MIRA INFORM REPORT

 

 

Report Date :

17.12.2014

 

IDENTIFICATION DETAILS

 

Name :

RETAIL DETAILZ INDIA PRIVATE LIMITED

 

 

Registered Office :

A/211, 2nd Floor, R.R. Realty Building, Tank Road, Opposite Dreams Mall, Off L.B.S. Marg, Bhandup (West), Mumbai – 400 078, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

25.10.2005

 

 

Com. Reg. No.:

11-157030

 

 

Capital Investment / Paid-up Capital :

Rs.0.500 million

 

 

CIN No.:

[Company Identification No.]

U51909MH2005PTC157030

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMR20458E

 

 

PAN No.:

[Permanent Account No.]

AADCR3408B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in designing, supplying, trading, importing and installing of shelving systems and retail fixtures. 

 

 

No. of Employees :

Less than 20 (Approximately)

 

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Management has failed to file its latest financials for the year 2014 with the Government Department.

 

As per the financial of 2013, overall financial position of the company is sound and healthy.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be usually correct.

 

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.

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

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 (GENERAL DETAILS)

 

Name :

Mr. Prashant Sawant

Designation :

Accounts and Finance Executive

Contact No.:

91-22-67746000

Date :

16.12.2014

 

 

LOCATIONS

 

Registered Office :

A/211, 2nd Floor, R.R. Realty Building, Tank Road, Opposite Dreams Mall, Off L.B.S. Marg, Bhandup (West), Mumbai – 400 078, Maharashtra, India

Tel. No. :

91-22-67746000/ 25951419

Mobile No.:

91-9643336821 (Mr. Prashant Sawant)

Fax No. :

91-22-67746099/ 25951883

E-Mail :

deepak@retaildetailz.com

info@retaildetailz.com

Website :

http://www.retaildetailz.com

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Deepak Kishin Manik

Designation :

Managing Director

Address :

3001, Octavius, Hiranandani Gardens, Powai, Mumbai – 400 076, Maharashtra, India

Date of Appointment :

26.07.2006

DIN No. :

00414671

 

 

Name :

Mr. Balkrishan Gopal Ladha

Designation :

Director

Address :

C-203, Jal Kirti CHS, Jayraj Nagar, Mahisha Mata Mandir, Sodawala Lane Extension No.1, Borivali (West), Mumbai – 400 091, Maharashtra, India

Date of Appointment :

30.06.2010

DIN No. :

02916565

 

 

KEY EXECUTIVES

 

Name :

Mr. Prashant Sawant

Designation :

Accounts and Finance Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Percentage of holding

Deepak Kishin Manik

45000

90.00

Shailesh Shree Vallabh Karwa

5000

10.00

Total

50000

100.00

 

 

 

AS ON 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

90.00

Other top fifty shareholders

10.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in designing, supplying, trading, importing and installing of shelving systems and retail fixtures. 

 

 

Products :

  • Checkout Counters
  • Trolleys
  • Shelving Systems

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Countries :

  • China
  • Germany

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Reference :

More Mega Store

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

·         StarBazaar

·         Hyper City

·         Big Bazaar

·         Carrefour

·         DMart

·         Spar

·         Staples

·         Spianch

·         Arcus

·         Just 99

·         Vijay Sales 

 

 

No. of Employees :

Less than 20 (Approximately)

 

 

Bankers :

Banker Name

ICICI Bank Limited

Branch Address

Bhandup Branch

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

·         IDBI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

ICICI Bank Limited (Overdraft Account)

0.620

12.961

Total

0.620

12.961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auditors :

 

Name :

Minhaz and Company

Chartered Accountants

Address :

7/10, Botawala Building, 1st Floor, Horniman Circle, Fort, Mumbai – 400 023, Maharashtra, India

Tel. No. :

91-22-22663534/ 22696390

Fax No. :

91-22-22663966

E-Mail:

minhazcompany@gmail.com

PAN No.:

AACPL3119M

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries (As confirmed by the Management) :

·         Ora Retails Services Private Limited

·         Ecotek Schema Private Limited

·         Altus Retail Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

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

50000

Equity Shares

Rs.10/- each

Rs.0.500 million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

0.500

0.500

0.500

(b) Reserves & Surplus

19.848

13.121

9.095

(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)

20.348

13.621

9.595

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

3.625

3.000

5.578

(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)

3.625

3.000

5.578

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.620

12.961

0.000

(b) Trade payables

53.387

47.452

31.095

(c) Other current liabilities

1.488

4.804

1.745

(d) Short-term provisions

(0.429)

(0.297)

5.145

Total Current Liabilities (4)

55.066

64.920

37.985

 

 

 

 

TOTAL

79.039

81.541

53.158

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.367

1.328

1.524

(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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.300

0.300

0.000

Total Non-Current Assets

1.667

1.628

1.524

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.155

0.102

0.058

(b) Inventories

7.814

3.854

3.306

(c) Trade receivables

10.688

16.201

28.548

(d) Cash and cash equivalents

34.936

50.759

8.150

(e) Short-term loans and advances

1.286

1.672

0.659

(f) Other current assets

22.493

7.325

10.913

Total Current Assets

77.372

79.913

51.634

 

 

 

 

TOTAL

79.039

81.541

53.158

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Revenue of Sales and Services

191.577

140.625

102.333

 

 

Other Income

3.073

1.364

0.917

 

 

TOTAL                                    

194.650

141.989

103.250

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

183.552

135.630

99.225

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

183.552

135.630

99.225

 

 

 

 

 

 

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

11.098

6.359

4.025

 

 

 

 

 

Less

INTEREST

0.994

0.202

0.062

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.104

6.157

3.963

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.276

0.301

0.345

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

9.828

5.856

3.618

 

 

 

 

 

Less

TAX                                                                 

3.100

1.830

1.200

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

6.728

4.026

2.418

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Trading Goods

57.554

74.152

53.710

 

TOTAL IMPORTS

57.554

74.152

53.710

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

134.56

80.52

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT/Sales)

(%)

3.51

2.86

2.36

 

 

 

 

 

Operating Profit Margin

(PBDIT/ Sales)

(%)

5.79

4.52

3.93

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

12.43

7.18

6.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.48

0.43

0.38

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.21

1.17

0.58

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.41

1.23

1.36

 

 

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

0.500

0.500

0.500

Reserves & Surplus

9.095

13.121

19.848

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

9.595

13.621

20.348

 

 

 

 

Long Term borrowings

5.578

3.000

3.625

Short Term borrowings

0.000

12.961

0.620

Total borrowings

5.578

15.961

4.245

Debt/Equity ratio

0.581

1.172

0.209

 

 

 

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)

Revenue of Sales and Services

102.333

140.625

191.577

 

 

37.419

36.233

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Mlns.)

(INR in Mlns.)

(INR in Mlns.)

Revenue of Sales and Services

102.333

140.625

191.577

Profit

2.418

4.026

6.728

 

2.36%

2.86%

3.51%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE: Current Maturities of Long Term Debts is Not Available.

 

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

 

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

Yes

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

No

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

No

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

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

From Others

 

 

Anupam Paper Private Limited (AACCA6008R)

0.000

3.000

Shrikanta Kabra (AQXPK5517H)

3.625

0.000

Total

3.625

3.000

 

 

 

INDEX OF CHARGES

 

No Charges Exist for Company.

 

Note:

 

The Registered office of the company has been shifted from Mezzanine Floor, Lakhi Industry House, L.B.S. Marg, Bhandup (West), Mumbai – 400 078, Maharashtra, India to the present address w.e.f. 01.04.2008.

 

 

OPERATIONS/WORKING RESULTS:

 

During the year, the Company has recorded sales of Rs.191.576 millions as compared to sales of Rs.140.625 millions in respect of the corresponding previous year and generated Other Income of Rs.3.073 millions in the current financial year as compared to Rs.1.364 millions in respect of the corresponding previous year.

 

The Company has earned net profit to the tune of Rs.6.728 millions as compared to Rs.4.026 millions in respect of the corresponding previous year.

 

Barring unforeseen circumstances, further improvement in sale and profitability is expected in the current year in view of continued efforts being made. Further the company is taking effective steps to strengthen the profitability and financial soundness of the Company.

 

 

CONTINGENT LIABILITIES (AS ON 31.03.2013):

 

·         Guarantee given by Bank: Rs.4.583 millions

 

 

FIXED ASSETS:

 

·         Computers and Software

·         Furniture and Fixtures

·         Office Equipments

·         Machinery

 

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.63.41

UK Pound

1

Rs.99.31

Euro

1

Rs.79.00  

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

SMN

 


 

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

-- PROFITABILITY

1~10

5

--LIQUIDITY

1~10

4

--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

YES

--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.