MIRA INFORM REPORT

 

 

Report No. :

508834

Report Date :

18.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

ENSAVIOR TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

Plot No.3, Block A, Ground Floor, Sector-19, Dwarka, New Delhi-110075

Tel. No.:

91-11-47350382

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

23.07.2011

 

 

Com. Reg. No.:

55-222724

 

 

Capital Investment / Paid-up Capital :

INR 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U72900DL2011PTC222724

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TIN No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCE8156A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject carry on the business as Traders, Distributor and Dealer of all types and varieties of goods either industrial or consumer, manufactured, semi manufactured, raw materials, commodities, products, projects, services, articles, merchandise, material substances, software, technology, components, plant, equipments, handtools and machinery in any form or shape and their products, byproducts and compounds of any and every description and kind manufactured or supplied and to generate electrical power by conventional, power saving technologies, non-conventional methods including coal, gas, lighnite, oil, bio-mass, thermal, solar, hydel, geo-hydel, wind and tidal waves. [As per Memorandum of Association]

 

 

No. of Employees :

Not Divulged

 

 

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 :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2011 having satisfactory track record.

 

For the financial year 2017, the company has achieved top line growth in its revenue as compared to its previous year along with fair profit margin during the year.

 

The company possesses healthy financial risk profile marked by adequate net worth base and strong 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 along with strong presence in the market with established dealer network.

 

However, these rating strengths gets partially offset by high working capital intensity in the business as well as intense competition from local domestic player in the industry.

 

Payments seems to be usually 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.

 

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 31-03-2018.

 

 

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 18.05.2018.

 

 

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 DECLINED BY

 

Name :

Mr. Dinesh Chandra Semwal

Designation :

Managing Director

Contact No.:

91-11-47350382

Date :

14.05.2018

 

 

LOCATIONS

 

Registered Office :

Plot No.3, Block A, Ground Floor, Sector-19, Dwarka, New Delhi-110075, India

Tel. No.:

91-11-47350382

Fax No.:

Not Available

E-Mail :

info@ensavior.com

Website :

http://ensavior.com

 

 

Branch Offices :

Located at:

 

·         Bangalore

·         Mumbai

·         Kolkata

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Anukampa Semwal

Designation :

Director

Address :

House No-610 Sector-8, R.K.Puram, New Delhi-110022, India

Date of Birth/Age :

30.08.1982

Date of Appointment :

23.07.2011

DIN No.:

03566668

 

 

Name :

Mr. Dinesh Chandra Semwal

Designation :

Managing Director

Address :

House No.-610, Sector-8, R.K.Puram, New Delhi-110022, India

Date of Birth/Age :

01.07.1976

Date of Appointment :

23.07.2011

DIN No.:

03566672

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 30.09.2017

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Dinesh Chandra Semwal

30000

60.00

Anukampa Semwal

20000

40.00

 

 

 

Total

 

50000

100.00

 

 

AS ON: 30.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters – Individual/ Hindu Undivided Family – Indian

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject carry on the business as Traders, Distributor and Dealer of all types and varieties of goods either industrial or consumer, manufactured, semi manufactured, raw materials, commodities, products, projects, services, articles, merchandise, material substances, software, technology, components, plant, equipments, handtools and machinery in any form or shape and their products, byproducts and compounds of any and every description and kind manufactured or supplied and to generate electrical power by conventional, power saving technologies, non-conventional methods including coal, gas, lighnite, oil, bio-mass, thermal, solar, hydel, geo-hydel, wind and tidal waves. [As per Memorandum of Association]

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

99611892

Pumps, compressors, hydraulic and pneumatic power engines and valves and parts thereof

 

 

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 :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

·         Hyatt

·         Adobe

·         Maruti Suzuki

·         Voltas Limited

·         Blue Star

·         Delhi Metro Rail Corporation Limited

 

 

No. of Employees :

Not Divulged

 

 

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 :

SECURED LOANS

31.03.2017

(INR In Million)

31.03.2016

(INR In Million)

LONG-TERM BORROWINGS

 

 

Banks

Rupee

 

 

Loan from Banks

15.581

7.238

 

 

 

Total

 

15.581

7.238

 

 

 

Auditors :

 

Name :

A M C and Associates LLP

Chartered Accountants

Address :

207, Transport Authority Building, District Centre, New Delhi-110058, India

PAN No.:

AAZFA8921H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

INR 10/- each

INR 3.000 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

0.100

0.100

(b) Reserves & Surplus

9.695

3.671

1.058

(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)

10.195

3.771

1.158

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

15.581

7.238

0.934

(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)

15.581

7.238

0.934

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

31.615

25.567

4.431

(c) Other current liabilities

0.874

0.495

0.301

(d) Short-term provisions

4.122

1.911

0.549

Total Current Liabilities (4)

36.611

27.973

5.281

 

 

 

 

TOTAL

62.387

38.982

7.373

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.169

3.693

0.404

(ii) Intangible Assets

0.349

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)

0.216

0.056

0.003

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

6.240

0.153

0.000

Total Non-Current Assets

9.974

3.902

0.407

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

11.576

3.327

0.294

(c) Trade receivables

25.563

28.175

1.997

(d) Cash and cash equivalents

9.222

1.964

3.320

(e) Short-term loans and advances

0.459

0.357

0.775

(f) Other current assets

5.593

1.257

0.580

Total Current Assets

52.413

35.080

6.966

 

 

 

 

TOTAL

62.387

38.982

7.373

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

179.255

76.359

30.160

 

 

Other Income

0.291

0.030

0.034

 

 

TOTAL                                    

179.546

76.389

30.194

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

0.080

0.104

0.069

 

 

Purchases of Stock-in-Trade

137.351

58.211

21.876

 

 

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

(4.921)

(1.597)

(0.030)

 

 

Employees benefits expense

15.642

6.572

1.876

 

 

Other expenses

16.138

6.883

4.329

 

 

Prior Period Items

0.002

0.000

0.000

 

 

TOTAL                                    

164.292

70.173

28.120

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

15.254

6.216

2.074

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

4.775

1.617

0.456

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

10.479

4.599

1.618

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

1.345

0.818

0.175

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

9.134

3.781

1.443

 

 

 

 

 

Less

TAX                                                                 

2.711

1.168

0.446

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

6.423

2.613

0.997

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

36.995

0.000

0.000

 

TOTAL EARNINGS

36.995

0.000

0.000

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

CIF Value of imports

66.984

19.149

0.000

 

TOTAL IMPORTS

66.984

19.149

0.000

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

128.47

52.26

99.71

 

 

 

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)

52.05

134.68

24.17

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

7.01

2.71

15.10

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

83.97

160.03

73.70

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

1.32

1.87

7.05

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

4.34

1.68

5.13

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.84

0.90

0.84

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

1.53

1.92

0.81

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

3.59

7.42

4.56

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.35

0.98

0.35

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

3.19

3.84

4.55

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

3.58

3.42

3.31

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

10.30

6.70

13.52

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

63.00

69.29

86.10

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.43

1.25

1.32

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.12

1.14

1.26

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.16

0.10

0.16

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

31.16

72.38

9.34

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.43

1.25

1.32

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

0.100

0.100

0.500

Reserves & Surplus

1.058

3.671

9.695

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1.158

3.771

10.195

 

 

 

 

long-term borrowings

0.934

7.238

15.581

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.934

7.238

15.581

Debt/Equity ratio

0.807

1.919

1.528

 

 

 

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

30.160

76.359

179.255

 

 

153.180

134.753

 

 

 

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

30.160

76.359

179.255

Profit

0.997

2.613

6.423

 

3.31%

3.42%

3.58%

 


 

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

No

18

Major suppliers

No

19

Major customers

Yes

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Air Conditioner

·         Mobile

·         Office Equipment

·         Furniture and Fixtures

·         Computer Equipments

·         Vehicles

 

 

 

 

 

 


 

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 67.72

UK Pound

1

INR 91.65

Euro

1

INR 79.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

NIS

 

 

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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.