MIRA INFORM REPORT

 

 

Report No. :

310174

Report Date :

28.02.2015

                                                              

IDENTIFICATION DETAILS

 

Name :

OVION LIFESTYLE PRIVATE LIMITED

 

 

Registered Office :

44/1, 6th Cross, Sampangi Ram Nagar, Bangalore - 560027, Karnataka

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

31.03.2010

 

 

Com. Reg. No.:

08-053090

 

 

Capital Investment / Paid-up Capital :

Rs.3.500 Million

 

 

CIN No.:

[Company Identification No.]

U19119KA2010PTC053090

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BLRO03779G

 

 

 

PAN No.:

[Permanent Account No.]

AABCO2772K

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Trader and Exporter of Leather.

 

 

No. of Employees :

150 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 33000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The management has seen rise in its turnover and reported decent profitability for the financial year 2013-14.

 

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.

 

 

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

 

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 (GENERAL DETAILS)

 

Name :

Ms. Ashwini

Designation :

Account Department

Contact No.:

91-80-41495066

Date :

27.02.2015

 

 

LOCATIONS

 

Registered Office / Head Office / Factory :

44/1, 6th Cross, Sampangi Ram Nagar, Bangalore - 560027, Karnataka, India

Tel. No.:

91-80-22270090 / 41495066

Fax No.:

Not Available

E-Mail :

info@ovionlifestyle.com

Website :

http://ovionlifestyle.com

 

 

Showroom 1 :

#2, Victoria Road, Bangalore – 560047, Karnataka, India

Tel. No.:

91-80 – 41321999

E-Mail :

blr@ovionlifestyle.com

 

 

Showroom 2 :

# 1106, 24th Main, Next to 3M Car Care, JP Nagar 1st Phase, Bangalore – 560078, Karnataka, India

Tel. No.:

91-80-42108931

E-Mail :

jpnagar@ovionlifestyle.com

 

 

Showroom 3 :

#4/22,1st Floor, Rutland Gate, 4th Street, Nungambakkam, Chennai – 600006, Tamilnadu, India

Tel. No.:

91-44-42016985

E-Mail :

chn@ovionlifestyle.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Maithreyi Venkatesh

Designation :

Director

Address :

Hosamane Estate, Magundi Post, N R Pura Taluk, Chikmaglur - 577160, Karnataka, India

Date of Birth/Age :

07.11.1979

Date of Appointment :

31.03.2010

DIN No.:

02961622

 

 

Name :

Mr. Kiran Kumar

Designation :

Director

Address :

Hosamane Estate, Magundi Post, N R Pura Taluk, Chikmaglur - 577160, Karnataka, India

Date of Birth/Age :

16.05.1974

Date of Appointment :

31.03.2010

DIN No.:

02961646

 

 

KEY EXECUTIVES

 

Name :

Ms. Ashwini

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holding

Maithreyi Venkatesh

175000

50.00

Kiran Kumar

175000

50.00

Total

350000

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 :

Manufacturer, Trader and Exporter of Leather.

 

 

Products :

Leather

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Finished Goods

Countries :

Italy

 

 

Imports :

 

Products :

Raw Material

Countries :

Italy

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

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 

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 :

150 (Approximately)

 

 

Bankers :

The Karnataka Bank Limited, No.50, Ground Floor, Opposite Shanthi Nagar, BMTC Bustand, K.H. Road, Bangalore - 560027, Karnataka, INDIA

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Term Loan from other parties

9.718

10.392

Term Loans Vehicle Loans

2.413

3.624

SHORT TERM BORROWINGS

 

 

Working Capital facility from Bank repayable on demand

9.941

9.415

Total

22.072

23.431

 

Notes

 

Long Term Borrowings:                       

 

  • Term Loan availed from financial institution is secured by personal property of the director.

 

  • Vehicle Loan availed is secured by hypothecation of vehicle for which charge is pending registration

 

Short Term Borrowings

 

  • Working Capital facility availed from Karnataka Bank Ltd are secured by first charge on stock of raw materials, stores and consumables, semi-finished and finished goods, book debts and personal guarantee of director

 

 

 

Auditors :

 

Name :

R G Hegde and Company

Chartered Accountants

Address :

No.166/1, 1st Floor, 8th Cross, 7th Main, Malleswaram, Bangalore – 560003, Karnataka, India

PAN No.:

AACPH5294D

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Sister Concern :

Not Divulged 

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

350000

Equity Shares

Rs.10/- each

Rs.3.500 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

3.500

3.500

3.500

(b) Reserves & Surplus

6.635

4.231

2.760

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

1.500

1.300

0.550

Total Shareholders’ Funds (1) + (2)

11.635

9.031

6.810

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

16.887

14.016

3.048

(b) Deferred tax liabilities (Net)

0.476

0.357

0.231

(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)

17.363

14.373

3.279

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.683

12.754

11.595

(b) Trade payables

32.654

17.225

6.259

(c) Other current liabilities

8.974

9.785

5.841

(d) Short-term provisions

0.993

0.509

0.600

Total Current Liabilities (4)

56.304

40.273

24.295

 

 

 

 

TOTAL

85.302

63.677

34.384

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.897

10.207

5.918

(ii) Intangible Assets

2.750

2.750

2.750

(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

2.101

2.081

2.031

(e) Other Non-current assets

1.945

0.033

0.038

Total Non-Current Assets

16.693

15.071

10.737

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

 

 

(b) Inventories

50.292

37.260

14.859

(c) Trade receivables

14.426

8.628

7.881

(d) Cash and cash equivalents

1.060

0.359

0.003

(e) Short-term loans and advances

2.831

2.359

0.904

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

68.609

48.606

23.647

 

 

 

 

TOTAL

85.302

63.677

34.384

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

103.210

63.346

55.345

 

 

Other Income

0.858

0.202

0.025

 

 

TOTAL                                         (A)

104.068

63.548

55.370

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

61.706

35.164

 

 

 

Changes in Inventories of finished goods, work-in-progress and stock-in-trade

1.093

(5.041)

 

 

 

Employee Benefits Expenses

15.206

12.131

 

 

 

Other Expenses

16.538

14.981

 

 

 

TOTAL                                         (B)

94.543

57.235

49.902

 

 

 

 

 

 

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

9.525

6.313

5.468

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

4.834

3.407

2.807

 

 

 

 

 

 

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

4.691

2.906

2.661

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

1.070

0.688

0.556

 

 

 

 

 

 

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

3.621

2.218

2.105

 

 

 

 

 

Less

TAX                                                                  (H)

1.216

0.748

0.697

 

 

 

 

 

 

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

2.405

1.470

1.408

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.230

2.760

1.352

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

6.635

4.230

2.760

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

19.254

7.842

3.363

 

TOTAL IMPORTS

19.254

7.842

3.363

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

6.87

4.20

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.33

2.32

2.54

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

9.23

9.97

9.88

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.24

3.48

6.12

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.31

0.25

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.63

2.96

2.15

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.22

1.21

0.97

 

 

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

3.500

3.500

3.500

Reserves & Surplus

2.760

4.231

6.635

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.550

1.300

1.500

Net worth

6.810

9.031

11.635

 

 

 

 

Long Term borrowings

3.048

14.016

16.887

Short Term borrowings

11.595

12.754

13.683

Total borrowings

14.643

26.770

30.570

Debt/Equity ratio

2.150

2.964

2.627

 

                                                                                                                      

 

 

 

 

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

Sales

55.345

63.346

103.210

 

 

14.457

62.931

 

 

 

 


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

55.345

63.346

103.210

Profit

1.408

1.470

2.405

 

2.54%

2.32%

2.33%

                        

                        

 

 

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

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)

Yes

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 Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

From Others

4.756

0.000

SHORT TERM BORROWINGS

 

 

From Directors

1.267

2.385

From others

2.475

0.954

Total

8.498

3.339

 

 

FINANCIAL RESULTS, OPERATIONS AND OUTLOOK

 

During the year, the revenue from operations was Rs.103.210 Million, as compared to Rs.63.346 Million for the previous year, thus achieving a growth of about 63%. The profit before tax for the year was Rs.3.621 Million as compared to Rs.2.218 Million for the previous year, the directors are hopeful of achieving better results during the current financial year.

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10235378

17/12/2014 *

20,000,000.00

The Karnataka Bank Limited

No 50 Opp Bmtc Bus Stand, K H Road Branch, Bangalore, Karnataka - 560027, India

C40967531

*Date of modification Charges

                      

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         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.61.94

UK Pound

1

Rs.96.24

Euro

1

Rs.70.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

SUC

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

4

--CREDIT LINES

1~10

5

--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

YES

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

43

 

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.