MIRA INFORM REPORT

 

 

Report Date :

23.07.2014

 

IDENTIFICATION DETAILS

 

Name :

RED BULL INDIA PRIVATE LIMITED

 

 

Registered Office :

1st Floor, B Wing, 215 Atrium, Chakala, Andheri - Kurla Road, Andheri (East), Mumbai – 400059, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

03.04.2007

 

 

Com. Reg. No.:

11-169580

 

 

Capital Investment / Paid-up Capital :

Rs. 27.300 Millions

 

 

CIN No.:

[Company Identification No.]

U51909mh2007ftc169580

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Mumr21838f

 

 

PAN No.:

[Permanent Account No.]

Aadcr5842h

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Distributors of energy Drinks

 

 

No. of Employees :

Information declined by management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Red Bull Gmbh, Austria.

 

As per ROC the date of balance sheet (i.e., financial filed) is shown as 31.12.2013 but the documents related to the financial for the year 2013 are not available from any sources.

 

As per the available financial of December 2012, the company seems to have recorded huge accumulated losses however, no borrowings recorded by the company.

 

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

 

N E W S

 

The economy grew 4.7 %in 2013/14, marking a second straight year of sub-5 % growth – the worst slowdown in more than a quarter of a century. The data was below an official estimate of 4.9 % annual growth and compared with 4.5 % in the last fiscal year. However, the current account deficit narrowed sharply to $ 32.4 billion at 1.7 % of gross domestic product, in 2013/14 from a record high of $ 98.8 billion or 4.7 %, the year before.A sharp fall in gold imports due to restrictions on overseas purchases and muted import of capital goods helped shrink the current account deficit.

 

Online retailer Flipkart has acquired fashion portal Myntra as it prepares to battle with the rapidly expanding India arm of the global e-commerce giant Amazon. The company raised $ 210 million from Russian Investment firm DST Global which has also invested in companies like Facebook, Twitter and Alibaba Group.

 

General Motors will start exporting vehicles from its Talegaon plant near Pune in the second half of 2014. GM was one of the few global carmakers that was using its India plant only for the domestic market.

 

Google has overtaken Apple as the world’s top brand in terms of value, according to global market research agency Millward Brown. Google’s brand value shot up 40 % in a year to $ 158.84 billion. The top 10 of the 100 slots were dominated by US companies.

 

Infosys lost another heavy weight when B G Srinivas, a board member put in his papers. He is the third CEO-hopeful to quit after Chairman N R Narayana Murthy’s return to the company – Ashok Vemuri and V Balakrishnan being the other two.While Vemuri went on to lead IGate, Balakrishnan joined politics.

 

Naresh Goyal – promoted Jet Airways posted biggest quarterly loss – Rs 2153.37 crore – in the three months ended March 31, mainly because it has been offering discounts to passengers to fill planes.

 

William S Pinckney – Chairman and CEO of Amway India was arrested by the Andhra Pradesh Police in connection with a complaint against the direct selling firm. This is the second time that he has been taken into custody. A year, ago the Kerala Police had arrested Pinckney and two company directors on charges of financial irregularities.

 

China has told its state-owned enterprises to sever links with American consulting firms after the United States charged five Chinese military officers wih hacking US companies. China’s action which targets consultancies like McKinsey & Co. and the Boston Consulting Group, sterns from fears that the first are providing trade secrets to the US governments.

 

India has emerged as a country with some of the highest unregistered businesses in the world. Indonesia has the maximum number of shadow businesses, says a study of 68 countries by Imperial College Business School in London.

 

Pfizer has abandoned its attempt to buy AstraZeneca for nearly $ 118 billion after the latter refused an offer of 55 pounds a share.

 

 

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 DENIED BY

 

Name :

Mr. Vishwas Pandey

Designation :

Senior Manager (Finance)

Contact No.:

91-22-66180888

Date :

21.07.2014

 

 

LOCATIONS

 

Registered / Corporate Office  :

1st Floor, B Wing, 215 Atrium, Chakala, Andheri - Kurla Road, Andheri (East), Mumbai – 400059, Maharashtra, India

Tel. No.:

91-22-66180888

Fax No.:

91-22-66180808

E-Mail :

titus@titus-india.com

morris@littlecompany.com

ankit.paleja@littlecompany.com

ananth.venkatesan@ap.redbull.com

ananth@ap.redbull.com

ananth.rb@redbull.com

chunder.khator@in.redbul.com

ananth.venkatesan@in.redbull.com

Website :

www.redbull.com

Area :

2000 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

AS ON 28.06.2013

 

Name :

Mr. Rudolf Theierl

Designation :

Director    

Address :

Gansbichlstrasse, Hallein, Austria 5400

Date of Birth/Age :

16.11.1949

Date of Appointment :

03.04.2007

DIN No.:

02022967

 

 

Name :

Mr. Bhaskar Vishwa Deva Sharma

Designation :

Director / General Manger – India

Address :

Flat No: 51, 5th Floor, Lavie Building, 14th Road, Khar (West), Mumbai – 400052, Maharashtra, India

Date of Birth/Age :

31.08.1963

Qualification :

M Sc., MBA

 

23 Years

Date of Appointment :

04.01.2010

DIN No.:

02871367

 

 

Name :

Mr. Harish Kanotra

Designation :

Additional director

Address :

B-404, RNA Heights, JVLR, Andheri (East), Mumbai – 400093, Maharashtra, India

Date of Birth/Age :

13.04.1974

Date of Appointment :

08.10.2010

DIN No.:

05154960

 

 

KEY EXECUTIVES

 

Name :

Mr. Vishwas Pandey

Designation :

Senior Manager (Finance)

 

 

MAJOR SHAREHOLDERS

 

AS ON 28.06.2013

 

Names of Shareholders

 

No. of Shares

Red Bull GmbH, Austria

2729999

Red Bull Hanger – 7 GmbH

1

 

 

Total

2730000

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 28.06.2013

 

Category

 

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Distributor of Energy Drinks.

 

 

Products :

ITC Code

Product Descriptions

22029090

Red Bull Energy Drink

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by management

 

 

Bankers :

Hong Kong and Shanghai Banking Corporation Limited, Andheri (East), Mumbai, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S.R. Batliboi and Associates

Chartered Accountants

Address :

Jalan Mill Compound, 95 Ganpatrao Kadam MArg, Lower Parel, Mumbai - 400013, Maharashtra, India 

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

AABFS3421N

 

 

Holding Company :

Red Bull GmbH, Austria

 

 

Fellow Subsidiaries :

·         Red Bull Asia FZE, Dubai

·         Salzburg Sport GmbH

·         Red Bull Technologies

 

 

CAPITAL STRUCTURE

 

AS ON 28.06.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4500000

Equity Shares

Rs.10/- each

Rs.45.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2730000

Equity Shares

Rs.10/- each

Rs.27.300 Millions

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.12.2012

31.12.2011

I.        EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

 

27.300

27.300

(b) Reserves & Surplus

 

(84.779)

(297.421)

(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)

 

(57.479)

(270.121)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

 

0.000

0.000

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) long-term provisions

 

4.511

0.849

Total Non-current Liabilities (3)

 

4.511

0.849

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

0.000

85.000

(b) Trade payables

 

1361.023

774.570

(c) Other current liabilities

 

94.504

16.152

(d) Short-term provisions

 

42.645

24.052

Total Current Liabilities (4)

 

1498.172

899.774

 

 

 

 

TOTAL

 

1445.204

630.502

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

63.515

76.277

(ii) Intangible Assets

 

0.000

0.000

(iii) Capital work-in-progress

 

16.887

27.684

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

241.732

287.377

(e) Other Non-current assets

 

0.000

0.000

Total Non-Current Assets

 

322.134

391.338

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.000

0.000

(b) Inventories

 

77.313

69.984

(c) Trade receivables

 

118.668

122.354

(d) Cash and cash equivalents

 

66.831

34.070

(e) Short-term loans and advances

 

20.270

12.756

(f) Other current assets

 

839.988

0.000

Total Current Assets

 

1123.070

239.164

 

 

 

 

TOTAL

 

1445.204

630.502

 

 

SOURCES OF FUNDS

 

 

 

31.10.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

27.300

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

709.200

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

736.500

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

0.000

2] Unsecured Loans

 

 

20.000

TOTAL BORROWING

 

 

20.000

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

756.500

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

98.823

Capital work-in-progress

 

 

106.986

 

 

 

 

INVESTMENT

 

 

0.000

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

110.463

 

Sundry Debtors

 

 

44.567

 

Cash & Bank Balances

 

 

19.985

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

210.035

Total Current Assets

 

 

385.050

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

0.000

 

Other Current Liabilities

 

 

395.716

 

Provisions

 

 

12.480

Total Current Liabilities

 

 

408.196

Net Current Assets

 

 

(23.146)

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

573.837

 

 

 

 

TOTAL

 

 

756.500

 

 

PROFIT & LOSS ACCOUNT

 

Particulars

 

31.12.2012

31.12.2011

31.12.2010

Sales Turnover

1098.542

873.934

745.221

 

 

 

 

Profit/(Loss) for the year

212.642

(432.784)

(313.450)

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

77.89

NA

(131.25)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.12.2012

31.12.2011

31.12.2010

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

(0.31)

0.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.75

0.27

0.94

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

 

31.12.2011

31.12.2012

 

 

Rs. In Millions

Rs. In Millions

Share Capital

 

27.300

27.300

Reserves & Surplus

 

(297.421)

(84.779)

Net worth

 

(270.121)

(57.479)

 

 

 

 

long-term borrowings

 

0.000

0.000

Short term borrowings

 

85.000

0.000

Total borrowings

 

85.000

0.000

Debt/Equity ratio

 

(0.315)

0.000

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2010

31.12.2011

31.12.2012

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

745.221

873.934

1,098.542

 

 

17.272

25.701

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2010

31.12.2011

31.12.2012

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

745.221

873.934

1,098.542

Profit

(313.450)

(432.784)

212.642

 

(42.06%)

(49.52%)

19.36%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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

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

No

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

 

 

UNSECURED LOANS:

 

Particulars

31.12.2012

Rs. In Millions

31.12.2011

Rs. In Millions

Short Term Borrowings

 

 

Intercorporate Borrowings

0.000

85.000

 

 

 

Total

0.000

85.000

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Leasehold Improvements

·         Computers

·         Furniture and Fixtures

·         Office Equipment

·         Marketing Assets

·         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.60.24

UK Pound

1

Rs.102.87

Euro

1

Rs.81.44

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--CREDIT LINES

1~10

4

--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

YRD

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

33

 

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.