MIRA INFORM REPORT

 

 

Report Date :

03.04.2014

 

IDENTIFICATION DETAILS

 

Name :

TOP PRODUCTS INDIA PRIVATE LIMITED

 

 

Registered Office :

K Raheja Construction House "A", Off Linking Road, Opposite Khar Telephone Exchange, Khar (West), Mumbai – 400 052, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

23.10.2008

 

 

Com. Reg. No.:

11-229927

 

 

Capital Investment / Paid-up Capital :

Rs.59.439 millions

 

 

CIN No.:

[Company Identification No.]

U51900MH2008FTC229927

 

 

PAN No.:

[Permanent Account No.]

AADCT0655N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in business as importer and dealer in all kinds of household and industrial appliances on the wholesale basis.

 

 

No. of Employees :

Information declined by the Management.

 

 

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 162000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company has incurred losses since F.Y. 2011, due to which there appear some accumulated losses recorded by the company during 2013.

 

However, trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

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.

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit for the fiscal third quarter ended September 2013 narrowed to $4.2 billion or 0.9 % of the gross domestic product from $31.9 billion or 6.5 % of GDP a year earlier, thanks to a pick-up in exports and moderation in gold imports. Manufacturing activity and new orders in India showed their strongest growth in a year in February. The news comes as a relief after data showed Asia’s third largest economy grew by a slower-than-expected 4.7 % annually in the three months through December. The HSBC Manufacturing Purchasing Managers’ Index which gauges the business activity of India’s factories but not its’ utilities, rose to 52.5 in February, its highest in a year from 51.4 in January. Overall new orders for factory goods which rose to a one-year high of 54.9 contributed to the surge. China has emerged as India’s biggest trading partner in the current financial year replacing the United Arab Emirates and pushing it to the third spot. India-China trade has reached $49.5 billion with a 8.7 % share in India’s total trade. The US comes second at $46 billion with 8.1 % share during the first nine months of the current financial year.

 

The Reserve Bank of India has granted an additional nine months to the public to exchange currency notes printed before 2005 including Rs 500 and Rs 1,000 denominations, pushing the deadline to January 1, 2015. A day before dates for the Lok Sabha polls were announced, the government decided to hike interest rates on fixed deposit schemes offered by post offices up to 0.2 per cent. The new rates will be effective April, 1. The Supreme Court will resume hearing on March, 11 Nokia’s appeal against a ruling over transferring ownership of its local mobile phones plant which is the subject of a tax dispute to Microsoft Corp.

 

In the last days of the current Government, another scam has surfaced. The defence ministry has ordered a probe into Hindustan Aeronautics Limited’s contracts from Britain’s Rolls-Royce Holdings worth at least $ 1.2 billion. The Central Bureau of Investigation will look into allegations that over $80 million was paid in kickbacks in a deal signed in 2011. India has asked Boeing Co. to find a solution for problems with state-owned Air India’s 787 Dreamliners. The aircraft has experienced a series of malfunctions since its debut in 2011.

 

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 :

Ms. Valencia

Designation :

Accounts Manager

Contact No.:

91-22-61311411

Date :

02.04.2014

 

 

LOCATIONS

 

Registered Office/ Showroom :

K Raheja Construction House "A", Off Linking Road, Opposite Khar Telephone Exchange, Khar (West), Mumbai – 400 052, Maharashtra, India

Tel. No.:

91-22-61311406/ 61311411

Fax No.:

Not Available

E-Mail :

satish@kcco.in

sales@bulthaup.co.in

valencia@bulthaup.co.in

 

 

New Delhi Office/ Showroom :

Splendor Forum, Ground Floor, Plot No.3, District Center, Jasola, New Delhi – 110 025, India

Tel. No.:

91-11-42425959

 


 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Shaul Silberstein

Designation :

Director

Address :

Shvedya 71, Haifa, Israel - 34980

Date of Birth/Age :

14.07.1956

Date of Appointment :

17.02.2010

DIN No.:

02319871

 

 

Name :

Mr. Berty Tarrab

Designation :

Director

Address :

Macabim 595, Macabim Reut, Israel - 71799

Date of Birth/Age :

22.02.1962

Date of Appointment :

30.09.2011

DIN No.:

03088994

PAN No.:

AMYPT9118J

 

 

KEY EXECUTIVES

 

Name :

Ms. Valercia

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

 

No. of Shares

Elbit Tranklin International, Cyprus

 

5943827

Koyenco Limited, Cyprus

 

96

Total

 

5943923

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in business as importer and dealer in all kinds of household and industrial appliances on the wholesale basis.

 

 

Products :

ITC Code No.

 

Production Description

74181930

Modular Kitchens and Home Appliances

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the Management.

 

 

Bankers :

  • Citibank, Bangalore, Karnataka, India
  • HDFC Bank Limited, Bangalore, Karnataka, India
  • HDFC Bank Limited, Mumbai, Maharashtra, India

 

 

Facilities :

--

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kanodia Chauhan and Associates

Chartered Accountants

Address :

G-15, Everest Building, Tardeo Road, Mumbai – 400 034, Maharashtra, India

Tel. No.:

91-22-23526111 / 23516975

Fax No.:

91-22-23513774

PAN No.:

AAEFM6444L

 

 

Holding Company :

Elbit Traklin International Limited, Cyprus

 

 

Fellow Subsidiaries :

Ronavenco India Developers Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

6000000

Equity Shares

Rs.10/- each

Rs.60.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

5943923

Equity Shares

Rs.10/- each

Rs.59.439 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

59.439

59.439

59.439

(b) Reserves & Surplus

(18.978)

(16.669)

(8.006)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

40.461

42.770

51.433

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) Long-term provisions

0.000

0.000

6.759

Total Non-current Liabilities (3)

0.000

0.000

6.759

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

4.352

0.854

0.000

(c) Other current liabilities

51.403

43.374

35.894

(d) Short-term provisions

5.345

5.033

0.000

Total Current Liabilities (4)

61.100

49.261

35.894

 

 

 

 

TOTAL

101.561

92.031

94.086

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

24.750

27.159

32.053

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

13.493

12.432

6.992

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

7.288

7.139

6.827

Total Non-Current Assets

45.531

46.730

45.872

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

43.584

26.215

11.051

(c) Trade receivables

2.408

4.898

22.931

(d) Cash and cash equivalents

6.680

7.725

6.989

(e) Short-term loans and advances

3.358

6.463

7.243

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

56.030

45.301

48.214

 

 

 

 

TOTAL

101.561

92.031

94.086

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

78.179

50.634

30.736

 

 

Other Income

 

 

 

 

 

TOTAL                                     (A)

78.179

50.634

30.736

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

Office Expenses

75.842

58.253

44.405

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                     (B)

75.842

58.253

44.405

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

2.337

(7.619)

(13.669)

 

 

 

 

 

 

FINANCIAL EXPENSES                                    (D)

1.066

0.365

0.686

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                (E)

1.271

(7.984)

(14.355)

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                     (F)

4.641

5.108

4.090

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)                (G)

(3.370)

(13.092)

(18.191)

 

 

 

 

 

 

TAX                                                                  (H)

(1.061)

(4.429)

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

(2.309)

(8.663)

(12.820)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

9.362

2.561

1.332

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Trading Items

NA

NA

14.063

 

 

Printing and Stationery

NA

NA

0.089

 

 

Business Promotion

NA

NA

0.023

 

 

Fixed Assets

NA

NA

11.051

 

TOTAL IMPORTS

NA

NA

25.226

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(0.39)

(1.46)

(2.16)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(2.95)
(17.11)

(41.71)

 

 

 
 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(3.83)
(16.45)

(20.89)

 

 

 
 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.08)
(0.31)

(0.35)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.92

0.92

1.34

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Share Capital

59.439

59.439

59.439

Reserves & Surplus

(8.006)

(16.669)

(18.978)

Net worth

51.433

42.770

40.461

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Total Income

30.736

50.634

78.179

 

 

64.738

54.400

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns)

(INR in Mlns)

(INR in Mlns)

Total Income

30.736

50.634

78.179

Profit

(12.820)

(8.663)

(2.309)

 

(41.71%)

(17.11%)

(2.95%)

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of Current Maturities of Long Term Debt: Not Available

 

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

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

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

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 7th Floor, Embassy Icon, No.3, Infantry Road, Bangalore – 560 001, Karnataka to the present address w.e.f. 01.02.2012.

 

OPERATIONS:

 

During the period, the Company secured good orders for selling kitchen equipments and household electrical appliances on cash and carry wholesale basis.

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Furniture and Fixtures

·         Kitchen Fixation

·         Renovation - Delhi Office

·         Renovation - Quartz Stone

·         Vehicles

·         Office Equipments

·         Tools

·         Computer Equipments

·         Leasehold Improvements

 

 

 


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.59.65

UK Pound

1

Rs.99.21

Euro

1

Rs.82.39  

 

 

INFORMATION DETAILS

 

Information Gathered by :

PDT

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

SMN


 

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

4

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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.