MIRA INFORM REPORT

 

 

Report No. :

353756

Report Date :

12.12.2015

 

IDENTIFICATION DETAILS

 

Name :

TRAVEX CO., LTD.

 

 

Registered Office :

86  Soi  Langsuan,  Ploenchit  Road, Lumpini,  Pathumwan,  Bangkok  10330

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

11.02.1975

 

 

Com. Reg. No.:

0105518001389

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

The subject is engaged in  professional  travel services  for  inbound-outbound tours  operators, comprising private  group  and  incentive  group  in  Thailand,  Vietnam,  Cambodia,  Singapore and Myanmar, as well  as   providing   airline  &  railway  ticket,   hotel  reservation  service.

 

 

No. of Employees :

60

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

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.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

THAILAND - ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, and generally pro-investment policies Thailand has historically had a strong economy due in part to competitive industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. The economy experienced slow growth and declining exports in 2014, in part due to domestic political turmoil and sluggish global demand. With full employment, Thailand attracts an estimated 2-4 million migrant workers from neighboring countries, and faces labor shortages. Following the May 2014 coup d'etat, tourism decreased 6-7% but is beginning to recover. The household debt to GDP ratio is over 80%. The Thai government in 2013 implemented a nation-wide 300 baht ($10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners. The Thai baht has remained stable.

 

Source : CIA

 


Company Name

 

TRAVEX CO., LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                         :           86  SOI  LANGSUAN,  PLOENCHIT  ROAD,

                                                                        LUMPINI,  PATHUMWAN,  BANGKOK  10330, 

                                                                        THAILAND

TELEPHONE                                         :           [66]  2638-1600,  2652-2550

FAX                                                      :           [66]  2253-7610,  2652-1033

E-MAIL  ADDRESS                               :           info@travexnet.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

ESTABLISHED                                     :           1975

REGISTRATION  NO.                            :           0105518001389

TAX  ID  NO.                                         :           3101022162

CAPITAL REGISTERED                         :           BHT.   80,000,000

CAPITAL PAID-UP                                 :           BHT.   80,000,000

SHAREHOLDER’S  PROPORTION         :           THAI         :   100%

FISCAL YEAR CLOSING DATE              :           DECEMBER   31            

LEGAL  STATUS                                   :           PRIVATE LIMITED COMPANY

EXECUTIVE                                          :           MR.  NARONG  KHEOKAO,  THAI

                                                                        MANAGING  DIRECTOR           

NO.  OF  STAFF                                    :           60

LINES  OF  BUSINESS                          :           TOUR  AND  TRAVEL  AGENCY  

                                                                                                                                                 

 

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                        :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE              

 

HISTORY

 

The  subject  was  established on  February  11, 1975  as  a  private  limited  company under  the  originally  registered name  “Travel  Export  Co.,  Ltd.”  by  Thai groups.  On  October  8, 1975,  the  subject’s  registered  name  was  changed to  TRAVEX  CO.,  LTD.  Its  business  objective  is to  provide  inbound  and  outbound  tour  and  travel services.  It  currently  employs  approximately  60  staff.  

 

The  subject’s  registered  address  is  86  Soi  Langsuan,  Ploenchit  Rd., Lumpini, Pathumwan,  Bangkok  10330,  and  this  is  the  subject’s  current  operation  address.  

 

THE  BOARD  OF  DIRECTOR

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Narong  Kheokao

[x]

Thai

72

Mr. Dew  Kheokao

[*]

Thai

35

Mr. Don  Kheokao

[*]

Thai

40

Mrs. Mercedez  Jumnaklap

[x]

Thai

84

Mr. Suthep  Jumnaklap

[x]

Thai

73

Mr. Thomas  Jumnaklap

[-]

Thai

47

Mr. Oscar  Jose  Jumnaklap

[-]

Thai

50

Ms. Natalia  Jumnaklap

[-]

Thai

44

 

AUTHORIZED  PERSON

 

One  of  the  mentioned  directors  [x]  can  jointly  sign  with  anyone  of  the  directors  [-]  and  directors  [*]  with  total  of  3   persons  on  behalf  of  the  subject  with  company’s  affixed.

 

MANAGEMENT

 

Mr. Narong  Kheokao  is  the  Managing  Director.

He  is  Thai  nationality  with  the  age  of  72  years  old.  

 

Mr.  Suthep  Jumnaklap  is  the  General  Manager.

He  is  Thai  nationality  with  the  age  of  73  years  old.

 

BUSINESS  OPERATIONS

 

The subject is engaged in  professional  travel services  for  inbound-outbound tours  operators, comprising private  group  and  incentive  group  in  Thailand,  Vietnam,  Cambodia,  Singapore and Myanmar, as well  as   providing   airline  &  railway  ticket,   hotel  reservation  service.

 

PURCHASE

 

100%  of  purchasing  is  from  local  suppliers.

 

SALES 

 

Its  business  has  been  served  to  clients  both  Thais  and  foreigners.

 

RELATED  AND  AFFILIATED  COMPANIES

 

Travex  [Chiangmai]  Co.,  Ltd.

Business  Type  :  Travel  agency

 

Andaman  Travex  Co.,  Ltd.

Business  Type  :  Travel  agency

 

LITIGATION

 

Bankruptcy  and  Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against  the  subject  according  to  the  past  two  years.

 

CREDIT  

 

Sales/services  are  by  cash  or  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

 

BANKING

 

Kasikornbank  Public  Co.,  Ltd.

  [Langsuan  Branch,  Soi  Langsuan,  Ploenchit  Rd.,  Lumpini,  Pathumwan,  Bangkok]

 

The  Siam  Commercial  Bank  Public  Co.,  Ltd.

  [Wireless  Branch,  Wireless  Rd.,  Lumpini,  Pathumwan,  Bangkok]

 

EMPLOYMENT

 

The  subject  employs  approximately  60 staff.  

 

LOCATION  DETAILS

 

The  premise  is  rented  for  administrative  office  at  the  heading  address.   Premise  is 

located  in  a  prime  commercial  area.

 

Branch   is  located  at  7  Moo  4,  Theparaj-Onnuch  Rd.,  T. Preng,  A. Bangbor, 

Samutprakarn  10560.

 

COMMENT

 

The  subject  operates  as  a  travel  agency.   Its  business  performance  was   reported  at  low  level  in  the  year  2014  compared  to  the previous  year  due  to  its  destinations  service  were  not  that  famous  for  Thai  travelers,   while  growth  in  the  year 2015  is  relatively  slow.

 

FINANCIAL  INFORMATION

 

The  capital  was  registered  at  Bht.  500,000  divided  into  500  shares  of  Bht.  1,000  each  with  fully  paid.

 

The  capital  was  increased  later  as  follows:

 

            Bht.    2,000,000  on      February  22,  1989

            Bht.    8,000,000  on      December  1,  1995

            Bht.  12,000,000  on      November  29,  2002

            Bht.  20,000,000  on      May  19,  2005

            Bht.  40,000,000  on      November  8,  2010

            Bht.  80,000,000  on      May  30,  2011

 

The  latest  registered  capital  was  increased  to  Bht.  80  million,  divided  into  80,000   shares  of  Bht. 1,000  each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  April  30,  2015]

 

       NAME

HOLDING

%

 

 

 

Mr. Narong  Kheokao

Nationality:  Thai

Address     :  275  Soi  Rama  9 [46],  Suanluang,

                     Bangkok

19,000

23.75

Mrs. Tarathip  Kheokao

Nationality:  Thai

Address     :  275  Soi  Rama  9 [46],  Suanluang,

                     Bangkok 

19,000

23.75

Mrs. Mercedez  Jumnaklap

Nationality:  Thai

Address     :  722/44  Sukhumvit  Rd.,  Klongton, 

                     Klongtoey,  Bangkok

18,000

22.50

Mr. Suthep  Jumnaklap

Nationality:  Thai

Address     :  858/132  Soi  Sukhumvit  55,  Klongtoey,

                     Bangkok 

17,600

22.00

Mr. Oscar  Jose  Jumnaklap

Nationality:  Thai

Address     :  242/2  Soi  Sukhumvit  35,  Klongtonnua,

                     Wattana,  Bangkok

 6,000

7.50

Mrs. Rungsima  Sukhachaisri

Nationality:  Thai

Address     :  681  Soi  Pattananakarn  29,  Suanluang,

                     Bangkok

400

0.50

 

Total  Shareholders  :   6

 

Share  Structure  [as  at  April  30,  2015]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

6

80,000

100.00

Foreign

-

-

-

 

Total

 

6

 

80,000

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

 

Ms. Sakasiri  Wattanasoponwong  No.  5594


BALANCE SHEET [BAHT]

 

The  latest  financial figures  published  as  at  December  31,  2014,  2013  &  2012  were:

          

ASSETS

                                                                                                 

Current Assets

2014

2013

2012

 

 

 

 

Cash  and Cash Equivalents     

2,472,606.57

4,074,017.66

4,465,176.17

Trade  Accounts  & Other Receivable 

137,440,679.37

133,975,236.28

133,619,675.77

 

 

 

 

Total  Current  Assets                 

139,913,285.94

138,049,253.94

138,084,851.94

 

Long-term Investment 

 

3,678,050.00

 

3,025,450.00

 

1,501,000.00

Fixed Assets

70,127,701.06

72,783,830.82

74,909,274.10

Other  Non-current  Assets                      

15,189,716.55

25,508,722.03

20,090,360.59

 

Total  Assets                  

 

228,908,753.55

 

239,367,256.79

 

234,585,486.63

 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2014

2013

2012

 

 

 

 

Bank Overdraft  from

  Financial Institutions

 

42,538,920.37

 

52,644,070.13

 

43,106,590.58

Trade  Accounts  & Other  Payable    

60,832,687.32

61,812,349.51

69,434,758.92

Current  Portion  of  Long-term

  Liabilities

 

10,318,634.00

 

15,459,419.75

 

14,242,880.00

Accrued  Income  Tax

329,683.36

65,066.45

522,024.09

 

 

 

 

Total Current Liabilities

114,019,925.05

129,980,905.84

127,306,253.59

 

Long-term Liabilities,  Net  of 

   Current  Portion

 

 

27,597,007.72

 

 

14,220,892.19

 

 

13,512,077.60

Liabilities  for  Employee  Benefits  

3,199,643.00

3,064,643.00

2,936,943.00

 

Total  Liabilities              

 

144,816,575.77

 

147,266,441.03

 

143,755,274.19

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  1,000  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  80,000 shares 

 

 

80,000,000.00

 

 

80,000,000.00

 

 

80,000,000.00

 

 

 

 

Capital  Paid                     

80,000,000.00

80,000,000.00

80,000,000.00

Retained Earnings Unappropriated               

4,092,177.78

12,100,815.76

10,830,212.44

 

Total  Shareholders' Equity

 

84,092,177.78

 

92,100,815.76

 

90,830,212.44

 

Total  Liabilities &  Shareholders' 

   Equity

 

 

228,908,753.55

 

 

239,367,256.79

 

 

234,585,486.63

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2014

2013

2012

 

 

 

 

Sales  & Services  Income

182,474,213.49

312,346,895.84

291,224,939.09

Other  Income                

3,251,665.33

1,835,759.23

3,381,116.71

 

Total  Revenues             

 

185,725,878.82

 

314,182,655.07

 

294,606,055.80

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold & Services  

130,903,139.47

242,056,634.99

223,719,336.46

Administrative  Expenses

56,618,527.48

64,579,116.47

59,630,114.71

 

Total Expenses              

 

187,521,666.95

 

306,635,751.46

 

283,349,451.17

 

 

 

 

Profit / [Loss] before  Financial Cost

  &  Income  Tax

 

[1,795,788.13]

 

7,546,903.61

 

11,256,604.63

Financial  Costs

[5,453,910.16]

[5,011,890.43]

[4,672,847.00]

 

Profit / [Loss]   before   Income  Tax

 

[7,249,698.29]

 

2,535,013.18

 

6,583,757.63

Income  Tax

[758,939.69]

[1,264,409.86]

[2,223,304.76]

 

 

 

 

Net  Profit / [Loss]

[8,008,637.98]

1,270,603.32

4,360,452.87

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2014

2013

2012

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.23

1.06

1.08

QUICK RATIO

TIMES

1.23

1.06

1.08

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

2.60

4.29

3.89

TOTAL ASSETS TURNOVER

TIMES

0.80

1.30

1.24

INVENTORY CONVERSION PERIOD

DAYS

-

-

-

INVENTORY TURNOVER

TIMES

-

-

-

RECEIVABLES CONVERSION PERIOD

DAYS

274.92

156.56

167.47

RECEIVABLES TURNOVER

TIMES

1.33

2.33

2.18

PAYABLES CONVERSION PERIOD

DAYS

169.62

93.21

113.28

CASH CONVERSION CYCLE

DAYS

105.30

63.35

54.19

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

71.74

77.50

76.82

SELLING & ADMINISTRATION

%

31.03

20.68

20.48

INTEREST

%

2.99

1.60

1.60

GROSS PROFIT MARGIN

%

30.04

23.09

24.34

NET PROFIT MARGIN BEFORE EX. ITEM

%

(0.98)

2.42

3.87

NET PROFIT MARGIN

%

(4.39)

0.41

1.50

RETURN ON EQUITY

%

(9.52)

1.38

4.80

RETURN ON ASSET

%

(3.50)

0.53

1.86

EARNING PER SHARE

BAHT

(100.11)

15.88

54.51

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.63

0.62

0.61

DEBT TO EQUITY RATIO

TIMES

1.72

1.60

1.58

TIME INTEREST EARNED

TIMES

(0.33)

1.51

2.41

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(41.58)

7.25

 

OPERATING PROFIT

%

(123.80)

(32.96)

 

NET PROFIT

%

(730.30)

(70.86)

 

FIXED ASSETS

%

(3.65)

(2.84)

 

TOTAL ASSETS

%

(4.37)

2.04

 

 

 

ANNUAL GROWTH : RISKY

 

An annual sales growth is -41.58%. Turnover has decreased from THB 312,346,895.84 in 2013 to THB 182,474,213.49 in 2014. While net profit has decreased from THB 1,270,603.32 in 2013 to THB -8,008,637.98 in 2014. And total assets has decreased from THB 239,367,256.79 in 2013 to THB 228,908,753.55 in 2014.                       

                       

PROFITABILITY : RISKY

 

 


PROFITABILITY RATIO

 

Gross Profit Margin

30.04

Satisfactory

Industrial Average

32.54

Net Profit Margin

(4.39)

Deteriorated

Industrial Average

(0.22)

Return on Assets

(3.50)

Deteriorated

Industrial Average

(0.32)

Return on Equity

(9.52)

Deteriorated

Industrial Average

(0.69)

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company's figure is 30.04%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is -4.39%. When compared with the industry average, the ratio of the company was lower.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. When compared with the industry average, it  was lower, the company's figure is -3.5%.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. When compared with the industry average, it was lower, the company's figure is -9.52%.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Downtrend

Return on Equity                       Downtrend


 

LIQUIDITY : ACCEPTABLE

 

 

LIQUIDITY RATIO

 

Current Ratio

1.23

Satisfactory

Industrial Average

1.62

Quick Ratio

1.23

 

 

 

Cash Conversion Cycle

105.30

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 1.23 times in 2014, increase from 1.06 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was lower.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 1.23 times in 2014, increase from 1.06 times, although excluding inventory so the company still have good short-term financial strength.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 106 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend


 

LEVERAGE : RISKY

 


 

LEVERAGE RATIO

 

Debt Ratio

0.63

Acceptable

Industrial Average

0.50

Debt to Equity Ratio

1.72

Risky

Industrial Average

1.00

Times Interest Earned

(0.33)

Risky

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A higher the percentage means that the company is using less equity and has stronger leverage position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is -0.33 lower than 1, so the company is not generating enough cash from EBIT to meet its interest obligations.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.63 greater than 0.5, most of the company's assets are financed through debt.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                Downtrend

Times Interest Earned                Stable

 

ACTIVITY : ACCEPTABLE

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

2.60

Impressive

Industrial Average

-

Total Assets Turnover

0.80

Acceptable

Industrial Average

1.48

Inventory Conversion Period

-

 

 

 

Inventory Turnover

-

 

Industrial Average

4.73

Receivables Conversion Period

274.92

 

 

 

Receivables Turnover

1.33

Deteriorated

Industrial Average

2.88

Payables Conversion Period

169.62

 

 

 

 

The company's Account Receivable Ratio is calculated as 1.33 and 2.33 in 2014 and 2013 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2014 decreased from 2013. This would suggest the company had deteriorated in the management of its debt collections.

 

The company's Total Asset Turnover is calculated as 0.8 times and 1.3 times in 2014 and 2013 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover               Stable

Total Assets Turnover                Downtrend

Inventory Turnover                     Downtrend

Receivables Turnover                Uptrend

 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.79

UK Pound

1

Rs.101.10

Euro

1

Rs.73.10

Thai Baht

1

Rs.1.87

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAS

 

 

Report Prepared by :

TPT

 


               

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.