MIRA INFORM REPORT

 

 

 

 

Report Date :

12.02.2013

 

IDENTIFICATION DETAILS

 

Name :

ORCHARD BRANDS PRIVATE LIMITED

 

 

Registered Office :

67, Udyog Bhavan, Sonawala Road, Goregaon (East), Mumbai-400063, Maharashtra 

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

07.01.2009

 

 

Com. Reg. No.:

11-189430

 

 

Capital Investment / Paid-up Capital :

Rs.0.750 Million

 

 

CIN No.:

[Company Identification No.]

U15400MH2009PTC189430

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in business of food catering and restaurants, banquets and chain restaurants.

 

 

No. of Employees :

Information denied by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 4400

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate. Reserves of the company seems to be insufficient. However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

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

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

INDIAN ECONOMIC OVERVIEW

 

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

Source : CIA

 

 

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 DECLINED BY

 

Name :

Mr. Rajinder Prasad Munshi Bhagat

Designation :

Director

Contact No.:

91-22-26850070

Date :

06.02.2013

 

 

LOCATIONS

 

Registered Office :

67, Udyog Bhavan, Sonawala Road, Goregaon (East), Mumbai-400063, Maharashtra, India  

Tel. No.:

91-22-26850070

Fax No.:

Not Available

E-Mail :

info@orchardbrands.in

primehta@vsnl.net

 

 

DIRECTORS

 

AS ON 30.09.2012

 

Name :

Mr. Ashok Shridhar Prabhu

Designation :

Director

Address :

Dreams, 3D, 1105, Off LBS Marg, Bhandup (West), Mumbai-400078, Maharashtra, India

Date of Birth/Age :

05.10.1977

Date of Appointment :

07.01.2009

Din No.:

02430601

 

 

Name :

Mr. Rajinder Prasad Munshi Bhagat

Designation :

Director

Address :

E-501, Angan, Thakur Village, Kandivali (East), Mumbai-400101, Maharashtra, India

Date of Birth/Age :

17.06.1974

Date of Appointment :

07.01.2009

Din No.:

02430053

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2012

 

Names of Shareholders

 

No. of Shares

Sushma Tiwari

 

11250

Ashok Shridhar Prabhu

 

31875

Rajinder Prasad Munshi Bhagat

 

31875

 

 

 

TOTAL

 

75000

 

AS ON 30.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

85.00

Other

 

15.00

TOTAL

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in business of food catering and restaurants, banquets and chain restaurants.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management.

 

 

Bankers :

The Shamrao Vithal Co-operative Bank Limited, Shivai Sankul, Vidyabhushan Shikshan Sanstha, Shiv Vallabh Cross Road, Ashok Van, Dahisar (East), Mumbai-400068, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

SVC Loan Term No. 44

0.170

0.388

SVC Bank Overdraft

4.555

3.505

TOTAL

4.725

3.893

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Pritesh Mehta and Company

Chartered Accountants 

Address :

511, Sai Chambers, Near Railway Station, Santacruz (East), Mumbai-400055, Maharashtra, India

Tel No.:

91-22-26175159

PAN No:

AAEPM8688E

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

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

75000

Equity Shares

Rs.10/- each

Rs.0.750 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2012

31.03.2011

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

0.750

0.750

0.750

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.363

0.227

0.000

4] (Accumulated Losses)

0.000

0.000

(0.018)

NETWORTH

1.113

0.977

0.732

LOAN FUNDS

 

 

 

1] Secured Loans

4.725

3.893

0.000

2] Unsecured Loans

0.843

0.309

0.644

TOTAL BORROWING

5.568

4.202

0.644

DEFERRED TAX LIABILITIES

0.000

0.000

0.003

 

 

 

 

TOTAL

6.681

5.179

1.379

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.042

1.180

0.099

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.033

0.002

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

4.699

2.570

2.917

 

Sundry Debtors

7.394

6.585

1.108

 

Cash & Bank Balances

0.090

0.313

0.016

 

Other Current Assets

0.255

0.314

0.578

 

Loans & Advances

0.000

0.000

0.000

Total Current Assets

12.438

9.782

4.619

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

6.404

5.335

3.134

 

Other Current Liabilities

0.428

0.450

0.144

 

Provisions

 

 

0.061

Total Current Liabilities

6.832

5.785

3.339

Net Current Assets

5.606

3.997

1.280

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

6.681

5.179

1.379

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

29.768

28.270

13.756

 

 

Other Income

0.061

0.179

0.157

 

 

Forex Fluctuation

0.044

0.000

0.000

 

 

TOTAL                        

29.873

28.449

13.913

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

19.479

19.169

9.945

 

 

Salary and Wages

2.812

3.059

1.027

 

 

Cleaning and Forwarding Charges

0.827

0.506

0.048

 

 

Packing Expenses

0.022

0.032

0.006

 

 

Testing Charges

0.000

0.000

0.006

 

 

Transport Expenses

0.574

0.319

0.251

 

 

Conversion Cost

0.933

1.247

0.566

 

 

Repair and Maintenance

0.010

0.010

0.019

 

 

Legal and Professional Fees

0.148

0.184

0.143

 

 

Traveling Expenses

0.687

0.468

0.214

 

 

Conveyance

0.020

0.020

0.037

 

 

Telephone and Internet Expenses

0.126

0.162

0.081

 

 

Rent, Rates and Taxes

1.246

0.961

0.281

 

 

Office Stationery

0.100

0.038

0.029

 

 

Office Expenses

0.123

0.074

0.345

 

 

Staff Welfare

0.122

0.165

0.027

 

 

R and D Expenses

0.135

0.138

0.119

 

 

Bank Charges

0.047

0.099

0.008

 

 

Courier Expenses

0.063

0.166

0.074

 

 

Discount

0.157

0.018

0.005

 

 

Loss of Goods in Transits

0.000

0.072

0.000

 

 

Insurance

0.031

0.123

0.011

 

 

Electricity Expenses

0.127

0.000

0.000

 

 

Interest on Loan

0.738

0.352

0.000

 

 

Interest of TDS

0.011

0.000

0.000

 

 

Vat Expenses

0.690

0.588

0.304

 

 

Commission Paid

0.185

0.000

0.000

 

 

TOTAL                        

29.413

27.970

13.546

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.460

0.479

0.367

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.251

0.179

0.014

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

0.209

0.300

0.353

 

 

 

 

 

Less

TAX                                                     

0.074

0.055

0.065

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

0.135

0.245

0.288

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

0.227

(0.018)

(0.306)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

0.362

0.227

(0.018)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

1.090

1.009

NA

 

 

 

 

 

 

IMPORTS

0.874

0.000

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

0.48

0.21

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

0.45

0.86

2.07

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.70

1.06

2.57

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.55

2.74

7.48

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.19

0.31

0.48

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

5.00

4.30

5.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.82

1.69

1.38

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF SUNDRY CREDITORS:

 

Particulars

 

31.03.2012

(Rs. in millions)

31.03.2011

(Rs. in millions)

31.03.2010

(Rs. in millions)

Sundry Creditors

6.404

5.335

3.134

 

 

 

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

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

No

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

31]

PAN of Proprietor/Partner/Director, if available

No

32]

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

Yes

33]

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

No

34]

External Agency Rating, if available

No

 

NOTE:

 

The registered office of the company has been shifted from 505/A, Hyde Park, Opposite Ansa Industrial Estate, Saki Vihar Road, Andheri (East), Mumbai-400072, Maharashtra, India to the present address w.e.f. 10.10.2012.

 

 

Unsecured Loan

As on 31.03.2012

[Rs. in Millions]

As on 31.03.2011

[Rs. in Millions]

Samit Satish Mehta

0.000

0.250

Thomas Verghese

0.000

0.059

Ashok Prabhu

0.011

0.000

Rajinder Bhagat

0.832

0.000

TOTAL

0.843

0.309

 

 

FIXED ASSETS:

 

·         Computer

·         Furniture and Fixtures

·         Blackberry Mobile

·         Fridge

·         Meat Mixer

·         T.V.

·         Trolly

 

WEBSITE DETAILS:

 

NEWS AND EVENTS:

 

BAKERY INNOVATION WITH CITRI FI

 

We recently hosted our 1-day workshop on 16th March 2011 at our Research and Development station, Mumbai, India. The purpose of the event was to share the most innovative and successful uses of CITRI FI in a wide variety of food applications.

 

Mr. Rajinder Bhagat, Director of Subject, opened the workshop with the “State of the Company” presentation and introduced Fiber Star and its product- CITRI FI.

 

Mr. Dale Lindquist, President of Fiber Star, presented “Fiber Star’s State of the Company” presentation. He discussed recent accomplishments of Fiber Star and Subject. After this, Mr. Lindquist switched his focus to the driving global forces that will impact Fiber star, its distributors and Citri Fi sales during next few years. These market forces includes: rising global food prices, the global obesity crisis and the demand for the convenience foods by the growing newly rich middle class of the world’s emerging economies. Amazingly, Citri Fi relates well to each of these three global market demands.

 

Mr. Nick Kovalenko, Global market head demonstrated Citri Fi‘s outstanding functional benefits. Citri Fi also helps reduce both the cost and the caloric content of foods while maintaining or improving the organoleptic qualities of the original. It does this by binding and holding large amounts of water through cooking, baking and freezing processes. It is used to reduce costs through the partial replacement of a portion of higher priced ingredients such as oil and eggs. It is also used to strengthen fragile food items and to replace synthetic emulsifiers and thickeners. He also demonstrated how Citri Fi should be incorporated into their product from a trial conducted by OBPL Kitchen. Demonstration included making of Muffins with 30 % less fat. A product sample with Citri Fi and a control sample without Citri Fi were prepared for the demonstration. Guests were able to sample the Muffins and evaluate Citri Fi’s effect on product quality for themselves.

 

With the main goals of educating and sharing information from around the globe, the workshop was a great success.

 

 


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 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.53.67

UK Pound

1

Rs.84.85

Euro

1

Rs.71.87

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

2

--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

 

26

 

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.