MIRA INFORM REPORT

 

 

Report Date :

19.08.2014

 

IDENTIFICATION DETAILS

 

Name :

IXORA VINEYARDS PRIVATE LIMITED

 

 

Registered Office :

2E, Valcunn Insurance Building, Veer Nariman Road, Opposite Churchgate Station, Churchgate, Mumbai – 400020, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

24.10.2008

 

 

Com. Reg. No.:

11-187768

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U01403MH2008PTC187768

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Importer of Wines.

 

 

No. of Employees :

24 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (12)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

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

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred huge accumulated losses which has eroded networth of the company. Profitability of the company is under pressure.

 

Business is active. Payment terms are slow.

 

The company can be considered for business dealings on safe and secured 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

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes that many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

 

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 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Sachin Raghunath Rane

Designation :

Managing director

Contact No.:

91-9833113523

Date :

18.08.2014

 

 

LOCATIONS

 

Registered Office :

2E, Valcunn Insurance Building, Veer Nariman Road, Opposite Churchgate Station, Churchgate, Mumbai – 400020, Maharashtra, India

Tel. No.:

91-22-22821984/ 32109153

Mobile No.:

91-9833113523 [Mr. Sachin Rane]

Fax No.:

91-22-22850885/ 22821984

E-Mail :

ixoravineyards@gmail.com

Website :

http://www.ixoravineyards.com

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Sachin Raghunath Rane

Designation :

Managing director

Address :

Flat 06, 128/I, Patkar Block, Hill Road, Somnath Lane, Bandra, Mumbai – 400050, Maharashtra, India

Date of Birth/Age :

06.03.1975

Date of Appointment :

07.12.2009

DIN No.:

02329749

 

 

Name :

Mr. Ramchand Lachhmandas Samat

Designation :

Director

Address :

73-D, Dalamal Park, Cuffe Parade, Mumbai – 400005, Maharashtra, India

Date of Birth/Age :

24.03.1934

Date of Appointment :

24.10.2008

DIN No.:

02309710

 

 

Name :

Mr. Mahesh Ramchand Samat

Designation :

Director

Address :

73-D, Dalamal Park, Cuffe Parade, Mumbai – 400005, Maharashtra, India

Date of Birth/Age :

12.07.1964

Date of Appointment :

01.10.2012

DIN No.:

02321902

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Ramchand Lachhmandas Samat

700

70.00

Sachin Raghunath Rane

300

30.00

 

 

 

Total

 

1000

100.00

 

 

 

 

AS ON 30.09.2013

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Importer of Wines.

 

 

Imports :

 

Products :

Wines

Countries :

·         Italy

France

Australia

Germany

Chile

 

 

GENERAL INFORMATION

 

No. of Employees :

24 (Approximately)

 

 

Bankers :

·         HDFC Bank Limited

Bandra [West], Mumbai, Maharashtra, India

 

·         State Bank of India

 

 

Facilities :

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Vehicle loan from HDFC Bank Limited

Vehicle Loan is in the name of a Director and guaranteed by respective director

0.499

0.656

 

 

 

Total

 

0.499

0.656

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Tembey and Mhatre

Chartered Accountants

Address :

120, Udyog Mandir 1, Bhagoji Keer Marg, Mahim [West], Mumbai – 400016, Maharashtra, India

Tel. No.:

91-22-24448069/ 73

Fax No.:

91-22-24448069/ 73

E-Mail :

tembeymhatre@vsnl.com

Income-tax PAN of auditor or auditor's firm :

AAAFT4024B

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,000

Equity Shares

Rs. 100/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000

Equity Shares

Rs. 100/- each

Rs. 0.100 Million

 

 

 

 

 


 

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

0.100

0.100

0.100

(b) Reserves & Surplus

(4.559)

(5.582)

(5.549)

(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)

(4.459)

(5.482)

(5.449)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.499

0.656

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

0.000

Total Non-current Liabilities (3)

0.499

0.656

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

18.499

14.449

8.029

(b) Trade payables

2.256

1.880

0.758

(c) Other current liabilities

3.400

4.071

2.743

(d) Short-term provisions

0.215

0.000

0.296

Total Current Liabilities (4)

24.370

20.400

11.826

 

 

 

 

TOTAL

20.410

15.574

6.377

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.123

1.211

0.185

(ii) Intangible Assets

0.007

0.011

0.000

(iii) Capital work-in-progress

5.814

4.770

0.102

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.075

0.025

0.025

(e) Other Non-current assets

0.596

0.000

0.000

Total Non-Current Assets

7.615

6.017

0.312

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.312

0.529

0.798

(c) Trade receivables

10.966

8.169

4.265

(d) Cash and cash equivalents

0.283

0.683

0.591

(e) Short-term loans and advances

0.229

0.124

0.378

(f) Other current assets

0.005

0.052

0.033

Total Current Assets

12.795

9.557

6.065

 

 

 

 

TOTAL

20.410

15.574

6.377

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

TOTAL                                    

17.686

11.155

6.776

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

16.446

11.187

6.523

 

 

 

 

 

 

PROFIT/ [LOSS] BEFORE TAX

1.240

(0.032)

0.253

 

 

 

 

 

Less

TAX                                                                 

0.214

0.000

0.028

 

 

 

 

 

 

PROFIT/ [LOSS] AFTER TAX

1.026

(0.032)

0.225

 

 

 

 

 

Less

PRIOR PERIOD EXPENDITURE

0.003

0.001

0.000

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(5.582)

(5.549)

(5.774)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(4.559)

(5.582)

(5.549)

 

 

 

 

 

 

Earnings/ [Loss] Per Share (Rs.)

1026.00

(32.00)

225.00

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

25.000

 

 

 

 

 

The above information has been parted by Mr. Sachin Rane [Director]

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

5.80

(0.29)

3.32

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.50

(0.30)

4.03

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.28)

0.01

(0.05)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

(4.26)

(2.76)

(1.47)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.53

0.47

0.51

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

(5.549)

(5.582)

(4.559)

Net worth

(5.449)

(5.482)

(4.459)

 

 

 

 

long-term borrowings

0.000

0.656

0.499

Short term borrowings

8.029

14.449

18.499

Total borrowings

8.029

15.105

18.998

Debt/Equity ratio

(1.473)

(2.755)

(4.261)

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

6.776

11.155

17.686

 

 

64.625

58.548

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

6.776

11.155

17.686

Profit/ [Loss]

0.225

(0.032)

1.026

 

3.32%

(0.29%)

5.80%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

31.03.2011

(Rs. In Millions)

 

 

 

 

Current maturities of Long term debt

0.156

0.139

0.000

 

 

 

 

 

 

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 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)

Yes

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

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

 

UNSECURED LOANS

 

UNSECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Loans and advances from related parties

18.493

14.443

Loans and advances from Others

0.006

0.006

 

 

 

Total

 

18.499

14.449

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the company has been shifted from 2A3, Gudecha Onclave, Kherani Road, Sakinaka, Andheri (East), Mumbai - 400072, Maharashtra, India to the present address w.e.f.30.09.2013.

 

 

OPERATIONS AND PERFORMANCE

 

The Company is in the process of taking up land on long term lease for setting up its own plantation and vineyard project. In the meanwhile, so as to establish dealer network and brand image, the company is continuing in trading of imported wines.

 

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

 

 

 

Claims against the company not acknowledged as debt

0.525

0.380

 

 

 


FIXED ASSETS:

 

·         Computer

Furniture and Fixture

Vehicle

Office Equipment

Plant and Machinery

Computer Software


 

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. 61.06

UK Pound

1

Rs. 101.84

Euro

1

Rs. 81.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

--

--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

DEFAULTERS 

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

12

 

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.