 PARTED BY
|
Name : |
Mrs. Harmeet Kaur Makhija |
|
Designation : |
Proprietor |
|
Contact No.: |
91-9595488885 |
|
Date : |
21.03.2018 |
|
|
|
|
Name : |
Mr. Devinder Singh Makhija |
|
Designation : |
Chairman |
|
Contact No.: |
91-9595772682 |
|
Date : |
21.03.2018 |
LOCATIONS
|
Registered Office : |
3, Khandelwal Building, Laltaki, Ahmednagar-414001, Maharashtra, India
|
|
Tel. No.: |
91-241-2431066 |
|
Mobile No.: |
91-9595488885 [Mrs. Harmeet Kaur Makhija] 91-9595772682 [Mr. Devinder Singh Makhija] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Area : |
270 Sq. Ft. |
|
Location : |
Leased |
|
Locality: |
Commercial [As per site visit] |
|
|
|
|
Branch Office : |
Shop No. 4, Ajax Mansion, Jalna Road, Aurangabad-431001, Maharashtra,
India |
|
Tel. No.: |
91-241-2365133 |
|
Area : |
400 Sq. Ft. |
|
Location : |
Leased |
SOLE PROPRIETOR
|
Name : |
Mrs. Harmeet Kaur Makhija |
|
Designation : |
Proprietor |
|
Address : |
Plot No. 39, Survey No. 15 16/1-2, Sarasnagar, Ahmednagar-414001,
Maharashtra, India |
|
Date of Birth/Age : |
21.05.1986 |
|
Qualification : |
B. Com |
|
Experience : |
8 Years |
|
PAN No: |
AZZPM9647D |
|
Aadhar Card No: |
941711975033 |
KEY EXECUTIVES
|
Name : |
Mr. Devinder Singh Makhija |
|
Designation : |
Chairman |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in Providing
Services like Ticket Booking, Hotel Booking, etc. [Confirmed by
Management] |
|
|
|
|
Products/ Services : |
·
Ticket Booking · Hotel Booking, etc. |
|
|
|
|
Franchisees : |
· “SOTC” · “Neem Holidays” |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
|
|
Products : |
Not Available |
|
Countries : |
Not Available |
|
|
|
|
Imports : |
|
|
Products : |
Not Available |
|
Countries : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Cheque, Credit and Others [RTGS] |
|
|
|
|
Purchasing : |
Cash, Cheque, Credit and Others [RTGS] |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Wholesaler, Retailers and End Users
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
10 [Approximately] [In Office: 06, In Branch: 04] |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Auditors : |
|
|
Name : |
A.P. Godha and Company Chartered Accountants |
|
Address : |
Aurangabad, Maharashtra, India |
|
Mobile No.: |
91-9372344131 |
|
Membership No.: |
123826 |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Sister Concern : |
· Sharneet Holidays Private Limited Address: Khandelwal
Building, Ahmednagar, Maharashtra, India Line of Business: R.B.I. Aproved
Forex |
CAPITAL STRUCTURE
AS ON 31.03.2017
|
Capital Investment : |
|
|
Owned : |
INR 3.067 Million |
|
Borrowed : |
--- |
|
Total : |
INR 3.067
Million |
FINANCIAL ANALYSIS
[all figures are
in INR Million]
Note : Sole Proprietary and Partnership concerns are
exempted from filing their financials with the Government Authorities or
Registry Records.
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Proprietor Capital Account |
3.067 |
2.515 |
2.064 |
|
|
2] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
3.067 |
2.515 |
2.064 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.315 |
0.595 |
0.992 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.315 |
0.595 |
0.992 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
3.382 |
3.110 |
3.056 |
|
|
|
|
|
|
|
|
APPLICATION OF
FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1.695 |
2.455 |
2.790 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.495 |
0.000 |
0.000 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.204
|
0.170
|
0.136
|
|
|
Sundry Debtors |
0.236
|
0.000
|
0.083
|
|
|
Cash & Bank Balances |
0.544
|
0.485
|
0.047
|
|
|
Other Current Assets |
0.000
|
0.000
|
0.000
|
|
|
Loans & Advances |
0.250
|
0.000
|
0.000
|
|
Total
Current Assets |
1.234
|
0.655
|
0.266
|
|
|
Less :
CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.000
|
0.000
|
0.000
|
|
|
Other Current Liabilities |
0.042
|
0.000
|
0.000
|
|
|
Provisions |
0.000
|
0.000
|
0.000
|
|
Total
Current Liabilities |
0.042
|
0.000
|
0.000
|
|
|
Net Current Assets |
1.192
|
0.655 |
0.266
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
3.382 |
3.110 |
3.056 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
|
|
SALES |
|
|
|
|
|
|
|
Ticket Sales |
7.289 |
6.658 |
5.764 |
|
|
|
Other Income |
0.000 |
0.000 |
0.000 |
|
|
|
TOTAL |
7.289 |
6.658 |
5.764 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Costs of Goods Sold |
5.171 |
5.159 |
4.466 |
|
|
|
Commission and Brokerage |
0.146 |
0.000 |
0.000 |
|
|
|
Commission Paid |
0.000 |
0.117 |
0.101 |
|
|
|
Electricity Expenses |
0.029 |
0.025 |
0.021 |
|
|
|
Printing and Stationery Exps |
0.027 |
0.021 |
0.019 |
|
|
|
Salary and Wages expenses |
0.549 |
0.055 |
0.052 |
|
|
|
Shop Expenses |
0.053 |
0.046 |
0.040 |
|
|
|
Shop Rent |
0.000 |
0.054 |
0.048 |
|
|
|
Telephone expenses |
0.049 |
0.042 |
0.036 |
|
|
|
Travelling and Conveyance |
0.084 |
0.076 |
0.066 |
|
|
|
Miscellaneous Expenses |
0.031 |
0.025 |
0.022 |
|
|
|
Professional Fees |
0.005 |
0.000 |
0.000 |
|
|
|
Repairs and Maintenance |
0.047 |
0.000 |
0.000 |
|
|
|
Rent |
0.060 |
0.000 |
0.000 |
|
|
|
TOTAL |
6.251 |
5.620 |
4.871 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
INTEREST AND DEPRECIATION AND AMORTISATION |
1.038 |
1.038 |
0.893 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
0.094 |
0.088 |
0.074 |
|
|
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE DEPRECIATION AND AMORTISATION |
0.944 |
0.950 |
0.819 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.314 |
0.335 |
0.282 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT/
(LOSS) |
0.630 |
0.615 |
0.537 |
|
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
11.82 |
0.00 |
5.26 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
30.89 |
0.00 |
69.45 |
|
|
|
|
|
|
Average Payment Days (Sundry Creditors / Purchases * 365 Days) |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
5.09 |
6.11 |
6.57 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
0.61 |
0.42 |
0.32 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Debt Ratio ((Borrowing + Current Liabilities) / Total Assets) |
0.10 |
0.19 |
0.32 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
0.10 |
0.24 |
0.48 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
0.01 |
0.00 |
0.00 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
0.55 |
0.98 |
1.35 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
11.04 |
11.80 |
12.07 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
8.64 |
9.24 |
9.32 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
18.40 |
19.77 |
17.57 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
20.54 |
24.45 |
26.02 |
SOLVENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
31.03.2015 |
|
Current Ratio (Current Assets / Current Liabilities) |
29.38 |
0.00 |
0.00 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
24.52 |
0.00 |
0.00 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
0.90 |
0.81 |
0.68 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
0.10 |
0.24 |
0.48 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
29.38 |
0.00 |
0.00 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Proprietor Capital Account |
2.064 |
2.515 |
3.067 |
|
Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
Net
worth |
2.064 |
2.515 |
3.067 |
|
|
|
|
|
|
Secured Loans |
0.992 |
0.595 |
0.315 |
|
Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.992 |
0.595 |
0.315 |
|
Debt/Equity
ratio |
0.481 |
0.237 |
0.103 |

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 |
|
Ticket Sales |
5.764 |
6.658 |
7.289 |
|
|
|
15.510 |
9.477 |

NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2015 |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
INR
In Million |
|
Ticket Sales |
5.764 |
6.658 |
7.289 |
|
Profit |
0.537 |
0.615 |
0.630 |
|
|
9.32% |
9.24% |
8.64% |

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 |
Yes |
|
5 |
Buyer visit details |
Yes |
|
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 |
Yes |
|
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 |
Yes |
|
17 |
Details of sister concerns |
Yes |
|
18 |
Major suppliers |
Yes |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
Yes |
|
21 |
Banking facility details |
Yes |
|
22 |
Conduct of the banking account |
Yes |
|
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 |
Yes |
|
29 |
Profitability for last three years |
Yes |
|
30 |
Major shareholders, if available |
No |
|
31 |
External Agency Rating, if available |
No |
|
32 |
Litigations that the firm/promoter
involved in |
-- |
|
33 |
Market information |
-- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
------------------------------------------------------------------------------------------------------------------------------
OBSERVATION POINTS
|
Name of Company : |
HUMSAFAR HOLIDAYS |
|
|
|
|
Address : |
3, Khandelwal Building, Laltaki, Ahmednagar, Maharashtra, India |
|
Contact No.: |
91-9595488885 |
|
E-Mail : |
|
|
|
|
|
Date of Visit : |
20.03.2018 |
|
|
|
|
Person to whom we met: |
Employee [Name Not Divulged] |
|
|
|
|
Name Board : |
Sighted |
|
|
|
|
Location: |
Easy |
|
|
|
|
Landmark (If Any): |
Near State Bank of India |
|
|
|
|
Total Floors of the Building : |
Ground Floor + 1st Floor |
|
|
|
|
Subject situated on: |
Ground Floor |
|
|
|
|
Locality: |
Commercial |
|
|
|
|
Area : |
Upmarket |
|
|
|
|
No. of employees seen at premises: |
06 [Approx.] |
|
|
|
|
Visibility of
Items: |
·
Telephone ·
Fax Machine ·
Computers ·
Air Conditioner ·
Office Equipment ·
Xerox Machine |
|
|
|
|
Neighbours Interview : |
During the visit, our executive met neighbours (Dr. Prakash Khandelwal Clinic and Anita Wines) and they claimed that the subject is situated on the given address. |
|
|
|
|
Proof of visit: |
Visiting Card and Photos |
-----------------------------------------------------------------------------------------------------------------------------
PROJECTED BALANCE SHEET
(INR
IN MILLION)
|
SOURCES OF FUNDS |
31.03.2020 |
31.03.2019 |
31.03.2018 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Capital Account |
4.984 |
4.274 |
3.640 |
|
|
2] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
4.984 |
4.274 |
3.640 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.098 |
|
|
2] Unsecured Loans |
0.000 |
0.000 |
0.000 |
|
|
TOTAL BORROWING |
0.000 |
0.000 |
0.098 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
4.984 |
4.274 |
3.738 |
|
|
|
|
|
|
|
|
APPLICATION OF
FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
1.049 |
1.228 |
1.439 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.495 |
0.495 |
0.495 |
|
|
DEFERRED TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.690
|
0.460
|
0.306
|
|
|
Sundry Debtors |
1.059
|
0.710
|
0.459
|
|
|
Cash & Bank Balances |
0.545
|
0.426
|
0.375
|
|
|
Other Current Assets |
0.000
|
0.000
|
0.000
|
|
|
Loans & Advances |
1.250
|
1.050
|
0.750
|
|
Total
Current Assets |
3.544
|
2.646
|
1.890
|
|
|
Less :
CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.000
|
0.000
|
0.000
|
|
|
Other Current Liabilities |
0.104
|
0.095
|
0.086
|
|
|
Provisions |
0.000
|
0.000
|
0.000
|
|
Total
Current Liabilities |
0.104
|
0.095
|
0.086
|
|
|
Net Current Assets |
3.440
|
2.551
|
1.804
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
4.984 |
4.274 |
3.738 |
|
-----------------------------------------------------------------------------------------------------------------------------
PROJECTED
PROFIT & LOSS ACCOUNT
(INR
IN MILLION)
-----------------------------------------------------------------------------------------------------------------------------
VALUATION REPORT
(GENERAL DETAILS)
|
Date as on which valuation is made |
07.02.2018 |
|
|
|
|
Name of the Owner/ owners |
MRS. MAKHIJA SWARNAJITKAUR
DEVENDRASINGH |
|
|
|
|
Location, street, ward no. |
At. Maliwada, Ahmednagar |
|
|
|
|
Survey/ Plot No. of Land |
S. No. 15/16/1/2. “Sarasnagar” P. No. 39. H. No. 43 ‘In Corporation Limit’ |
|
Government Value |
INR 5.100 Million |
|
|
|
|
Fair market Value |
INR 13.000 Million |
|
|
|
|
Salable Value of the property |
INR 11.700 Million |
|
|
|
|
Forced sale Value of the property |
INR 10.400 Million |
-----------------------------------------------------------------------------------------------------------------------------
FIXED ASSETS:
· Furniture, Fittings and Electrical Fittings
· Computer System
· Vehicle
-----------------------------------------------------------------------------------------------------------------------------
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 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 65.22 |
|
|
1 |
INR 91.33 |
|
Euro |
1 |
INR 79.96 |
INFORMATION DETAILS
|
Information
Gathered by : |
SAV |
|
|
|
|
Analysis Done by
: |
VIV |
|
|
|
|
Report Prepared
by : |
IND |
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.