Business information report

1. Summary Information

Country

India

Company Name

JASMINE APPARELS PRIVATE LIMITED

Principal Name 1

Mr. Vidyadhar Vishnu Hegde

Status

Satisfactory

Principal Name 2

Ms. Jaya Vidyadhar Hegde

Registration #

08-022140

Street Address

No. 3 and 4, 1st Main, Dasarahalli Extension, Hebbal Agricultural Farm Post, Bangalore-560024, Karnataka

Established Date

22.04.1997

SIC Code

--

Telephone#

91-80-22715124

Business Style 1

Manufacturer

Fax #

91-80-23621076

Business Style 2

--

Homepage

www.jasmineapparels.net

Product Name 1

Caps

# of employees

Not Available

Product Name 2

T-Shirts

Paid up capital

Rs. 800,000/-

Product Name 3

Bags

Shareholders

Directors or relatives of Directors – 100%

Banking

Bank of India

Public Limited Corp.

No

Business Period

15 Years

IPO

No

International Ins.

-

Public Enterprise

No

Rating

Ba (48)

Related Company

Relation

Country

Company Name

CEO

--

--

--

--

Note

-

 

2. Summary Financial Statement

Balance Sheet as of

31.03.2011

(Unit: Indian Rs.)

Assets

Liabilities

Current Assets

12,682,000

Current Liabilities

3,416,000

Inventories

6,230,000

Long-term Liabilities

3,759,000

Fixed Assets

4,107,000

Other Liabilities

1,877,000

Deferred Assets

0,000

Total Liabilities

9,052,000

Invest& other Assets

2,000

Retained Earnings

13,169,000

 

 

Net Worth

13,969,000

Total Assets

23,021,000

Total Liab. & Equity

23,021,000

 Total Assets

(Previous Year)

16,361,000

 

 

P/L Statement as of

31.03.2011

(Unit: Indian Rs.)

Sales

47,509,000

Net Profit

3,848,000

Sales(Previous yr)

34,840,000

Net Profit(Prev.yr)

3,021,000


MIRA INFORM REPORT

 

 

Report Date :

22.08.2012

 

IDENTIFICATION DETAILS

 

Name :

JASMINE APPARELS PRIVATE LIMITED

 

 

Registered Office :

No. 3 and 4, 1st Main, Dasarahalli Extension, Hebbal Agricultural Farm Post, Bangalore-560024, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

22.04.1997

 

 

Com. Reg. No.:

08-022140

 

 

Capital Investment / Paid-up Capital :

Rs. 0.800 Million

 

 

CIN No.:

[Company Identification No.]

U18101KA1997PTC022140

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRJ01629F

BLRJ00459E

 

 

PAN No.:

[Permanent Account No.]

AAACJ4959N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of corporate merchandises such as Caps, T-Shirts, Jackets etc.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (48)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 55000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Reserves of the company appear good.

 

It has achieved a better increase in its sales and profits during 2011. It is performing well.

 

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 – June 30, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

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 31-03-2012.

 

 

LOCATIONS

 

Registered Office :

No. 3 and 4, 1st Main, Dasarahalli Extension, Hebbal Agricultural Farm Post, Bangalore-560024, Karnataka, India

Tel. No.:

91-80-22715124 / 32533496

Fax No.:

91-80-23621076

E-Mail :

jasmineapparels@eth.net

info@jasmineapparels.net

Website :

www.jasmineapparels.net

 

 

DIRECTORS

 

AS ON 24.08.2011

 

Name :

Mr. Vidyadhar Vishnu Hegde

Designation :

Managing Director

Address :

No.20, 11th Cross Bhuvaneshwari Nagar, Dasarahalli Main Road, H A Farm Post, Bangalore-560024, Karnataka, India

Date of Birth/Age :

22.05.1965

Date of Appointment :

22.04.1997

DIN No.:

02816009

 

 

Name :

Ms. Jaya Vidyadhar Hegde

Designation :

Director

Address :

No.20, 11th Cross Bhuvaneshwari Nagar, Dasarahalli Main Road, H A Farm Post, Bangalore-560024, Karnataka, India

Date of Birth/Age :

21.07.1966

Date of Appointment :

22.04.1997

DIN No.:

02816037

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 24.08.2011

 

Names of Shareholders

No. of Shares

Vidyadhar Vishnu Hegde

4000

Jaya Vidyadhar Hegde

4000

TOTAL

8000

 

AS ON 24.08.2011

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of corporate merchandises such as Caps, T-Shirts, Jackets etc.

 

 

Products :

  • Caps
  • T-Shirts
  • Bags
  • Uniforms

 

 

Brand Names :

“Feathers”

 

 

GENERAL INFORMATION

 

Suppliers :

  • Devichand Misrimal and Company
  • Summer Blue Clothing Private Limited
  • G R Print Pack
  • K B Enterprises
  • Godolo and Godolo Exports Private Limited
  • J and K Enterprises
  • Washwin Processors Private  Limited
  • Viable Central Asia
  • Vardhaman Vasthra
  • TUV South Asia
  • L and T Limited
  • Stain Italy
  • DSK Toyota

 

 

Customers :

  • A. P. R. Texiles
  • Infinite Marketing Services
  • Lintas India Private Limited
  • Global Edge Software Limited
  • Sercon India Private Limited
  • Gloves @ Work
  • SPT Sports
  • Tudor India Limited
  • Airport Service Centre
  • Global Automobile Private Limited
  • Jaskey Exports Private Limited
  • Silver Queen Public School
  • Victorinox India Private Limited
  • Schneder Electric India Private Limited

 

 

No. of Employees :

Not Available

 

 

Bankers :

  • Bank of India, No.1 and 24, Raghothaman Smaraka Sahakara Kendra, R.M.S. colony, Sanjaynagar, Bangalore-560094, Karnataka, India 

 

 

Facilities :

Secured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

O.D. with Bank of India

(Secured by hypothecation of Stock and Book Debts)

3.078

0.138

Vehicle Loan with Bank of India

(Secured by hypothecation of Motor Vehicle)

0.681

0.000

 

 

 

TOTAL

3.759

0.138

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2011

Rs. In Millions

31.03.2010

Director Current A/c

 

 

V V Hegde

0.000

0.368

Jaya V Hegde

0.000

0.556

 

 

 

TOTAL

0.000

0.924

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Manjunath R Hegde

Chartered Accountant

Address :

No.56/3, 1st Temple Road, 13th Cross, Malleshwaram, Bangalore-560003, Karnataka, India

Tel. No.:

91-80-23360530

Fax No.:

91-80-23627272

E-Mail :

mrhegde_bg@bsnl.in

PAN No.:

AABPH7197N

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2011

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

20000

Equity Shares

Rs.100/- each

Rs. 2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

8000

Equity Shares

Rs.100/- each

Rs. 0.800 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

0.800

0.800

0.800

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

13.169

9.322

6.301

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

13.969

10.122

7.101

LOAN FUNDS

 

 

 

1] Secured Loans

3.759

0.138

0.000

2] Unsecured Loans

0.000

0.924

2.528

TOTAL BORROWING

3.759

1.062

2.528

DEFERRED TAX LIABILITIES

0.116

0.143

0.160

 

 

 

 

TOTAL

17.844

11.327

9.789

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

4.107

3.168

3.228

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.002

0.001

0.002

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

6.230

3.218

1.879

 

Sundry Debtors

8.709

6.726

4.434

 

Cash & Bank Balances

0.045

0.051

0.990

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

3.928

3.197

2.727

Total Current Assets

18.912

13.192

10.030

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

2.328

2.826

2.138

 

Other Current Liabilities

1.088

0.839

0.431

 

Provisions

1.761

1.369

0.902

Total Current Liabilities

5.177

5.034

3.471

Net Current Assets

13.735

8.158

6.559

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

17.844

11.327

9.789

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

47.509

34.840

30.510

 

 

Other Income

0.241

0.299

0.120

 

 

TOTAL                                    

47.750

35.139

30.630

 

 

 

 

 

Less

EXPENSES

 

 

Office Expenses

42.169

30.765

28.134

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

42.169

30.765

28.134

 

 

 

 

 

 

PROFIT BEFORE TAX

5.581

4.374

2.496

 

 

 

 

 

Less

TAX                                                                 

1.733

1.353

0.887

 

 

 

 

 

 

PROFIT AFTER TAX

3.848

3.021

1.609

 

 

 

 

 

 

Earnings Per Share (Rs.)

480.94

377.68

201.12

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

8.06

8.60

5.25

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

11.75

12.55

8.18

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

24.25

26.74

18.83

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.40

0.43

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.65

0.62

0.87

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.65

2.62

2.89

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

-----

26]

Buyer visit details

-----

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

NOTE

 

Registered office has been shifted from No.14, II Cross, 80 Feet Road, R.M.V. II Stage, Bangalore-560094, Karnataka, India to the present address w.e.f.03.01.2007.

 

 

FINANCIAL RESULTS

 

The company during the year has made a Turnover of Rs. 47.509 millions and earned net profit before making provisions for taxation amounting to Rs. 5.581 millions as against Turnover of Rs. 34.840 millions and earned net profit before making provision for taxation amounting to Rs. 4.374 millions for the previous year.

 

FORM 8

 

Corporate identity number of the company

U18101KA1997PTC022140

Name of the company

JASMINE APPARELS PRIVATE LIMITED

Address of the registered office or of the principal place of  business in India of the company

No. 3 and 4, 1st Main, Dasarahalli Extension, Hebbal Agricultural Farm Post, Bangalore-560024, Karnataka, India

This form is for

Modification of charge

Charge identification number of the charge to be modified

10275941

Type of charge

  • Book debts
  • Movable property (not being pledge)
  • Floating charge

Particular of charge holder

Bank of India, No.1 and 24, Raghothaman Smaraka Sahakara Kendra, R.M.S. colony, Sanjaynagar, Bangalore-560094, Karnataka, India 

Nature of instrument creating charge

Hypothecation cum Loan Agreement (Plant and Machinery, Stocks and book debts)

Date of instrument Creating the charge

13.02.2012

Amount secured by the charge

Rs. 11.300 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest

CC - 2.5% over BR, presently 13.25% p.a.

TL I - 3% over BR, presently 13.75% p.a.

TL II - 3.5% over BR, presently 14.25% p.a.

subject to revision from time to time

 

Terms of repayment

CC - Running account repayable on demand

TL I - Repayable in 75 graded monthly installments

TL II - Repayable in 75 graded monthly installments

For both TLs, door to door tenor is 84 months. Moratorium period proposed is 9 months from the date of first disbursement of TL. Interest to be serviced on monthly basis as and when charged.

 

Margin

As per bank norms/sanction terms

 

Extent and operation of the charge

The charge shall operate to the extent of the loan amount plus interest commission costs expenses and other charges thereon

 

Other

The said amount of Rs.11.300 Millions comprises CC Rs.4.800 Millions continued at existing level and TL I Rs.5.200 Millions and TL II Rs.1.300 Millions

Short particulars of the property charged (Including location of the property)

First charge by way of hypothecation of stocks, book debts, plant, machinery existing and those to be purchased stored/installed at company premises at No.3 and 4, 1st Main, Dasarahalli Extension, Hebbal Agricultural Farm Post, Bangalore 560024 or at any other place

Particulars of the present modification

By the above, the amount secured by charge stands enhanced from Rs.4.800 Millions to Rs.11.300 Millions

 

(all other terms and conditions remain unchanged)

 

 

FIXED ASSETS

 

  • Air Conditioner
  • Camera
  • Car
  • Computer
  • Electrical Fittings
  • Embroidery Machine
  • Fax Machine
  • Furniture and Fixtures
  • Generator
  • Honda Activa
  • Ironing Machine
  • Plant and Machinery
  • Typewriter
  • Ups
  • Vaccum Cleaner
  • Voltage Stabilizer
  • Auto – 3 Wheeler
  • Attendance Machine
  • Car Honda City
  • Mobile
  • Water Purifier

 

 

 


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. 55.54

UK Pound

1

Rs. 87.39

Euro

1

Rs. 68.71

 

 

INFORMATION DETAILS

 

Report Prepared by :

DPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

48

 

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

-

 

 

 

 

 

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.