MIRA INFORM REPORT

 

 

Report Date :

16.05.2013

 

IDENTIFICATION DETAILS

 

Name :

IMAGINATION EDUTAINMENT INDIA PRIVATE LIMITED

 

 

Registered Office :

206-209, 2nd Floor, B Wing, Galleria, Hiranandani Gardens,Powai, Mumbai-400076, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

02.01.2010

 

 

Com. Reg. No.:

11-198323

 

 

Capital Investment / Paid-up Capital :

Rs. 19.400 millions

 

 

CIN No.:

[Company Identification No.]

U92490MH2010PTC198323

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of educational entertainment for kids.

 

 

No. of Employees :

10 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 710000

 

 

Status :

Yet to commence commercial operation

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Even though the company was incorporated during January, 2010, it is yet to commence its business activity as the project is under implementation.

 

Mr. Chetan, Accounts department, provided all the details and confirmed that the company will start its activity from 6th July 2013.

 

The networth of the company appears to be good. Trade relations are improving. Payment terms are unknown.

 

 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.

 

 

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

 

Name :

Mr. Chetan

Designation :

Accounts Department

Contact No.:

91-22-61271790

Date :

16.05.2013

 

 

LOCATIONS

 

Registered Office :

206-209, 2nd Floor, B Wing, Galleria, Hiranandani Gardens,Powai, Mumbai-400076, Maharashtra, India

Tel. No.:

91-22-61271790 / 61271791

Fax No.:

Not Available

E-Mail :

nandkumar.mudaliar@kidzania.in

Website :

www.kidzania.in

Location :

Owned

 

 

Corporate Office :

R City Mall, Ghatkopar (West), Mumbai, Maharashtra, India

Area :

11000 sq. ft.

Location :

Rented

 

 

DIRECTORS

 

As on 25.09.2012

 

Name :

Mr. Sanjeev Kumar

Designation :

Nominee director

Date of Birth/Age :

56 Years

Qualification :

B.Tech (I.I.T), PGDBM and PGDFT

Experience :

36 Years

Date of Appointment :

01.01.2012

DIN No.:

00094725

 

 

Name :

Mr. Paras Chandaria

Designation :

Director

Date of Appointment :

06.01.2010

DIN No.:

01003786

 

 

Name :

Mr. George Rohit Varkey

Designation :

Nominee director

Date of Appointment :

05.10.2011

DIN No.:

01756430

 

 

Name :

Karunashree Ravi Badwal

Designation :

Director

Date of Appointment :

11.04.2011

DIN No.:

03297961

 

 

KEY EXECUTIVES

 

Name :

Mr. Chetan

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2012

 

Names of Shareholders

No. of Shares

Percentage of Holding

Kidz Inc. Pte Limited, Singapore

1435600

74.00

Shah Rukh Khan

504400

26.00

Total

1940000

100.00

 

 

As on 25.09.2012

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

74.00

Others

26.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of educational entertainment for kids.

 

 

Imports :

 

Products :

Finished Goods

Countries :

Mexico

 

 

GENERAL INFORMATION

 

Customers :

Others

 

 

No. of Employees :

10 (Approximately)

 

 

Bankers :

Yes Bank, Powai Branch, Mumbai, Maharashtra, India

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

M. M. Nissim and Company

Chartered Accountants

Address :

Barodawala Mansion,B Wing, 81, Dr.Annie Besant Road, Worli, Mumbai-400018, Maharashtra, India

Tel. No.:

91-22- 24949991

Fax No.:

91-22- 2494 9995

E-Mail :

mail@mmnissim.com

Website:

www.mmnissim.com

PAN No.:

AAAFM5103E

 

 

Holding Company:

Kidz Inc Pte Lte.

 

 

Ultimate Holding Company:

Retail Investments Pte Lte.

 

 

CAPITAL STRUCTURE

 

As on 31.03.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5000000

Equity Shares

Rs.10/- each

Rs. 50.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1940000

Equity Shares

Rs.10/- each

Rs. 19.400 Millions

 

 

 

 


 

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

19.400

3.584

0.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

158.342

25.982

4.399

4] (Accumulated Losses)

0.000

0.000

(0.092)

NETWORTH

177.742

29.566

4.407

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

177.742

29.566

4.407

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

60.300

0.000

0.000

Capital work-in-progress

54.846

21.364

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED 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

29.200

4.289

0.057

 

Other Current Assets

13.452

6.630

0.000

 

Loans & Advances

25.874

9.295

4.000

Total Current Assets

68.526

20.214

4.057

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

0.000

0.000

0.250

 

Other Current Liabilities

5.930

12.012

0.000

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

5.930

12.012

0.250

Net Current Assets

62.596

8.202

3.807

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.600

 

 

 

 

TOTAL

177.742

29.566

4.407

 

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Income

NA

0.000

0.000

 

 

Other Income

NA

0.000

0.000

 

 

TOTAL                                    

NA

0.000

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Salaries and bonus

NA

3.307

0.000

 

 

Professional Fees

 

1.713

0.090

 

 

Auditors' Remuneration

 

0.190

0.000

 

 

Miscellaneous Expenses

 

0.017

0.002

 

 

Telephone Expenses

 

0.036

0.000

 

 

Travelling and Conveyance

 

0.011

0.000

 

 

Printing and Stationary

 

0.007

0.000

 

 

TOTAL                                    

NA

5.281

0.092

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

NA

(5.281)

(0.092)

 

 

 

 

 

Less

TAX                                                                 

NA

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

(9.986)

(5.281)

(0.092)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(5.373)

0.092

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(15.359)

(5.373)

(0.092)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(8.44)

(77.20)

13.58

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

NA

0.00

0.00

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

0.00

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

(26.13)

(2.27)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

(0.18)

(0.02)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

11.56

1.68

16.23

 

 

LOCAL AGENCY FURTHER INFORMATION

 

SUNDRY CREDITORS DETAILS:

 

Particulars

31.03.2012

31.03.2011

31.03.2010

 

(Rs. In Millions)

 

 

 

 

Sundry Creditors :

Due to persons other than MSME

0.000

0.000

0.250

 

 

 

 

 

 

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 two 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)

Yes

21]

Market information

-----

22]

Litigations that the firm / promoter involved in

-----

23]

Banking Details

Yes

24]

Banking facility details

No

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

 

The registered office of the company has been shifted from 21, Navyug Industrial Estate, Off Andheri Kurla Road, J.B. Nagar, Andheri (East), Mumbai-400059, Maharashtra, India to the present address w.e.f. 24.11.2011

 

 

NATURE OF OPERATIONS

 

The Company was incorporated in India on January 2, 2010, primarily to carry on the business of educational entertainment for kids. The Company is in the development stage and as on March 31, 2012 is executing project for undertaking an edutainment project at Mumbai under license agreement with “Kidzania”.

 

 

FINANCIAL RESULTS

 

The company is in the development stage and as on March 31, 2012 is executing project for undertaking an edutainment project at Mumbai under license agreement with “Kidzania, S.A. de C.V.”. The company has not commenced any commercial operations. However, in compliance with the Accounting Standards, the company had to charge off administrative expenses and other expenses not related to the project, which had to be incurred for the long term viability of the project. The company, therefore, has reported net loss of Rs. 9.986 millions during the year as against Rs. 5.281 millions during the previous year. The directors believe that the loss in the initial years is for development of the project and is in accordance with the business plan of the company.

 

 

PROJECT

 

The Company had taken the handover of Premises from R Mall Developers Privated Limtied on 1st December 2011 for carrying out Interiors and Fit Out work under a license free period of maximum 18 months ending on 30th May 2013.

 

Post the Handover the company have awarded Civil Interior Work contract Desarch Enterprise, Design Management work to Desarch Design Associates, both subsidiary of Desarch Pentacle Privated Limtied and appointed Eskayem Consultants Privated Limtied as MEP Consultant.

 

The company have also successfully transported the Aircraft and placed it in desired location in the premises.

 

Before taking the handover the company have completed the under slug Drainage work, installation of leak detection system, Core cuts for Drainage lines, Glass work around aircraft installation space.

 

 

FIXED ASSETS

 

v  Tangible Assets

  • Computer
  • Office Equipment

v  Intangible Assets

  • Computer Software
  • Location fees
  • Novation Liscense fees

 

 

WEBSITE DETAILS

 

KIDZANIA ANNOUNCES ITS FORAY IN INDIA

JUN 14, 2012

 

KidZania is an edutainment indoor theme park scaled and built specially for kids.

 

KidZania the world's fastest-growing edutainment brand will soon be opening doors in India. KidZania provides children and their parents a safe, unique, and very realistic educational environment. KidZania creates a kid-centric city experience for 4 -14 year olds by combining role play with fun and learning, where kids have an authentic and powerful development experience-wrapped in awe inspiring fun careers, and recreational activities.

 

At a press conference hosted by  Hernan Barbieri, Global Integration Director, KidZania Mexico and Sanjeev Kumar, Director  and CEO, KidZania India, the team provided an insight into the world of KidZania for both the media as well as the potential Brand sponsors.

 

Headquartered in Mexico, KidZania was founded in Mexico City in 1996 by a young entrepreneur, Xavier Lopez, who dreamed of creating a place where kids could have fun while enjoying real life experiences. KidZania believes that kids can make a difference and it is our mission to provide an environment that empowers them to explore, challenge themselves and open their minds to new experiences.

 

KidZania is an edutainment indoor theme park scaled and built specially for kids.  KidZania is about real life experiences, empowering, inspiring, and educating kids through role play. The KidZania experience is designed to remind kids that life is about options, and to reach as high as possible.  It embraces the children’s diversity with an expansive vision and gives them a shared way of thinking and collective passion about their beliefs, hopes and dreams. 

 

This makes KidZania a unique educational city which stimulates creative thinking, boosts self-esteem and self-confidence levels. By blending reality with entertainment, KidZania provides an authentic and powerful developmental experience, preparing kids to understand and manage their world.

 

At KidZania, the kids can be fire-fighters, journalists, bankers, doctors and much more in any one of the authentic role playing activities across establishments. Kids don‘t just role-play careers; they earn kidZos (KidZania's official currency), learn how to manage money (open a bank account, encash cheques), and purchase goods and services. 

 

Kids learn through experience about different professions, how a city works, financial literacy, local government, care for environment, and how to work both independently and as a team. Kids also get paid for the working in the establishments in kidZos.

 

Bringing this unique edutainment centre to India is ImagiNation Edutainment India Private Limited, whose shareholders are KidZ INC PTE LIMITED, Singapore and the Bollywood superstar  Shah Rukh Khan.

 

KidZania India's first centre will be opening in Mumbai, the commercial capital of India. KidZania will be located on the 3rd and 4th level in Mumbai's largest mall R City, LBS Marg. It is spread across 75,000 sq. ft. with 60+ establishments and 75+ role-playing options for kids.  The Mumbai centre is expected to have its soft launch by early 2013 and be fully operational by summer 2013.

 

Speaking on the scheduled launch of KidZania  Hernan Barbieri, Global Integration Director, KidZania Mexico said “We have been delighted with the responses that KidZania has received globally and are confident that India will be equally good! 

 

The combination of our winning concept and flawless execution will give India an edutainment centre like no other! Our mission is to feature the very best educational entertainment experience in role-playing for our visitors and deliver the most effective interactive medium of communication for our industry partners.”

 

Speaking on the scheduled launch of KidZania, Sanjeev Kumar, Director and CEO, KidZania India said “We are delighted to be a part of the KidZania family and on track to open the first edutainment centre in Mumbai. KidZania is going to provide kids with a unique and differentiated learning experience, inspire global citizenship and build strong community awareness among our children through an experience that is hands-on, engaging, educational, and most importantly, fun.  

 

Real-world brands are a key component to our success as they add realism to the experience, making it authentic, immersive and rewarding for kids. KidZania is a great platform for brands to participate in educating children towards a more responsible and informed way-of life. We are looking forward to partnering with leading brands and create one of the best entertainment centres in India!” 

 

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 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.54.78

UK Pound

1

Rs.83.38

Euro

1

Rs.70.72

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

28

 

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.