MIRA
INFORM REPORT
|
Report Date : |
11.11.2008 |
IDENTIFICATION
DETAILS
|
Name : |
EPICURE FROZEN FOODS AND
BEVERAGES PRIVATE LIMITED |
|
|
|
|
Formerly Known As : |
KARAMELS |
|
|
|
|
Registered Office : |
70/B-1, New Rama Road, Najafgarh Industrial Area, New Delhi – 110015 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as on) : |
31.03.2008 |
|
|
|
|
Date of Incorporation : |
13.04.2005 |
|
|
|
|
Com. Reg. No.: |
55-134944 |
|
|
|
|
CIN No.: [Company
Identification No.] |
U55202DL2005PTC134944 |
|
|
|
|
TAN No.: [Tax
Deduction & Collection Account No.] |
DELK05792D |
|
|
|
|
PAN No.: [Permanent
Account No.] |
AAEF8793L |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business : |
Importers and Trader of Cheese and Dairy Products |
RATING &
COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average. |
Small |
|
Maximum Credit Limit : |
USD 70000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track. Payments are
reported as slow. The company has incurred loss in year 2007-08. The company can be considered for small to mediocre business dealings
at usual trade terms and conditions. |
INFORMATION PARTED
BY
|
Name : |
Mr. Sanjay Tandon |
|
Designation : |
Managing Director |
|
Contact No.: |
91-9811431869 |
LOCATIONS
|
Registered Office : |
70/B-1, New Rama Road, Najafgarh Industrial Area, New Delhi – 110015,
India |
|
Tel. No.: |
91-11-45052222/23 / 41010020 |
|
Mobile No.: |
91-9811431869 |
|
Fax No.: |
91-11-45095285 / 41501394 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
3000 sq. ft. |
|
Location : |
Rented |
|
|
|
|
Branch 1 : |
D-395, MIDC Industrial Estate, Village Kukshet Turbhe, Navi Mumbai –
400075, India |
|
Tel. No.: |
91-22-24057293 |
|
Fax No.: |
91-22-24057293 |
|
E-Mail : |
|
|
Location : |
Rented |
|
|
|
|
Branch 2 : |
66/1, 7th Cross, Vasant Nagar, Bangalore, India |
|
Tel. No.: |
91-80-41602213/214/215 |
|
Fax No.: |
91-80-41602216 |
|
E-Mail : |
|
|
Location : |
Rented |
|
|
|
|
Warehouse : |
· Indira Cold, Store, Rama Road, New Delhi Area : 25000 sq. ft. Rented · Custom Bonded, Warehouse at Malka, New Delhi, Airport, New Delhi Area : 1000 sq. ft. |
DIRECTORS
|
Name : |
Mr. Sanjay Tandon |
|
Designation : |
Managing Director |
|
Address : |
D/156, Bathla Appartment, 43 I P Extension, Patpar Ganj, Delhi –
110092, India |
|
Age : |
31 years |
|
Qualification : |
Graduate |
|
Experience : |
11 years |
|
|
|
|
Name : |
Ms. Vandana Tandon |
|
Designation : |
Director |
|
Address : |
D/156, Bathla Appartment, 43 I P Extension, Patpar Ganj, Delhi –
110092, India |
|
Age : |
31 years |
|
Qualification : |
Post – Graduate |
MAJOR SHAREHOLDERS
/ SHAREHOLDING PATTERN
|
Names of Shareholders |
|
No. of Shares |
|
|
|
|
|
Ms. Vandana Tandon |
|
950000 |
|
Ms. Rekha Tandon |
|
50000 |
|
|
|
|
|
Total |
|
1000000 |
BUSINESS DETAILS
|
Line of Business : |
Importers and Trader of Cheese and Dairy Products |
|
|
|
|
Agencies Held : |
· Arla Foods – Denmark · KDe Jong – Holand · Drappier – France · Friesland – Holland · Paesontfics – France · Duval Leroy – France · Agriform, Virgilio – Italy · EIIe and Vire, Bongrain Overseas, Valrhona, Entremont, Capfruit, Cocoabarry – France |
|
|
|
|
Imports : |
|
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Credit (45 - 60 days) terms |
|
|
|
|
Purchasing : |
L/C terms (90 days) |
GENERAL
INFORMATION
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
42 (28 – Office and 14 – Branch) |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
P-45/90, Main Branch, Connaugh Circus, New Delhi – 110 001, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
|
||||||||||||||||||||||||
|
Banking
Relations : |
Satisfactory |
|
|
|
|
Auditors : |
|
|
Name : |
Tyagi and Tyagi Chartered Accountant |
|
Address : |
G-13, Lower Ground Floor, Jangpura Extn. New Delhi – 110014, India |
|
Tel No.: |
91-11-24319283/ 24323333 |
|
Fax No.: |
91-11-24319283 |
|
Email : |
CAPITAL STRUCTURE
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1000000 |
Equity Share |
Rs.10/- each |
Rs.10.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1000000 |
Equity Share |
Rs.10/- each |
Rs.10.000 Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2008 |
31.12.2007 |
31.03.2007 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
10.000 |
10.000 |
10.000 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
3.712 |
6.237 |
0.793 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
13.712 |
16.237 |
10.793 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
1.392 |
0.486 |
0.000 |
|
|
2] Unsecured Loans |
11.546 |
10.775 |
0.000 |
|
|
TOTAL BORROWING |
12.938 |
11.261 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.040 |
|
|
|
|
|
|
|
|
TOTAL |
26.650 |
27.498 |
10.833 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
7.318 |
6.796 |
3.044 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.071 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
20.892
|
15.990
|
9.197 |
|
|
Sundry Debtors |
15.458
|
13.457
|
7.193 |
|
|
Cash & Bank Balances |
4.159
|
0.837
|
1.226 |
|
|
Other Current Assets |
0.000
|
0.000
|
0.000 |
|
|
Loans & Advances |
4.741
|
5.363
|
0.761 |
|
Total
Current Assets |
45.250
|
35.647 |
18.377 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Current Liabilities |
24.423
|
15.098
|
10.309 |
|
|
Provisions |
1.680
|
0.000
|
0.432 |
|
Total
Current Liabilities |
26.103
|
15.098
|
10.741 |
|
|
Net Current Assets |
19.147
|
20.549
|
7.636 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.114 |
0.153 |
0.153 |
|
|
|
|
|
|
|
|
TOTAL |
26.650 |
27.498 |
10.833 |
|
PROFIT & LOSS
ACCOUNT
|
PARTICULARS |
31.03.2008 |
31.12.2007 |
31.03.2007 |
|
|
Sales Turnover |
100.765 |
69.281 |
27.220 |
|
|
Other Income |
1.659 |
0.113 |
0.011 |
|
|
Foreign Exchange Gain |
0.000 |
0.000 |
0.027 |
|
|
Total Income |
102.424 |
69.394 |
27.258 |
|
|
|
|
|
|
|
|
Profit/(Loss) Before Tax |
4.482 |
5.444 |
1.273 |
|
|
Provision for Taxation |
1.564 |
0.000 |
0.473 |
|
|
Profit/(Loss) After Tax |
2.918 |
5.444 |
0.800 |
|
|
|
|
|
|
|
|
Expenditures : |
|
|
|
|
|
|
Purchases |
89.194 |
57.859 |
30.876 |
|
|
Direct Expenses |
4.529 |
3.015 |
0.704 |
|
|
Increase/ Decrease in Stock |
(11.695) |
(6.794) |
(9.198) |
|
|
Selling and Administrative Expenses |
13.949 |
9.593 |
3.411 |
|
|
Financial Expenses |
0.462 |
0.274 |
0.051 |
|
|
Depreciation & Amortization |
0.000 |
0.000 |
0.000 |
|
|
Other Expenditure |
1.503 |
0.003 |
0.141 |
|
Total Expenditure |
109.637 |
63.950 |
25.985 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2008 |
31.12.2007 |
31.03.2007 |
|
PAT / Total Income |
(%) |
2.85
|
7.84
|
2.93 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.45
|
7.86
|
4.68 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.53
|
0.13
|
0.06 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.33
|
0.33
|
0.12 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.85
|
1.62
|
0.99 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.73
|
2.36
|
1.71 |
LOCAL AGENCY
FURTHER INFORMATION
Note:
The name of the company was changed from Karamels to Epicure Frozen Foods and Beverages Private Limited during April, 2005.
Trade Reference:
- Taj Group of Hotels
- American Embassy
- The Park Hotels
- Shangri La Hotels
- Grand Hyatt
- ITC Hotel
- Oberoi Hotel
- Park Royal
Fixed Assets:
- Plant and Machinery
- Furniture and Fixture
- Office Equipments
- Computers
- Vehicles
- Leasehold Improvements
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
|
Indian Rupees |
|
US Dollar |
1 |
Rs.47.32 |
|
UK Pound |
1 |
Rs.74.20 |
|
Euro |
1 |
Rs.60.73 |
SCORE & RATING
EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
- |
|
--LIQUIDITY |
1~10 |
4 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
4 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
- |
|
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 |
|
TOTAL |
|
34 |
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 and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
RATING
EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems
comparatively below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|