MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

507160

Report Date :

03.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

DRUVA SOFTWARE PRIVATE LIMITED (w.e.f. 29.10.2009)

 

 

Formerly Known As :

DRUVAA SOFTWARE PRIVATE LIMITED

 

 

Registered Office :

Muttha Chambers II, Level VI, Senapati Bapat Marg, Pune – 411016, Maharashtra

Tel. No.:

91-20-67263300/ 67263351

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

25.01.2007

 

 

Com. Reg. No.:

11-129533

 

 

Capital Investment / Paid-up Capital :

INR 0.629 Million

 

 

CIN No.:

[Company Identification No.]

U72200PN2007PTC129533

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AACCD5703E1Z1

 

 

TIN No.:

27580630226

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCD5703E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The subject is engaged in Computer programming, consultancy and Business support service activities.  [Registered Activity and also Confirmed by Management]

 

 

No. of Employees :

45 (Approximately)

 

 

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 2007. It is engaged in providing programming, consultancy and business support service. 

 

For the financial year 2017, the company has reported a dip in its revenue by 12.86% as compared to the previous year but has maintained an average profit margin of 2.88%.

 

The satisfactory financial risk profile of the company is marked by adequate net worth base along with debt free balance sheet profile.

 

Payment 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

 

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 03.05.2018.

 

 

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 [GENERAL DETAILS]

 

Name :

Mr. Kishan

Designation :

Finance Department

Contact No.:

91-20-67263300                   

Date :

02.05.2018

 

 

LOCATIONS

 

Registered/ Branch Office :

Muttha Chambers II, Level VI, Senapati Bapat Marg, Pune – 411016, Maharashtra, India

Tel. No.:

91-20-67263300/ 67263351

Fax No.:

91-20-67263356

E-Mail :

sanjeev.upadhyay@druva.com

Website :

https://www.druva.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Milind Vithal Borate

Designation :

Director

Address :

686/1B, Chandrika Society, Bibwewadi Road, Pune – 411037, Maharashtra, India

Date of Birth/Age :

30.01.1972

Date of Appointment :

25.02.2014

DIN No.:

00270631

 

 

Name :

Mr. Sanjeev Upadhyay

Designation :

Director

Address :

F-214, Mahaveer Calyx Aparment, Nyanappanahalli, Bangalore – 560076, Karnataka, India

Date of Appointment :

20.09.2014

DIN No.:

03593859

 

 

KEY EXECUTIVES

 

Name :

Mr. Kishan

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2017

 

Names of Shareholders (Equity Shares)

 

 

No. of Shares

Milind Borate

 

6219

Druva Technologies Pte. Limited

 

6228

Jaspreet Singh

 

4784

Accord International (HK)

 

700

Radhika Chopra

 

220

Zarina Yar Khan

 

198

Vikam Kant Upadhyaya

 

161

Anand Apte

 

261

Angelsoft Consultants LLP

 

389

Sequola Capital India Investments Holdings III

 

3994

Nexus India Direct Investment III

 

1711

 

 

 

Total

 

24865

 

 

Names of Shareholders (Preference Shares)

 

 

No. of Shares

Angelsoft Consultants LLP

 

962

Sequola Capital India Investments Holdings III

 

21195

Nexus India Direct Investment III

 

15840

 

 

 

Total

 

37997

 

 

 

AS ON: 29.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Public/Other than promoters – Individual/ Hindu Undivided Family – Indian

27.59

Public/Other than promoters – Individual/ Hindu Undivided Family – Non-resident Indian (NRI)

20.04

Public/Other than promoters - Body Corporate

52.37

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The subject is engaged in Computer programming, consultancy and Business support service activities.  [Registered Activity and also Confirmed by Management]

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

99831177

Back office operations services including inter-alia pay roll services and revenue accounting s

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Not Available

Countries :

Not Available

 

 

Imports :

 

Products :

Not Available

Countries :

Not Available

 

 

Terms :

 

Selling :

Advance Payment and Credit [30 Days]

 

 

Purchasing :

Advance Payment and Credit [30 Days]

 

PRODUCTION STATUS: (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Others [Corporate/ Institution]

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

45 (Approximately)

 

 

Bankers :

 

Bank Name:

Not Divulged

Branch:

Not Divulged

Person Name (with Designation):

--

Contact Number:

--

Name of Account Holder:

--

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

 

Facilities :

---

 

 

 

Auditors :

 

Name :

Gudhate and Patankar

Chartered Accountants

Address :

4, Durvankur Apartments, 101, Mayur Colony, Kothrud, Pune – 411038, Maharashtra, India

Tel. No.:

91-20-25440016

E-Mail :

service@gnpca.com

PAN No.:

AAKFG2280J

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Under common control :

·         Druva Technologies Pte Limited, Singapore

·         Druva Data Solution Private Limited

·         Druva Europe Limited, UK

·         Druva Inc, USA

                                       

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150000

Equity Shares

INR 10/- each

INR 1.500 Million

75000

Preference Shares

INR 10/- each

INR 0.750 Million

 

Total

 

INR 2.250 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

24865

Equity Shares

INR 10/- each

INR 0.249 Million

37997

Preference Shares

INR 10/- each

INR 0.380 Million

 

Total

 

INR 0.629 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

0.629

0.629

0.629

(b) Reserves & Surplus

8.237

8.697

8.026

(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)

8.866

9.326

8.655

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(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

0.052

0.132

Total Non-current Liabilities (3)

0.000

0.052

0.132

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.723

1.044

253.672

(c) Other current liabilities

0.151

0.192

0.123

(d) Short-term provisions

1.695

6.035

1.809

Total Current Liabilities (4)

2.569

7.271

255.604

 

 

 

 

TOTAL

11.435

16.649

264.391

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.143

0.240

0.963

(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)

0.259

0.987

0.688

(d)  Long-term Loan and Advances

5.602

11.094

10.039

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

6.004

12.321

11.690

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

0.000

0.000

(d) Cash and cash equivalents

0.745

2.351

0.871

(e) Short-term loans and advances

0.025

0.130

0.136

(f) Other current assets

4.661

1.847

251.694

Total Current Assets

5.431

4.328

252.701

 

 

 

 

TOTAL

11.435

16.649

264.391

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

11.193

12.846

17.935

 

 

Other Income

0.150

0.062

0.559

 

 

TOTAL                                    

11.343

12.908

18.494

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employees benefits expense

9.120

9.587

11.423

 

 

Other expenses

1.472

1.592

4.810

 

 

Prior Period Adjustments

(0.045)

0.000

0.000

 

 

TOTAL                                    

10.547

11.179

16.233

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

0.796

1.729

2.261

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

0.014

0.001

0.009

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

0.782

1.728

2.252

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.098

0.723

0.924

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

0.684

1.005

1.328

 

 

 

 

 

Less

TAX                                                                 

0.361

0.334

0.505

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

0.323

0.671

0.823

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

12.97

26.97

33.10

 

 

 

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

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

5.57

7.20

2.35

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.22

0.44

0.97

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.29

0.78

29.53

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.02

0.03

0.11

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

56.86

1729.00

251.22

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

2.89

5.22

4.59

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

2.82

4.03

0.31

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

3.64

7.19

9.51

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

2.11

0.60

0.99

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

2.11

0.60

0.99

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.78

0.56

0.03

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

2.11

0.60

0.99

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

0.629

0.629

0.629

Reserves & Surplus

8.026

8.697

8.237

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

8.655

9.326

8.866

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

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

17.935

12.846

11.193

 

 

(28.375)

(12.868)

 

 

 

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

17.935

12.846

11.193

Profit

0.823

0.671

0.323

 

4.59%

5.22%

2.89%

 


 

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

Yes

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

STATE OF COMPANYS AFFARS :

 

During the year, the company achieved a total turnover of INR 11.343 Million as compared to the total turnover of INR 12.908 Million achieved during the previous year.

 

After charging all expenses and taxes, the company gained a profit of INR 0.323 Million during the year as compared to the profit INR 0.671 Million during the previous year.

 

The directors are taking more efforts to improve the performance of the Company and are hopeful of an even better working in the current year.

 

 

CHANGE OF ADDRESS:

 

The Registered address of the company has been shifted from 210/1, Symphony, Range Hills Road, Shivajinagar, Pune-411020, Maharashtra, India to the present address w.e.f 01.10.2011


FIXED ASSETS:

 

Tangible Assets

 

·         Furniture and Fixtures

·         Computers

·         Office Equipments

 

 

 

 

 

 

 

 

 


 

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 66.66

UK Pound

1

INR 90.66

Euro

1

INR 80.01

 

 

INFORMATION DETAILS

 

Information Gathered by :

RUB

 

 

Analysis Done by :

PRY

 

 

Report Prepared by :

IND

 


 

SCORE FACTORS

 

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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.