MIRA INFORM REPORT

 

 

Report No. :

315611

Report Date :

07.04.2015

 

IDENTIFICATION DETAILS

 

Name :

CRYOBANKS INTERNATIONAL INDIA PRIVATE LIMITED

 

REVIVA CELL RESEARCH AND THERAPIES PRIVATE LIMITED AMALGAMATED WITH CRYOBANKS INTERNATIONAL INDIA PRIVATE LIMITED

 

 

Registered Office :

F-2/7, Okhla Industrial Area, Phase –I , New Delhi - 110020

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

206.06.2005

 

 

Com. Reg. No.:

55-137768

 

 

Capital Investment / Paid-up Capital :

Rs. 200.000 Million

 

 

CIN No.:

[Company Identification No.]

U85195DL2005PTC137768

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCC6069Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of providing Cord Blood Stem Cell storage services.

 

 

No. of Employees :

Not Divulged 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (15)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company has huge accumulated losses which has eroded the net worth of the company.

 

Further, there is an unfavorable gap between trade receivables and payables of the company which has led to weak liquidity position.

 

However, business is active. Payment terms are slow.

 

The company can be considered for business dealings on safe and secured 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

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. Jayant

Designation :

Manger

Contact No.:

91-7838290890

Date :

06.04.2015

 


 

LOCATIONS

 

Registered Office :

F-2/7, Okhla Industrial Area, Phase – , New Delhi – 110020, India

Tel. No.:

91-11-41706720

Mobile No.:

91-7838290890 (Mr. Jayant)

Fax No.:

Not Available

E-Mail :

mahavir.garg@rjcorp.in

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Raj Pal Gandhi

Designation :

Director

Address :

House No. P-2/50, Dlf City Phase Ii, Gurgaon, 122002, Haryana, India

Date of Birth/Age :

07.06.1957

Date of Appointment :

24.08.2011

DIN No.:

00003649

 

 

Name :

Mr. Ravi Kant Jaipuria

Designation :

Director

Address :

Plot No 7a, Aurangzeb Road, New Delhi, 110011, Delhi, India

Date of Birth/Age :

28.11.1954

Date of Appointment :

20.06.2005

DIN No.:

00003668

 

 

Name :

Mr. Dhara Jaipuria

Designation :

Director

Address :

Plot No 7a, Aurangzeb Road, New Delhi, 110011, Delhi, India

Date of Birth/Age :

01.02.1962

Date of Appointment :

20.06.2005

DIN No.:

00003721

 

Name :

Chaitanya Nerikar

Designation :

Director

Address :

E-45,, Sec-50, Noida, 201301, Uttar Pradesh, India

Date of Birth/Age :

18.03.1972

Date of Appointment :

24.08.2011

DIN No.:

02835185

 

 

KEY EXECUTIVES

 

Name :

Geeta Gupta

Designation :

Secretary

Address :

House no. 127, Sector 30, Gurgaon – 122002, Haryana, India

Date of Birth/Age :

28.05.1972

Date of Appointment :

16.02.2011

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age

R. K. Jaipuria and Sons (HUF)

3730

0.02

JaipuriaDhara

3730

0.02

RJ Corp Limited, India

406720

2.03

Devyani Enterprises Private Limited, India

1985820

9.93

Devyani Overseas Private Limited, India

15100000

75.50

Vryobanks International INC., USA

2500000

12.50

 

 

 

Total

20000000

100.00

 

 

 

 

As on 30.09.2014

 

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

12.50

Bodies corporate

87.46

Directors or relatives of Directors

0.04

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of providing Cord Blood Stem Cell storage services.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS = NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

Not Divulged 

 

 

Bankers :

  • Axis Bank Limited, 4/10, OPG House, Asaf Ali Road, New Delhi - 110002, Delhi, India
  • Yes Bank Limited, Dr. Annie Besant Road, Worli, 
    Mumbai -  400018, Maharashtra, India

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Banks

412.600

175.981

Vehicle Term Loan

1.679

2.442

 

414.279

178.423

SHORT TERM BORROWING

 

 

Working capital Facilities

106.620

90.607

 

 

 

Total

520.899

269.030

 

 

 

Auditors :

 

Name :

O.P. Bagla and Company

Chartered Accountants       

Address :

8/12, Kalkaji, Extension, New Delhi - 110019, India

PAN No.:

AAAFO1030A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises Which Are Owned, Or

Have Significant Influence Of Or Are

Partners With Key Management

Personnel And Their Relatives:

  • Varun Beverages Limited

CIN No. : U74899DL1995PLC069839

 

  • Aqua Stemlife International Private Limited

CIN No. : U74999DL2009PTC192403

 

  • S V S India Private Limited

CIN No. : U74899DL1985PTC022537

 

  • Lineage Healthcare Limited

CIN No. : U85100DL2011PLC217993

 

  • Diagno Labs Private Limited

DIN No. : U74900DL2013PTC256548

 

 

 

Joint Venture :

  • Cryoviva (Thailand) Limited

 

  • Cryoviva Singapore Pte. Limited, Singapore

 

 

Fellow Subsidiary Company :

  • Universal Airways Private Limited

 

  • Devyani Overseas Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20,000,000

Equity Shares

Rs.10/- each

Rs. 200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20,000,000

Equity Shares

Rs.10/- each

Rs. 200.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

200.000

100.000

100.000

(b) Reserves & Surplus

(962.801)

(615.759)

(317.467)

(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)

(762.801)

(515.759)

(217.467)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

414.279

261.238

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

1363.142

790.106

534.072

(d) long-term provisions

6.639

9.138

6.063

Total Non-current Liabilities (3)

1784.060

1060.482

540.135

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

106.620

90.607

98.630

(b) Trade payables

204.379

173.350

44.327

(c) Other current liabilities

148.610

122.907

101.637

(d) Short-term provisions

12.470

6.779

4.044

Total Current Liabilities (4)

472.079

393.643

248.638

 

 

 

 

TOTAL

1493.338

938.366

571.306

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

142.403

166.673

125.924

(ii) Intangible Assets

47.146

62.790

60.743

(iii) Capital work-in-progress

389.152

319.680

52.992

(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

686.530

133.254

6.578

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1265.231

682.397

246.237

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

22.360

36.369

17.700

(c) Trade receivables

178.330

156.411

107.770

(d) Cash and cash equivalents

1.972

5.081

11.743

(e) Short-term loans and advances

19.938

54.141

184.858

(f) Other current assets

5.507

3.967

2.998

Total Current Assets

228.107

255.969

325.069

 

 

 

 

TOTAL

1493.338

938.366

571.306

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

Other Income

 

 

 

 

TOTAL

504.722

419.618

313.884

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

851.764

717.910

425.067

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(347.042)

(298.292)

(111.183)

 

 

 

 

 

Less

TAX

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(347.042)

(298.292)

(111.183)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

17.709

5.140

1.589

 

IMPORTS

 

 

 

 

Components and Stores parts

3.397

2.865

10.174

 

Capital Goods

9.327

6.840

2.234

 

TOTAL IMPORTS

12.724

9.705

12.408

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(17.35)

NA

NA

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Total Income)

(%)

(68.76)

(71.09)

(35.42)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(31.43)

(48.21)

(21.45)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.45

0.58

0.51

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(0.68)

(0.68)

(0.45)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.48

0.65

1.31

 

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

100.000

100.000

200.000

Reserves & Surplus

(317.467)

(615.759)

(962.801)

Net worth

(217.467)

(515.759)

(762.801)

 

 

 

 

long-term borrowings

0.000

261.238

414.279

Short term borrowings

98.630

90.607

106.620

Total borrowings

98.630

351.845

520.899

Debt/Equity ratio

(0.454)

(0.682)

(0.683)

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

313.884

419.618

504.722

 

 

33.686

20.281

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

313.884

419.618

504.722

Profit

(111.183)

(298.292)

(347.042)

 

(35.42%)

(71.09%)

(68.76%

 

 

 

 

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

No

33]

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

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOAN

(Rs. In Million)

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

From Others

0.000

82.815

 

 

 

Total

0.000

82.815

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10489902

23/12/2014 *

100,000,000.00

YES BANK LIMITED

Yes Bank Limited, DR. ANNIE BESANT ROAD, WORLI, 
Mumbai, Maharashtra - 400018, INDIA

C40730103

2

10489903

23/12/2014 *

300,000,000.00

YES BANK LIMITED

Yes Bank Limited, 9th Floor, Nehru Centre, DR. AN 
NIE BESANT ROAD, WORLI, Mumbai, Maharashtra - 400 
018, INDIA

C40731408

3

10274447

23/12/2014 *

360,000,000.00

AXIS BANK LTD.

2ND FLOOR, STATESMAN HOUSE, 148, BARAKHAMBA ROAD, 
NEW DELHI, Delhi - 110001, INDIA

C39816566

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • 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 records 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.62.16

UK Pound

1

Rs.92.73

Euro

1

Rs.67.23

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

ART


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILITY 

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

 

15

 

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.