MIRA INFORM REPORT

 

 

Report Date :

19.04.2013

 

IDENTIFICATION DETAILS

 

Name :

NIRMAL LIFESTYLE LIMITED

 

 

Registered Office :

3rd Floor, Multiplex Building, LBS Marg, Mulund (West), Mumbai – 400080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

04.11.1999

 

 

Com. Reg. No.:

11-122542

 

 

Capital Investment / Paid-up Capital :

Rs. 940.000 Millions

 

 

CIN No.:

[Company Identification No.]

U92411MH1999PLC122542

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMN07100C /  MUMN07257F

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Property Developers

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 25045000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-experienced company having a moderate track record. The latest financial are not available.

 

As per old (2010), the company is found normal for business dealings.

 

Trade relations are fair. Business is active. Payment terms are unknown.

 

The company can be considered for business dealings with some caution.

 

Note :

 

Due to technical error in the government sites, we hereby provide you the report with available details and we would provide you with a on the same company as soon as we get the additional information.

 

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

 

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term Bank facilities : BB+

Rating Explanation

Moderate risk of default

Date

April 18, 2012

 

 

Rating Agency Name

CARE

Rating

Short term Bank facilities : A4

Rating Explanation

Minimal degree of safety and very high credit risk.

Date

April 18, 2012

 

 

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.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Hemant Goyal

Designation :

Accounts Manager

Contact No.:

91-22-25905121

Date :

18.04.2012

 

 

LOCATIONS

 

Registered Office :

3rd Floor, Multiplex Building, LBS Marg, Mulund (West), Mumbai – 400080, Maharashtra, India

Tel. No.:

91-22-25905121

Fax No.:

91-22-25971990

E-Mail :

nirmalgroup@vsnl.com

hemant.goyal@nirmallifestyle.com

roc@nirmallifestyle.com

Website :

http://www.nirmallifestyle.com

 

 

Corporate Office :

Nirmal Lifestyle Mall, 3rd Floor, Multiplex Building, L.B.S. Marg, Opposite, Nirmal Nagar, Mulund (West), Mumbai-400080, Maharashtra, India

Tel. No.:

91-22-25937000/ 7100 / 25934444/ 25680000

Fax No.:

91-22-25937200

E-Mail :

info@nirmallifestyle.com

 

 

Sales Office :

LBS Marg, Opposite Nirmal Nagar, Mulund (West), Mumbai – 400080, Maharashtra, India

Tel. No.:

91-22-67973180/ 81/ 25905122/ 23/ 66430383

Fax No.:

91-22-67973182/ 25937200

E-Mail :

sales@nirmallifestyle.com

 

 

Overseas Office :

1804, Burjuman Business Tower, Dubai, UAE

Tel. No.:

+971-4-5096886

Fax No.:

+971-50-4361285

 

 

DIRECTORS

 

AS ON 28.12.2010

 

Name :

Mr. Dharmesh S. Jain

Designation :

Director

Address :

Nirmal House, Nirmal Nagar Mulund (West), Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

09.10.1967

Date of Appointment :

04.11.1999

 

 

Name :

Mrs. Anju D. Jain

Designation :

Director

Address :

Nirmal House, Nirmal Nagar Mulund (West), Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

02.05.1970

Date of Appointment :

04.11.1999

Email :

anju.jain@nirmallifestyle.com

 

 

Name :

Mr. Chandrakant H Shah

Designation :

Director

Address :

Flat No. 1402, A/B Takshashila, Nirmal Nagar, Mulund Goregaon Link Road, Mulund (West) Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

17.04.1950

Date of Appointment :

01.11.2010

 

 

Name :

Mr. Rajeev R. Jain

Designation :

Director

Address :

1901, Takshashila, Nirmal Nagar, Mumbai – 400080, Maharashtra, India

Date of Birth/Age :

11.03.1974

Date of Appointment :

01.02.2007

 

 

KEY EXECUTIVES

 

Name :

Mr. Hemant Goyal

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 28.12.2010

 

Names of Shareholders

 

No. of Shares

 

Dharmesh Jain

 

67828882

Nirmala S. Jain

 

33571

Anju D. Jain

 

137539

Chandrakant Shah

 

2

Umesh Solanki

 

2

Rajeev R. Jain

 

2

Major General Vijay Pawar

 

2

Nirmal Lifestyle Holding Private Limited, India

 

52000000

 

 

 

Total

 

120000000

 

 

BUSINESS DETAILS

 

Line of Business :

Property Developers

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

Ø  Punjab and Sind Bank, Lakhi House, Opposite Panchayati Gurdwara, L.B.S. Marg, Mulund (West), Mumbai - 400078, Maharashtra, India

Ø  Housing Development Finance Corporation Limited, Ramon House 169 Backbay Reclamation, HT Parekh Marg, Mumbai - 400020, Maharashtra, India

 

 

Facilities :

 

Secured Loans

31.03.2010

31.03.2009

 

 

(Rs. In Millions)

Citi Bank

0.484

6.797

Dena Bank

311.763

630.344

HDFC Limited

6110.189

4553.068

Motor car Loan

15.364

17.525

Union Bank of India

355.175

436.624

Punjab National Bank

525.806

278.941

Reliance Capital Limited

15.919

0.000

Future Capital Holdings Limited

250.000

0.000

Total

7584.700

5923.299

 

 

 

Banking Relations :

--

 

 

Financial Institution :

·         Infrastructure Development Finance Company Limited

ITC Centre, 3rd Floor, 760 Anna Salai, Chennai – 600002, Tamilnadu, India

 

 

Auditors :

 

Name :

R. C. Jain and Associates

Chartered Accountants

Address :

624, The Corporate Centre, Nirmal Lifestyle, LBS Marg, Mulund (West), Mumbai – 400080, Maharashtra, India

 

 

Associates:

Ø  Nirmal Infrastructure Private Limited

Ø  Nirmal Infrastructure (India) Private Limited

Ø  Nirmal Lifestyle (Vasai) Private Limited

Ø  Nirmal Lifestyle (Panvel) Private Limited

Ø  Nirmal Lifestyle (Thane) Private Limited

Ø  Nirmal Lifestyle Realty

 

 

Subsidiaries :

Ø  Bombay IT Park Private Limited [U70109MH2006PTC160914]

Ø  Nrimal Lifestyle (Mulund) Private Limited [U74999MH2007PTC177019]

Ø  Nirmal Homes Private Limited [U70102MH2007PTC167940]

Ø  Nirmal Heritage Private Limited [U45200MH2002PTC137283]

Ø  Nirmal Lifestyle (Kalyan) Private Limited [U74999MH2007PTC169388]

Ø  Nirmal Lifestyle (Pune) Private Limited [U45400MH2007PTC169320]

Ø  Nirmal Lifestyle Developers Private Limited [U45200MH2008PTC180540]

Ø  Nirmal Lifestyle City Service Private Limited [U74900MH2008PTC182717]

Ø  Nirmal Lifestyle (Indore) Private Limited [U74999MH2007PTC169423]

Ø  Nirmal Construction Private Limited [U70100MH2006PTC158853]

 

 

Other Parties where relationship of Control exists:

Ø  Nirmal Super Markets Private Limited

Ø  Nirmal Avasiya Sankul Private Limited

Ø  Nirmal lifestyle Reality Private Limited (earlier known as Nirmal Holdings Limited)

Ø  Nirmal Lifestyle Properties Private Limited

Ø  Nirmal Developers

Ø  Nirmal Lifestyle City Development Corporation Private Limited

Ø  Nirmal Lifestyle Holding Private Limited

Ø  Sujyoti Developers Private Limited

Ø  Dharam Kshetra Properties Private Limited

Ø  Nirmal Lifestyle Theater Private Limited

 

 

CAPITAL STRUCTURE

 

AFTER 28.09.2012

 

Authorised Capital : Rs. 1500.000 Millions

 

Issued, Subscribed & Paid-up Capital : Rs. 1447.000 Millions

 

 

AS ON 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100005000

Equity Shares

Rs. 10/- each

Rs. 1000.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

94000000

Equity Shares

Rs. 10/- each

Rs. 940.000 Millions

 

 

 

 

 

 

Note:

(Of the above 75000000 (31000000) equity shares allotted as fully paid – up bonus share of Rs.10/- each)


 

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

940.000

500.000

100.000

2] Share Application Money

320.000

0.000

0.000

3] Reserves & Surplus

5001.621

448.015

496.510

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

6261.621

948.015

596.510

LOAN FUNDS

 

 

 

1] Secured Loans

7584.700

5923.299

5256.700

2] Unsecured Loans

76.690

42.463

230.160

TOTAL BORROWING

7661.390

5965.762

5486.860

DEFERRED TAX LIABILITIES

86.725

53.876

44.421

 

 

 

 

TOTAL

14009.736

6967.653

6127.791

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

6421.009

1359.239

1073.418

Capital work-in-progress

2700.910

38.011

338.071

 

 

 

 

INVESTMENT

590.977

579.881

420.603

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

2575.859
3582.457
2839.342

 

Sundry Debtors

897.292
586.172
634.314

 

Cash & Bank Balances

533.037
137.145
91.660

 

Other Current Assets

0.000
0.000
0.000

 

Loans & Advances

3639.382
2101.538
1396.636

Total Current Assets

7645.570
6407.312
4961.952

Less : CURRENT LIABILITIES & PROVISIONS

 
 

 

 

Sundry Creditors

620.242
275.439
166.125

 

Other Current Liabilities

2449.286
984.266
411.506

 

Provisions

279.202
171.806
110.093

Total Current Liabilities

3348.730
1431.511
687.724

Net Current Assets

4296.840
4975.801
4274.228

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

14.721

21.471

 

 

 

 

TOTAL

14009.736

6967.653

6127.791

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

Income

2187.215

1086.704

1058.676

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

2187.215

1086.704

1058.676

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Construction and Operating Expenses

2380.022

1009.210

380.662

 

 

Increase/ Decrease in Stock

1431.921

(743.115)

(267.764)

 

 

Transferred to Capital Work in Progress / Fixed Assets

(2661.950)

(11.235)

 

 

 

Personnel Expenses

80.272

71.079

57.421

 

 

Administrative Expenses

153.189

117.064

154.111

 

 

Legal and Professional Fees

50.437

27.678

30.558

 

 

Marketing Expenses

120.806

22.372

33.344

 

 

Software Development Expenses

0.000

0.000

0.282

 

 

Loss on Sale of Assets

0.000

0.000

0.056

 

 

Fixed Assets written off

0.000

0.000

0.022

 

 

Miscellaneous Expenses Written off

0.000

13.404

11.502

 

 

Overheads Charge to fixed assets

0.000

0.000

12.545

 

 

TOTAL                                     (B)

1554.697

506.457

412.739

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

632.518

580.247

645.937

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

293.823

261.364

509.678

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

338.695

318.883

136.259

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

98.636

85.307

35.936

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

240.059

233.576

100.323

 

 

 

 

 

Less

TAX                                                                  (I)

89.802

34.023

39.747

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                 (J)

150.257

199.553

60.576

 

 

 

 

 

Less

LESS: SHORT PROVISION OF TAX/DIFFERED TAX OF EARLIER YEARS

40.964

0.000

0.000

 

 

 

 

 

Add

PROFIT / (LOSS) B/F

448.016

496.510

447.633

 

 

 

 

 

Add

PROFIT AND LOSS ACCOUNT TRANSFERRED ON AMALGAMATION NLIPL

326.600

0.000

0.000

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Proposed Dividend

9.400

28.000

10.000

 

 

Dividend Tax

1.597

0.047

1.699

 

 

Transfer to Bonus share capital

440.000

220.000

0.000

 

 

 

 

248.047

11.699

 

BALANCE CARRIED TO THE B/S

432.912

448.016

496.510

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.60

3.99

0.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

6.87
18.36
5.72

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

1.71
3.01
1.66

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

0.04
0.25
0.17

 

 

 
 
 

Debt Equity Ratio

(Total Debt/Networth)

 

1.22
6.29
9.20

 

 

 
 
 

Current Ratio

(Current Asset/Current Liability)

 

2.28
4.48
7.22

 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

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

Yes

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

No

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

Yes

 

 

UNSECURED LOANS

 

Unsecured Loans

31.03.2010

31.03.2009

 

 

(Rs. In Millions)

From Directors

52.190

42.463

From Other

24.500

0.000

Total

76.690

42.463

 

 

Note:

The registered office address of the company has been shifted from Jawahar Talkies Compounder R P Road, Mulund West, Mumbai – 400080, Maharashtra, India to Present w.e.f.01.11.2009

 

 

FIXED ASSETS:

 

Ø  Building

Ø  Furniture and Fixture

Ø  Computers

Ø  Plant and Machinery

Ø  Office Equipment

Ø  Electrical Installation

Ø  Vehicles

  

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. 53.94

UK Pound

1

Rs. 82.77

Euro

1

Rs. 71.05

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

36

 

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.