MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

510724

Report Date :

24.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

MADHU INFOTECH (INDIA) PRIVATE LIMITED

 

 

Registered Office :

# 106 Amarjyothi Layout, HVM House, 1st Cross, Domlur, Bangalore – 560071, Karnataka

Tel. No.:

91-80-40550916 / 25357565

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

27.06.2006

 

 

Com. Reg. No.:

08-039820

 

 

Capital Investment / Paid-up Capital :

INR 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U72900KA2006PTC039820

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCN3548D

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in trading of computers, printers, accessories and software, renting of computers and accessories, acceptance of annual maintenance contract, classroom rentals. (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

 

Maximum Credit Limit :

USD 53000

 

 

Status :

Satisfactory 

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2006 and it is engaged in trading of computers, printers, accessories and software.

 

As per the financials of March 2017, the company has registered decline in its revenue as compared to its previous year’s revenue and has reported minimal profit margin.

 

Rating takes into consideration the company’s satisfactory track record of business operations marked by sound net worth base along with comfortable debt coverage indicators and decent liquidity position.

 

Further, the company has reported a good earnings per share of INR 12.00 against its face value of INR 10.

 

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

 

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 31-03-2018.

 


 

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 24.05.2018

 

 

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 DENIED BY

 

Name :

Mr. Kanakaran

Designation :

Accounts Manager

Contact No.:

91-80-25357565

Date :

22.05.2018

 

TEL NO.: 91-80-405500909 / 40550916 (RINGING)

 

 

LOCATIONS

 

Registered Office :

# 106 Amarjyothi Layout, HVM House, 1st Cross, Domlur, Bangalore – 560071, Karnataka, India

Tel. No.:

91-80-40550916 / 25357565

Fax No.:

Not Available

E-Mail :

mail@madhuinfotech.com
accounts@madhuinfotech.com

Website :

http://www.madhuinfotech.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Manjunath Hejjaji Vijendra Murthy

Designation :

Director

Address :

67, Harsha Layout Yelachenahalli, Kanakpura Road, Bangalore – 560062, Karnataka, India

Date of Appointment :

27.06.2006

PAN No.:

AFPPM8810G

DIN No.:

01964775

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U72200KA2010PTC056389

EXTEND WORKS TECH SERVICES PRIVATE LIMITED

29/12/2010

-

 

 

Name :

Mr. Vijendramurthy Nagarathna

Designation :

Director

Address :

3/3, 7th A Main Road, Tata Silk Farm, Bangalore – 560028, Karnataka, India

Date of Appointment :

27.06.2006

PAN No.:

AEXPN5860N

DIN No.:

02497035

 

 

KEY EXECUTIVES

 

Name :

Mr. Kanakaran

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

%age

Manjunath Hejjaji Vijendra Murthy

97400

97.40

Vijendramurthy Nagarathna

2600

2.60

 

 

 

Total

100000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in trading of computers, printers, accessories and software, renting of computers and accessories, acceptance of annual maintenance contract, classroom rentals. (Registered activity)

 

 

Products :

Item Code No.

Product Description

99625840

Computers and packaged software

 

NIC Code No.

Product Description

6209

Other information technology and computer service activities

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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

Axis Bank Limited

Branch

Corporate Banking Branch, No.1, Express Building, Second Floor, Queens Road, Bangalore – 560001, Karnataka, 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)

--

 

Auditors :

 

Name :

T Krishna Kumar

Chartered Accountants

Address :

Venkatadri, 25th Cross, S.I.T Extension, Tumkur – 572103, Karnataka, India

Mobile No.:

91-9845011199

E-Mail :

Krishna2959@gmail.com

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

AASPT2349F

 

 

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

 

 

 

 

150000

Equity Shares

INR 10/- each

INR 1.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 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

1.000

1.000

1.000

(b) Reserves & Surplus

17.474

16.300

26.307

(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)

18.474

17.300

27.307

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

56.344

54.701

53.257

(b) Deferred tax liabilities (Net)

1.712

1.912

8.112

(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)

58.056

56.613

61.369

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

18.830

14.309

13.548

(b) Trade / service payables

28.240

16.982

22.749

(c) Other current liabilities

25.528

23.814

23.453

(d) Short-term provisions

3.303

2.897

6.100

Total Current Liabilities (4)

75.901

58.002

65.850

 

 

 

 

TOTAL

152.431

131.915

154.526

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

46.374

52.410

68.174

(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

9.067

8.694

10.073

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

55.441

61.104

78.247

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.383

5.925

4.899

(c) Trade receivables

57.298

51.547

49.954

(d) Cash and cash equivalents

14.740

7.473

17.962

(e) Short-term loans and advances

1.197

5.866

3.464

(f) Other current assets

6.372

0.000

0.000

Total Current Assets

96.990

70.811

76.279

 

 

 

 

TOTAL

152.431

131.915

154.526

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

210.532

225.768

193.044

 

Other Income

1.959

3.417

3.092

 

TOTAL

212.491

229.185

196.136

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

110.817

113.103

103.524

 

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

(11.458)

(1.026)

(0.767)

 

Employees benefits expense

36.148

28.308

22.613

 

Other expenses

28.748

32.372

23.640

 

TOTAL

164.255

172.757

149.010

 

 

 

 

 

 

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

48.236

56.428

47.126

 

 

 

 

 

Less

FINANCIAL EXPENSES

9.303

12.504

10.916

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

38.933

43.924

36.210

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

37.626

42.493

25.595

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.307

1.431

10.615

 

 

 

 

 

Less

TAX

0.133

(4.710)

5.692

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.174

6.141

4.923

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

12.00

61.41

49.23

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

18.808

13.024

15.604

Cash generated from operations

45.872

44.488

NA

Net cash flow from operating activity

45.539

42.996

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

99.34

83.34

94.45

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.67

4.38

3.86

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

93.01

54.80

80.21

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

2.77

9.52

9.62

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.04

1.08

0.69

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.99

0.95

0.87

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

5.09

4.74

3.02

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

4.11

3.35

2.41

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

2.51

3.03

2.50

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

5.18

4.51

4.32

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

0.56

2.72

2.55

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

0.77

4.66

3.19

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

6.35

35.50

18.03

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

1.28

1.22

1.16

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.05

1.12

1.08

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.12

0.13

0.18

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

93.98

82.03

82.41

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.28

1.22

1.16

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

FINANCIAL ANALYSIS

[all figures are 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

1.000

1.000

1.000

Reserves & Surplus

26.307

16.300

17.474

Net worth

27.307

17.300

18.474

 

 

 

 

Long Term borrowings

53.257

54.701

56.344

Short Term borrowings

13.548

14.309

18.830

Current Maturities of Long term debt

15.604

13.024

18.808

Total borrowings

82.409

82.034

93.982

Debt/Equity ratio

3.018

4.742

5.087

 

 

 

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

193.044

225.768

210.532

 

 

16.952

(6.749)

 

 

 

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

193.044

225.768

210.532

Profit

4.923

6.141

1.174

 

2.55%

2.72%

0.56%

 

 


 

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

No

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

No

17

Details of sister concerns

No

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

 

 


 

 

NATURE OF OPERATIONS

 

The company was incorporated on 27th June, 2006. The company is engaged in trading of computers, printers, accessories and software, renting of computers and accessories, acceptance of annual maintenance contract, classroom rentals.

 

 

INDEX OF CHARGES:

 

SNo

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

Amount

Address

1

G42860957

10619484

Axis Bank Limited

29/01/2016

24/03/2017

-

41500000.0

CORPORATE BANKING BRANCH, NO.1, EXPRESS BUILDING, SECOND FLOOR, QUEENS ROAD, BANGALORE – 560001, KARNATAKA, INDIA

2

C58271677

10578650

L & T FINANCE LIMITED

15/05/2015

-

-

394000.0

L&T HOUSE, BALLARD ESTATE, MUMBAI – 400001, MAHARASHTRA, INDIA

3

A71661565

10183289

TATA CAPITAL LIMITED

30/09/2009

-

-

700000.0

ONE FORBES, DR V B GANDHI MARG, FORT, MUMBAI – 400001, MAHARASHTRA, INDIA

 

 

FIXED ASSETS

 

  • Computer
  • Furniture and fixture
  • Plant and equipment

 


 

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 68.09

UK Pound

1

INR 91.41

Euro

1

INR 79.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

AKS

 

 

Analysis Done by :

VIV

 

 

Report Prepared by :

KJL

 


 

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

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.