MIPL-Logo

 

MIRA INFORM REPORT

 

 

Report No. :

332483

Report Date :

20.07.2015

           

IDENTIFICATION DETAILS

 

Name :

EXCLUSIVE MOTORS PRIVATE LIMITED

 

 

Registered Office :

Lower Ground Floor, 7/17, Sarvapriya Vihar, New Delhi – 110 016

Tel. No.:

91-11-24121616

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

19.08.2002

 

 

Com. Reg. No.:

55-116587

 

 

Capital Investment / Paid-up Capital :

Rs.3.393 million

 

 

CIN No.:

[Company Identification No.]

U74899DL2002PTC116587

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELEO2558D

 

 

PAN No.:

[Permanent Account No.]

AABCE1170F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Dealer of Motor Vehicle.

 

 

No. of Employees :

60 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 358700

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

Company has incurred loss from its operation during the year FY14.

 

However, trade relations are fair. Business is active. Payment 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.

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

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 31-03-2013.

 

INFORMATION PARTED BY (PARTIAL DETAILS)

 

Name :

Mr. Satish Arora

Designation :

Accounts Executive

Contact No.:

91-11-26562266

Date :

20.07.2015

 

 

LOCATIONS

 

Registered Office :

Lower Ground Floor, 7/17, Sarvapriya Vihar, New Delhi – 110 016, India 

Tel. No.:

91-11-24121616/ 24121717/ 26562266/ 26562288

Fax No.:

91-11-26111616

E-Mail :

satya@bentleyindia.net

accounts@bentleyindia.net

amy@bentleyindia.net

Website :

www.newdelhi.bentleymotors.com

 

Sales office :

CSM Road, Mumbai – 400 001, Maharashtra, India

Tel. No.:

91-22-22885556

 

 

Showroom :

Hotel Samrat, Lower Ground Floor, Kautilya Marg, New Delhi – 110 021, India  

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Satya Prakash Bagla

Designation :

Managing Director

Address :

7/17, Survapriya Vihar, New Delhi – 110 016, India

Date of Birth/Age :

16.03.1967

Qualification :

Graduate

Experience :

25 Years

Date of Appointment :

01.04.2014

DIN No.:

00180933

PAN No.:

AALPB6454A

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74899DL1992PTC050392

PERFORMANCE MOTORS PRIVATE LIMITED

Director

22/09/1992

22/09/1992

-

Active

NO

2

U74899DL2002PTC116587

EXCLUSIVE MOTORS PRIVATE LIMITED

Managing director

01/04/2014

19/08/2002

-

Active

NO

3

U52320DL2012PTC241789

LUXUS RETAIL PRIVATE LIMITED

Director

07/09/2012

07/09/2012

-

Active

NO

 

 

Name :

Amy Arora

Designation :

Whole-Time Director

Address :

B-6/9, Vasant Vihar, New Delhi – 110 057, India

Date of Birth/Age :

08.12.1979

Date of Appointment :

25.02.2014

DIN No.:

00020598

PAN No.:

AFWPA1153K

Other Directorship :

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U74899DL2002PTC116500

AURORA MANOR PRIVATE LIMITED

Director

08/09/2002

08/09/2002

08/09/2008

Active

NO

2

U51909DL1992PTC050962

GOLDSTAR IMPEX PRIVATE LIMITED

Director

22/11/2004

22/11/2004

07/12/2012

Active

NO

3

U74899DL2002PTC116587

EXCLUSIVE MOTORS PRIVATE LIMITED

Whole-time director

25/02/2014

25/02/2014

-

Active

NO

4

U45400DL2013PTC247781

MAGNUM STRUCTURES PRIVATE LIMITED

Director

30/09/2014

01/08/2014

-

Active

NO

 

 

KEY EXECUTIVES

 

Name :

Mr. Satish Arora

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

Percentage of Holding

Satya Prakash Bagla

301000

88.70

Anishka Bagla

18800

5.54

Sonakshi Bagla

18650

5.50

Mihir Patel

900

0.26

Total

339350

100.00

 

 

AS ON 29.09.2014

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Directors or relatives of directors

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Dealer of Motor Vehicle.

 

 

Products :

Item Code No.

 

Product Description

87039010

Cars, Motor Cars, etc.

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Bentley Motors Limited

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

  • Raw Materials

Countries :

  • England

 

 

Terms :

 

Selling :

L/C, Cash and Credit

 

 

Purchasing :

L/C, 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

Maximum Limit Dealt :

Not Divulged

Experience :

Payment Behaviour

Market Goodwill

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Wholesalers, Retailers and End Users

 

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 :

Product Quality

Delivery Behaviour

Overall

Not Divulged

Not Divulged

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

60 (Approximately)

 

 

Bankers :

Banker Name

ICICI Bank Limited

Branch Address

New Delhi, India

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

 

HDFC Bank Limited

 

 

Facilities :

Secured Loans

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Rupee term loans from banks

5.396

14.984

Total

5.396

14.984

 

Banking Relations :

--

 

 

Auditors :

 

Name :

AVK and Associates

Chartered Accountants

Address :

KD-117, Pitampura, New Delhi – 110 088, India

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

AAAFV4591R

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

  • Patel Cars Private Limited, India (CIN No.: U50300DL2003PTC121068)
  • Performance Motors Private Limited, India (CIN No.: U74899DL1992PTC050392)
  • S.N. Bagla and Bhowsinghka, India

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

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

339350

Equity Shares

Rs.10/- each

Rs.3.393 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

3.393

3.393

3.393

(b) Reserves & Surplus

122.154

125.760

82.296

(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)

125.547

129.153

85.689

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

5.396

48.984

58.517

(b) Deferred tax liabilities (Net)

6.407

5.943

5.135

(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)

11.803

54.927

63.652

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

38.998

92.550

0.000

(b) Trade payables

79.344

69.767

34.124

(c) Other current liabilities

400.602

295.497

232.914

(d) Short-term provisions

2.302

1.507

6.476

Total Current Liabilities (4)

521.246

459.321

273.514

 

 

 

 

TOTAL

658.596

643.401

422.855

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

73.025

58.593

60.712

(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

23.826

21.845

8.597

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

96.851

80.438

69.309

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

419.212

459.104

247.653

(c) Trade receivables

18.905

12.623

12.257

(d) Cash and cash equivalents

39.980

10.814

2.359

(e) Short-term loans and advances

57.410

55.391

91.230

(f) Other current assets

26.238

25.031

0.047

Total Current Assets

561.745

562.963

353.546

 

 

 

 

TOTAL

658.596

643.401

422.855

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from operations

886.395

1010.029

711.669

 

 

Other Income

NA

NA

2.393

 

 

TOTAL                                    

NA

NA

714.062

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

672.586

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

(2.428)

65.970

41.476

 

 

 

 

 

Less

TAX                                                                 

0.464

21.955

13.444

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

(2.892)

44.015

28.032

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

28.522

45.746

33.336

 

 

 

 

 

 

Earnings/ (Loss) Per Share (Rs.)

(8.52)

129.70

98.23

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current maturities of long-term debt

9.176

8.542

1.062

Net cash flows from (used in) operations

164.139

(32.628)

(19.542)

Net cash flows from (used in) operating activities

163.425

(59.766)

(19.542)

 


 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(0.33)

4.36

3.94

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(0.37)

10.25

9.81

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.02)

0.51

0.48

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.43

1.16

0.70

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.08

1.23

1.29

 


 

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

3.393

3.393

3.393

Reserves & Surplus

82.296

125.760

122.154

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

85.689

129.153

125.547

 

 

 

 

Long-term borrowings

58.517

48.984

5.396

Short term borrowings

0.000

92.550

38.998

Current maturities of long-term debts

1.062

8.542

9.176

Total borrowings

59.579

150.076

53.570

Debt/Equity ratio

0.695

1.162

0.427

 

 

 

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)

Revenue from operations

711.669

1010.029

886.395

 

 

41.924

-12.241

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Revenue from operations

711.669

1010.029

886.395

Profit

28.032

44.015

-2.892

 

3.94%

4.36%

-0.33%

 

 

 

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

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

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)

Yes

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE:

 

The registered office of the company has been shifted from Room No.1, Front Portion, 7/17, Ground Floor, Sarvapriya Vihar, New Delhi – 110 016 to the present address w.e.f. 01.04.2011.

 

 

UNSECURED LOAN

 

Particulars

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

LONG-TERM BORROWINGS

 

 

Intercorporate deposits

0.000

34.000

SHORT-TERM BORROWINGS

 

 

Loans repayable on demand from banks

14.998

92.550

Intercorporate borrowings

24.000

0.000

Total

38.998

126.550

 

 

INDEX OF CHARGES

 

No Charges Exist for Company.

 

 

FIXED ASSETS:

 

·         Buildings

·         Plant and Equipments

·         Furniture and Fixtures         

·         Vehicles

·         Computer Equipments

·         Office Equipments

 


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 records 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.63.49

UK Pound

1

Rs.99.43

Euro

1

Rs.69.14               

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

3

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

33

 

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.