MIRA INFORM REPORT

 

 

Report No. :

301605

Report Date :

08.01.2015

 

IDENTIFICATION DETAILS

 

Name :

NEUVERA WELLNESS VENTURES PRIVATE LIMITED (w.e.f. 24.07.2014)

 

 

Formally Known As

NEULIFE NUTRITION SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

A/11, Shriram Industrial Estate, Near Wadala Telephone Exchange, Wadala (West), Mumbai - 400031, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.03.2011

 

 

Com. Reg. No.:

11-214996

 

 

Capital Investment / Paid-up Capital :

Rs. 20.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74990MH2011PTC214996

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMN18873B

 

 

PAN No.:

[Permanent Account No.]

AADCN5767B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Distributor of Nutritional and Health Food Supplements.

 

 

No. of Employees :

Information declined by the Management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is good.

 

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

 

The company can be considered normal 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 31-03-2014.

 

 

INFORMATION DENIED

 

Name :

Mr. Ganesh

Designation :

Account Manager

Contact No.:

91-22-40732222

Date :

02.01.2015

 

 

LOCATIONS

 

Registered Office:

A/11, Shriram Industrial Estate, Near Wadala Telephone Exchange, Wadala (West), Mumbai - 400031, Maharashtra, India

Tel. No.:

91-22-40732222/ 40732206

Fax No.:

91-22-24110121

E-Mail :

info@neulife.in

accounts1@neulife.in

skg@neulife.in

Website :

http://www.neulife.in

Location :

Owned

 

 

Sales Office :

108/109, TV Estate, Behind Glaxo, 52 S K Ariay Marg, Worli, Mumbai – 400030, Maharashtra, India

Tel. No.:

91-22-40732121

Fax No.:

91-22-24953981

 

 

Stores :

Located At:

 

·         Mumbai

·         Delhi

·         Pune

·         Chennai

·         Lucknow

·         Patna

·         Jaipur

·         Gurgaon

·         Noida

·         Nashik

 

 

Warehouse :

Located At:

 

·         Bhiwandi, Mumbai, Maharashtra, India

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Samit Pramod Gupta

Designation :

Director

Address :

34, Dewan Villa, Behind Aurora Cinema, King Circle, Matunga, Mumbai - 400019, Maharashtra, India 

Date of Birth/Age :

20.04.1976

Qualification

Bachelor of Engineering

Experience

16 Years

Date of Appointment :

18.03.2011

DIN No.:

00454977

 

 

Name :

Mrs. Shwetal Gupta

Designation :

Director

Address :

34, Dewan Villa, Behind Aurora Cinema, King Circle, Matunga, Mumbai - 400019, Maharashtra, India 

Date of Birth/Age :

16.05.1974

Date of Appointment :

18.03.2011

DIN No.:

01326329

 

 

Name :

Ms. Veena Pramod Gupta

Designation :

Director

Address :

34, Dewan Villa, Behind Aurora Cinema, King Circle, Matunga, Mumbai - 400019, Maharashtra, India 

Date of Birth/Age :

08.09.1951

Date of Appointment :

18.03.2011

DIN:

00453564

 

 

KEY EXECUTIVES

 

Name :

Mr. Ganesh

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage

Samit Pramod Gupta

150000

75.00

Shwetal Gupta

25000

12.50

Veena Pramod Gupta

25000

12.50

 

 

 

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 :

Trader and Distributor of Nutritional and Health Food Supplements.

 

 

Products :

  • Methyl testosterone
  • Liquid Iodine
  • Wheat protein
  • Herbal Supplements
  • Ferrous Gluconate
  • Inositol

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Applicable

 

 

Imports :

Not Applicable

 

 

Terms :

Not Divulged

 

 

 

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 :

CITI BANK N. A., First International Financial Centre, 9 th Floor, Plot No.C-54, C-55, G-Block, BKC, Bandra, Mumbai - 400051, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Citibank Buyers Credit Loan A/c, against hypothecation of Unit No 305, 306 and Stock

29.853

50.618

Cash credit with Citibank A/c. No. 0710198004

93.511

0.000

 

 

 

Total

 

123.364

50.618

 

Auditors :

 

Name :

R.K. Khanna And Associates

Chartered Accountants

Address :

402, Regent Chambers, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-22833590/ 22834262/ 22835314

Fax No.:

91-22-22853302

E-Mail :

admin@rkkhannaassociates.com

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

AADFR9496A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200,000

Equity Shares

Rs. 100/- each

Rs. 20.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200,000

Equity Shares

Rs. 100/- each

Rs. 20.000 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

20.000

20.000

0.100

(b) Reserves & Surplus

120.815

69.411

59.931

(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)

140.815

89.411

60.031

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

147.396

133.549

117.339

(b) Deferred tax liabilities (Net)

4.504

(0.122)

0.000

(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)

151.900

133.427

117.339

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

123.364

50.618

51.951

(b) Trade payables

0.037

0.000

0.439

(c) Other current liabilities

44.549

52.577

43.571

(d) Short-term provisions

65.513

45.389

28.979

Total Current Liabilities (4)

233.463

148.584

124.940

 

 

 

 

TOTAL

526.178

371.422

302.310

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

7.915

6.800

6.286

(ii) Intangible Assets

3.440

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

0.102

(d)  Long-term Loan and Advances

65.724

78.716

85.719

(e) Other Non-current assets

0.018

0.035

0.052

Total Non-Current Assets

77.097

85.551

92.159

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

88.918

72.848

72.308

(c) Trade receivables

32.857

19.503

30.823

(d) Cash and cash equivalents

89.319

67.735

15.064

(e) Short-term loans and advances

224.154

123.424

90.898

(f) Other current assets

13.833

2.361

1.058

Total Current Assets

449.081

285.871

210.151

 

 

 

 

TOTAL

526.178

371.422

302.310

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Turnover

737.799

487.185

547.314

 

 

Other income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

EXPENSES

NA

NA

NA

 

 

 

 

 

Less

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

99.823

67.320

106.618

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

21.604

19.863

16.159

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION                          

78.219

47.457

90.459

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.090

1.522

1.708

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX          

76.129

45.935

88.751

 

 

 

 

 

Less

TAX                                                     

24.725

16.396

28.796

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

51.404

29.539

59.955

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

257.02

147.70

299.78

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.47

12.37

29.37

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.54

0.51

1.48

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.92

2.06

2.82

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.92

1.92

1.68

 

 

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

0.100

20.000

20.000

Reserves & Surplus

59.931

69.411

120.815

Net worth

60.031

89.411

140.815

 

 

 

 

long-term borrowings

117.339

133.549

147.396

Short term borrowings

51.951

50.618

123.364

Total borrowings

169.290

184.167

270.760

Debt/Equity ratio

2.820

2.060

1.923

 

 

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)

Turnover

547.314

487.185

737.799

 

 

(10.986)

51.441

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Turnover

547.314

487.185

737.799

Profit

59.955

29.539

51.404

 

10.95%

6.06%

6.97%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

CURRENT MATURITIES OF LONG TERM DEBT: 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

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

No

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

 

 

OPERATIONS:

 

The turnover of the Company during the year increased to Rs. 737.799 Millions from Rs. 487.184 Million last year. As a result, the profit before tax of the Company increased to Rs.76.128 Million as against Rs.45.934 Million last year.

 

 

 

UNSECURED LOANS

 

Particular 

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Unsecured Loans From Shareholders

135.000

122.500

Unsecured Loans From Related Parties

12.396

11.049

 

 

 

Total

 

147.396

133.549

 

 

CONTINGENT LIABILITIES (31.03.2014)

 

·         Contingent Liabilities in respect of guarantees given on behalf of the company by Citibank, Fort Branch, in favor of The President of India through Commissioner of Customs, Jawahar Customs House, Nhava Shevaas at 31st  March 2014, amount to Rs. 67.964 Millions

 

·         The Company claims that custom duty applicable to their products is based on its classification under" HS Code 04041010", while the Customs Department contends that the duty applicable is based on classification under" HS Code 21061000". Part of the additional duty demanded by the Customs Department based on their contention has been paid by the company is disclosed as" Revenue Deposit with Customs Authorities" under Short Term Loans and Advances.

 

 

CHANGE OF NAME:

 

The Board at their meeting held on 19th March, 2014 the change of name of the Company. The recommended change was approved at an Extra Ordinary General Meeting convened on 10th June, 2014. The shareholders also gave their consent for consequential alterations in the Memorandum and Articles of Association of your Company.

 

On fulfilling the statutory requirements, the name of your Company stood changed from Neulife Systems Private Limited to Neuvera Wellness Ventures Private Limited, with effect, with effect 24th July, 2014.

 

INDEX OF CHARGES:

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10334933

06/12/2013 *

110,000,000.00

CITIBANK N. A.

FIRST INTERNATIONAL FINANCIAL CENTRE, 9TH FLOOR,,
PLOT NO.C-54, C-55, G-BLOCK, BKC, BANDRA, MUMBAI,
MAHARASHTRA - 400051, INDIA

B94548260

 

*Date of charge modification

 

FIXED ASSETS:

 

·         Furniture and Fixtures

·         Electrical fittings

·         Labellar Machine

·         3D Hologram Cylinder

·         Television

·         Telephone Appartus

·         Mobile Phone

·         Fax Machine

·         Air Conditioner

·         Water Purifier

·         Kaff-Lab Heating Range

·         Multimedia Projector

·         Digital Camera

·         Office Equipments

·         DVD Player

·         Strapping Machine

·         Security System

·         Motor Vehicle

·         Computers

·         Computer Software


 

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.63.45

UK Pound

1

Rs.95.99

Euro

1

Rs.75.28

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

MTN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--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

 

46

 

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.