MIRA
INFORM REPORT
|
Report Date : |
06.07.2012 |
IDENTIFICATION DETAILS
|
Name : |
GRAVISS FOODS PRIVATE LIMITED (w.e.f. 09.04.2008) |
|
|
|
|
Formerly Known
As : |
BASKIN ROBBINS FRANCHISE COMPANY PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
24.08.1984 |
|
|
|
|
Com. Reg. No.: |
033837 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.30.950 millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U15200MH1984PTC033837 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMM21089F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCM6895P |
|
|
|
|
Legal Form : |
Private Limited Liability Company
|
|
|
|
|
Line of Business
: |
Manufacturing and marketing of
Ice cream, Bakery Products, Cakes, Foods and Beverages etc. |
|
|
|
|
No. of Employees
: |
Not Available |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (49) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 364268 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is associated with the Graviss Group. It is a well established
company having satisfactory track record. Trade relations are reported as
trustworthy. Business is active. Payments are reported to be usually correct
and as per commitments. The company can be considered for normal 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 – March 31st, 2012
|
Country Name |
Previous Rating (31.12.2011) |
Current Rating (31.03.2012) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
LOCATIONS
|
Registered Office : |
254 CDR Annie Besant Road, Worli, Mumbai 400025, Maharashtra, India |
|
Tel. No.: |
91-22-40501111 |
|
Fax No.: |
91-22-40501555 |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
A 101 Aurus Chamber, S S Amrutwar Marg, Behind Mahindra Towers, Mumbai
400013, Maharashtra, India |
|
Tel. No.: |
91-22-42313131 |
|
Fax No.: |
91-22-42313101 |
|
|
|
|
Factory : |
J-177 MIDC Bhosari, Pune 411026, Maharashtra, India |
DIRECTORS
AS ON 30.09.2011
|
Name : |
Mr. Vikram Seth |
|
Designation : |
Director |
|
Date of Birth/Age : |
19.02.1964 |
|
Date of Appointment : |
12.01.2011 |
|
|
|
|
Name : |
Mr. Ved Prakash Garg |
|
Designation : |
Director |
|
Date of Birth/Age : |
02.02.1948 |
|
Date of Appointment : |
29.03.2005 |
|
|
|
|
Name : |
Mr. Sunil Pardal |
|
Designation : |
Director |
|
Date of Birth/Age : |
23.01.1954 |
|
Date of Appointment : |
05.09.2007 |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 30.09.2011
|
Names of Shareholders |
No. of Shares |
|
Mrs. Geeta R Seth |
1 |
|
Mr. Vikram R Seth |
1 |
|
Graviss Food Solutions Private Limited |
309498 |
|
Total |
309500 |
AS ON 30.09.2011
|
Equity Share
Breakup |
|
Percentage of
Holding |
|
Category |
|
|
|
Bodies corporate |
|
99.98 |
|
Directors or relatives of directors |
|
0.02 |
|
|
Total
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturing and marketing of
Ice cream, Bakery Products, Cakes, Foods and Beverages etc. |
PRODUCTION STATUS
AS ON 31.03.2011
|
Particulars |
Unit |
Installed
Capacity |
Actual
Production |
|
Ice Cream |
Ltrs. |
* |
3539960 |
* The manufacturing operations are carried out under
a manufacturing arrangement with Rich Graviss Products Private Limited since
01.04.2006 and accordingly, installed capacity data is not applicable.
GENERAL INFORMATION
|
No. of Employees : |
Not Available |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Bankers : |
Standard Chartered Bank, SME Credit, Crescenzo, 3A/F, Plot No. C 38
and 39, G Block, Bandra Kurla Complex, Bandra East, Mumbai 400051,
Maharashtra |
|||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||
|
Facilities : |
Rs. In Millions
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S R Batliboi and Company Chartered Accountant |
|
Address : |
14 Floor, The Ruby, 29 Senapati Bapat Marg, Dadar (West), Mumbai
400028, Maharashtra, India |
|
|
|
|
Subsidiary : |
·
Sheraton Traders Private Limited CIN No.: U51909MH1995PTC084965 ·
Graviss Holding Limited |
|
|
|
|
Holding Company : |
Graviss Food Solutions Private Limited CIN No. U67120MH1995PTC084783 |
CAPITAL STRUCTURE
AS ON 30.09.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
500000 |
Equity Shares |
Rs. 100 each |
Rs.50.000 millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
309500 |
Equity Shares (of the above 309500 shares are held by Graviss Food Solutions Private
Limited, the holding Company and its nominees) |
Rs. 100 each |
Rs.30.950 millions |
|
|
|
|
|
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 |
30.950 |
30.950 |
30.950 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
60.117 |
43.934 |
30.144 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
91.067 |
74.884 |
61.094 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
71.962 |
74.883 |
78.438 |
|
|
2] Unsecured Loans |
45.876 |
44.586 |
17.302 |
|
|
TOTAL BORROWING |
117.838 |
119.469 |
95.740 |
|
|
DEFERRED TAX LIABILITIES |
3.193 |
1.246 |
1.514 |
|
|
|
|
|
|
|
|
TOTAL |
212.098 |
195.599 |
158.348 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
59.585 |
73.629 |
85.302 |
|
|
Capital work-in-progress |
35.078 |
44.002 |
19.475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTMENT |
0.313 |
0.316 |
0.315 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
43.258
|
38.458 |
41.463 |
|
|
Sundry Debtors |
35.371
|
33.054 |
28.919 |
|
|
Cash & Bank Balances |
7.429
|
4.396 |
0.863 |
|
|
Other Current Assets |
20.829
|
0.174 |
0.174 |
|
|
Loans & Advances |
104.309
|
107.631 |
70.199 |
|
Total
Current Assets |
211.196
|
183.713 |
141.618 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
56.160
|
72.168 |
|
|
|
Other Current Liabilities |
34.031
|
30.982 |
86.457 |
|
|
Provisions |
3.885
|
2.911 |
1.905 |
|
Total
Current Liabilities |
94.076
|
106.061 |
88.362 |
|
|
Net Current Assets |
117.120
|
77.652 |
53.256 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
212.098 |
195.599 |
158.348 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Sales and Other Income |
538.983 |
490.820 |
434.389 |
|
|
|
TOTAL (A) |
538.983 |
490.820 |
434.389 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Selling and Distribution Expenses |
|
|
|
|
|
|
Office Expenses |
491.926 |
452.527 |
397.861 |
|
|
|
Administrative Expenses |
|
|
|
|
|
|
Advertising Expenses |
|
|
|
|
|
|
TOTAL (B) |
491.926 |
452.527 |
397.861 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
47.057 |
38.293 |
36.528 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
12.378 |
11.739 |
9.342 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
34.679 |
26.554 |
27.186 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
12.453 |
11.553 |
11.624 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
22.226 |
15.001 |
15.562 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
7.097 |
(0.267) |
4.852 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
15.129 |
15.268 |
10.710 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
10.054 |
10.051 |
4.693 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Raw Materials |
6.453 |
4.413 |
12.349 |
|
|
|
Capital Goods |
1.703 |
1.409 |
2.038 |
|
|
TOTAL IMPORTS |
8.156 |
5.822 |
14.387 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
48.88 |
-- |
-- |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
PAT / Total Income |
(%) |
2.80
|
3.11 |
2.46 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
4.12
|
3.05 |
3.58 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
8.20
|
5.82 |
6.85 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.24
|
0.20 |
0.25 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
2.36
|
3.02 |
3.03 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.24
|
1.73 |
1.60 |
LOCAL AGENCY FURTHER INFORMATION
NATURE OF
OPERATION:
The company was incorporated on 24 August
1984. The principal activity of the Company is manufacturing and marketing of
ice cream.
The Company is a subsidiary of Graviss Food Solutions
Private Limited. The Company has entered into the Franchisee agreement with
Baskin Robbins International LLC wherein the company has the exclusive right
and license to use and operate the Franchised Business in the SAARC region for
a tenure of 20 years.
BUSINESS
OPERATIONS:
During the period under review, sales increased from Rs. 508.700
millions to Rs. 555.500 millions by growth of approx. 10%. The increase in
sales has been due to intensified efforts taken by the management.
FIXED ASSETS:
·
Building
·
Leasehold Improvements
·
Furniture and Fixture
·
Computer
·
Office Equipments
·
Other Equipments
·
Vehicles
FORM 8
|
Corporate
identity number of the company |
U15200MH1984PTC033837 |
|
Name of the
company |
GRAVISS FOODS PRIVATE LIMITED (w.e.f. 09.04.2008) |
|
Address of the
registered office or of the principal place of business in |
254 CDR Annie Besant Road, Worli, Mumbai 400025, Maharashtra, India |
|
This form is for |
Modification of
charge |
|
Type of charge |
Book debts Movable property
(not being pledge) Floating charge |
|
Particular of
charge holder |
Standard Chartered Bank, SME Credit, Crescenzo, 3A/F, Plot No. C 38
and 39, G Block, Bandra Kurla Complex, Bandra East, Mumbai 400051,
Maharashtra Email: sme.form8@sc.com |
|
Nature of
instrument creating charge |
Hypothecation
Agreement - Supplemental |
|
Date of
instrument Creating the charge |
29.03.2012 |
|
Amount secured by
the charge |
Rs. 190.500
millions |
|
Brief of the
principal terms an conditions and extent and operation of the charge |
Rate of interest As agreed by and
with the Bank from time to time. Terms of repayment As agreed by and with
the Bank from time to time. Margin As applicable, if
any. Extent and operation of the charge The Bank is
having first & exclusive charge on the security given by the Company, Hypothecation by way of first & exclusive charge on: a) all the stock in trade both present and future consisting of raw materials, finished goods, goods in process of manufacturing and other merchandise b) all the present and future book debts, outstanding moneys receivable, claims and bills. |
|
Short particulars
of the property charged (Including location of the property) |
Hypothecation by
way of first & exclusive charge on: a) all the stock in trade both
present and future consisting of raw materials, finished goods, goods in
process of manufacturing and other merchandise
b) all the present and future book debts,outstanding moneys receivable,claims
and bills. |
|
Particulars of
the present modification |
By present
modification, the existing charge amount of Rs.11.30 Crs enhanced to Rs.19.05
Crs against the security of hypothecation by way of first & exclusive
charge on: a) all the stock in trade both present and future consisting of
raw materials, finished goods, goods in process of manufacturing and other
merchandise b) all the present and future book debts,outstanding moneys
receivable,claims and bills. |
|
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 |
-- |
|
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 |
Yes |
|
17) Major suppliers |
No |
|
18) Major customers |
No |
|
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 |
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.55.41 |
|
|
1 |
Rs.86.04 |
|
Euro |
1 |
Rs.68.61 |
INFORMATION DETAILS
|
Report Prepared
by : |
PRL |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
6 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
5 |
|
--CREDIT LINES |
1~10 |
5 |
|
--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 |
YES |
|
--AFFILIATION |
YES/NO |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
TOTAL |
|
49 |
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.