MIRA
INFORM REPORT
|
Report Date : |
27.06.2011 |
IDENTIFICATION DETAILS
|
Name : |
DANONE NARANG BEVERAGES PRIVATE LIMITED (w.e.f. 30.12.2010) |
|
|
|
|
Formerly Known
As : |
NARANG BEVERAGES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Hall No. 3, Sarkar Heritage, Kane and |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2010 |
|
|
|
|
Date of
Incorporation : |
24.08.2007 |
|
|
|
|
Com. Reg. No.: |
11-173425 |
|
|
|
|
Capital
Investment/ Paid-up Capital: |
Rs. 0.100
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U15500MH2007PTC173425 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of EMCG Product (Mineral Water). |
|
|
|
|
No. of
Employees: |
Approximately 33 (Office 8, Factory 25) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca (17) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Recently Commenced business |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Thought the company was incorporated in the year 2007, the company has
started its commercial business activities recently in the year July, 2010.
business is active. Payments are reported to be slow. The company can be considered for business dealings with some caution.
|
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
INFORMATION PARTED BY
|
Name : |
Mr. Parag Patwardhan |
|
Designation : |
Finance Controller |
|
Contact No.: |
91-9167620125 |
|
Date : |
24.06.2011 |
LOCATIONS
|
Registered Office : |
Hall No. 3, Sarkar Heritage, Kane and |
|
Tel. No.: |
91-22-61330605 |
|
Mobile No.: |
91-9167620125 (Mr. Parag Patwardhan) |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
10000 sq.ft. (Leased) |
|
|
|
|
Accounts Office : |
B-869, 2nd Floor, JPKS Complex, Sarkar Heritage, |
|
Tel. No.: |
91-22-61330622 |
|
|
|
|
Factory : |
Adhya Himalaya
Water Plat 81 D1 EPIP Phase I, Jharmjri, Baddi, District Solan, |
|
Tel. No.: |
91-1795-271600 |
DIRECTORS
|
Name : |
Mr. Rahul Rama Narang |
|
Designation : |
Director |
|
Address : |
Narang House, 40 Pali Hill, |
|
Date of Birth/Age : |
10.04.1974 |
|
Date of Appointment : |
24.08.2007 |
|
DIN No.: |
00029995 |
|
|
|
|
Name : |
Mrs. Mona Rama Narang |
|
Designation : |
Additional Director |
|
Address : |
Narang House, 40 Pali Hill, |
|
Date of Birth/Age : |
13.03.1947 |
|
Date of Appointment : |
02.03.2009 |
|
DIN No.: |
02966597 |
|
|
|
|
Name : |
Mr. Vincent Robert |
|
Designation : |
Director |
|
Address : |
09, |
|
Date of Birth/Age : |
20.09.1958 |
|
Date of Appointment : |
16.07.2010 |
|
DIN No.: |
03187008 |
|
|
|
|
Name : |
Mr. Rohit Rama Narang |
|
Designation : |
Director |
|
Address : |
Narang House, 40 Pali Hill, |
|
Date of Birth/Age : |
05.12.1968 |
|
Date of Appointment : |
24.08.2007 |
|
Date of Ceasing: |
25.03.2010 |
KEY EXECUTIVES
|
Name : |
Mr. Parag Patwardhan |
|
Designation : |
Finance Controller |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
|
Names of Shareholders |
|
No. of Shares |
|
Narang Rama Rahul |
|
9999 |
|
Narang Buzz Services Private Limited |
|
1 |
|
Myen Pte Limited |
|
10409 |
|
Total |
|
20409 |
|
List of Allottees |
|
No. of Shares Allotted |
|
Myen Pte. Limited, |
|
10409 |
|
Total |
|
10409 |
Equity Share Breakup (Percentage of Total Equity)
As on 30.09.2010
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional
investor(s), Foreign companie(s) Foreign financial institution(s),
Non-resident Indian(s) or Overseas Corporate bodies or Others |
51.00 |
|
Bodies corporate |
0.01 |
|
Directors or relatives of Directors |
48.99 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of EMCG Product (Mineral Water). |
|
|
|
|
Brand Names : |
QUA |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Customers : |
End Users |
|
|
|
|
No. of Employees : |
Approximately 33 (Office 8, Factory 25) |
|
|
|
|
Bankers : |
Citi Bank, |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Fafdia and Fafdiya Chartered Accountant |
|
Address : |
412, Navjivan Building No. 3, Navjivan Commercial Premises, Lamington
Road, Mumbai-400008, Maharashtra, India |
|
|
|
|
Associates/Subsidiaries : |
|
CAPITAL STRUCTURE
As on 29.09.2010
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000 |
Equity Shares |
Rs. 10/- each |
Rs. 1.000 Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000 |
Equity Shares |
Rs. 10/-
each |
Rs. 0.100
Million |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
0.100 |
0.100 |
0.100 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.000 |
0.000 |
0.000 |
|
|
4] (Accumulated Losses) |
[0.079] |
[0.071] |
[0.011] |
|
|
NETWORTH |
0.021 |
0.029 |
0.089 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.012 |
0.020 |
0.008 |
|
|
TOTAL BORROWING |
0.012 |
0.020 |
0.008 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
0.033 |
0.049 |
0.097 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.000 |
0.000 |
0.000 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.000
|
0.000 |
0.000 |
|
|
Sundry Debtors |
0.000
|
0.000 |
0.000 |
|
|
Cash & Bank Balances |
0.035
|
0.100 |
0.100 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
0.000
|
0.000 |
0.000 |
|
Total
Current Assets |
0.035
|
0.100 |
0.100 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
0.000
|
0.000 |
0.000 |
|
|
Other Current Liabilities |
0.000
|
0.000 |
0.000 |
|
|
Provisions |
0.014
|
0.063 |
0.003 |
|
Total
Current Liabilities |
0.014
|
0.063 |
0.003 |
|
|
Net Current Assets |
0.021
|
0.037 |
0.097 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.012 |
0.012 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
0.033 |
0.049 |
0.097 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
0.000 |
0.000 |
0.000 |
|
|
|
Other Income |
0.000 |
0.000 |
0.000 |
|
|
|
TOTAL |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Legal and Professional Expenses |
0.004 |
0.057 |
0.009 |
|
|
|
ROC Filing Fees |
0.002 |
0.000 |
0.000 |
|
|
|
Audit Fees |
0.002 |
0.002 |
0.002 |
|
|
|
TOTAL |
0.008 |
0.059 |
0.011 |
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
[0.008] |
[0.059] |
[0.011] |
|
|
|
|
|
|
|
|
|
Less |
TAX |
[0.071] |
[0.011] |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
[0.079] |
[0.070] |
[0.011] |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
[7.9] |
-- |
-- |
|
|
Particulars |
|
|
31.03.2011 |
|
Sales Turnover (Approximately) |
|
|
260.000 |
Note: The Company has commenced
its activities from 16.06.2010
The above information has been parted by Mr. Parag Patwardhan (Finance Controller)
KEY RATIOS
|
PARTICULARS |
|
31.03.2010 |
31.03.2009 |
31.03.2008 |
|
PAT / Total Income |
(%) |
0.00
|
0.00 |
0.00 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
0.00
|
0.00 |
0.00 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
[22.86]
|
[59.00] |
[11.00] |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
[0.38]
|
[2.03] |
[0.12] |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
1.24
|
2.03 |
0.12 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.5
|
1.59 |
33.33 |
LOCAL AGENCY FURTHER INFORMATION
DETAILS OF SUNDRY CREDITORS
ARE NOT AVAILABLE
Trade References:
·
Tech Long- China
·
Pushpam Foods and
Beverages Private Limited, Pune
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 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.44.94 |
|
|
1 |
Rs.71.89 |
|
Euro |
1 |
Rs.64.09 |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
2 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
2 |
|
--PROFITABILIRY |
1~10 |
-- |
|
--LIQUIDITY |
1~10 |
2 |
|
--LEVERAGE |
1~10 |
2 |
|
--RESERVES |
1~10 |
-- |
|
--CREDIT LINES |
1~10 |
2 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
17 |
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 |
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 |
|
- |
NB |
New Business |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.