MIRA INFORM REPORT

 

 

Report Date :

03.01.2014

 

IDENTIFICATION DETAILS

 

Name :

BACCAROSE PERFUMES AND BEAUTY PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

66, Maker Chambers VI, 6th Floor, Nariman Point, Mumbai – 400021, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

25.10.1983

 

 

Com. Reg. No.:

11-031189

 

 

Capital Investment / Paid-up Capital :

Rs.6.115 Millions

 

 

CIN No.:

[Company Identification No.]

U24246MH1983PTC031189

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB13366D

 

 

PAN No.:

[Permanent Account No.]

AAACB2984M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Cosmetics Perfumes and Skincare Products

 

 

No. of Employees :

150 [Approximately] 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (47)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 2784000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is well-established company having satisfactory track record. Profitability of the company seems to be fair. Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered 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.

 

 

INDIAN ECONOMIC OVERVIEW

 

India’s current account deficit narrowed in the quarter ended September as government measures to curb imports, especially gold, kicked in.  The current account deficit, the excess of a country’s imports of goods and services over exports, narrowed to $ 5.2 billion from $ 21 billion in the year ago period, according to provisional Reserve Bank of India data. Finance Minister P. Chidambaram said the CAD for the year will be less than $ 60 billion or 3 per cent of GDP and the latest data suggests the government may achieve the target.

 

India was ranked 94th among the world’s most corrupt nations list. Denmark and New Zealand topped as the cleanest while Somalia emerged as the most corrupt.

 

India’s services sector activity witnessed a moderate improvement in November over the previous month, even while indicating the fifth successive monthly contraction, according the HSBC survey.

 

$53 million estimated losses suffered by India due to phishing attacks during the third quarter, according to a study by RSA. India ranks fourth in the list of nations hit by phishing attacks. The US remained at the top of the charts. Phishing is the process of acquiring information such as user names, passwords and credit card details by sending e-mails disguised as official mails.

 

Rs.4080 million worth of mobile-phone-based transactions by July 2013 compared to Rs.260 million in September, 2012, according to Deloitte report. The number of transactions has shot up from 94000 to 701000.

 

India aims to earn Rs.400000 million from the bandwidth auction set for January. The merger and acquisition guidelines, cleared by a group of ministers, will be out before the auction begins so that players can make informed decisions on the auctions.

 

 

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 PARTED BY

 

Name :

Mr. Laxman Antu Patil

Designation :

Director

Contact No.:

91-9869373565

Date :

02.01.2013

 

 

LOCATIONS

 

Registered Office :

66, Maker Chambers VI, 6th Floor, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-22817766/ 22873732

Mobile No.:

91-9869373565 [Mr. Laxman Antu Patil]

Fax No.:

91-22-22852780

E-Mail :

beauty@baccarose.com

vpd@baccarose.com

Website :

www.baccarose.com

Area :

4500 Sq. Ft.

Location :

Owned

 

 

Factory :

Plot No. 3/1, Sector 3, Kandla SEZ, Gandhidham, Kutch-370230, Gujarat, India

Tel No.:

91-2836-252393

 

 

Branch Office  :

11/1, Sarat Bose Road, Near Deshopriya Park, Kolkata – 700029, West Bengal, India 

Tel. No.:

91-33-22805207 / 22805208

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mrs. Varsha Praful Dalal

Designation :

Whole Time Director

Address :

901, Pleasant Palace 16, N. D. Road, Mumbai-40006, Maharashtra, India

Date of Birth/Age :

15.10.1946

Qualification :

Graduate

Date of Appointment :

25.10.1983

Din No.:

00179876

 

 

Name :

Mr. Laxman Antu Patil

Designation :

Director

Address :

701/116, Anand Vikas, Gorai Anand Vikas, CHS, Gorai II, Borivali (West), Mumbai-400092, Maharashtra, India

Date of Birth/Age :

01.06.1967

Date of Appointment :

01.08.2013

Din No.:

00180128

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Dilip Kirtikant Sheth

 

1

Sancerre Limited, Mauritius

 

61149

 

 

 

TOTAL

 

61150

 

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 :

Manufacturer of Cosmetics Perfumes and Skincare Products

 

 

Products :

PRODUCTS DESCRIPTION

ITEM CODE NO.

 

Perfumes and Toiletries

3303

Beauty or Makeup Preparations

3304

 

 

Exports :

 

Products :

Cosmetics and Perfumes

Countries :

Asian Countries

 

 

Imports :

 

Products :

Machinery and Raw Materials

Countries :

·         Italy

·         France

 

 

Terms :

 

Selling :

LC/ Cash and Credit

 

 

Purchasing :

LC/ Cash and Credit

 

 

GENERAL INFORMATION

 

Suppliers :

·         Procter and Gamble

 

 

Customers :

Wholesalers and Retailers

 

·         Shopper Stop

 

 

No. of Employees :

150 [Approximately] 

 

 

Bankers :

HDFC Bank Limited, HDFC Bank House Senapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

 

 

Facilities :

Secured Loan

As on 31.03.2013

[Rs. in Millions]

As on 31.03.2012

[Rs. in Millions]

Short Term Borrowings

 

 

Loans Repayable on Demand

40.945

42.723

TOTAL

40.945

42.723

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

B. S. Mehta and Company

Chartered Accountant

Address :

11/13, Botawala Building, 2nd Floor, Horniman Circle, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-22661255/ 22660275/ 22665275/ 22660821/ 22661557

Fax No.:

91-22-22665666

E-Mail :

bsmco1@vsnl.net

PAN No:

AAAPS1111B

 

 

Holding Company :

Sanceree Limited, Mauritius

 

 

Subsidiaries :

·         Baccarose Cosmetics Private Limited [U24246MH1987PTC042415]

·         Wiwa Spray Systems Limited [U85110KA1992PLC013249]

 

 

Other Related Parties :

Producin Business Services

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.100/- each

Rs.10.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

61150

Equity Shares

Rs.100/- each

Rs.6.115 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2013

31.03.2012

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

6.115

6.115

(b) Reserves & Surplus

 

689.930

653.447

(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)

 

696.045

659.562

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

1.626

1.562

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

0.000

0.000

Total Non-current Liabilities (3)

 

1.626

1.562

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

40.945

42.723

(b) Trade payables

 

2337.138

1788.111

(c) Other current liabilities

 

275.843

250.392

(d) Short-term provisions

 

7.844

13.692

Total Current Liabilities (4)

 

2661.770

2094.918

 

 

 

 

TOTAL

 

3359.441

2756.042

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

59.552

52.273

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

3.870

0.000

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

172.633

172.755

(c) Deferred tax assets (net)

 

0.000

0.000

(d) Long-term Loan and Advances

 

246.809

263.367

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

482.864

488.395

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.012

0.012

(b) Inventories

 

1177.122

798.662

(c) Trade receivables

 

1525.121

1292.080

(d) Cash and cash equivalents

 

138.833

119.225

(e) Short-term loans and advances

 

25.377

25.864

(f) Other current assets

 

10.112

31.804

Total Current Assets

 

2876.577

2267.647

 

 

 

 

TOTAL

 

3359.441

2756.042

 

 

SOURCES OF FUNDS

 

 

 

31.03.2011

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

6.115

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

664.857

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

670.972

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

84.004

2] Unsecured Loans

 

 

0.000

TOTAL BORROWING

 

 

84.004

DEFERRED TAX LIABILITIES

 

 

9.372

 

 

 

 

TOTAL

 

 

764.348

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

71.443

Capital work-in-progress

 

 

0.000

 

 

 

 

INVESTMENT

 

 

162.630

DEFERREX TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

643.009

 

Sundry Debtors

 

 

1010.581

 

Cash & Bank Balances

 

 

54.836

 

Other Current Assets

 

 

0.147

 

Loans & Advances

 

 

361.677

Total Current Assets

 

 

2070.250

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

1160.580

 

Other Current Liabilities

 

 

319.364

 

Provisions

 

 

60.031

Total Current Liabilities

 

 

1539.975

Net Current Assets

 

 

530.275

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.000

 

 

 

 

TOTAL

 

 

764.348

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

2220.699

1235.309

 

 

Other Income

47.350

 

73.635

 

 

TOTAL                                    

2268.049

NA

1308.944

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Manufacturing Expenses

2566.967

 

1319.272

 

 

Increase/Decrease in stock

(347.380)

 

(41.259)

 

 

TOTAL                                    

2219.587

 

1278.013

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

48.462

 

30.931

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

5.057

NA

8.237

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

43.405

 

22.694

 

 

 

 

 

Less

TAX                                                                 

6.922

 

5.861

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

36.483

 

16.833

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

956.512

 

502.092

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

596.61

NA

275.27

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.61

NA

1.29

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

1.95

NA

1.84

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.36

NA

1.06

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.06

NA

0.03

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.05

0.06

0.13

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.08

1.08

1.34

 

 

LOCAL AGENCY FURTHER INFORMATION

 

DETAILS OF CURRENT MATURITIES OF LONG TERM DEBT: 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

Yes

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

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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]

PAN of Proprietor/Partner/Director, if available

No

32]

Date of Birth 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

 

 

INDEX OF CHARGES:

 

S. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10047439

26/02/2009 *

120,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI - 400013, MAHARASHTRA, INDIA

A58637679

2

10038077

17/02/2009 *

120,000,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL (WEST), MUMBAI - 400013, MAHARASHTRA, INDIA

A58606195

 

* Date of charge modification

 

 

OPERATIONS:

 

Sales during the year amounted to Rs. 2220.699 Millions and Other Income was Rs. 47.350 Millions the total Income aggregated to Rs. 2268.049 Millions. After considering increase in stock of Rs. 347.380 Millions, and after providing for Depreciation of Rs. 5.057 Millions and other Manufacturing Expenses etc. aggregating to Rs. 2566.966 Millions, the working for the year resulted in a Profit of Rs. 43.405 Millions. Deducting therefrom an amount of Rs. 0.004 Million being Exceptional Items, the Profit for the year was Rs. 43.401 Millions. After adding thereto a sum of Rs. 2.146 Millions being Previous Year’s Net Taxes, and deducting therefrom Rs. 9.000 Millions being Current Year’s Tax and Rs. 0.064 Million being Deferred Tax, the Net Profit for the year was Rs. 36.483 Millions.

 

The Company is a partner in the Partnership Firm Producin Business Services, sharing profit/loss at the rate of 90%. For the year ended 31st March 2013, the Profit from the Partnership Firm was Rs. 1.728 Millions.

 

 

FIXED ASSETS:

 

·         Freehold Land

·         Factory Buildings

·         Other Buildings

·         Plant and Machinery

·         Wind Electric Generators

·         Electrical Installation

·         Furniture and Fixtures

·         Equipment’s

·         Air Conditioners

·         Water Coolers and Refrigerators

·         Computers

·         Vehicles

 

 

 

 


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.61.90

UK Pound

1

Rs.102.74

Euro

1

Rs.85.15

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Report Prepared by :

TPT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

47

 

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.