MIRA INFORM REPORT

 

 

Report Date :

18.09.2013

 

IDENTIFICATION DETAILS

 

Name :

EARTH EXPRESS FREIGHT PRIVATE LIMITED

 

 

Registered Office :

G-33, Navyug Nagar, Building No.2, Dinanath Mangeshkar Marg, Mumbai-400036, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

17.12.2008

 

 

Com. Reg. No.:

11-188969

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U63000MH2008PTC188969

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is providing logistic service provider in India and also engaged with shipping and air freight related activities  

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 25000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

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

 

The company can be considered for normal 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

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

 

Management non co-operative

 

 

LOCATIONS

 

Registered Office :

G-33, Navyug Nagar, Building No.2, Dinanath Mangeshkar Marg, Mumbai-400036, Maharashtra, India 

Tel. No.:

91-22-40860000 / 61149900

Fax No.:

91-22-40028160

E-Mail :

mail@earthexpressfreight.net

Website :

www.earthexpressfreight.net

 

 

DIRECTORS

 

AS ON 21.09.2012

 

Name :

Mr. Mayur Surinder Wallia

Designation :

Director

Address :

134 B, Navyug Nagar, Forjett Hill Road, Mumbai-400036, Maharashtra, India 

Date of Birth/Age :

19.06.1976

Date of Appointment :

17.12.2008

DIN No.:

00847569

 

 

Name :

Mr. Surinder S Wallia

Designation :

Director

Address :

134 B, Navyug Nagar, Forjett Hill Road, Mumbai-400036, Maharashtra, India 

Date of Birth/Age :

12.01.1947

Date of Appointment :

17.12.2008

DIN No.:

02241894

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 21.09.2012

 

Names of Shareholders

No. of Shares

Mayur Surinder Wallia

8000

Puja M Wallia

1000

Surinder S Wallia

1000

TOTAL

10000

 

AS ON 21.09.2012

 

Equity Shares Break Up

Percentage of Holding

Directors or relatives of Directors

100.00

TOTAL

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is providing logistic service provider in India and also engaged with shipping and air freight related activities  

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by the management

 

 

Bankers :

·         Vijaya Bank, 289, EMCA House, Shahed Bahgat Singh Marg, Fort, Mumbai-400023, Maharashtra, India  

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Rajiv V Karnik

Chartered Accountant

Address :

20, Manas, Plot No.17, Bandra Reclamation, Bandra (West), Mumbai-400050, Maharashtra, India 

PAN No.:

AAJPK7915R

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2012

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 Million

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

0.100

0.100

(b) Reserves & Surplus

 

6.261

3.542

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

0.000

Total Shareholders’ Funds (1) + (2)

 

6.361

3.642

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

5.384

6.215

(b) Deferred tax liabilities (Net)

 

0.019

0.012

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

5.403

6.227

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.028

0.000

(b) Trade payables

 

7.558

6.015

(c) Other current liabilities

 

2.441

1.663

(d) Short-term provisions

 

2.845

1.596

Total Current Liabilities (4)

 

12.872

9.274

 

 

 

 

TOTAL

 

24.636

19.143

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

0.246

0.255

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

0.000

0.000

(b) Non-current Investments

 

0.543

1.139

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

0.300

0.096

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

1.089

1.490

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

0.000

0.000

(c) Trade receivables

 

13.132

11.723

(d) Cash and cash equivalents

 

6.171

2.685

(e) Short-term loans and advances

 

3.558

2.110

(f) Other current assets

 

0.686

1.135

Total Current Assets

 

23.547

17.653

 

 

 

 

TOTAL

 

24.636

19.143

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

0.100

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.627

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

0.727

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

2.529

2] Unsecured Loans

 

 

5.200

TOTAL BORROWING

 

 

7.729

DEFERRED TAX LIABILITIES

 

 

0.010

 

 

 

 

TOTAL

 

 

8.466

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

0.301

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

0.000

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

0.000

 

Sundry Debtors

 

 

8.643

 

Cash & Bank Balances

 

 

3.174

 

Other Current Assets

 

 

0.532

 

Loans & Advances

 

 

0.152

Total Current Assets

 

 

12.501

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

3.270

 

Other Current Liabilities

 

 

0.000

 

Provisions

 

 

1.097

Total Current Liabilities

 

 

4.367

Net Current Assets

 

 

8.134

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.031

 

 

 

 

TOTAL

 

 

8.466

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Freight and Other Charges

153.004

148.043

55.395

 

 

Brokerage and Commission

 

 

0.215

 

 

TOTAL                                    

153.004

148.043

55.610

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Freight and Other Charges

149.029

143.779

51.039

 

 

Audit Fees

 

 

0.015

 

 

Brokerage and Commission

 

 

0.044

 

 

Business Promotion Expenses

 

 

0.058

 

 

Conveyance Expenses

 

 

0.023

 

 

Discount and Difference

 

 

0.001

 

 

Directors Remuneration

 

 

0.415

 

 

Electricity Charges

 

 

0.082

 

 

Membership and Subcript

 

 

0.024

 

 

Insurance Charges

 

 

0.131

 

 

Interest on Loan

 

 

0.293

 

 

Interest on Bank CC

 

 

0.015

 

 

MTO Licence Fees

 

 

0.015

 

 

Newspapers and Periadicals

 

 

0.002

 

 

Office Expense

 

 

0.046

 

 

Postage and Courier Charges

 

 

0.022

 

 

Printing and Stationery

 

 

0.024

 

 

Professional Fees

 

 

0.010

 

 

Rent Paid

 

 

0.290

 

 

Repairs and Maintenance

 

 

0.095

 

 

Staff Welfare

 

 

0.096

 

 

Salaries

 

 

1.694

 

 

Telephone and Communication

 

 

0.146

 

 

Travelling Expenses

 

 

0.016

 

 

Misc Expenses

 

 

0.005

 

 

Preliminary Expenses W/Off

 

 

0.007

 

 

TOTAL                                    

149.029

143.779

54.608

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

[Including

Financial

[Including

Financial

1.002

 

 

Expenses  and

Expenses  and

 

 

FINANCIAL EXPENSES                        

Depreciation]

Depreciation]

0.055

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

0.947

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                    

 

 

0.040

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

3.975

4.242

0.907

 

 

 

 

 

 

TAX                                                                 

1.257

1.327

0.280

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

2.718

2.915

0.627

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

2.915

0.627

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

6.260

3.542

0.627

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

271.80

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

1.78

1.97

1.13

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

1.64

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

16.50

23.56

7.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.62

1.16

1.25

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.85

1.71

10.63

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.83

1.90

2.86

 

 

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

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]

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

 

FACILITIES

 

Unsecured Loan

 

Rs. In Millions

31.03.2012

Rs. In Millions

31.03.2011

LONG TERM BORROWINGS

 

 

Loans from Relatives of Directors

4.884

4.615

Loans from Others

0.500

1.600

SHORT TERM BORROWINGS

 

 

Loans and Advances from Related Parties

0.028

0.000

 

 

 

TOTAL

5.412

6.215

 

NOTES

 

LONG TERM BORROWINGS

 

Repayment of Unsecured loan borrowings from relatives of directors

 

The company has unsecured loans taken from relatives of director carries interest rate of 12% PA being repayable on long term

 

Repayment of unsecured loan borrowings from others

 

The company has unsecured loans taken from others carries interest rate of 12% PA being repayable on long term

 

SHORT TERM BORROWINGS

 

Repayment of Unsecured loan borrowings from related parties

 

It pertains to interest free unsecured loans taken from M/s. Earth Express Cargo Private Limited

 

 

CURRENT MATURITIES OF LONG TERM DEBT

(Rs. In Millions)

Particulars

 

31.03.2012

31.03.2011

31.03.2010

Current Maturities Of Long Term Debt

NA

NA

NA

 

 

 

 

TOTAL

NA

NA

NA

 

 

VIEW INDEX OF CHARGES

 

S. No

Charge ID

Date of Charge Creation /Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN

1

10264266

04/01/2013 *

6,000,000.00

VIJAYA BANK

FORT BRANCH, 289, EMCA HOUSE, SBS ROAD, FORT, MUMBAI, MAHARASHTRA - 400001, INDIA

B67002568

* Date of charge modification

 

 

FINANCIAL PERFORMANCE

 

During the year, the company has earned a net profit of Rs. 2.718 Millions during the financial year.

 

 

 

FIXED ASSETS

 

·         Air Conditioner

·         Computer and Printer

·         Electrical Equipments

·         Furniture and Fixtures

 

 

 


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. 63.37

UK Pound

1

Rs. 100.85

Euro

1

Rs. 84.59

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Report Prepared by :

DPT


 

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

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.