MIRA INFORM REPORT

 

 

Report No. :

306571

Report Date :

06.02.2015

 

IDENTIFICATION DETAILS

 

Name :

AMIGO TRAVELS PRIVATE LIMITED (w.e.f.16.01.2003)

 

 

Formerly Known As :

ABLE MANAGEMENT SERVICES PRIVATE LIMITED

 

 

Registered Office :

21, Loha Bhavan, P D’ Mello Road, Mumbai - 400009, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.07.1994

 

 

Com. Reg. No.:

11-079504

 

 

Capital Investment / Paid-up Capital :

Rs.2.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74210MH1994PTC079504

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA20079D / MUMA22269C

 

 

PAN No.:

[Permanent Account No.]

AAACA4627J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in business of Air Tickets Booking, Tour Packages, Hotel Booking, Travel Agents etc.

 

 

No. of Employees :

14 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

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

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company low profit margin. 

 

Profitability of the company seems to be low during the year 2013.

 

However, trade relations are reported as fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.  

 

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

 

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 PARTED BY

 

Name :

Mr. Milind

Designation :

Accounts Head

Contact No.:

91-9867499059

Date :

04.02.2015

 

 

LOCATIONS

 

Registered/ Head Office :

21, Loha Bhavan, P D’ Mello Road, Mumbai - 400009, Maharashtra, India

Tel. No.:

91-22-61111234

Mobile No.:

91-9867499059 (Mr. Milind)

Fax No.:

91-22-23480577

E-Mail :

vivekgupta@amigotravels.com

milind@amigotravels.com 

sales@amigotravels.com

mumbai@sarafchandra.com

Website :

http://www.amigotravels.com

Area :

250 Sq. Ft.

Location :

Owned

 

 

Branch Office :

10203, Jamuna House, Padam Singh Road, Karol Bagh, New Delhi - 100005, India

Tel. No.:

91-11-45545388

Fax No.:

91-11-28754344

 

 

DIRECTORS

 

As on 30.09.2014

 

7Name :

Mr. Dhanpat Rai Gupta

Designation :

Director

Address :

11, Kashi Nath Mullick Lane, Kolkata - 700073, West Bengal, India

Date of Birth/Age :

11.01.1941

Date of Appointment :

27.04.1995

DIN No.:

00025472

 

 

Name :

Mr. Vivek Gupta

Designation :

Director

Address :

11, Kashi Nath Mullick Lane, Kolkata - 700073, West Bengal, India

Date of Birth/Age :

26.09.1966

Date of Appointment :

07.07.1994

DIN No.:

00025519

 

 

Name :

Ms. Shefali Gupta

Designation :

Director

Address :

87, Dariya Mahal-A, Neapean Sea Road, Mumbai - 400006, Maharashtra, India

Date of Birth/Age :

31.05.1971

Date of Appointment :

10.02.1997

DIN No.:

00339819

 

 

Name :

Mr. Vijay Kumar Jain

Designation :

Director

Address :

B-512, New Friends Colony, New Delhi - 110065, India

Date of Birth/Age :

06.04.1945

Date of Appointment :

01.04.2008

DIN No.:

01158493

 

 

KEY EXECUTIVES

 

Name :

Mr. Milind

Designation :

Accounts Head

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Vijay Kumar Jain

92500

46.25

Dhanpat Rai Gupta

55000

27.50

Shefali Gupta

52500

26.25

Total

200000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in business of Air Tickets Booking, Tour Packages, Hotel Booking, Travel Agents etc.

 

 

Products :

--

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Available  

 

 

Imports :

Not Available  

 

 

Terms :

 

Selling :

Cash and Advance Payment  

 

 

Purchasing :

Cash and Advance Payment  

 

PRODUCTION STATUS – NOT APPLICABLE 

 

 

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 

Remark :

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 

Remark :

Not Divulged 

 

 

No. of Employees :

14 Approximately)

 

 

Bankers :

·         Bank of India, Mandvi Branch, Mumbai, Maharashtra, India

·         Deutche Bank, Kotak House, Mumbai, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

Volkswagen Finance Private limited

(Secured against car)

0.500

0.000

Total

0.500

0.000

 

 

 

Auditors :

 

Name :

Saraf and Chandra

Chartered Accountants

Address :

Bharat Insurance Building, 3rd Floor, 15A, Horniman Circle, Fort, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-32918787/ 22664575

Fax No.:

91-22-22664575

E-Mail :

mumbai@sarafchandra.com

bajajvb@gmail.com

PAN No.:

AAMFS1204Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 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

2.000

2.000

2.000

(b) Reserves & Surplus

8.126

7.276

6.243

(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)

10.126

9.276

8.243

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.600

0.400

0.400

(b) Deferred tax liabilities (Net)

0.771

0.260

0.441

(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)

1.371

0.660

0.841

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

7.000

0.600

0.000

(b) Trade payables

10.509

11.314

17.683

(c) Other current liabilities

0.075

2.240

0.320

(d) Short-term provisions

0.534

0.000

0.000

Total Current Liabilities (4)

18.118

14.154

18.003

 

 

 

 

TOTAL

29.615

24.090

27.087

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.231

5.801

7.046

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

5.231

5.801

7.046

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

8.138

8.115

11.312

(d) Cash and cash equivalents

7.335

7.124

6.197

(e) Short-term loans and advances

8.911

3.050

2.532

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

24.384

18.289

20.041

 

 

 

 

TOTAL

29.615

24.090

27.087

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

242.958

241.886

235.996

 

 

Other Income

2.613

1.423

0.217

 

 

TOTAL                                         (A)

245.571

243.309

236.213

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchase

225.263

224.238

217.278

 

 

Employee Benefits Expenses

10.637

10.348

7.148

 

 

Other Expenses

5.315

5.455

8.567

 

 

TOTAL                                         (B)

241.215

240.041

232.993

 

 

 

 

 

 

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

4.356

3.268

3.220

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

1.106

0.769

-0.230

 

 

 

 

 

 

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

3.250

2.499

3.450

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

1.056

1.264

1.756

 

 

 

 

 

 

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

2.194

1.235

1.694

 

 

 

 

 

Less

TAX                                                                  (H)

1.344

0.202

0.789

 

 

 

 

 

 

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

0.850

1.033

0.905

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

7.276

6.243

5.338

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

8.126

7.276

6.243

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

4.55

5.16

4.52

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

0.35

0.43

0.38

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.79

1.35

1.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.41

5.13

6.25

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.13

0.21

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.75

0.11

0.05

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.35

1.29

1.11

 

 

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

2.000

2.000

2.000

Reserves & Surplus

6.243

7.276

8.126

Share Application money pending allotment

0.000

0.000

0.000

Net worth

8.243

9.276

10.126

 

 

 

 

Long Term borrowings

0.400

0.400

0.600

Short Term borrowings

0.000

0.600

7.000

Total borrowings

0.400

1.000

7.600

Debt/Equity ratio

0.049

0.108

0.751

 

 

 

 

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

Sales

235.996

241.886

242.958

 

 

2.496

0.443

 

 

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Sales

235.996

241.886

242.958

Profit

0.905

1.033

0.850

 

0.38%

0.43%

0.35%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS NOT AVAILABLE

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

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

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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 LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

LONG TERM BORROWINGS

 

 

Deposits

 

 

Akshaya India Travels

0.100

0.300

Vidhi Enterprise

0.000

0.100

SHORT TERM BORROWINGS

 

 

Loans from Directors

 

 

Dhanpat Rai Gupta

0.000

0.600

Advances from Customer

0.700

0.000

Total

0.800

1.000

NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Tea / Coffee Maker

·         Vehicles

·         Furniture and Fixture

 


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.61.87

UK Pound

1

Rs.94.07

Euro

1

Rs.70.19

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--CREDIT LINES

1~10

3

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

29

 

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.