|
|
|
|
Report No. : |
506775 |
|
Report Date : |
21.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
RELIABLE LABOUR ORGANISATION |
|
|
|
|
Registered
Office : |
Room No. 03, M P Nagina, Tata Kandra Main Road, Adityapur, Jamshedpur - 831013, Jharkhand |
|
Tel. No.: |
91-657-2373147 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2017 |
|
|
|
|
Year of
Establishment : |
2006 |
|
|
|
|
Capital
Investment : |
INR 12.452 Million |
|
|
|
|
IEC No.: [Import-Export Code No.] |
Not Applicable [As informed by the management that firm does not
have export and import] |
|
|
|
|
TIN No.: |
Not Divulged |
|
|
|
|
GSTN : [Goods & Service Tax
Registration No.] |
20BCPPS0195G1ZJ [Jamshedpur] 19BCPPS0195G1Z2 [Howrah] |
|
|
|
|
PAN No.: [Permanent Account No.] |
BCPPS0195G |
|
|
|
|
Legal Form : |
Sole Proprietary Concern |
|
|
|
|
Line of Business
: |
Subject is engaged in Supplying Manpower, Security Staff to Industrial
Units, Corporate Offices, etc. [Confirmed by Management] |
|
|
|
|
No. of Employees
: |
5420 [Approximately] [In Office: 04, In Branch : 16 and In Factory:
5400] |
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 is a proprietorship concern established in the year 2006 having satisfactory track record. It is engaged in providing man power supply. For the financial year 2017, the concern has achieved top line growth in its sales turnover as compared to its previous year along with fair profit margin during the year. Rating takes into consideration, the healthy financial risk profile marked by adequate capital base and average debt protection metrics. Rating continue to derive strength from its established track record of its business operation backed by its considerable experience of the proprietor. Rating also considers positive feedback received from its customers (Kunhe + Nagel Private Limited, Visaka Industries Limited, Essencia Beverages Private Limited, Linc Pen and Plastic Limited, Future Supply Chain Solution Limited and ITC Foods Limited) for satisfactory product quality and delivery behaviour. The subject’s banker (Bank of India) gave positive response about the subject and for satisfactory banking transactions. Payment seems to be usually correct. In view of aforesaid, the concern can be considered for business dealing at usual trade terms and conditions. Note: Site visit was conducted at the given address and our executive had successfully traced the subject. At the premise our executive met to Mr. Kaushal Singh (Designation not divulged) and he provided with contact number (No.9931112797). As per our executive’s observation, it is 5 storey building and subject is situated on ground floor admeasuring total area of 300 SQ.FT. Location was easy to find, Locality seems to be residential + commercial and area near the premise building appears to be upmarket. Our executive sighted approximately 6 employees at the premise along with telephone, telex, air conditioner, Xerox machine, computer and office equipment. However, name board of the subject was not sighted at the given premise address. On inquiry with Mr. Amit from “TVS Services” and Mr. Dilip (Resident) both the persons confirmed the existence of the subject on 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
31-03-2018.
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 21.05.2018.
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
|
Name : |
Mr. Satyashiv Singh |
|
Designation : |
Proprietor |
|
Contact No.: |
91-9931112797 |
|
Date : |
12.05.2018 |
LOCATIONS
|
Registered Office : |
Room No. 03, M P Nagina, Tata Kandra Main Road, Adityapur, Jamshedpur - 831013, Jharkhand, India |
|
Tel. No.: |
91-657-2373147 |
|
Mobile No.: |
91-9931112797 [Mr. Satyashiv Singh] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Location : |
Rented |
|
|
|
|
Branch Office: |
Subhadeep Building, Alampur, Howrah - 711302, West Bengal, India |
|
Area : |
450 Sq. Ft. |
|
Location : |
Rented |
SOLE PROPRIETOR
|
Name : |
Mr. Satyashiv Singh |
|
Designation : |
Proprietor |
|
Address : |
Flat No. 2/2, 2nd Floor, A Block Sky Residency, Adityapur,
Jai Prakash Nagar, Jamshedpur, Jharkhand, India |
|
Date of Birth/Age : |
28.04.1975 |
|
Qualification : |
Graduate |
|
Experience : |
12 Years |
|
PAN No.: |
BCPPS0195G |
|
Aadhaar No.: |
4000 7918 9770 |
|
Profile: |
The young and dynamic entrepreneur Mr. Satya Shiv Singh, Promoter of the
organization having more than 15 years of proficiency in HR and labour
management. He stared with his own proprietorship firm Reliable Labour
Organisation in the year of 2006. Year on year the firm has registered growth
in the segment. |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in Supplying Manpower, Security Staff to Industrial
Units, Corporate Offices, etc. [Confirmed by Management] |
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
Exports : |
Not Available |
|
|
|
|
Imports : |
Not Available |
|
|
|
|
Terms : |
|
|
Selling : |
Credit [30/ 60/ 90 Days] |
|
|
|
|
Purchasing : |
Not Available |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Customers : |
Others [Big Corporates]
· Ambuja Cement Limited · Everest Industries Limited · ASO Cement Limited · Epitome Petropack Limited · Win Pens Private Limited · Minddrill System and Solution Private Limited · Navyug Minerals and Aggregates Limited · Orient Beverages Limited · Ultratech Cement Limited · Future Supply Chan Solution Limited · Rupa and Co. Limited · Mahindra Logistics Limited · DHL Honda, DHL Tata Steel, DHL Vodafone. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
No. of Employees : |
5420 [Approximately] [In Office: 04, In Branch : 16 and In Factory:
5400] |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
D K Mittal and Associates Chartered Accountants |
|
Address : |
303, Sai Regency, Station Road, Tapadia Complex, Jamshedpur - 831006, Jharkhand,
India |
|
Tel. No.: |
91-657-2291224 |
|
Mobile No.: |
91-9431756882 |
|
Email: |
|
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates/Subsidiaries : |
Not Available |
CAPITAL STRUCTURE
AS ON 31.03.2017
|
Capital Investment
: |
INR in Million |
|
Opening balance |
6.957 |
|
Add: Profit during the year |
8.740 |
|
|
---------- |
|
|
15.697 |
|
Less: Income tax payable |
2.415 |
|
Less: Drawing |
0.830 |
|
|
---------- |
|
Total |
12.452 |
FINANCIAL ANALYSIS
[all figures are
in INR Million]
ABRIDGED
BALANCE SHEET
|
SOURCES OF FUNDS |
|
31.03.2017 |
31.03.2016 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Capital Account |
|
12.452 |
6.957 |
|
|
2] Reserves & Surplus |
|
0.000 |
0.000 |
|
|
NETWORTH |
|
12.452 |
6.957 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
21.520 |
12.424 |
|
|
2] Unsecured Loans |
|
13.206 |
8.207 |
|
|
TOTAL BORROWING |
|
34.726 |
20.631 |
|
|
DEFERRED TAX LIABILITIES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
47.178 |
27.588 |
|
|
|
|
|
|
|
|
APPLICATION OF
FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
9.825 |
8.211 |
|
|
Capital work-in-progress |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
1.557 |
1.028 |
|
|
DEFERRED TAX ASSETS |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
0.000 |
0.000 |
|
|
Sundry Debtors |
|
37.444
|
22.035
|
|
|
Cash & Bank Balances |
|
2.714
|
0.960
|
|
|
Other Current Assets |
|
1.506
|
0.985
|
|
|
Loans & Advances |
|
6.824
|
3.484
|
|
Total
Current Assets |
|
48.488
|
27.464
|
|
|
Less :
CURRENT LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
0.000
|
0.000
|
|
|
Other Current Liabilities |
|
10.278
|
7.851
|
|
|
Provisions |
|
2.414
|
1.264
|
|
Total
Current Liabilities |
|
12.692
|
9.115
|
|
|
Net Current Assets |
|
35.796
|
18.349
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
47.178 |
27.588 |
|
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
|
SALES |
|
|
|
|
|
|
|
Gross Receipts |
|
155.127 |
90.131 |
|
|
|
Other Income |
|
0.227 |
0.426 |
|
|
|
TOTAL |
|
155.354 |
90.557 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Wages |
|
115.950 |
67.136 |
|
|
|
Labour uniform |
|
0.218 |
0.110 |
|
|
|
Provident fund |
|
7.978 |
4.733 |
|
|
|
Bonus |
|
5.916 |
3.666 |
|
|
|
ESIC |
|
4.504 |
2.361 |
|
|
|
Staff salaries |
|
3.604 |
2.303 |
|
|
|
Travelling and tour/conveyance |
|
0.907 |
0.631 |
|
|
|
Telephone and mobile expenses |
|
0.121 |
0.126 |
|
|
|
Postages and stationary |
|
0.011 |
0.010 |
|
|
|
Rent and electricity |
|
0.331 |
0.450 |
|
|
|
Printing and stationery |
|
0.062 |
0.071 |
|
|
|
Audit fees |
|
0.042 |
0.030 |
|
|
|
Deduction |
|
0.164 |
0.000 |
|
|
|
Puja expense and gift |
|
0.303 |
0.000 |
|
|
|
General expenses |
|
0.262 |
0.056 |
|
|
|
Consultancy charges |
|
0.180 |
0.080 |
|
|
|
Retirement and recreation |
|
0.285 |
0.201 |
|
|
|
Repair and maintenance charges |
|
0.150 |
0.100 |
|
|
|
Insurance of Innova |
|
0.043 |
0.000 |
|
|
|
loan processing fees |
|
0.528 |
0.238 |
|
|
|
Safety material expense |
|
0.021 |
0.000 |
|
|
|
Staff welfare expenses |
|
0.161 |
0.000 |
|
|
|
Service tax filing |
|
0.003 |
0.000 |
|
|
|
Business promotion |
|
0.000 |
0.131 |
|
|
|
Office expenses |
|
0.409 |
0.155 |
|
|
|
Medical expenses of employees |
|
0.101 |
0.018 |
|
|
|
Round off |
|
0.001 |
0.000 |
|
|
|
Misc. expenses |
|
0.000 |
0.133 |
|
|
|
TOTAL |
|
142.255 |
82.739 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE INTEREST,
DEPRECIATION AND AMORTISATION |
|
14.099 |
7.818 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
|
3.755 |
2.418 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE DEPRECIATION AND AMORTISATION |
|
9.344 |
5.400 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION |
|
0.604 |
0.405 |
|
|
|
|
|
|
|
|
|
|
NET PROFIT |
|
8.740 |
4.995 |
|
KEY
RATIOS
EFFICIENCY RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
|
Average Collection Days (Sundry Debtors / Income * 365 Days) |
|
88.10 |
89.23 |
|
|
|
|
|
|
Account Receivables Turnover (Income / Sundry Debtors) |
|
4.14 |
4.09 |
|
|
|
|
|
|
Inventory Turnover (Operating Income / Inventories) |
|
0.00 |
0.00 |
|
|
|
|
|
|
Asset Turnover (Operating Income / Net Fixed Assets) |
|
1.33 |
0.95 |
LEVERAGE RATIOS
|
PARTICULARS |
31.03.2017 |
31.03.2016 |
|
|
Debt Ratio ((Borrowing + Current Liabilities) / Total Assets) |
|
0.79 |
0.81 |
|
|
|
|
|
|
Debt Equity Ratio (Total Liability / Networth) |
|
2.79 |
2.97 |
|
|
|
|
|
|
Current Liabilities to Networth (Current Liabilities / Net Worth) |
|
2.08 |
2.49 |
|
|
|
|
|
|
Fixed Assets to Networth (Net Fixed Assets / Networth) |
|
0.79 |
1.18 |
|
|
|
|
|
|
Interest Coverage Ratio (PBIT / Financial Charges) |
|
3.49 |
3.23 |
PROFITABILITY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
|
Net Profit Margin ((PAT / Sales) * 100) |
% |
|
5.63 |
5.54 |
|
|
|
|
|
|
|
Return on Total Assets ((PAT / Total Assets) * 100) |
% |
|
14.60 |
13.61 |
|
|
|
|
|
|
|
Return on Investment (ROI) ((PAT / Networth) * 100) |
% |
|
70.19 |
71.80 |
SOLVENCY RATIOS
|
PARTICULARS |
|
31.03.2017 |
31.03.2016 |
|
Current Ratio (Current Assets / Current Liabilities) |
|
1.87 |
1.59 |
|
|
|
|
|
|
Quick Ratio ((Current Assets – Inventories) / Current
Liabilities) |
|
1.87 |
1.59 |
|
|
|
|
|
|
G-Score Ratio Financial (Networth / Total Assets) |
|
0.21 |
0.19 |
|
|
|
|
|
|
G-Score Ratio Debt (Debts / Equity Capital) |
|
2.79 |
2.97 |
|
|
|
|
|
|
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities) |
|
1.87 |
1.59 |
Total
Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term
debts
FINANCIAL ANALYSIS
[all figures are
in INR Million]
DEBT EQUITY RATIO
|
Particulars |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Capital Account |
6.957 |
12.452 |
|
Reserves & Surplus |
0.000 |
0.000 |
|
Net
worth |
6.957 |
12.452 |
|
|
|
|
|
Secured Loans |
12.424 |
21.520 |
|
Unsecured Loans |
8.207 |
13.206 |
|
Total
borrowings |
20.631 |
34.726 |
|
Debt/Equity
ratio |
2.966 |
2.789 |
%2021-May-2018_files/image018.gif)
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Gross Receipts |
90.131 |
155.127 |
|
|
|
72.113 |
%2021-May-2018_files/image020.gif)
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2016 |
31.03.2017 |
|
|
INR
In Million |
INR
In Million |
|
Gross Receipts |
90.131 |
155.127 |
|
Profit |
4.995 |
8.740 |
|
|
5.54% |
5.63% |
%2021-May-2018_files/image022.gif)
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 |
No |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
Yes |
|
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 |
No |
|
26 |
Turnover of firm for last two years |
Yes |
|
27 |
Reasons for variation <> 20% |
-- |
|
28 |
Estimation for coming financial year |
Yes |
|
29 |
Profitability for last two 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 : |
RELIABLE LABOUR ORGANISATION |
|
|
|
|
Address : |
H. No. 31, Jaiprakash Udyan, Jai Prakash Nagar, Adityapur, Jamshedpur - 831001, Jharkhand, India |
|
|
|
|
Contact No. : |
91-9931112797 |
|
|
|
|
Person to whom we met: |
Mr. Kushal Singh [Designation not Divulged] |
|
|
|
|
Name Board : |
Not Sighted |
|
|
|
|
Location: |
Easy |
|
|
|
|
Landmark (If Any): |
Canara Bank |
|
|
|
|
Total Floors of the Building : |
5 Floors |
|
|
|
|
Subject situated on: |
Ground Floor |
|
|
|
|
Locality: |
Residential cum Commercial |
|
|
|
|
Area of premises: |
300 Sq. Ft. |
|
|
|
|
Area : |
Upmarket |
|
|
|
|
No. of employees
seen at premises: |
06 [Approx.] |
|
|
|
|
Visibility of
Items: |
·
Telephone ·
Telex ·
Computers ·
Air Conditioner ·
Office Equipment ·
Xerox Machine |
|
|
|
|
Neighbour’s
Interview: |
On inquiry with Mr. Amit from “TVS Services” and Mr. Dilip
(Resident) both the persons confirmed the existence of the subject on the
given address. |
|
|
|
|
Proof of visit: |
Photos |
UNSECURED LOANS
|
PARTICULARS |
31.03.2017 (INR
In Million) |
31.03.2016 (INR
In Million) |
|
Bajaj finance |
1.822 |
1.873 |
|
Magma finance |
2.198 |
1.752 |
|
Tata capital |
1.776 |
0.836 |
|
Axis bank |
2.750 |
2.299 |
|
HDB financial |
1.913 |
1.405 |
|
ICICI Bank |
2.105 |
0.000 |
|
From friends and relatives |
0.642 |
0.042 |
|
|
|
|
|
Total |
13.206 |
8.207 |
------------------------------------------------------------------------------------------------------------------------------
COMPUTATION OF
TOTAL INCOME
(INR IN MILLION)
|
PARTICULARS |
31.03.2017 |
||
|
INCOME FROM HOUSE
PROPERTY |
|
|
|
|
|
|
|
|
|
SELF-OCCUPIED
HOUSE |
|
|
|
|
Address: Flat No. 2/2, A Block, 2nd Floor, Sky Residency, Adityapur, Jai Prakash Nagar, Jamshedpur, Jharkhand-831013 |
|
|
|
|
Annual Value |
|
0.000 |
|
|
Less: Interest U/S 24 (b) |
|
(0.176) |
|
|
|
|
-------------- |
|
|
PROFITS AND
GAINS FROM BUSINESS AND PROFESSION |
|
|
8.740 |
|
|
|
|
|
|
RELIABLE LABOUR
ORGANIZATION |
|
|
|
|
Profit before tax as per profit and loss Account |
|
8.740 |
|
|
Add: Depreciation Disallowed |
|
0.604 |
|
|
|
|
-------------- |
|
|
|
|
9.344 |
|
|
Less: Allowed Depreciation |
|
(0.604) |
|
|
|
|
-------------- |
|
|
|
|
8.740 |
|
|
INTER-HEAD
ADJUSTMENT OF LOSSES U/S 71 |
|
|
|
|
House property loss set off from business income INR |
|
|
(0.176) |
|
|
|
|
-------------- |
|
GROSS TOTAL INCOME |
|
|
8.564 |
|
|
|
|
|
|
LESS: DEDUCTION
UNDER CHAPTER-VIA |
|
|
|
|
80C Deduction |
|
0.150 |
|
|
80D Medical Insurance Premia |
|
0.016 |
|
|
Total Deductions |
|
-------------- |
0.166 |
|
|
|
|
|
|
TOTAL INCOME |
|
|
8.398 |
|
|
|
|
|
|
TOTAL INCOME ROUNDED
OFF U/S 288A |
|
|
8.398 |
|
|
|
|
|
|
COMPUTATION OF
TAX ON TOTAL INCOME |
|
|
|
|
Tax on INR 0.250 |
|
0.000 |
|
|
Tax on INR 0.250 (0.500-0.250) @ 10% |
|
0.025 |
|
|
Tax on INR 0.500 (0.100-0.500) @ 20% |
|
0.100 |
|
|
Tax on INR 7.398 (8.398-1.000) @ 30% |
|
2.219 |
|
|
Tax on INR 8.398 |
|
-------------- |
2.344 |
|
|
|
|
|
|
Add: Education cess @2% |
|
|
0.047 |
|
|
|
|
-------------- |
|
|
|
|
2.391 |
|
Add: Secondary and Higher Education cess @1% |
|
|
0.024 |
|
|
|
|
-------------- |
|
|
|
|
2.415 |
|
LESS: TAX
DEDUCTION AT SOURCE |
|
|
|
|
Contractors and sub-Contractors |
|
1.500 |
|
|
Other Interest |
|
0.006 |
|
|
|
|
-------------- |
1.506 |
|
|
|
|
-------------- |
|
|
|
|
0.909 |
|
ADD: INTEREST
PAYABLE |
|
|
|
|
Interest U/S 234B |
|
0.045 |
|
|
Interest U/C 234C |
|
0.046 |
|
|
|
|
-------------- |
0.091 |
|
|
|
|
-------------- |
|
|
|
|
1.000 |
|
|
|
|
|
|
Tax Rounded off U/S 288B |
|
|
1.000 |
|
|
|
|
|
|
LESS: SELF
ASSESSMENT TAX U/S 140A |
|
|
|
|
HDFC Bank - 0510308-05436-23.08.2017 |
|
1.000 |
1.000 |
|
|
|
|
-------------- |
|
TAX PAYABLE |
|
|
0.000 |
------------------------------------------------------------------------------------------------------------------------------
DEBT SERVICE COVERAGE RATIO
(INR IN MILLION)
|
Particulars |
OPERATING YEARS |
||
|
|
31.03.2018 [Provisional] |
31.03.2019 [Projected] |
31.03.2020 [Projected] |
|
Profit after tax |
12.677 |
16.738 |
21.050 |
|
|
|
|
|
|
Depreciation |
0.767 |
0.708 |
0.659 |
|
|
|
|
|
|
Interest |
3.171 |
3.560 |
1.738 |
|
|
|
|
|
|
Total |
16.820 |
21.216 |
23.618 |
|
|
|
|
|
|
Repayment of term loan |
5.726 |
10.011 |
10.137 |
|
|
|
|
|
|
Principal repayment |
-- |
-- |
-- |
|
|
|
|
|
|
Axis Bank |
0.680 |
0.858 |
1.001 |
|
|
|
|
|
|
Bajaj finance |
0.625 |
0.917 |
1.108 |
|
|
|
|
|
|
BOI-HL |
0037 |
0.041 |
0.045 |
|
|
|
|
|
|
BOI-AL |
0.277 |
0.352 |
0.390 |
|
|
|
|
|
|
HDB financial |
0.575 |
0.679 |
0.661 |
|
|
|
|
|
|
Magma fincorp |
0.783 |
1.246 |
1.605 |
|
|
|
|
|
|
Tata capital |
0.690 |
1.068 |
1.273 |
|
|
|
|
|
|
HDFC Bank |
0.240 |
0.464 |
0.644 |
|
|
|
|
|
|
Capital first |
0.330 |
0.765 |
0.923 |
|
|
|
|
|
|
ICICI Bank |
0.765 |
0.918 |
0.420 |
|
|
|
|
|
|
Allahabad Bank - AL |
0.050 |
0.060 |
0.065 |
|
|
|
|
|
|
Edelweiss finance |
0.355 |
1.214 |
0.950 |
|
|
|
|
|
|
Lending kart |
0.319 |
1.429 |
1.252 |
|
|
|
|
|
|
Interest |
3.376 |
3.770 |
1.909 |
|
|
|
|
|
|
Total |
9.102 |
13.781 |
12.046 |
|
|
|
|
|
|
DSCR |
1.85 |
1.54 |
1.96 |
|
|
|
|
|
|
AVERAGE DEBT
SERVICE COVERAGE RATIO |
1.98 |
||
------------------------------------------------------------------------------------------------------------------------------
ASSESSMENT OF WORKING CAPITAL REQUIREMENTS
(INR IN MILLION)
|
Particulars |
OPERATING YEARS |
||
|
|
31.03.2018 [Provisional] |
31.03.2019 [Projected] |
31.03.2020 [Projected] |
|
Gross Revenue |
|
|
|
|
i) By gross contact receipts |
315.447 |
400.000 |
500.000 |
|
ii) Duty drawback |
0.000 |
0.000 |
0.000 |
|
Total |
315.447 |
400.000 |
500.000 |
|
|
|
|
|
|
Less: Exist duty |
-- |
-- |
-- |
|
|
|
|
|
|
Less: Other items |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Net Revenue |
315.447 |
400.000 |
500.000 |
|
|
|
|
|
|
% age rise/fall in net revenue as compared
to prev. year |
103.35% |
26.80% |
25.00% |
|
|
|
|
|
|
Add: Other revenue income |
1.164 |
0.700 |
0.850 |
|
|
|
|
|
|
Total Revenue
including Rev. Income |
316.611 |
400.700 |
50.850 |
|
|
|
|
|
|
Cost of services |
|
|
|
|
i) Raw-materials
Purchase |
|
|
|
|
(a) Imported |
0.000 |
0.000 |
0.000 |
|
(b) Indigenous |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
ii) Other Spaces |
|
|
|
|
(a) Imported |
0.000 |
0.000 |
0.000 |
|
(b) Indigenous |
0.182 |
0.600 |
0.800 |
|
|
|
|
|
|
III) Rent, electricity and other direct expenses |
0.514 |
1.260 |
1.500 |
|
|
|
|
|
|
iv) Wages and salary |
285.642 |
360.175 |
455.125 |
|
|
|
|
|
|
v) Depreciation |
0.767 |
0.708 |
0.659 |
|
|
|
|
|
|
vi) Sub-Total |
287.105 |
362.733 |
58.084 |
|
|
|
|
|
|
vii) Add: Op. work in process/consumable and spares |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Sub-Total |
287.105 |
362.733 |
58.084 |
|
|
|
|
|
|
Viii) Deduct: Cl. work in process/consumable and spares |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Cost of production |
287.105 |
362.733 |
58.084 |
|
|
|
|
|
|
Add: Op. Stock of finished goods |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Sub-Total |
287.105 |
362.733 |
58.084 |
|
|
|
|
|
|
Deduct: Cl. Stock of finished goods |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Sub- Total (Cost of
Services) |
287.105 |
362.733 |
58.084 |
|
|
|
|
|
|
Selling general and administrative expenses and other expenses |
4.764 |
5.500 |
6.000 |
|
|
|
|
|
|
Sub-Total |
291.869 |
368.233 |
464.084 |
|
|
|
|
|
|
Op. profit before interest [Including depreciation] |
24.742 |
32.467 |
36.766 |
|
|
|
|
|
|
Operating profit before interest |
24.742 |
32.467 |
36.766 |
|
|
|
|
|
|
Interest-Cast Credit |
2.787 |
5.000 |
5.000 |
|
|
|
|
|
|
Interest-term loan from bank |
0.205 |
0.210 |
0.171 |
|
|
|
|
|
|
Interest-term loan from other bank/FI |
3.171 |
3.560 |
1.738 |
|
|
|
|
|
|
Other interest |
0.022 |
0.000 |
0.000 |
|
|
|
|
|
|
Net interest |
6.185 |
8.770 |
6.909 |
|
|
|
|
|
|
Operating profit after interest |
18.557 |
23.697 |
29.857 |
|
|
|
|
|
|
Add other non-operating income |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Deduct other non-operating expenses |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Profit Before
Tax/Loss |
18.557 |
23.697 |
29.857 |
|
|
|
|
|
|
Precision for taxes |
5.880 |
6.959 |
8.807 |
|
|
|
|
|
|
Net Profit/Loss |
12.677 |
16.738 |
21.050 |
|
|
|
|
|
|
Retained Profit |
-- |
-- |
-- |
|
|
|
|
|
|
Retained profit/
net profit (% age) |
100% |
100% |
100% |
------------------------------------------------------------------------------------------------------------------------------
ANALYSIS OF BALANCE SHEET
(INR
IN MILLION)
|
Particulars |
OPERATING YEARS |
||
|
|
31.03.2018 [Provisional] |
31.03.2019 [Projected] |
31.03.2020 [Projected] |
|
CURRENT LIABILITIES |
|
|
|
|
(i) From applicant bank |
23.568 |
45.000 |
45.000 |
|
|
|
|
|
|
(ii) From other banks |
-- |
-- |
-- |
|
|
|
|
|
|
Sub-Total |
23.568 |
45.000 |
45.000 |
|
|
|
|
|
|
Sundry creditors trade |
-- |
-- |
-- |
|
|
|
|
|
|
Sundry creditors expenses |
16.572 |
6.900 |
7.900 |
|
|
|
|
|
|
Advance from customers |
-- |
-- |
-- |
|
|
|
|
|
|
Provision for taxation |
5.880 |
6.959 |
8.807 |
|
|
|
|
|
|
Dividend payable |
-- |
-- |
-- |
|
|
|
|
|
|
Other Sl. Payable in 1 year |
15.332 |
5.500 |
6.500 |
|
|
|
|
|
|
Term loan inst, 1 year - BOI |
0.393 |
0.435 |
0.478 |
|
|
|
|
|
|
Term loan inst, 1 year - other bank / F1 |
9.618 |
9.702 |
3.874 |
|
|
|
|
|
|
Other cur. liability |
-- |
-- |
-- |
|
|
|
|
|
|
O/s expenses |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Total Current liabilities |
47.795 |
29.496 |
27.559 |
|
|
|
|
|
|
Total Cl + BB |
71.363 |
74.496 |
72.559 |
|
|
|
|
|
|
Term Liabilities |
|
|
|
|
Term loan from bank |
3.761 |
3.326 |
2.848 |
|
|
|
|
|
|
Term loan from other bank / FI |
14.744 |
5.042 |
1.168 |
|
|
|
|
|
|
Other term loans |
-- |
-- |
-- |
|
|
|
|
|
|
Unsecured loan |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Total Term Liabilities |
18.505 |
8.368 |
4.016 |
|
|
|
|
|
|
Total Our side Liabilities |
89.868 |
82.864 |
76.575 |
|
|
|
|
|
|
NET WORTH |
|
|
|
|
Operating capital |
23.571 |
23.571 |
38.768 |
|
|
|
|
|
|
Addition of capital |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Add: Profit from PL account |
18.557 |
23.697 |
29.857 |
|
|
|
|
|
|
Less: Drawings |
7.438 |
8.000 |
9.500 |
|
|
|
|
|
|
Closing capital |
23.571 |
39.268 |
59.125 |
|
|
|
|
|
|
DTL |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Total Net Worth |
23.571 |
39.268 |
59.125 |
|
|
|
|
|
|
Total Liabilities |
113.439 |
122.132 |
135.700 |
|
|
|
|
|
|
Current Assets |
|
|
|
|
Cash and bank balance |
1.651 |
1.480 |
1.807 |
|
|
|
|
|
|
Investment (Non CA) |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Receivables |
83.835 |
91.000 |
102.000 |
|
|
|
|
|
|
Inventory |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Raw materials |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
a) Indigenous |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
b) Imported |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Work in process |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Finished goods |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Spare parts |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Advances to suppliers |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Advance payment of tax |
5.155 |
7.000 |
8.800 |
|
|
|
|
|
|
Other current assets |
6.888 |
6.750 |
7.000 |
|
|
|
|
|
|
Total current
assets |
97.529 |
106.230 |
119.607 |
|
|
|
|
|
|
FIXED ASSETS |
|
|
|
|
Gross block |
10.885 |
10.118 |
9.410 |
|
Depreciation |
0.767 |
0.708 |
0.659 |
|
|
|
|
|
|
Net block |
10.118 |
9.410 |
8.751 |
|
|
|
|
|
|
Non-Current Assets |
|
|
|
|
Investments in subsidiary |
-- |
-- |
-- |
|
|
|
|
|
|
Deposit with land lord |
-- |
-- |
-- |
|
|
|
|
|
|
Adv. for capital goods |
-- |
-- |
-- |
|
|
|
|
|
|
Others |
5.792 |
6.492 |
7.342 |
|
|
|
|
|
|
Total Non-Current
Assets |
5.792 |
6.492 |
7.342 |
|
|
|
|
|
|
Intangible assets |
-- |
-- |
-- |
|
|
|
|
|
|
Preliminary expenses |
-- |
-- |
-- |
|
|
|
|
|
|
Others |
-- |
-- |
-- |
|
|
|
|
|
|
Total intangible
assets |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Total Assets |
113.439 |
122.132 |
135.700 |
|
|
|
|
|
|
Total Liabilities |
113.439 |
122.132 |
135.700 |
|
|
|
|
|
|
Check difference |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Tangible net worth |
23.571 |
39.268 |
59.125 |
|
|
|
|
|
|
Net working capital |
26.166 |
31.734 |
47.048 |
|
|
|
|
|
|
Current Ratio |
1.37 |
1.43 |
1.65 |
|
|
|
|
|
|
TOL/TNW |
3.81 |
2.11 |
1.30 |
|
|
|
|
|
|
TOL/TNW - Revaluation |
3.81 |
2.11 |
1.30 |
|
|
|
|
|
|
TOL/TNW-Quasi |
3.81 |
2.11 |
1.30 |
|
|
|
|
|
|
TOL/TNW adj. |
3.81 |
2.11 |
1.30 |
|
|
|
|
|
|
Term debt equity ratio |
0.79 |
0.21 |
0.07 |
------------------------------------------------------------------------------------------------------------------------------
FINANCIAL INDICATORS
(INR
IN MILLION)
|
Particulars |
OPERATING YEARS |
||
|
|
31.03.2018 [Provisional] |
31.03.2019 [Projected] |
31.03.2020 [Projected] |
|
Paid up capital |
12.452 |
23.571 |
38.768 |
|
|
|
|
|
|
Net worth |
23.571 |
39.268 |
59.125 |
|
|
|
|
|
|
TNW treating unsecured |
23.571 |
39.268 |
59.125 |
|
|
|
|
|
|
Long term secured loans |
18.505 |
8.368 |
4.016 |
|
|
|
|
|
|
Long term unsecured loans |
0.000 |
0.00 |
0.000 |
|
|
|
|
|
|
Of which from promoters |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Net fixed assets |
10.118 |
9.410 |
8.751 |
|
|
|
|
|
|
Non-current assets |
5.792 |
6.492 |
7.342 |
|
|
|
|
|
|
Inventories |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Receivables |
83.835 |
91.000 |
102.00 |
|
|
|
|
|
|
Other current assets |
13.694 |
15.230 |
17.607 |
|
|
|
|
|
|
Total current
assets |
97.529 |
106.230 |
119.607 |
|
|
|
|
|
|
Other current liabilities |
47.795 |
29.496 |
27.559 |
|
|
|
|
|
|
Excluding BB and TL payable within 1 year |
-- |
-- |
-- |
|
|
|
|
|
|
Bank borrowings |
23.568 |
45.000 |
45.000 |
|
|
|
|
|
|
Total current
liabilities |
71.363 |
74.496 |
72.559 |
|
|
|
|
|
|
Net working capital |
26.166 |
31.734 |
47.048 |
|
|
|
|
|
|
Current ratio |
1.37 |
1.43 |
1.65 |
|
|
|
|
|
|
Debt equity ratio |
-- |
-- |
-- |
|
|
|
|
|
|
Considering all out side Liabilities TOL/TNW |
3.81 |
211 |
1.30 |
|
|
|
|
|
|
TOL/adj. TNW |
3.91 |
2.11 |
1.30 |
|
|
|
|
|
|
TOL/TNW + quasi equity |
3.81 |
2.11 |
1.30 |
|
|
|
|
|
|
Net sales |
315.447 |
400.000 |
500.000 |
|
|
|
|
|
|
Operating profit |
18.557 |
23.697 |
29.857 |
|
|
|
|
|
|
Other income |
1.164 |
0.700 |
0.850 |
|
|
|
|
|
|
Profit before depreciation, Interest and tax |
25.509 |
33.175 |
37.425 |
|
|
|
|
|
|
Depreciation |
0.767 |
0.708 |
0.659 |
|
|
|
|
|
|
Interest |
6.185 |
8.770 |
6.909 |
|
|
|
|
|
|
Tax |
5.880 |
6.959 |
8.807 |
|
|
|
|
|
|
Profit after tax (PAT) |
12.677 |
16.738 |
21.050 |
|
|
|
|
|
|
Cash accruals |
13.444 |
17.446 |
21.709 |
|
|
|
|
|
|
% increase in net sales |
1.03 |
0.27 |
0.25 |
|
|
|
|
|
|
% Op. profit/ net sales |
0.06 |
0.06 |
0.06 |
|
|
|
|
|
|
%PBDIT/ net sales |
0.08 |
0.08 |
0.07 |
|
|
|
|
|
|
% PAT/ net sales |
0.04 |
0.04 |
0.04 |
|
|
|
|
|
|
% Interest/ net sales |
0.02 |
0.02 |
0.01 |
|
|
|
|
|
|
Return on capital employed |
0.29 |
0.28 |
0.26 |
|
|
|
|
|
|
Interest cover times |
4.12 |
3.78 |
5.42 |
------------------------------------------------------------------------------------------------------------------------------
PROFITABILITY PROJECTIONS
(INR IN MILLION)
|
Particulars |
OPERATING YEARS |
||
|
|
31.03.2018 [Provisional] |
31.03.2019 [Projected] |
31.03.2020 [Projected] |
|
Gross receipt |
315.447 |
400.000 |
500.000 |
|
|
|
|
|
|
Other income |
1.164 |
0.700 |
0.850 |
|
|
|
|
|
|
Total revenue |
316.611 |
400.700 |
500.850 |
|
|
|
|
|
|
Raw material |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
Consumable stores/spares consumption |
0.182 |
0.600 |
0.800 |
|
|
|
|
|
|
Salary and wages |
285.642 |
362.000 |
455.500 |
|
|
|
|
|
|
Rent and electricity |
0.514 |
1.250 |
1.500 |
|
|
|
|
|
|
Other expenses |
0.000 |
0.000 |
-- |
|
|
|
|
|
|
Cost of services |
287.105 |
362.733 |
458.084 |
|
|
|
|
|
|
Amortization |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
PBDIT |
25.509 |
33.175 |
37.425 |
|
|
|
|
|
|
Depreciation |
0.767 |
0.708 |
0.659 |
|
|
|
|
|
|
Interest |
6.185 |
8.770 |
6.909 |
|
|
|
|
|
|
Profit before tax |
18.557 |
23.697 |
29.87 |
|
|
|
|
|
|
Provision for tax |
5.880 |
6.959 |
8.807 |
|
|
|
|
|
|
Profit after tax |
12.677 |
16.738 |
21.050 |
|
|
|
|
|
|
PBDIT margin % |
0.08 |
0.08 |
0.07 |
|
|
|
|
|
|
PAT/ Sales% |
0.04 |
0.04 |
0.04 |
------------------------------------------------------------------------------------------------------------------------------
NETWORTH STATEMENT
MR. SATYASHIV SINGH [PROPRIETOR]
|
TOTAL NET WORTH = INR 12.452 MILLION |
------------------------------------------------------------------------------------------------------------------------------
COMPANY
PROFILE
The company is Jamshedpur based ISO 9001 certified manpower supply organization established in the year 2006 to provide quality personnel to all fields of expertise.
Providing complete recruitment solutions, sourcing and supplying. Outsourcing quality staff throughout across the country.
They provide highly qualified professionals and skilled labours to support with the best top, middle and lower level workforce in a short, medium and long term basis. They are the licensed agency to provide manpower in their payroll to reduce the worries of customers about compensation, insurance, labour law and accommodation of their employees. They have gained the reputation of being a reliable, fair-minded and straightforward legal manpower supplier.
They provide exclusive and qualified workforce for all sectors like, oil and gas. Mechanical construction, civil construction, electrical, marine and ship, hospitality, manufacturing, power and desalination plant, information technology, logistics, real estate, general trading and banking.
They among the best manpower suppliers in east India and other parts of India providing total manpower solutions to their client including fortune 500 companies.
They are dealing in following:
Manpower Supply:
· Skilled: Experience operators for all machines
· Semi skilled: Fresh ITI and experience helper
· Unskilled: Loading, unloading, shifting, packing, etc.
Industrial House
Keeping
Manpower to industries
With machines manpower to industries
Contract Labour
They also take over the entire manpower or contract labour
THEIR SERVICES
Payroll management, compliance management, 3pl, etc.
Manpower Supply
Manpower supply is the main part of the reliable labour organization; the team is highly characterized professional. Reliable labour organization is one of the finest companies in the filed of man power supply in eastern part of India.
Reliable labour organization established since 2006 in Jamshedpur and now it is working all over the India. Every big and small company required skilled or unskilled labour in all those case reliable labour organization is there to help them out.
Industrial
Housekeeping Services
Reliable labour organization also serve the industry housekeeping services to the client companies or the contractors. Moreover, the housekeepers are well trained and professional in their work, they know how to hold the different electronic appliances or sensitive products.
Contract Labour
Contract labour it means someone who sings a deal with the for providing any type of specified labour work. It is very crucial for the starting, continual and till the end of a successful project. It can be any of the projects that requires good amount of labour.
Skilled Semi Skilled
and Unskilled Labour
Skill is an evolution of a person’s proficiency, wages and the specialization in a filed. Skilled employees usually get higher salaries and rank because they are more trained and responsible as compare to unskilled workers in the company, worker who are carpenter, fitter, welder, bankers, coopers, etc. comes in skilled labour category.
------------------------------------------------------------------------------------------------------------------------------
VALUATION REPORT
(GENERAL DETAILS)
|
Name of the Owner |
Mr. Satya Shiv
Singh and Mrs. Ranjana Singh |
|
|
|
|
Property Address: (Legal) |
Old Plot No. 1517 and 1522, New Plot No.
1646 and 1645, Old Khata No. 252 and 108, New Khata No. 161 and 109,
Mouza-Dindli, Old Ward No. 5, New Ward No.15, A N A C, P. S. Aapur, Thane No.
128, District Sub-Registry Office-Seraikekka, District-Seraikella-Kharsawan,
State- Jharkhand, India |
|
|
|
|
Property Address: (Postal) |
Flat No. 2/2, 2nd Floor, A-Block Sky
Residency, Adityaapur, Jai Prakash Nagar, Jamshedpur - 831013, Jharkhand,
India |
|
Fair Market Value of the property |
INR 6.021 Million |
|
|
|
|
Realizable Value of the property |
INR 5.418 Million |
|
|
|
|
Distress Sale Value of the property |
INR 5.117 Million |
|
|
|
|
Govt. Value of the property |
INR 3.313 Million |
------------------------------------------------------------------------------------------------------------------------------
VALUATION REPORT
(GENERAL DETAILS)
|
Name of the Owner |
MR. SATYA SHIV
SINGH |
|
|
|
|
Property Address: (Legal) |
Society Plot No. A-15, Plot No. 61/A, Khata
No. 56, Mouza-Bara Gamharia, Old Ward no.12, New Ward No. 6, A N A C, P. S.
Aapur, Thane No. 66, District Sub-Registry Office-Seraikekka,
District-Seraikella-Kharsawan, State- Jharkhand, India |
|
|
|
|
Property Address: (Postal) |
Society Plot No. A-51, Plot No. 61/A, Bara
Gamharia, Adityapur, District Seraikella-Kharsawan, Jamshedpur - 832108,
Jharkhand, India |
|
Fair Market Value of the property |
INR 1.500 Million |
|
|
|
|
Realizable Value of the property |
INR 1.350 Million |
|
|
|
|
Distress Sale Value of the property |
INR 1.275 Million |
------------------------------------------------------------------------------------------------------------------------------
FIXED ASSETS
· Furniture’s and Fixtures
· Computer and Printers
· Flat at Adityapur
· Land at Adityapur
· Land at Gamharia
· Motor Cycle
· Car
· Camera
· Tools and Tackels
· Mobile Phone
· Air Conditioner
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
|
INR |
|
US Dollar |
1 |
INR 67.96 |
|
UK Pound |
1 |
INR 91.88 |
|
Euro |
1 |
INR 80.28 |
INFORMATION DETAILS
|
Information Gathered
by : |
SHK |
|
|
|
|
Analysis Done by
: |
NIS |
|
|
|
|
Report Prepared
by : |
ARC |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.