MIRA INFORM REPORT

 

 

Report Date :

29.05.2013

 

IDENTIFICATION DETAILS

 

Name :

TRAVEL DESIGNER INDIA PRIVATE LIMITED

 

 

Registered Office :

405, 3rd Eye Two, C.G. Road, Ahmedabad – 380009, Gujarat, India

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

20.10.2004

 

 

Com. Reg. No.:

04-044927

 

 

Capital Investment / Paid-up Capital :

Rs.0.500 Million

 

 

CIN No.:

[Company Identification No.]

U63040GJ2004PTC044927

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMT01913C

 

 

PAN No.:

[Permanent Account No.]

AACCT1252C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Travelling and Tour Services.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 48000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record. Trade relations are reported as fair. Payments are reported as usually correct and as per commitments. Business is active.

 

The company can be considered normal for business dealings at usual trade terms and condition.

 

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. Rajiv

Designation :

Accounts Department

Contact No.:

91-79-40236000

Date :

27.05.2013

 

LOCATIONS

 

Registered/ Corporate Office :

405, 3rd Eye Two, C.G. Road, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-40236000 / 26307060

Fax No.:

91-79-40236060 / 26302768

E-Mail :

anil.d@traveldesigner.in

jaal@traveldesigner.in

accounts@traveldesigner.in

Website :

http://www.traveldesigner.in

Area :

2000 Sq. ft.

Location :

Owned

 

 

Branch Office :

Located at:

·         Mumbai – Goregaon

·         Delhi – Rohini

·         Bangalore

·         Ahmedabad

·         Bangladesh

·         Chennai

·         Delhi

·         Kolkata

·          

 

 

Overseas Office :

Located at :

·         Jordan

·         Kuwait

·         Pakistan

·         Qatar

·         UAE

·         Saudi Arabia

 

 

DIRECTORS

 

As on : 29.09.2012

 

Name :

Mr. Tushar A. Jain

Designation :

Director    

Address :

C-9/94, Sector – 8, Rohini, Delhi – 110085, India

Date of Birth/Age :

24.07.1981

Qualifications :

Graduate

Date of Appointment :

01.03.2009

DIN No.:

00013740

 

 

Name :

Mr. Kalpesh Chandulal Shah

Designation :

Managing Director

Address :

Bungalows No. 7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380058, Gujarat, India

Date of Birth/Age :

07.06.1955

Qualification :

B.Com

Date of Appointment :

20.10.2004

DIN No.:

00206113

 

 

Name :

Mr. Jaal Kalpesh Shah

Designation :

Managing Director    

Address :

Bungalows No. 7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380058, Gujarat, India

Date of Birth/Age :

19.07.1981

Qualification :

B.Com

Date of Appointment :

20.10.2004

DIN No.:

00210866

 

 

Name :

Ms. Parul Kalpesh Shah

Designation :

Director    

Address :

Bungalows No. 7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380058, Gujarat, India

Date of Birth/Age :

21.07.1961

Qualification :

B.Com

Date of Appointment :

01.11.2006

DIN No.:

00949398

 

 

Name :

Ms. Shailee Jaal Shah

Designation :

Director

Address :

Bungalows No. 7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380058, Gujarat, India

Date of Birth/Age :

19.07.1981

Qualification :

B.Com

Date of Appointment :

23.11.2006

DIN No.:

00949414

 

 

Name :

Mrs. Vandana P. Parihar

Designation :

Director    

Address :

C -103, Uranus Vasant, Galaxy, Bangur Nagar, Goregaon West, Mumbai -  400104, Maharashtra, India

Date of Birth/Age :

09.11.1976

Qualifications :

Graduate

Date of Appointment :

01.05.2010

DIN No.:

02763372

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on : 28.09.2012

 

Names of Shareholders

No. of Shares

Kalpesh C Shah

37500

Jaal Kalpesh Shah

12500

Total

50000

Equity Share Break up (Percentage of Total Equity)

 

As on : 28.09.2012

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Travelling and Tour Services.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

·         Union Bank of India, Jodhpur Tekra Branch, Ahmedabad-380018, Gujarat, India

·         Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan,  227, D, Nariman Point, Mumbai -  400021, Maharashtra, India

·         Standard Chartered Bank, Mitha Galli

·         ICICI Bank

 

 

Facilities :

Rs In Millions

SECURED LOAN

 

31.03.2012

31.03.2011

Term Loan

 From Bank

0.000

4.662

Deferred Payment Liabilities

Vehicles loan from Bank

0.356

0.361

Overdraft against lien on Fixed Deposits

4.407

2.401

Total

4.763

7.424

 

Note :

 

(A)   Term loan is secured against deposit of title deed in respect of office building and personal guarantee of all the directors of the company.

(B)   Vehicles loans are secured against the hypothecation of respective vehicle.

(C)   Term loan from bank having interest rate of 13.50% was scheduled to be repaid in 120 installments till 10th February 2012. However the same has been repaid in full as on 02nd July 2012. Hence the same has been classified as current maturities of short term debt under the head other current liabilities.

(D)   Overdraft facility is secured against lien of fixed deposits with Union Bank of India.

 

 

 

Auditors :

 

Name :

Paresh Desai and Company

Chartered Accountants

Address :

903, 9th Floor, Hemkoot Building, Ashramrao, Ahmedabad-380009, Gujarat, India

Tel No :

91-79-26584165

Fax No.:

91-79-26638524

PAN No.:

AAJPD3599E

 

 

Related Party :

Go Banana Holidays Private Limited

Address : 302, 3rd Floor, Oynex Building, opposite LDC Bank, H.L College Road, Navrangpura, Ahmedabad – 380009, Gujarat, India

Activity : Provide Traveling and Tours Services

 

 

CAPITAL STRUCTURE

 

As on : 28.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

95000

Equity Shares

Rs. 10/- each

Rs. 0.950 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

50000

Equity Shares

Rs. 10/- each

Rs. 0.500 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

0.500

0.500

0.100

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

11.593

3.852

3.038

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

12.093

4.352

3.138

LOAN FUNDS

 

 

 

1] Secured Loans

4.763

7.424

0.000

2] Unsecured Loans

0.685

0.599

4.893

TOTAL BORROWING

5.448

8.023

4.893

DEFERRED TAX LIABILITIES

0.000

0.000

0.111

 

 

 

 

TOTAL

17.541

12.375

8.142

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

9.594

6.783

3.067

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

6.453

6.453

1.327

DEFERRED TAX ASSETS

0.118

0.010

0.022

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

62.635

19.504

7.537

 

Cash & Bank Balances

25.271

22.650

13.087

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

6.227

1.950

1.471

Total Current Assets

94.133

44.104

22.095

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

73.108

42.163

16.877

 

Other Current Liabilities

17.257

2.513

0.916

 

Provisions

2.392

0.299

0.576

Total Current Liabilities

92.757

44.975

18.369

Net Current Assets

1.376

(0.871)

3.726

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

17.541

12.375

8.142

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

Income

762.576

347.281

 

 

 

Other Income

5.575

1.808

 

 

 

TOTAL                                    

768.151

349.089

158.773

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

347.562

157.794

 

 

 

 

 

 

PROFIT BEFORE TAX                          

NA

1.527

0.979

 

 

 

 

 

Less

TAX                                                                 

NA

0.313

0.253

 

 

 

 

 

 

PROFIT AFTER TAX                            

7.741

1.214

0.726

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

3.852

3.038

2.313

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Issue on Bonus Shares

0.000

0.400

0.000

 

BALANCE CARRIED TO THE B/S

11.593

3.852

3.038

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

NA

124.611

57.943

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials, Stores and Capital Goods

NA

0.000

0.556

 

TOTAL IMPORTS

NA

0.000

0.556

 

 

 

 

 

 

Earnings Per Share (Rs.)

154.82

24.00

72.63

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.01

0.35

0.46

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

0.00

0.44

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.00

3.00

3.89

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.00

0.35

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.45

1.84

1.56

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.01

0.98

1.20

 

 

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

Yes

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

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 address of the company has been shifted from 302, 3rd Floor, Oynex Building, Opposite LDC Bank, H L College Road, Navrangpur, Ahmedabad – 380009, Gujarat, India to the present address w. e. f. 16.08.2010.

 

 

DETAILS OF CREDITORS :

Rs in Millions

Particulars

As on 31.03.2012

 

As on 31.03.2011

 

As on 31.03.2010

Outstanding dues to micro, small and medium enterprises

Due to Others

73.108

42.163

16.877

Total

73.108

42.163

16.877

 

 

UNSECURED LOAN :

Rs. in Millions

Particulars

As on 31.03.2012

 

As on 31.03.2011

 

Loans and Advance from related parties

0.685

0.599

Total

0.685

0.599

 

 

BANKERS CHARGES REPORT AS PER REGISTRY :

 

Corporate identity number of the company

U63040GJ2004PTC044927

Name of the company

TRAVEL DESIGNER INDIA PRIVATE LIMITED

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

405, 3rd  Eye Two, C. G. Road, Ahmedabad – 380009,  Gujarat, India

Email : jaal@traveldesigner.in

This form is for

Modification of charge

Charge identification (ID) number of the charge to be modified

10311988

Type of charge

Book Debts

Movable Property

Particular of charge holder

Union Bank of India,  Jodhpur Tekra Branch, Shivranjani Cross Road, Ahmedabad – 380015, Gujarat, India

Email : cbsjodhpur_tekra@unionbankofindia.com

Nature of instrument creating charge

Supplementary Deed To SD-20

Hypothecation Deed [SD-20(S)]

Date of instrument Creating the charge

29.09.2012

Amount secured by the charge

Rs. 27.500 Millions

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

Rate of Interest :

Terms and conditions as contained in Principal as well as supplemental hypothecation deed, shall continue to apply and subsist for various credit facilities aggregating to Rs.27.500 Millions.

 

Terms of Repayment :

Terms and conditions as contained in Principal as well as supplemental hypothecation deed, shall continue to apply and subsist for various credit facilities aggregating to Rs.27.500 Millions.

 

Margin :

Terms and conditions as contained in Principal as well as supplemental hypothecation deed, shall continue to apply and subsist for various credit facilities aggregating to Rs.27.500 Millions.

 

Extent and Operation of the charge :

Charge operates as a First Charge on Moveable property and Book debts more particularly described in Annexure-A, herewith to secure fund based and Non Fund Based credit facilities aggregating to Rs.27.500 Millions comprising, Bank guarantee limit of Rs.24.000 Millions and S.O.D ( Title deed ) of Rs.3.500 Millions.

Particulars of the present modification

Charge created on Movable property and Book Debts, shall be further extended and shall also be a continuing security to secure further aggregate limit of Rs.27.500 Millions.

 

Fixed assets

 

·         Air Conditioner

·         Aquaflo Purifier

·         Motor Car Honda

·         Bike Bajaj CT 100

·         Kinetic Nova Scooter

·         Digital Camera

·         Computer Hardware

·         Electric Installation

·         EPABX and Telephone Instruments

·         Mobile

·         Safe

·         Website

·         Vending Machine

·         Mobile

·         Fax Machine

 

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. 55.74

UK Pound

1

Rs. 84.17

Euro

1

Rs. 72.03

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

Report Prepared by :

NIS

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.