MIRA INFORM REPORT

 

 

Report No. :

355168

Report Date :

16.12.2015

 

IDENTIFICATION DETAILS

 

Name :

BELLFLOWER PROPERTIES PRIVATE LIMITED

 

 

Registered Office :

2nd Floor, City Point, Dhole Patil Road, Pune – 411001, Maharashtra

Tel. No.:

91-20-66226500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

26.02.2007

 

 

Com. Reg. No.:

11-129659

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U70102PN2007PTC129659

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEB05376A

 

 

PAN No.:

[Permanent Account No.]

AADCB1007A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is primarily engaged in the business of construction and development of residential and commercial complexes, flats, shopping malls, etc. (Registered Activity)

 

 

No. of Employees :

 Information declined by the management 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

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

 

 

Comments :

Subject is a subsidiary of ‘KOLTE-PATIL DEVELOPERS LIMITED’. it is engaged in the business of construction and development of residential and commercial complex.

 

For the financial year ended 2015, the company possesses average operational performance and it has reported dip of 42.53% in its net profit during the year under review.

 

Rating takes into consideration company’s established track record of business operations supported by its satisfactory financial profile along with its zero debt balance sheet profile and sound debt coverage indicators.

 

Rating also takes into consideration strong financial and managerial support that company receives from its holding entity backed by its well experience management team. 

 

However, rating strength is partially offset by exposed to risks and cyclicality inherent in the real estate sector, which could result in fluctuations in cash flows owing to volatility in both saleability and realizations.

 

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

 

The company can be considered 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.

 

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 31-03-2015.

 

 

INFORMATION DECLINED

 

MANAGEMENT NON CO-OPERATIVE (91-20-66226500)

 

 

LOCATIONS

 

Registered Office :

2nd Floor, City Point, Dhole Patil Road, Pune – 411001, Maharashtra, India

Tel. No.:

91-20-66226500 / 6501 / 66808800

Fax No.:

91-20- 662266511

E-Mail :

vinod.patil@koltepatil.com

vijay.bhide@regensis.in

 

 

Sales Office :

Office No. 30, Bizzbay The Mall, Nibm - Kondhwa Khurd, Pune – 411048, Maharashtra, India

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Milind Digambar Kolte

Designation :

Director

Address :

118/124 Plot No. 46, Aundh National Society Building Const., Pune - 411007, Maharashtra, India

Date of Birth/Age :

16.05.1961

Date of Appointment :

26.02.2007

DIN No.:

00170760

 

 

Name :

Mr. Rajesh Anirudha Patil

Designation :

Director

Address :

Plot No. 53, Koregaon Park, Pune - 411001, Maharashtra, India

Date of Birth/Age :

05.04.1963

Date of Appointment :

26.02.2007

DIN No.:

00381866

 

 

Name :

John Calvin Portman III

Designation :

Nominee Director

Address :

765 Peachtree Battle Avenue, Atlanta, 030327, United States Of America

Date of Birth/Age :

11.03.1948

Date of Appointment :

29.12.2009

DIN No.:

00395996

 

 

Name :

Mr. Ambrish Kumar Baisiwala

Designation :

Nominee Director

Address :

1188 Indian Hills Parkway, Marietta, 30068, United States Of America

Date of Birth/Age :

03.08.1968

Date of Appointment :

17.05.2013

DIN No.:

02119102

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 31.03.2015

 

Names of Shareholders

No. of Shares

% of Holding

Kolte – Patil Developers Limited, India 

500000

50.01

Portman Holdings (Hyderabad) Limited, Mauritius 

499999

49.99

Total

999999

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 12.09.2014

 

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

49.99

Bodies corporate

50.01

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is primarily engaged in the business of construction and development of residential and commercial complexes, flats, shopping malls, etc. (Registered Activity)

 

 

Products :

Product Description

Item Code No. (ITC Code)

Multi-dwelling residential buildings

99531129

 

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

 Information declined by the management 

 

 

Bankers :

Banker Name

Not Divulged

Branch Address

Not Divulged

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Auditors :

 

Name :

SPCM and Associates

Chartered Accountants

Address :

1211/B, Shukrawar Peth, Subhash Nagar, Lane No. 4, Pune – 411002, Maharashtra, India

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

AABFB8864C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding company:

  • Kolte-Patil Developers Limited, India [L45200PN1991PLC129428]

 

 

Associate:

  • Portman Advisory Private Limited, India [U70200MH2008FTC181290]
  • Portman Holding (Hyderabad) Limited, Mauritius

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

999999

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

31.03.2013

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

10.000

10.000

10.000

(b) Reserves & Surplus

225.445

295.059

184.067

(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)

235.445

305.059

194.067

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

233.263

(b) Deferred tax liabilities (Net)

0.000

0.506

0.388

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.506

233.651

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

23.763

6.343

33.429

(c) Other current liabilities

109.010

102.899

229.047

(d) Short-term provisions

13.980

139.330

85.284

Total Current Liabilities (4)

146.753

248.572

347.760

 

 

 

 

TOTAL

382.198

554.137

775.478

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.295

5.662

5.752

(ii) Intangible Assets

0.000

0.000

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)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.115

0.000

4.234

(e) Other Non-current assets

1.822

3.885

0.000

Total Non-Current Assets

5.232

9.547

9.986

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

279.197

389.034

622.199

(c) Trade receivables

60.972

39.037

40.002

(d) Cash and cash equivalents

19.060

42.959

42.794

(e) Short-term loans and advances

17.737

11.954

10.541

(f) Other current assets

0.000

61.606

49.956

Total Current Assets

376.966

544.590

765.492

 

 

 

 

TOTAL

382.198

554.137

775.478

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

Income

459.372

793.870

856.293

 

Other Income

0.620

6.071

 

 

TOTAL (A)

459.992

799.941

856.293

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

261.946

502.096

 

 

Employees benefits expense

0.793

0.665

 

 

Other expenses

35.170

29.062

 

 

TOTAL (B)

297.909

531.823

655.060

(Including financial expenses and  Depreciation)

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (C)

162.083

268.118

 

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

0.061

12.299

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E)

162.022

255.819

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

2.366

0.559

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)   (G)

159.656

255.260

201.233

 

 

 

 

 

Less

TAX (H)

62.721

86.567

65.246

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX  (G-H)   (I)

96.935

168.693

135.987

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

96.94

168.69

135.99

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

270.029

368.085

408.413

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

21.10

21.25

15.88

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

35.28

33.77

23.50

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

41.77

46.06

25.95

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.68

0.84

1.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

1.20

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.57

2.19

2.20

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

10.000

10.000

10.000

Reserves & Surplus

184.067

295.059

225.445

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

194.067

305.059

235.445

 

 

 

 

long-term borrowings

233.263

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

233.263

0.000

0.000

Debt/Equity ratio

1.202

0.000

0.000

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

856.293

799.941

459.992

 

 

(6.581)

(42.497)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

856.293

799.941

459.992

Profit

135.987

174.764

97.555

 

15.88%

21.85%

21.21%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

INTRODUCTION AND BACKGROUND

 

Subject developing the residential project at NIBM Road, Pune. The long standing mission of the company is to dedicate itself to create spaces that blend in with the surroundings and exude vitality and aesthetic appeal, making the spaces present-perfect and future-proof. The core values of the company honesty, innovation, excellence eco-friendliness, technology, sustainability, value and commitment to time schedules are perfectly aligned with the living and working spaces it builds.

 

BACKGROUND

 

Subject is a company registered under the Companies Act, 1956. It was incorporated on 26th February 2007. The company is primarily engaged in the business of construction and development of residential and commercial complexes, flats, shopping malls, etc.

 

FIXED ASSETS

 

Tangible assets

 

 


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.67.04

UK Pound

1

Rs.101.67

Euro

1

Rs.73.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--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

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

 

50

 

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.