MIRA INFORM REPORT

 

 

Report Date :

26.11.2013

 

IDENTIFICATION DETAILS

 

Name :

FLEMINGO (DFS) PRIVATE LIMITED

 

 

Registered Office :

D-73/1, TTC Industrial Area, Turbhe MIDC, Navi Mumbai – 400705, Maharashtra, India

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.02.2003

 

 

Com. Reg. No.:

11-157291

 

 

Capital Investment / Paid-up Capital :

Rs.19.681 Millions

 

 

CIN No.:

[Company Identification No.]

U99999MH2003PTC157291

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMF04473A

 

 

PAN No.:

[Permanent Account No.]

AAACF7189G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Company is in the business of setting up and operating duty free retail stores at various Airports, Sea ports and International borders.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1200000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a duty free retailer which operates duty free shops in four international airports operated by Airport Authority of India (AAI).

 

It is a well-established company having satisfactory track record. The company is performing well. There seems a huge growth in the profitability of the company during current year. Trade relations are reported as fair. Business is active. Payments are reported to be regular and as per commitment.

 

The company can be considered normal for 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, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

The current downturn provides an opportunity to push ahead with reforms to accelerate growth, says the latest India Development Update report released by the World Bank. The report says that the adverse effects of rupee depreciation are likely to be offset by the gains in the exports performance due to improved external competitiveness. Since May this year, the local currency has depreciated substantially and fell to a record level of Rs 68.85 to a dollar on August, 28.

 

A stagflation like situation appears to have arisen as inflation jumped to an eight month high of 6.46 % for the month of September. It is up from 6.10 % in August. Growth continues to be muted with factory output plunging to 0.6  % in August. Onion prices have risen nearly 300 % from last September. Vegetables cost nearly 90 % more than they did last year. Wake up to the economic contribution of slum dwellers. They contribute more than 7.5 % to the country’s gross domestic product, according to a recent study conducted in 50 top cities.

 

136000 estimated number of jobs created during the second quarter of the current financial year. 50000 estimated number of additional jobs in the field of corporate social responsibility in the coming years.

 

The International Finance Corporation expects to come out with its rupee linked bonds issue before the end of 2013 as a part of its plan to raise $ 1 billion. The Apple iPhone 5c (Rs 41900 for 16 GB variant) and 5s (Rs 53500 for 16GB variant) has been launched in India from 1st November.

 

The Land Acquisition Act to provide just and fair compensation to farmers will come into force from January 1 next year, said Rural Development Minister Jairam Ramesh. The Act replaces a 119 year old registration. The Securities and Exchange Board of India has approved the trading of currency futures on the Bombay Stock Exchange. The exchange plans to launch the currency futures platform with advanced trading technology by the end of November.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

ICRA

Rating

BBB (Long term fund based limits)

Rating Explanation

Moderate degree of safety it carry moderate credit risk.

Date

October 2013

 

Rating Agency Name

ICRA

Rating

A2 (Short term non fund based limits)

Rating Explanation

Storing degree of safety it carry very low credit risk.

Date

October 2013

 

 

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.

 

 

LOCATIONS

 

Registered Office/ Head Office :

D-73/1, TTC Industrial Area, Turbhe MIDC, Navi Mumbai – 400705, Maharashtra, India

Tel. No.:

91-22-66269999

Fax No.:

91-22-27672718

E-mail :

sbhatjiwale@flemingo-intl.com

mumbaioffice@flemingo-intl.com

 

 

DIRECTORS

 

As on: 27.08.2013

 

Name :

Mr. Viren Vini Ahuja

Designation :

Chairman

Address :

Bungalow No. 1, Neelkanith Theerth, Road No. 6, Chambur, Mumbai – 400088, Maharashtra, India

Date of Birth/Age :

21.08.1964

Date of Appointment :

19.02.2003

DIN No.:

00016317

 

 

Name :

Mr. Rasiklal Rattilal Thakker

Designation :

Director

Address :

P. O. Box 61239, Jebel Ali Free Zone, Dubai – 61239, UAE

Date of Birth/Age :

13.03.1954

Date of Appointment :

05.03.2004

DIN No.:

00539051

 

 

Name :

Mr. Mahandra Kumar Pershotamdas Thakar

Designation :

Director

Address :

P. O. Box 61239, Jebel Ali Free Zone, Dubai – 61239, UAE

Date of Birth/Age :

20.02.1952

Date of Appointment :

05.03.2004

DIN No.:

00547983

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 27.08.2013

 

Names of Shareholders

 

No. of Shares

Flamingo Dutyfree Shop Private Limited, India

 

1968102

Mr. Viren V. Ahuja (as nominee of Flemingo Dutyfree Shop Private Limited)

 

1

Total

 

1968103

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 27.08.2013

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company is in the business of setting up and operating duty free retail stores at various Airports, Sea ports and International borders.

 

 

Products :

Products

ITC Code

Liquors In Containers Holding More Than 2 Ltr

22082092

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

·         Yes Bank Limited, 9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai - 400018, Maharashtra, India

·         The Federal Bank Limited, 51 Apsara Apartments, Sector 17, Vashi - Navi Mumbai,, Mumbai - 400702, Maharashtra, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2012

As on

31.03.2011

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

45.990

99.259

Total

45.990

99.259

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Uberoi Sood and Kapoor

Chartered Accountant

Address :

606, Vishal Bhavan, 95, Nehru Palace, New Delhi – 110019, Delhi, India

PAN No.:

AAASU1674L

 

 

Holding company :

Flemingo Dutyfree Shop Private Limited

CIN No.: U74999MH2004PTC144881

 

 

Fellow Subsidiary company:

·         Flemingo International Limited

·         Flemingo Dutyfree Pvt Ltd Colombo

·         Flemingo Lanka Private Limited

·         Dutyfree Distribution Services Private Limited

CIN No.: U51101MH2007PTC171279

 

 

Other Loans and Advances :

Flemingo Jewellery India Private Limited

CIN No.: U27205MH2006PTC165406

 

 

CAPITAL STRUCTURE

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000,000

Equity Shares

Rs.10/- each

Rs.50.000 Millions

1,000,000

Preference Shares

Rs.100/- each

Rs.100.000 Millions

 

Total

 

Rs.150.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,968,103

Equity Shares

Rs.10/- each

Rs.19.681 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

19.681

118.375

118.375

(b) Reserves & Surplus

298.381

99.378

72.803

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

1.500

Total Shareholders’ Funds (1) + (2)

318.062

217.753

192.678

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.092

(c) Other long term liabilities

15.125

16.590

26.956

(d) long-term provisions

0.650

1.012

0.789

Total Non-current Liabilities (3)

15.775

17.602

27.837

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

45.990

99.259

0.000

(b) Trade payables

18.561

281.149

60.086

(c) Other current liabilities

47.894

50.299

44.804

(d) Short-term provisions

38.713

14.732

7.812

Total Current Liabilities (4)

151.158

445.439

112.702

 

 

 

 

TOTAL

484.995

680.794

333.217

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

8.139

7.300

6.416

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.100

(iv) Intangible assets under development

0.000

0.100

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

7.029

0.006

0.000

(d)  Long-term Loan and Advances

26.777

26.100

35.975

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

41.945

33.506

42.491

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

49.597

150.321

112.139

(c) Trade receivables

300.452

439.453

110.049

(d) Cash and cash equivalents

69.071

48.642

54.371

(e) Short-term loans and advances

23.930

8.872

14.167

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

443.050

647.288

290.726

 

 

 

 

TOTAL

484.995

680.794

333.217


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

1048.266

1021.791

541.874

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                     (A)

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

NA

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

NA

NA

NA

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

153.835

40.647

32.369

 

 

 

 

 

Less

TAX                                                                  (H)

53.526

14.071

12.163

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

100.309

26.576

20.206

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

99.378

72.802

52.596

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

199.687

99.378

72.802

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

1046.295

1021.514

541.743

 

1,968,103

 

 

 

 

Earnings Per Share (Rs.)

50.97

13.50

10.27

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PBT/Sales)

(%)

14.67

3.98

5.97

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

32.19

5.97

6.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.48

0.19

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.14

0.46

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.93

1.45

2.58

 

 

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

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

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

 

 

NOTE: The registered office of the company has been shifted from Flat No. 25/26, Vaikunth Co-operative Housing Society, Mount Mary Road, Bandra (West), Mumbai – 400050, Maharashtra, India to present address w.e.f.12.08.2013.

 

 

REVIEW OF OPERATION

 

During the year, the Company had achieved sales of Rs. 1048.266 Millions as against Rs. 1021.791 Millions of the previous year. The net profit for the year has been Rs.100.309 Millions as against Rs. 26.576 Millions during the previous financial year. The Directors are continuously looking for avenues for future growth of the Company.

 

 

GENERAL INFORMATION

 

Flemingo (DFS) Private Limited (the 'Company') is a company, with its registered office at Flat No 25/26 Vaikunth Co-op Housing Society, Mount Mary Road, Bandra-West, Mumbai- 400050. The Company is in the business of setting up and operating duty free retail stores at various Airports, Sea ports and International borders.

 

 

INDEX OF CHARGES

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10358876

05/02/2013 *

150,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR. 
ANNIE BESANT ROAD, WORLI, MUMBAI, Maharashtra - 400018, INDIA

B69106128

2

10175139

05/08/2009

200,000,000.00

THE FEDERAL BANK LIMITED

51 APSARA APARTMENTS, SECTOR 17, VASHI - NAVI MUMBAI, Mumbai, Maharashtra - 400702, INDIA

A68951862

3

10175140

05/08/2009

200,000,000.00

THE FEDERAL BANK LIMITED

51 APSARA APARTMENTS, SECTOR 17, VASHI - NAVI MUMBAI, Mumbai, Maharashtra - 400702, INDIA

A68952001

 

* Date of charge modification

 

 

FIXED ASSETS:

 

  • Furniture and fixture
  • Computer
  • Air conditioner
  • Electrical scanner and printer
  • Software
  • Fire extinguisher
  • Mobile phone
  • Fax machine
  • Photo copiers
  • Water coolers
  • Vehicle
  • TV and Refrigerator

 

 


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.62.58

UK Pound

1

Rs.101.42

Euro

1

Rs.84.70

 

 

INFORMATION DETAILS

 

Report Prepared by :

RAJ

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--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

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

 

50

 

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.