MIRA INFORM REPORT

 

 

Report Date :

13.11.2014

 

IDENTIFICATION DETAILS

 

Name :

AQUARELLE INDIA PRIVATE LIMITED (w.e.f. 05.01.2009)

 

 

Formerly Known As :

AQUARELLE CLOTHING INDIA PRIVATE LIMITED

 

 

Registered Office :

Office No. 570, New No. 22, 32nd "D" Cross, 11th Main, Jayanagar 4th Block, Bangalore – 560011, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

11.01.2007

 

 

Com. Reg. No.:

08-062492

 

 

Capital Investment / Paid-up Capital :

Rs.24.000 Millions

 

 

CIN No.:

[Company Identification No.]

U17299KA2007PTC062492

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA34298F

 

 

PAN No.:

[Permanent Account No.]

AAMCS4758E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of manufacturing garments.

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

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 :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The rating reflects sound financial risk profile marked by fair profitability and decent net worth of the company.

 

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

 

The company can be considered normal 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CRISIL

Rating

Long term rating: BBB/Stable

Rating Explanation

Moderate degree of safety it carry moderate credit risk.

Date

14.03.2014

 

 

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 DECLINED BY

 

Name :

Ms. Arshiya

Designation :

Account Head

Contact No.:

91-80-22108218

Date :

12.11.2014

 

 

LOCATIONS

 

Registered Office :

Office No. 570, New No. 22, 32nd "D" Cross, 11th Main, Jayanagar 4th Block, Bangalore – 560011, Karnataka, India

Tel. No.:

91-80-22108218

Fax No.:

Not Available

E-Mail :

sathisha@aquarelleindia.com

 

 

DIRECTORS

 

As on 25.07.2014

 

Name :

Mr. Eric Dorchies

Designation :

Director

Address :

Villa – 17, TGE and Beach Club Tamarin, Mauritius

Date of Birth/Age :

27.11.1962

Date of Appointment :

15.01.2009

DIN No.:

01880742

 

 

Name :

Mr. Murali Krishna Nagesh

Designation :

Managing director

Address :

548/10, Flat 103, Sky Line Apartment, Shanti Nagar, Bangalore – 500 025, Karnataka, India

Date of Birth/Age :

12.08.1966

Date of Appointment :

29.09.2008

DIN No.:

02322284

PAN No.;

AJPPB9012R

 

 

Name :

Mr. Harold Mayer

Designation :

Director

Address :

Plantation Merguery, Rivere Noire 56, Mauritius

Date of Birth/Age :

12.10.1964

Date of Appointment :

15.01.2009

DIN No.:

01880791

 

 

Name :

Vaidyanathan Pudugramam Venkata Subramanian

Designation :

Director

Address :

Flat No. 4A, Ramakoti, Ramaniyam, 1st Main, Gandhi Nagar, Adyar, Chennai – 600020, Tamilnadu, India

Date of Birth/Age :

28.05.1961

Date of Appointment :

25.01.2011

DIN No.:

02843305

PAN No.:

AFRPV3287Q

 

 

Name :

Pierre Bernard Arnaud Montagu Dalais

Designation :

Director

Address :

C/O Ciel Group Ebene, Skies Institute Street Ebene, Mauritius

Date of Birth/Age :

11.02.1955

Date of Appointment :

29.03.2011

DIN No.:

03448901

 

 

KEY EXECUTIVES

 

Name :

Ms. Arshiya

Designation :

Account Head

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 24.07.2014

 

Names of Shareholders

 

No. of Shares

Aquarelle International Limited, Mauritius

 

2399998

Eric Dorchies

 

1

Harold Mayer

 

1

Total

 

2400000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 24.07.2014

 

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

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of manufacturing garments.

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Not Divulged

 

 

No. of Employees :

Information declined by the management 

 

 

Bankers :

ICICI Bank Limited, Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Short-term borrowings

 

 

Working capital loans from banks

306.258

184.452

Total

306.258

184.452

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

BSRR and Company

Chartered Accountants

Address :

Maruthi Infotech Centre, 11-12/1, Inner Ring Road, Kormangala, Bangalore - 560 071, India

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

AAKFB1884H

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Holding company:

  • Aquarelle International Limited

 

 

Other related parties with whom transactions have taken place during the year

Parties under common control:

  • Laguna Clothing Private Limited, India [U17111KA2005PTC058647]
  • Aquarelle Clothing Limited, Mauritius
  • Consolidated Fabric Limited, Mauritius
  • Bang Overseas Limited, India  [L51900MH1992PLC067013]

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs. 25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2400000

Equity Shares

Rs.10/- each

Rs. 24.000 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

24.000

24.000

24.000

(b) Reserves & Surplus

381.032

260.363

157.852

(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)

405.032

284.363

181.852

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

22.406

0.000

4.757

(b) Deferred tax liabilities (Net)

1.727

3.415

1.162

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

22.340

6.080

6.409

Total Non-current Liabilities (3)

46.473

9.495

12.328

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

306.258

184.452

154.867

(b) Trade payables

77.722

120.692

31.317

(c) Other current liabilities

113.221

88.961

39.602

(d) Short-term provisions

20.409

29.956

12.419

Total Current Liabilities (4)

517.610

424.061

238.205

 

 

 

 

TOTAL

969.115

717.919

432.385

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

127.065

92.385

67.910

(ii) Intangible Assets

1.890

1.051

1.032

(iii) Capital work-in-progress

0.000

0.000

1.444

(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

18.782

11.411

10.481

(e) Other Non-current assets

0.921

5.597

20.809

Total Non-Current Assets

148.658

110.444

101.676

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

280.314

245.634

104.860

(c) Trade receivables

433.421

278.214

168.307

(d) Cash and cash equivalents

20.074

30.180

27.660

(e) Short-term loans and advances

86.369

53.048

29.882

(f) Other current assets

0.279

0.399

0.000

Total Current Assets

820.457

607.475

330.709

 

 

 

 

TOTAL

969.115

717.919

432.385

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

2021.043

1246.877

1006.774

 

Other Income

 

 

 

 

TOTAL

2021.043

1246.877

1006.774

 

 

 

 

 

Less

EXPENSES

1839.061

1093.533

956.620

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

NA

NA

NA

 

 

 

 

 

Less

TAX

 NA

 NA

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

120.668

102.510

33.641

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

50.28

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Debt Equity Ratio

(Total Debt /Networth)

 

0.81

0.65

0.88

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.59

1.43

1.39

 

 

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

24.000

24.000

24.000

Reserves & Surplus

157.852

260.363

381.032

Net worth

181.852

284.363

405.032

 

 

 

 

long-term borrowings

4.757

0.000

22.406

Short term borrowings

154.867

184.452

306.258

Total borrowings

159.624

184.452

328.664

Debt/Equity ratio

0.878

0.649

0.811

 

 

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

1006.774

1246.877

2021.043

 

 

23.849

62.088

 

 

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

1006.774

1246.877

2021.043

Profit

33.641

102.510

120.668

 

3.34%

8.22%

5.97%

 

 

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

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

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

Yes

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

NOTE: Registered office of the company has been shifted from 401, Trade Avenue, Suren Road, Andheri (East), Mumbai – 400093, Maharashtra, India to the present address w.e.f. 02.01.2012

 

COMPANY OVERVIEW

 

Subject was incorporated under the Companies Act, 1956 on 11 January 2007. The Company is engaged in the business of manufacturing garments. The Company is a wholly owned subsidiary of Aquarelle International Limited, Mauritius.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

Long-term Borrowings

 

 

Other external commercial borrowings

22.406

0.000

 

 

 

Total

22.406

0.000

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10512943

10/07/2014 *

315,000,000.00

CANARA BANK

PRIME CORPORATE BRANCH,, NO. 25, SHANKARNARAYANA
BUILDING, MG ROAD, BANGALORE, KARNATAKA - 560001,
INDIA

C20178307

2

10425587

13/06/2014 *

245,000,000.00

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMI
TED

NO. 7, M G ROAD, BANGALORE, KARNATAKA - 560001,
INDIA

C10530004

3

10329313

27/11/2013 *

250,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B91193672

 

* Date of charge modification

 

FIXED ASSETS

 

Tangible assets

 

  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment

 

Intangible assets

 

Computer software

 


 

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.61.48

UK Pound

1

Rs.97.92

Euro

1

Rs.76.79

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

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

 

46

 

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.