MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

500893

Report Date :

29.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PROGRESSIVE INFRA PROJECT INDIA PRIVATE LIMITED

 

 

Registered Office :

Flat No.5, SNo.4+1/65, Sneh Vihar Co-Operative Housing Society, Sangam Nagar, Old Sangvi, Pune – 411027, Maharashtra

Tel. No.:

91-20-27143067

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

25.11.2013

 

 

Com. Reg. No.:

11-149543

 

 

Capital Investment / Paid-up Capital :

INR 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U45200PN2013PTC149543

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAHCP4728L

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company operates in the fields of civil contracting, construction, etc. (Registered Activity)

 

 

No. of Employees :

Information declined 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 :

Subject was incorporated in the year 2013 having satisfactory track record. It is engaged in the business of real estate activities.

 

For the financial year 2017, the company has reported a sharp decline in its revenue as compared to its previous year but has maintained fair profit margin during the year.

 

The company possesses satisfactory financial risk profile marked by adequate networth base and comfortable debt protection metrics.

 

Rating continue to derive strength from its long and established track record of its business operation backed by its well-experienced management team in real estate industry.

 

However these rating strengths gets partially offset by high working capital intensity in the construction business due to slow down in infrastructure and real estate sector.

 

Payments seems 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 29.03.2018

 

 

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 DENIED

 

MANAGEMENT NON-COOPERATIVE (Tel. No.: 91-20-27143067)

 

 

LOCATIONS

 

Registered Office :

Flat No.5, SNo.4+1/65, Sneh Vihar Co-Operative Housing Society, Sangam Nagar, Old Sangvi, Pune – 411027, Maharashtra, India

Tel. No.:

91-20-27143067

Fax No.:

Not Available

E-Mail :

pip.ipl.pune@gmail.com

info@pipipl.in

Website :

www.pipipl.in

 

 

Corporate Office :

31/1/4, Sai Niketan, 2nd Floor, Opposite Mega Mart Mall, Dapodi, Pune – 411012, Maharashtra, India

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Santosh Sudhakar Mane

Designation :

Director

Address :

Flat No.5, Sneh Vihar, Sangam Nagar, Near National School, Old Sangvi, Aundh Camp, Pune -  411027, Maharashtra, India

Date of Birth/Age :

09.09.1980

Date of Appointment :

25.11.2013

DIN No.:

06735425

 

 

Name :

Ms. Ashwinee Santosh Mane

Designation :

Director

Address :

Flat No.5, Sneh Vihar, Sangam Nagar, Near National School, Old Sangvi, Aundh Camp, Pune – 411027, Maharashtra, India

Date of Birth/Age :

23.05.1979

Date of Appointment :

25.11.2013

DIN No.:

06735430

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age

Santosh Sudhakar Mane

45000

90.00

Ashwinee Santosh Mane

5000

10.00

Total

50000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 29.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family-Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The company operates in the fields of civil contracting, construction, etc. (Registered Activity)

 

 

Products/ Services :

Item Code No.

Product/ Services Description

99531219

Industrial buildings n.e.c.

 

 

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 declined by the management

 

 

Bankers :

Bank Name

HDFC Bank Limited

Branch

HDFC Bank House, Senapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

Facilities :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Term Loans from Banks

1.017

1.336

Short-term borrowings

 

 

Cash Credit Facility from Bank

10.189

11.728

Total

11.206

13.064

 

Auditors :

 

Name :

Vamu and Associates

Chartered Accountants

Address :

Office No.16, Second Floor, Jewel of Pimpri, Kamla Cross Road Pimpri, Pune – 411018, Maharashtra, India

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

AAXFA6131D

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises in which KMP/ Relatives of KMP can exercise significant influence :

Progressive Infra Project

 

 

CAPITAL STRUCTURE

 

As on 29.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

INR 10/- each

INR 0.500 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

0.500

0.500

0.500

(b) Reserves & Surplus

12.236

10.454

4.675

(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)

12.736

10.954

5.175

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

1.017

1.336

0.000

(b) Deferred tax liabilities (Net)

0.053

0.022

0.000

(c) Other long term liabilities

0.890

0.752

0.519

(d) Long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

1.960

2.110

0.519

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.189

11.728

8.453

(b) Trade payables

9.419

7.804

9.967

(c) Other current liabilities

24.489

23.848

18.269

(d) Short-term provisions

1.995

0.373

0.331

Total Current Liabilities (4)

46.092

43.753

37.020

 

 

 

 

TOTAL

60.788

56.817

42.714

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.062

0.364

0.418

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d) Long-term Loan and Advances

12.698

0.530

1.187

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

13.760

0.894

1.605

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

21.084

18.241

15.144

(c) Trade receivables

7.270

11.507

12.654

(d) Cash and cash equivalents

3.147

1.192

0.447

(e) Short-term loans and advances

15.527

24.983

12.864

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

47.028

55.923

41.109

 

 

 

 

TOTAL

60.788

56.817

42.714

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

62.942

116.978

87.609

 

Other Income

0.179

0.000

0.000

 

TOTAL

63.121

116.978

87.609

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

29.442

55.927

43.953

 

Purchases of Stock-in-Trade

0.000

0.000

0.000

 

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

(2.960)

(7.613)

(8.598)

 

Employees benefits expense

4.459

5.272

4.701

 

Other expenses

27.019

52.048

40.219

 

TOTAL

57.960

105.634

80.275

 

 

 

 

 

 

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

5.161

11.344

7.334

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.695

2.786

0.494

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.466

8.558

6.840

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.074

0.058

0.034

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

3.392

8.500

6.806

 

 

 

 

 

Less

TAX

1.609

2.721

2.090

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.783

5.779

4.716

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

35.65

115.59

437.98

 

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

5.891

(6.796)

(10.403)

Net cash flow from operating activity

5.891

(3.861)

(8.109)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

42.16

35.90

52.72

 

 

 

 

Account Receivables Turnover

( Income / Sundry Debtors)

8.66

10.17

6.92

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

116.77

50.93

82.77

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.24

0.62

0.48

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

4.86

31.16

17.55

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.77

0.79

0.87

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.88

1.19

1.63

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.62

3.99

7.15

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.08

0.03

0.08

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3.04

4.07

14.85

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

[(PAT / Sales) * 100]

%

2.83

4.94

5.38

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.93

10.17

11.04

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

14.00

52.76

91.13

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.02

1.28

1.11

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.56

0.86

0.70

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.21

0.19

0.12

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

22.41

26.13

16.91

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.02

1.28

1.11

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

Share Capital

0.500

0.500

0.500

Reserves & Surplus

4.675

10.454

12.236

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

5.175

10.954

12.736

 

 

 

 

long-term borrowings

0.000

1.336

1.017

Short term borrowings

8.453

11.728

10.189

Total borrowings

8.453

13.064

11.206

Debt/Equity ratio

1.633

1.193

0.880

 

 

 

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

87.609

116.978

62.942

 

 

33.523

(46.193)

 

 

 

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

87.609

116.978

62.942

Profit/(Loss)

4.716

5.779

1.783

 

5.38%

4.94%

2.83%

 

 

 

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

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

 

 

 

 

 

CORPORATE INFORMATION

 

The company operates in the fields of civil contracting, construction, etc.

 

The company was incorporated on November 25, 2013

 

 

OPERATIONS OVERVIEW

 

In the year 2016-17 company has recorded a total revenue of INR 62.942 Million and profit of INR 1.783 Million. which is not up to mark as compare to last year.

 

The Directors are continuously looking for avenues for future growth of the company and hope that in the next financial year, the company shall make its business more profitable by present efforts of all.

 

 

INDEX OF CHARGES

 

Charges Registered

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G31002405

100067721

KOTAK MAHINDRA BANK LIMITED

23/12/2016

-

-

30000000.0

27BKC, C 27, G Block Bandra Kurla Complex, Bandra (East), Mumbai MAHARASHTRA 400051 INDIA

2

G70048335

10538838

HDFC BANK LIMITED

23/12/2014

26/08/2015

15/11/2017

17500000.0

HDFC BANK HOUSESENAPATI BAPAT MARGLOWER PAREL WEST MUMBAI MAHARASHTRA 400013 INDIA

 

 

FIXED ASSETS

 

Tangible Assets

 

  • Plant and Equipments
  • Furniture and Fixtures
  • Office Equipments
  • Computer

 

Intangible Assets

 

  • Software and Website

 

 

 

 


 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR 65.04

UK Pound

1

INR 92.28

Euro

1

INR 80.62

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

NRG

 

 

Report Prepared by :

SUD

 


 

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)

 

 

 

 

 

 

 

 

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.