MIRA INFORM REPORT

 

 

Report Date :

14.03.2014

 

IDENTIFICATION DETAILS

 

Name :

BRAINBEES SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

B/402, 1 Modi Baug, CTS 2254 To 2260, G.K. Road, Shivajinagar, Pune – 411 005, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.05.2010

 

 

Com. Reg. No.:

11-136340

 

 

Capital Investment / Paid-up Capital :

Rs.0.817 Million

 

 

CIN No.:

[Company Identification No.]

U72100PN2010PTC136340

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEB07136D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Body Products like Baby Foods, Baby Toys, Diapers etc.

 

 

No. of Employees :

Not Available

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 1000000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating reflects moderate financial risk profile marked by continuous loss that company has incurred from its operational and below average financial performance.

 

However, trade relations are fair. Business is active. Payment terms are slow but correct.

 

The company can be considered for business dealing 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.

 

ECGC Country Risk Classification List – December 1, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

State-run banks hired nearly 300000 personnel including more than 94000 officers in the last four years, according to the Indian Banks Association. A study by trade lobby Assocham in September 2013 indicated that banks would need 800000 people in the next six years. It estimated that state-run lenders alone would hire 50000 people in 2013/14.

 

The Competition Commission of India plans to issue final orders within a broad time-frame of one year in matters where it decides to carry out detailed investigations. The number of complaints received by the watchdog which keeps tabs on unfair trade practices in the marketplace.

 

The government has detected custom tax evasion totaling around Rs 37920 mn in 14 states until December. Maharashtra topped the list of Rs 14190 mn followed by Andhra Pradesh at Rs 8140 mn, Gujarat Rs 5240 mn, Karnataka Rs 1670 mn and Tamilnadu Rs 1610 mn.

 

Connaught Place in New Delhi slipped four notches to become the world’s eighth most expensive office locations. London’s West End is the world’s most expensive office market.

 

There are 4.072 mn number of high value spenders under the scanner of the income tax department. The income tax department has information that they have made cash deposits announcing to Rs 1 mn or more in their savings bank accounts in the current financial year. It plans to check potential evasion before the closing of the financial year on March 31.

 

Estimated pharmaceutical sales in the country for 2016 is $ 27 bn. It is 14.4 per cent higher than a year ago. The life sciences and health care industry is up against challenges such as quality management, says a recent Deloitte report.

 

The gross non-performing assets of listed banks rose 35.2 % to Rs 2.43 lakh crore during the first three months of the financial year. In absolute terms, the 40 listed banks added Rs 3386 crore to their gross NPAs in nine months with the State Bank of India leading with the State Bank of India leading with an accretion of Rs 16610 crore.

 

The inflow of smuggled gold doubled in 2013 following restrictions to curb the supply from official channels to contain the current account deficit. China surpassed India in the demand for gold for the first time in 2013 due to liberalization of gold trading norms by its local governments.

 

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.

 

 

LOCATIONS

 

Registered Office :

B/402, 1 Modi Baug, CTS 2254 To 2260, G.K. Road, Shivajinagar, Pune – 411005, Maharashtra, India

Tel. No.:

91-20-30257500/ 30257539

Fax No.:

Not Available

E-Mail :

sagar@firstcry.com

supam1973@gmail.com

supam@firstcry.com   

Website :

www.firstcry.com

Location :

Owned

 

 

Warehouse :

Warehouse No 19, Gate No. 53/1, Behind New Mahindra Garden, Near Vijay Logistics, Village Kuruli, Chakan, Pune-410501, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2013

 

Name :

Supam Maheshwari

Designation :

Managing director

Address :

B/402, 1 Modi Baug, CTS 2254 To 2260, G.K. Road, Shivajinagar, Pune – 411005, Maharashtra, India

Date of Birth/Age :

06.10.1973

Qualification :

B.E. (Mech, MBA)

Experience :

15 Years

Date of Appointment :

17.05.2010

DIN No.:

01730685

 

 

Name :

Amitava Saha

Designation :

Director

Address :

P 28/1, CIT Road, Scheme – VII M, Kolkata – 700054, West Bengal, India

Date of Birth/Age :

12.06.1973

Date of Appointment :

16.05.2011

DIN No.:

02655827

 

 

Name :

Mr. Ravi Chandra Adusumalli

Designation :

Director

Address :

741, Northland Drive, Salt Lake City, Utah, United States of America, 84103

Date of Birth/Age :

14.01.1976

Date of Appointment :

16.05.2011

DIN No.:

00253613

 

 

Name :

Mr. Manik Arora

Designation :

Director

Address :

D6/14, Vasanth Vihar, New Delhi – 110057, India

Date of Birth/Age :

28.04.1974

Date of Appointment :

02.02.2012

DIN No.:

01368615

 

 

Name :

Mr. Vivek Kumar Raghuvansh Kumar Mathur

Designation :

Director

Address :

D151, Westend Heights, DLF Phase – V, Gurgaon – 122 009, Haryana, India

Date of Birth/Age :

07.07.1984

Date of Appointment :

24.09.2013

DIN No.:

03581311

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2013

 

Names of Shareholders

 

No. of Shares

% of Holding

Supam Maheshwari

10284

12.58

Sampada Maheshwari

1061

1.30

Sanket Hattimattur

1465

1.79

Prashant Jadhav

5855

7.16

Amitava Saha

10613

12.98

Bhupinder Singh

2433

2.98

Saumya Mittal

676

0.83

Amit Bordia

338

0.41

SAIF Partners India IV Limited, Mauritius

20116

24.60

SAIF Partners India IV Limited, Mauritius

14463

17.69

IDGV Ventures India LLC, Mauritius

14463

17.69

Total

81767

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2013

 

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

44.59

Directors or relatives of Directors

41.55

Other top fifty shareholders

13.86

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Body Products like Baby Foods, Baby Toys, Diapers etc.

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Term Loan from Bank

54.167

0.000

Total

54.167

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Financial Institution :

SVB India Finance Private Limited, 84, Free Press House, 215, Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

Auditors :

 

Name :

BBSR and Company

Chartered Accountants

Address :

703, 7th Floor, Godrej Castlemaine, Next To Ruby Hall Clinic, Bund Garden Road, Pune – 411001, Maharashtra, India

Tel. No.:

91-20-30504000

Fax No.:

91-20-30504100

PAN No.:

AAKFB4397F

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

71,000

Equity Shares

Rs. 10/- each

Rs. 0.710 Million

31,000

Preference Shares

Rs. 10/- each

Rs. 0.310 Million

 

 

 

 

 

Total

 

Rs. 1.020 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

52841

Equity Shares

Rs. 10/- each

Rs.0.528 Million

28926

Preference Shares

Rs. 10/- each

Rs.0.289 Million

 

 

 

 

 

Total

 

Rs.0.817 Millions

 


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

0.817

0.835

0.345

(b) Reserves & Surplus

266.244

699.893

18.705

(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)

267.061

700.728

19.050

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

54.167

0.000

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

5.429

1.730

0.000

Total Non-current Liabilities (3)

59.596

1.730

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.039

(b) Trade payables

49.238

46.430

2.890

(c) Other current liabilities

57.716

23.808

0.510

(d) Short-term provisions

0.122

0.048

0.000

Total Current Liabilities (4)

107.076

70.286

3.439

 

 

 

 

TOTAL

433.733

772.744

22.489

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

43.032

12.153

1.376

(ii) Intangible Assets

2.732

0.440

0.032

(iii) Capital work-in-progress

0.000

27.925

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

18.054

11.881

0.609

(e) Other Non-current assets

0.090

1.590

0.000

Total Non-Current Assets

63.908

53.989

2.017

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

87.534

46.802

6.657

(c) Trade receivables

27.078

37.291

0.345

(d) Cash and cash equivalents

251.000

620.641

12.795

(e) Short-term loans and advances

2.241

6.262

0.638

(f) Other current assets

1.972

7.759

0.037

Total Current Assets

369.825

718.755

20.472

 

 

 

 

TOTAL

433.733

772.744

22.489

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

415.328

126.112

3.298

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

788.806

315.291

9.901

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(373.478)

 

(189.179)

(6.603)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

11.372

1.662

0.124

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

(384.850)

(190.841)

(6.727)

 

 

 

 

 

Less

TAX                                                     

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

(384.850)

(190.841)

(6.727)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(197.568)

(6.727)

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(582.418)

(197.568)

(6.727)

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(4607.60)

(2284.84)

(195.08)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(92.66)

(151.33)

(203.97)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(88.73)

(25.62)

(29.91)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.44)

(0.27)

(0.35)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.20

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.45

10.23

5.95

 

 

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

0.345

0.835

0.817

Reserves & Surplus

18.705

699.893

266.244

Net worth

19.050

700.728

267.061

 

 

 

 

long-term borrowings

0.000

0.000

54.167

Short term borrowings

0.039

0.000

0.000

Total borrowings

0.039

0.000

54.167

Debt/Equity ratio

0.002

0.000

0.203

 

 

 

 

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

Sales

3.298

126.112

415.328

 

 

3723.893

229.333

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

3.298

126.112

415.328

Profit

(6.727)

(190.841)

(384.850)

 

(203.97%)

(151.33%)

(92.66%)

 

 

 

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

No

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

No

10]

Designation of contact person

No

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)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

No

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

 

 

NO CHARGES EXIST FOR COMPANY.

 

 

FIXED ASSETS:

 

·         Office Equipments

·         Computer and Software

·         Furniture and Fixtures

 


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.61.01

UK Pound

1

Rs.102.65

Euro

1

Rs.85.02

 

 

INFORMATION DETAILS

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

26

 

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.