MIRA INFORM REPORT

 

 

Report Date :

24.01.2014

 

IDENTIFICATION DETAILS

 

Name :

TRAVEL DESIGNER INDIA PRIVATE LIMITED

 

 

Registered Office :

405, 3rd Eye Two, Opposite Parimal Garden, C.G. Road, Ahmedabad – 380 009, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

20.10.2004

 

 

Com. Reg. No.:

04-044927

 

 

Capital Investment / Paid-up Capital :

Rs.0.500 million

 

 

CIN No.:

[Company Identification No.]

U63040GJ2004PTC044927

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

AHMT01913C

 

 

PAN No.:

[Permanent Account No.]

AACCT1252C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Tour and Travelling Services.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 126000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a satisfactory track record.

 

Trade relations are reported as 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 condition.

 

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 DEFAILTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAILTERS’ 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. Alpesh

Designation :

Accounts Executive

Contact No.:

91-79-40236000

Date :

22.01.2014

 

 

LOCATIONS

 

Registered Office/ Corporate Office :

405, 3rd Eye Two, Opposite Parimal Garden, C.G. Road, Ahmedabad – 380 009, Gujarat, India

Tel. No.:

91-79-40236000/ 26307060

Fax No.:

91-79-40236060/ 26302768

E-Mail :

anil.d@traveldesigner.in

jaal@traveldesigner.in

accounts@traveldesigner.in

Website :

http://www.traveldesigner.in

Area :

2000 sq. ft.

Location :

Owned

 

 

Branch Office :

Located at:

 

·         Mumbai

·         Delhi

·         Bangalore

·         Ahmedabad

·         Chennai

·         Kolkata

 

 

Overseas Office :

Located at:

 

·         Mauritius

·         Jordan

·         Kuwait

·         Pakistan

·         Qatar

·         UAE

·         Saudi Arabia

·         Bangladesh

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Mr. Kalpesh Chandulal Shah

Designation :

Chairman cum Managing Director

Address :

Bungalow No.7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380 058, Gujarat, India

Date of Birth/Age :

07.06.1955

Qualification :

B.Com

Date of Appointment :

20.10.2004

DIN No.:

00206113

 

 

Name :

Mr. Jaal Kalpesh Shah

Designation :

Managing Director    

Address :

Bungalow No.7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380 058, Gujarat, India

Date of Birth/Age :

19.07.1981

Qualification :

B.Com

Date of Appointment :

20.10.2004

DIN No.:

00210866

 

 

Name :

Mrs. Parul Kalpesh Shah

Designation :

Director    

Address :

Bungalow No.7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380 058, Gujarat, India

Date of Birth/Age :

21.07.1961

Qualification :

B.Com

Date of Appointment :

01.11.2006

DIN No.:

00949398

 

 

Name :

Mrs. Shailee Jaal Shah

Designation :

Whole Time Director

Address :

Bungalow No.7, Bopal 444, Next to Sun City, 200 Ft Sardar Patel, Ring Road, Bopal, Ahmedabad – 380 058, Gujarat, India

Date of Birth/Age :

19.07.1981

Qualification :

B.Com

Date of Appointment :

23.11.2006

DIN No.:

00949414

 

 

 

 

Name :

Mr. Tushar A. Jain

Designation :

Director    

Address :

C-9/94, Sector – 8, Rohini, Delhi – 110 085, India

Date of Birth/Age :

24.07.1981

Qualifications :

Graduate

Date of Appointment :

01.03.2009

DIN No.:

00013740

 

 

Name :

Mrs. Vandana Paresh Parihar

Designation :

Director    

Address :

C-103, Uranus Vasant, Galaxy, Bangur Nagar, Goregaon (West), Mumbai -  400 104, Maharashtra, India

Date of Birth/Age :

09.11.1976

Qualifications :

Graduate

Date of Appointment :

30.09.2010

DIN No.:

02763372

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

Kalpesh Chandulal Shah

37500

Jaal Kalpesh Shah

12500

Total

50000

 

AS ON 30.09.2013

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Tour and Travelling Services.

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

GENERAL INFORMATION

 

Customers :

End Users

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

·         Union Bank of India, Jodhpur Tekra Branch, Ahmedabad – 380 015, Gujarat, India

·         Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan,  227, D, Nariman Point, Mumbai – 400 021, Maharashtra, India

·         Standard Chartered Bank, Mitha Galli

·         ICICI Bank Limited

 

 

Facilities :

Secured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Vehicles Loan

 

 

- From Bank

0.433

0.355

- From Financial Institutions

0.467

0.000

SHORT TERM BORROWINGS

 

 

Loan  Repayable on Demand:

 

 

From Bank (Overdraft)

(Secured against lien on fixed deposits with Union Bank of India)

7.469

4.407

Total

8.369

4.762

 

Notes:

 

LONG TERM BORROWINGS

 

Nature of Security and Terms of Repayment in respect of Secured Borrowings:

 

Secured vehicle loans from Bank and Financial Institutions are secured against the hypothecation of respective vehicle and are repayable in 36 equal monthly installments over a period of 3 years carrying interest rate of 10-12%.

 

The period and amount of installments due are as under:

 

Financial Year

Amount

(Rs. in millions)

2014-15

0.771

2015-16

0.129

 

 

 

Auditors :

 

Name :

Talati and Talati

Chartered Accountants

Address :

Ambica Chambers, Near Old High Court, Navrangpura, Ahmedabad – 380 009, Gujarat, India

Tel No :

91-79-27544571-72

Fax No.:

91-79-27542233/ 30084575

Website :

www.talatiandtalati.com

 

 

Enterprise where Directors/ Director’s Relatives exercise control/ significant influence :

·         XML Hub Travel Distribution Private Limited (Formerly known as ORS Travel Distribution Services Private Limited)

·         Neo Travels

·         BTC Tours and Travels Private Limited

·         Travel Designer , JLT

·         Baghpatia Trading Company Private Limited

·         Qtech Software Private Limited

·         Designer Indya Voyages Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

95000

Equity Shares

Rs.10/- each

Rs.0.950 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

31.044

11.593

3.852

(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)

31.544

12.093

4.352

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.900

0.355

5.622

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

11.063

9.273

0.080

(d) Long-term provisions

0.868

0.502

0.299

Total Non-current Liabilities (3)

12.831

10.130

6.001

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

8.256

5.092

2.401

(b) Trade payables

221.244

71.607

42.163

(c) Other current liabilities

5.462

7.035

2.433

(d) Short-term provisions

20.357

4.340

0.000

Total Current Liabilities (4)

255.319

88.074

46.997

 

 

 

 

TOTAL

299.694

110.297

57.350

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

18.176

16.046

6.783

(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

6.453

(c) Deferred tax assets (net)

0.294

0.118

0.010

(d)  Long-term Loan and Advances

9.122

4.876

0.752

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

27.592

21.040

13.998

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

188.920

62.635

19.504

(d) Cash and cash equivalents

80.619

25.270

22.650

(e) Short-term loans and advances

2.563

1.352

1.198

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

272.102

89.257

43.352

 

 

 

 

TOTAL

299.694

110.297

57.350

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

119.810

53.549

347.281

 

 

Other Income

 

 

1.808

 

 

TOTAL                                    

119.810

53.549

349.089

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

NA

NA

347.562

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

NA

NA

347.562

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                          

NA

NA

1.527

 

 

 

 

 

Less

TAX                                                                 

NA

NA

0.313

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX                           

19.451

7.741

1.214

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

11.593

3.852

3.038

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Issue on Bonus Shares

0.000

0.000

0.400

 

BALANCE CARRIED TO THE B/S

31.044

11.593

3.852

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

476.878

NA

124.611

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

389.02

154.82

24.00

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

16.23

14.46

0.35

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

NA

0.44

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

NA

3.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

NA

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.29

0.45

1.84

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.07

1.01

0.92

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Details of 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 debts

1.300

3.960

0.602

 

 

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

No

18]

Major customers

No

19]

Payments terms

Yes

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

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10382531

23/10/2013 *

40,000,000.00

UNION BANK OF INDIA

JODHPUR TEKRA BRANCH, SHIVRANJANI CROSS ROAD, SATELITE, AHMEDANAD, GUJARAT - 380015, INDIA

B89713788

2

10311988

23/10/2013 *

40,000,000.00

UNION BANK OF INDIA

JODHPUR TEKRA BRANCH, SHIVRANJANI CROSS ROAD, SATELITE, AHMEDANAD, GUJARAT - 380015, INDIA

B89714463

3

10223276

15/06/2010

5,200,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227, D, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

A87411492

 

* Date of charge modification

 

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Loan and Advances from Related Parties

0.787

0.685

Total

0.787

0.685

 

Note:

 

The registered office address of the company has been shifted from 302, 3rd Floor, Oynex Building, Opposite LDC Bank, H L College Road, Navrangpur, Ahmedabad – 380 009, Gujarat, India to the present address w. e. f. 16.08.2010.

 

Contingent Liability and Commitments (To the Extent not provided for):

 

Particulars

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Guarantees:

 

 

Corporate Guarantees given in favour of Bank for Guarantees issued

22.995

11.741

Total

22.995

11.741

 

 

FIXED ASSETS:

 

·         Building

·         Furniture and Fixtures

·         Vehicles

·         Office Equipments

·         Computers

·         Electric Installations

 

 


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.61.99

UK Pound

1

Rs.102.67

Euro

1

Rs.83.97

 

 

INFORMATION DETAILS

 

Information Gathered by :

PLK

 

 

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

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

51

 

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.