MIRA INFORM REPORT

 

 

Report No. :

328810.2

Report Date :

22.06.2015

 

IDENTIFICATION DETAILS

 

Name :

EMSONS EXIM PRIVATE LIMITED (w.e.f. 28.11.2013)

 

 

Formerly Known As :

EMSONS IMPEX PRIVATE LIMITED

 

 

Registered Office :

001, Turf Estate Shakti Mill Lane, Off. Dr. E Moses Road, Mahalaxmi (West), Mumbai-400011, Maharashtra

Tel. No.:

91-22-2499001

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

04.03.2003

 

 

Com. Reg. No.:

11-139453

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U51909MH2003PTC139453

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME05625E

 

 

PAN No.:

[Permanent Account No.]

AABCE1643B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Product Designer, Packaging Designer, Market Research Sourcing, Quality Control, Logistics and Distribution of Food and Healthcare Product.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (14)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Even though the company was incorporated on 4th March, 2003. It has commenced its business operations from March 2013. It is having moderate track record.

 

Mr. Ashutosh Bhondele, (Manager) has provided information to us and claimed that company name was “EMSONS IMPEX PRIVATE LIMITED” and Directors are Mr. Shekhar Shan and Mrs. Niyogi Shah. Further he also claimed that previous management has sold out business operations to Rosso Group and name of the company has been changed to “EMSONS EXIM PRIVATE LIMITED”. Eliran Moshe Russo and Moshe Lsaac Rousso is a new Director of the subject company.

 

For the financial year ended 2014, company has achieved decent sales turnover in its first year of business operations and reported lower profitability margins.

 

Moreover, it is also to be noted that due to huge accumulated losses incurred over past it has eroded net worth of the company and balance sheet profile of company reported to be weak.

 

Business is active. Payments are reported to be slow.

 

In view of limited history of business operations along with negative net worth profile, the company can be considered for business dealings on safe and secured 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 – 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

 

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

 

Name :

Mr. Ashutosh Bhondele

Designation :

Manager

Contact No.:

91-7208309401

 

 

LOCATIONS

 

Registered Office :

001, Turf Estate Shakti Mill Lane, Off. Dr. E Moses Road, Mahalaxmi (West), Mumbai-400011, Maharashtra, India 

Tel. No.:

91-22-2499001/2/3/4

Mobile No.:

91-7208309401 (Mr. Ashutosh Bhondele)

Fax No.:

Not Available

E-Mail :

russoeli@gmail.com

accounts@emsonsgroup.com

Website :

www.emsonsgroup.com

Location :

Leased

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Eliran Moshe Russo

Designation :

Director

Address :

62, D-3, Aharon Ben Yose, Kiryat Ata, Israel 28097

Date of Birth/Age :

29.03.1985

Date of Appointment :

27.10.2012

DIN No.:

03622643

 

 

Name :

Mr. Moshe Lsaac Rousso

Designation :

Director

Address :

73, Eshet Avigdor, Kiryat Ata, Israel 28097

Date of Birth/Age :

11.06.1944

Date of Appointment :

07.09.2012

DIN No.:

03627324

 

 

KEY EXECUTIVES

 

Name :

Mr. Ashutosh Bhondele

Designation :

Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2014

 

Names of Shareholders

No. of Shares

Percentage of Holding

Eliran Russo

5000

50.00

Moshe Lsaac Russo

5000

50.00

Total

 

10000

100.00

 

 

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Product Designer, Packaging Designer, Market Research Sourcing, Quality Control, Logistics and Distribution of Food and Healthcare Product.

 

 

Products :

Food and Healthcare Product

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Finished good

Countries :

·         Israel

·         USA

·         European Countries 

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash / Credit (30 Days)

 

 

Purchasing :

Cash / Credit (30 Days)

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Adani Wilmar, Delhi

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

Reference:

Best foods Limited, Delhi

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference :

Iberia foods, USA

Name of the Person (Designation):

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

Reference :

Sanlakal, Israel

Name of the Person (Designation):

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 :

15 (Approximately)

 

 

Bankers :

Bank Name:

Yeas Bank Limited

Branch:

Lower Parel, Mumbai, Maharashtra, 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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan):

Not Divulged

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

·         Union Bank of India, Churchgate Branch, Mumbai, Maharashtra, India

·         HDFC Bank Limited, Churchgate Branch, Mumbai, Maharashtra, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V.C. Shah and Company

Chartered Accountants

Address :

3rd Floor, Rajgir Chambers, 12-14, Shahid Bhagat, Singh Road, Opposite Old Custom House, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-43440123

Fax No.:

91-22-22662667

E-Mail :

vcshahco@vsnl.com

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

AADFV8088N

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs.10/- each

Rs. 0.100 Million

10,000

Preference Shares

Rs.10/- each

Rs. 0.100 Million

 

 

 

 

 

Total

 

Rs. 0.200 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs.10/- each

Rs. 0.100 Million

1

Preference Shares

Rs. 10/- each

Rs. 0.000 Million

 

 

 

 

 

Total

 

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

(0.722)

(0.856)

0.041

(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)

(0.622)

(0.756)

0.141

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.016

0.014

0.009

(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)

0.016

0.014

0.009

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short-term borrowings

1.857

1.212

1.555

(b) Trade payables

1.677

0.020

0.082

(c) Other current liabilities

1.904

0.025

0.241

(d) Short-term provisions

0.032

0.000

0.000

Total Current Liabilities (4)

5.470

1.257

1.878

 

 

 

 

TOTAL

4.864

0.515

2.028

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.155

0.077

0.000

(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

0.769

0.025

0.030

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

0.924

0.102

0.030

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

2.944

0.090

1.908

(d) Cash and cash equivalents

0.778

0.128

0.015

(e) Short-term loans and advances

0.000

0.000

0.075

(f) Other current assets

0.218

0.195

0.000

Total Current Assets

3.940

0.413

1.998

 

 

 

 

TOTAL

4.864

0.515

2.028

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

14.767

0.090

0.000

 

 

Other Income

0.030

0.066

0.000

 

 

TOTAL                                     (A)

14.797

0.156

0.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Purchased

11.346

0.000

0.000

 

 

Employee Benefit Expenses

0.758

0.320

0.000

 

 

Other Expenses

2.497

0.715

0.704

 

 

TOTAL                                     (B)

14.601

1.035

0.704

 

 

 

 

 

 

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

0.196

(0.879)

(0.704)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.000

0.000

0.000

 

 

 

 

 

 

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

0.196

(0.879)

(0.704)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.027

0.004

0.000

 

 

 

 

 

 

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

0.169

(0.883)

(0.704)

 

 

 

 

 

Less

TAX                                                                  (H)

0.034

0.014

0.000

 

 

 

 

 

 

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

0.135

(0.897)

(0.704)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

14.767

0.090

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

13.46

(89.73)

(70.41)

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

70.000

 

The above information has been parted by Mr. Ashitosh Bhendele (Manager)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.91

(996.67)

0.00

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.33

(976.67)

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.47

(171.46)

(34.71)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.27)

1.17

(4.99)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

(2.99)

(1.60)

11.03

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.72

0.33

1.06

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

 


 

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

0.100

0.100

0.100

Reserves & Surplus

0.041

(0.856)

(0.722)

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

0.141

(0.756)

(0.622)

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

1.555

1.212

1.857

Current maturities of long-term debts

0.000

0.000

0.000

Total borrowings

1.555

1.212

1.857

Debt/Equity ratio

11.028

(1.603)

(2.986)

 

 

 

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

0.000

0.090

14.767

 

 

 

16,307.778

 

 

 

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

0.000

0.090

14.767

Profit

(0.704)

(0.897)

0.135

 

 

(996.67%)

0.91%

 

 


 

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

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)

Yes

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

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 four 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

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Loans Repayable on Demand - From Related Parties

 

 

Loan from Director

0.192

1.212

Loan from Others

1.665

0.000

Total

1.857

1.212

 

 

FIXED ASSETS

 

·         Computer

·         Office Equipment

 

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. 63.82

UK Pound

1

Rs. 101.25

Euro

1

Rs. 72.36

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

TRI

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

2

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

2

--RESERVES

1~10

--

--CREDIT LINES

1~10

2

--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

 

14

 

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.