MIRA INFORM REPORT

 

 

Report Date :

08.11.2014

 

IDENTIFICATION DETAILS

 

Name :

WILD FLAVORS (INDIA) PRIVATE LIMITED (w.e.f 09.01.2014)

 

 

Formerly Known As :

A M TODD COMPANY INDIA PRIVATE LIMITED

 

 

Registered Office :

Kaledonia (HDIL Building), Level 7, B Wing, Office No. 4A, Sahar Road, Opposite Vijay Nagar Housing Society, Andheri (East), Mumbai – 400069, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.07.1995

 

 

Com. Reg. No.:

11-090399

 

 

Capital Investment / Paid-up Capital :

Rs. 53.232 Millions        

 

 

CIN No.:

[Company Identification No.]

U99999MH1995PTC090399

 

 

PAN No.:

[Permanent Account No.]

AAACI4884P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Mint Oils Flavours and Trader of Mint.

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1200000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having fine track record.

 

Financial position of the company seems to be sound.

 

Trade relations are fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

The company can be considered good 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.

 

ECGC Country Risk Classification List – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

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. Sandeep Patil

Designation :

Logistic Department

Contact No.:

91-22-26814100

Date :

06.11.2014

 

 

LOCATIONS

 

Registered Office :

Kaledonia (HDIL Building), Level 7, B Wing, Office No. 4A, Sahar Road, Opposite Vijay Nagar Housing Society, Andheri (East), Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-26814100

Mobile No.:

91-9833542461 (Mr. PAtil)

Fax No.:

Not Available

E-Mail :

sandeeppatil@wildflavours.com

rwheeler@amtodd.com

 

 

Factory :

Doripuja Road, Tarapur,Boisar – 410506, Maharashtra, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Robert Floyd Wheeler

Designation :

Director

Address :

10237 Save, Mattawan, Michigan – 49071, United State of America

Date of Birth/Age :

20.03.1969

Date of Appointment :

30.09.2002

DIN No.:

02509094

 

 

Name :

Mr. Cosimo Trimigliozzi

Designation :

Additional Director

Address :

Muehlestiegrain 51, 4125 Riehen, Switzerland

Date of Birth/Age :

09.07.1961

Date of Appointment :

20.01.2012

DIN No.:

01049121

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U24290KA1985PTC007056

GIVAUDAN (INDIA) PRIVATE LIMITED

Director

23/07/2004

23/07/2004

04/10/2007

Active

NO

2

U24246MH1994PTC078608

GIVAUDAN FLAVOURS (INDIA) PRIVATE LIMITED

Additional director

05/10/2007

05/10/2007

-

Amalgamated

NO

3

U99999MH1995PTC090399

WILD FLAVORS (INDIA) PRIVATE LIMITED

Additional director

20/01/2012

20/01/2012

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Sandeep Patil

Designation :

Logistic Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

Pratil Mohapatra

 

1

Wild Juice B.V.

 

4545452

Wild Flavours International

 

1

 

 

 

Total

 

4545454

 

 

As on 11.09.2013

 

Allottees

 

No. of Shares

Wild Flavours Singapore Pte. Limited, Singapore

 

777778

 

 

 

Total

 

777778

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

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

99.99

Other top fifty shareholders

0.01

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Mint Oils Flavours and Trader of Mint.

 

 

Exports :

 

Products :

Mint Oils

Countries :

  • US
  • Indonesia
  • Thailand

 

 

Imports :

 

Products :

Flavours

Countries :

Germany

 

 

Terms :

 

Selling :

Cash and Credit (30 Days)

 

 

Purchasing :

Cash and Credit (30 Days)

 

 

 

GENERAL INFORMATION

 

Suppliers :

Not Available

 

 

Customers :

Wholesalers, Retailers and Manufacturer

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

ICICI Bank, Nariman Point Branch, Mumbai, Maharashtra, India

 

 

 

 

 

Banking Relations :

---

 

 

Auditors :

 

Name :

Bansal and Company LLP

Chartered Accountant

Address :

12th floor, The Ruby, Senapati Bapat Marg, Dadar (West), Mumbai, Maharashtra, India

PAN No.:

ACHFS9117R

 

 

Name :

S. R. Batliboi and Company LLP

Chartered Accountant

Address :

14th Floor, The Ruby, 29 Senapati Bapat Marg, Dadar (West), Mumbai – 400028, Maharashtra, India

PAN No.:

AALFS0506L

 

 

Holding company :

  • Wild Flavors Singapore PTE Limited, Singapore
  • Wild Juice BV, Netherlands

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

6500000

Equity Shares

Rs.10/- each

Rs.65.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5323232

Equity Shares

Rs.10/- each

Rs. 53.232 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

53.232

45.454

45.454

(b) Reserves & Surplus

367.188

279.783

240.805

(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)

420.420

325.237

286.259

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.153

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.809

0.000

0.000

(d) long-term provisions

5.742

5.144

3.847

Total Non-current Liabilities (3)

6.551

5.144

4.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

57.326

76.412

61.856

(c) Other current liabilities

16.449

19.169

36.634

(d) Short-term provisions

6.084

19.536

9.455

Total Current Liabilities (4)

79.859

115.117

107.945

 

 

 

 

TOTAL

506.830

445.498

398.204

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

67.788

44.084

28.662

(ii) Intangible Assets

30.147

0.439

 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)

4.285

3.743

3.240

(d)  Long-term Loan and Advances

17.720

19.871

20.763

(e) Other Non-current assets

1.205

2.871

2.377

Total Non-Current Assets

121.145

71.008

55.042

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

192.179

207.036

218.216

(c) Trade receivables

96.943

74.248

75.747

(d) Cash and cash equivalents

74.393

66.712

30.465

(e) Short-term loans and advances

21.349

26.483

18.734

(f) Other current assets

0.821

0.011

 

Total Current Assets

385.685

374.490

343.162

 

 

 

 

TOTAL

506.830

445.498

398.204

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

Other Income

 

 

 

 

TOTAL

811.916

845.307

769.434

 

 

 

 

 

Less

EXPENSES

 774.275

 782.782

 758.950

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

37.641

62.525

10.484

 

 

 

 

 

Less

TAX

12.459

23.548

6.935

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

25.182

38.977

3.549

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

576.584

579.721

381.991

 

TOTAL EARNINGS

576.584

579.721

381.991

 

 

 

 

 

 

IMPORTS

 

 

 

 

Raw Materials

0.000

109.487

158.024

 

Components and Stores parts

0.000

0.536

3.273

 

Capital Goods

0.000

11.379

0.000

 

TOTAL IMPORTS

0.000

121.402

161.297

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

5.20

8.58

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

3.10

4.61

0.46

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.49

14.15

2.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.09

0.19

0.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.83

3.25

3.18

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

45.454

45.454

53.232

Reserves & Surplus

240.805

279.783

367.188

Net worth

286.259

325.237

420.420

 

 

 

 

long-term borrowings

0.153

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.153

0.000

0.000

Debt/Equity ratio

0.001

0.000

0.000

 

 

 

 

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

769.434

845.307

811.916

 

 

9.861

(3.950)

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

769.434

845.307

811.916

Profit

3.549

38.977

25.182

 

0.46%

4.61%

3.10%

 

 

 

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

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)

Yes

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

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: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

  • Leasehold Land
  • Building
  • Plant and Machinery
  • Office equipment
  • Vehicles
  • Computers

 


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.61.52

UK Pound

1

Rs.97.39

Euro

1

Rs.76.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RSM

 

 

Report Prepared by :

ART

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

7

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

53

 

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.