MIRA INFORM REPORT

Report No. :	316028
Report Date :	11.04.2015

IDENTIFICATION DETAILS

Name :	KAISON (XIAMEN) COMPANY LIMITED
Registered Office :	Room 2402 Post & Telecom Guangtong Building, No. 11 East Hubin Road, Siming District, Xiamen City, Fujian Province, 361004 Pr
Country :	China
Financials (as on) :	31.12.2014
Date of Incorporation :	04.12.2000
Com. Reg. No.:	350203200045332
Legal Form :	Limited Liabilities Company
Line of Business :	Subject is engaged in selling the imported tea and wines in domestic market
No. of Employee :	3

RATING & COMMENTS

MIRA’s Rating :

B

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

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

CHINA ECONOMIC OVERVIEW

Since the late 1970s China has moved from a closed, centrally planned system to a more market-oriented one that plays a major global role - in 2010 China became the world's largest exporter. Reforms began with the phasing out of collectivized agriculture, and expanded to include the gradual liberalization of prices, fiscal decentralization, increased autonomy for state enterprises, growth of the private sector, development of stock markets and a modern banking system, and opening to foreign trade and investment. China has implemented reforms in a gradualist fashion. In recent years, China has renewed its support for state-owned enterprises in sectors considered important to "economic security," explicitly looking to foster globally competitive industries. After keeping its currency tightly linked to the US dollar for years, in July 2005 China moved to an exchange rate system that references a basket of currencies. From mid 2005 to late 2008 cumulative appreciation of the renminbi against the US dollar was more than 20%, but the exchange rate remained virtually pegged to the dollar from the onset of the global financial crisis until June 2010, when Beijing allowed resumption of a gradual appreciation and expanded the daily trading band within which the RMB is permitted to fluctuate. The restructuring of the economy and resulting efficiency gains have contributed to a more than tenfold increase in GDP since 1978. Measured on a purchasing power parity (PPP) basis that adjusts for price differences, China in 2013 stood as the second-largest economy in the world after the US, having surpassed Japan in 2001. The dollar values of China's agricultural and industrial output each exceed those of the US; China is second to the US in the value of services it produces. Still, per capita income is below the world average. The Chinese government faces numerous economic challenges, including: (a) reducing its high domestic savings rate and correspondingly low domestic consumption; (b) facilitating higher-wage job opportunities for the aspiring middle class, including rural migrants and increasing numbers of college graduates; (c) reducing corruption and other economic crimes; and (d) containing environmental damage and social strife related to the economy's rapid transformation. Economic development has progressed further in coastal provinces than in the interior, and by 2011 more than 250 million migrant workers and their dependents had relocated to urban areas to find work. One consequence of population control policy is that China is now one of the most rapidly aging countries in the world. Deterioration in the environment - notably air pollution, soil erosion, and the steady fall of the water table, especially in the North - is another long-term problem. China continues to lose arable land because of erosion and economic development. The Chinese government is seeking to add energy production capacity from sources other than coal and oil, focusing on nuclear and alternative energy development. Several factors are converging to slow China's growth, including debt overhang from its credit-fueled stimulus program, industrial overcapacity, inefficient allocation of capital by state-owned banks, and the slow recovery of CHINA'S TRADING partners. The government's 12th Five-Year Plan, adopted in March 2011 and reiterated at the Communist Party's "Third Plenum" meeting in November 2013, emphasizes continued economic reforms and the need to increase domestic consumption in order to make the economy less dependent in the future on fixed investments, exports, and heavy industry. However, China has made only marginal progress toward these rebalancing goals. The new government of President XI Jinping has signaled a greater willingness to undertake reforms that focus on China's long-term economic health, including giving the market a more decisive role in allocating resources.

Source : CIA

Company name and address

KAISON (XIAMEN) COMPANY LIMITED

ROOM 2402 POST & TELECOM GUANGTONG BUILDING, NO. 11 EAST HUBIN ROAD, SIMING DISTRICT, XIAMEN CITY, FUJIAN PROVINCE, 361004 PR CHINA

TEL: 86 (0) 592-5809684/5809784

FAX: 86 (0) 592-5809284

EXECUTIVE SUMMARY

INCORPORATION DATE : DEC. 4, 2000

REGISTRATION NO. : 350203200045332

REGISTERED LEGAL FORM : LIMITED LIABILITIES COMPANY

CHIEF EXECUTIVE : MR. LV RONGFU (CHAIRMAN)

STAFF STRENGTH : 3

REGISTERED CAPITAL : CNY 1,000,000

BUSINESS LINE : TRADING

TURNOVER : CNY 2,320,000 (AS OF DEC. 31, 2014)

EQUITIES : CNY 1,050,000 (AS OF DEC. 31, 2014)

PAYMENT : AVERAGE

MARKET CONDITION : AVERAGE

FINANCIAL CONDITION : FAIR

OPERATIONAL TREND : fairly STEADY

GENERAL REPUTATION : AVERAGE

EXCHANGE RATE : CNY 6.21= USD 1

ADOPTED ABBREVIATIONS:

ANS - amount not stated NS - not stated SC - subject company (the company inquired by you)

NA - not available CNY - China Yuan Renminbi

SC was registered as a Limited liabilities company at local Administration for Industry & Commerce (AIC - The official body of issuing and renewing business license) on Dec. 4, 2000.

Company Status: Limited liabilities co.

This form of business in PR China is defined as a legal person. No more than fifty shareholders contribute its registered capital jointly. Shareholders bear limited liability to the extent of shareholding, and the co. is liable for its debts only to extent of its total assets. The characteristics of this form of co. are as follows:

Upon the establishment of the co., an investment certificate is issued to the each of shareholders.

The board of directors is comprised of three to thirteen members.

The minimum registered capital for a co. is CNY 30,000.

Shareholders may take their capital contributions in cash or by means of tangible assets or intangible assets such as industrial property and non-patented technology.

Cash contributed by all shareholders must account for at least 30% of the registered capital.

Existing shareholders have pre-exemption right to purchase shares of the co. offered for sale by the other shareholders and to subscribe for the newly increased registered capital of the co.

SC’s registered business scope includes wholesaling wine, drinks and tea, other pre-packaged food, other bulk food; retailing pre-packaged food; wholesaling building materials, metal, metal mining, auto parts, metal products; importing and exporting commodities and technologies, excluding commodities and technologies prohibited by the state; retailing textiles and needle textiles; retailing other daily necessaries, other electronic products, hardware; other non-listed retails.

SC is mainly engaged in selling the imported tea and wines in domestic market.

Mr. Lv Rongfu is the legal representative, chairman and general manager of SC at present.

SC is known to have approx. 3 employees at present.

SC is currently operating at the above stated address, and this address houses its operating office in the commercial area of Xiamen. SC’s management declined to release the detailed information of the premise.

www.kaisonxm.com The website can’t be found at present.

E-mail: rongfu@kaisonxm.com

sales@kaisonxm.com

No significant events or changes were found during our checks with the local Administration for Industry and Commerce.

Organization code: 705456884

For the past two years there is no record of litigation.

MAIN SHAREHOLDER:

Name % of Shareholding

Chen Sheng 5

Lv Rongfu 95

Legal representative, chairman and general manager:

Mr. Lv Rongfu, born in 1963. He is currently responsible for the overall management of SC.

Working Experience(s):

At present Working in SC as legal representative, chairman and general manager.

Supervisor:

Chen Sheng

SC is mainly engaged in selling the imported tea and wines in domestic market.

SC’s main products including:

1. Health keeping series (Health Herbal Tea)

2. Tonic function series (Tonic Herbal Tea)

3. Slimming and lowering fat series (Slimming and Lowering Fat Herbal Tea)

4. Women special series (Women Special Herbal Tea)

5. Wines

SC sources its products 100% from overseas market, mainly form Sri Lanka, India, France, etc. SC sells 100% of its products in domestic market.

The buying terms of SC include Check, L/C, T/T and Credit of 30-60 days. The payment terms of SC include T/T, Check and Credit of 30-60 days.

Note: SC’s management refused to release its major suppliers and customers.

Trademark & Patents

Registration No.	10971698	11617706	12429230
Registration Date	2013-9-14	2014-3-21	2014-9-21
Trademark Design

SC is not known to have any subsidiary at present.

Overall payment appraisal:

( ) Excellent ( ) Good (X) Average ( ) Fair ( ) Poor ( ) Not yet determined

The appraisal serves as a reference to reveal SC's payments habits and ability to pay. It is based on the 3 weighed factors: Trade payment experience (through current enquiry with SC's suppliers), our delinquent payment and our debt collection record concerning SC.

Trade payment experience: SC did not provide any name of trade/service suppliers and we have no other sources to conduct the enquiry at present.

Delinquent payment record: None in our database.

Debt collection record: No overdue amount owed by SC was placed to us for collection within the last 6 years.

SC’s management declined to release its bank details.

Balance Sheet

Unit: CNY’000

	As of Dec. 31, 2014
Cash & bank	210
Inventory	3,280
Accounts receivable	0
Advances to suppliers	540
Other receivables	0
Other current assets	160
	------------------
Current assets	4,190
Fixed assets net value	40
Long term investment	0
Projects under construction	0
Intangible and other assets	10
	------------------
Total assets	4,240
	===========
Short loan	500
Accounts payable	0
Advances from clients	-210
Taxes payable	-40
Other Accounts payable	2,940
Other current liabilities	0
	------------------
Current liabilities	3,190
Long term liabilities	0
	------------------
Total liabilities	3,190
Equities	1,050
	------------------
Total liabilities & equities	4,240
	===========

Income Statement

Unit: CNY’000

	As of Dec. 31, 2014
Turnover	2,320
Cost of goods sold	1,520
Sales expense	60
Management expense	730
Finance expense	50
Profit before tax	-10
Less: profit tax	0
Profits	-10

Important Ratios

=============

	As of Dec. 31, 2014
*Current ratio	1.31
*Quick ratio	0.29
*Liabilities to assets	0.75
*Net profit margin (%)	-0.43
*Return on total assets (%)	-0.24
*Inventory /Turnover ×365	517 days
*Accounts receivable/Turnover ×365	/
*Turnover/Total assets	0.55
* Cost of goods sold/Turnover	0.66

PROFITABILITY: FAIR

The turnover of SC appears average.

SC’s net profit margin is fair.

SC’s return on total assets is fair.

SC’s cost of goods sold is average, comparing with its turnover.

LIQUIDITY: FAIR

The current ratio of SC is maintained in a normal level.

SC’s quick ratio is maintained in a poor level.

The inventory of SC appears large.

SC has no accounts receivable in 2014.

The short-term loan of SC appears average.

SC’s turnover is in a fair level, comparing with the size of its total assets.

LEVERAGE: FAIR

The debt ratio of SC is fairly high.

The risk for SC to go bankrupt is average.

Overall financial condition of the SC: Fair.

SC is considered small-sized in its line with fair financial conditions. The large amount of inventory could be a threat to SC’s financial condition.

FOREIGN EXCHANGE RATES

Currency	Unit	Indian Rupees
US Dollar	1	Rs.62.37
UK Pound	1	Rs.91.60
Euro	1	Rs.66.49

INFORMATION DETAILS

Analysis Done by :	DIV
Report Prepared by :	ANK

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	--

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%)

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.