MIRA INFORM REPORT

 

 

Report No. :

322797

Report Date :

18.05.2015

 

IDENTIFICATION DETAILS

 

Name :

EZEEGO ONE TRAVEL AND TOURS LIMITED (w.e.f.14.03.2008)

 

 

Formerly Known As :

EZEEGO ONE TRAVEL AND TOURS PRIVATE LIMITED (w.e.f.13.03.2008)

 

EZEEGO ONE TRAVELS AND TOURS PRIVATE LIMITED

 

 

Registered Office :

1st Floor, Cecil Court, Lansdowne Road, Coloba, Mumbai – 400039, Maharashtra

Tel. No.:

91-22-22024135

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.01.2006

 

 

Com. Reg. No.:

11-158683

 

 

Capital Investment / Paid-up Capital :

Rs.1.136 Million

 

 

CIN No.:

[Company Identification No.]

U63040MH2006PLC158683

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Online Travel Portal.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (13)

 

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 :

Subject is an established company having a moderate track record.

 

Net worth of the company has been eroded due to continuous accumulated loss incurred from its operations during 2014.

 

However, business is active. Payment terms are reported to be slow.

 

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 31-03-2014.

 

 

INFORMATION DENIED

 

Management Non Co-operative (91-22-61968888)

 

 

LOCATIONS

 

Registered Office :

1st Floor, Cecil Court, Lansdowne Road, Coloba, Mumbai – 400039, Maharashtra, India

Tel. No.:

91-22-22024135/ 61968888/ 66723333

Mobile No.:

91-9820582505 (Mr. Govind)

Fax No.:

91-22-29203267

E-Mail :

ravindra.acharya@ezeego1.com

govind.dhavan@ezeego1.com

neelu.singh@ezeego1.com

agents.registration@ezeego1.com

corporates.registration@ezeego1.com

complaints@ezeego1.com 

feedback@ezeego1.com  

advertising@ezeego1.com

jobs@ezeego1.com

Website :

http://www.ezeego1.co.in

Area :

15000 Sq. ft.

Location :

Owned

 

 

Head Office :

Classic Centre, 4th Floor, B-Wing, Mahal Industrial Estate, Mahakali Caves Road, Andheri (East), Mumbai - 400059, Maharashtra, India

Tel. No.:

91-22-67309400/ 61969696

Fax No.:

91-22-26879965/ 66

 

 

Branch :

Located At:

 

  • Delhi
  • Kolkata
  • Chennai
  • Bangalore

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Venkataraman Karthik

Designation :

Director

Address :

Flat No. 15, Arun – A, Plot No. 278, Aggarwal Estate, Mogul Lane, Matunga (West), Mumbai – 400016, Maharashtra, India

Date of Birth/Age :

05.11.1973

Date of Appointment :

20.08.2013

DIN No.:

02180044

 

 

Name :

Mr. Arup Sen

Designation :

Director

Address :

51, Jaldarshan, Nepeansea Road, Mumbai – 400036, Maharashtra, India

Date of Birth/Age :

16.01.1957

Date of Appointment :

06.01.2006

DIN No.:

00035405

 

 

Name :

Mrs. Neelu Singh

Designation :

Director

Address :

B-607, Sunset, Raheja Vihar, Chandivali Studio, Powai, Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

28.10.1972

Date of Appointment :

30.09.2009

DIN No.:

02072705

 

 

 

KEY EXECUTIVE

 

Name :

Shilpa Desai

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

 

No. of Shares

Urrshila Ajit Kerkar

 

46667

Ajay Ajit Peter Kerkar

 

3333

Cox and Kings Limited, India 

 

9000

Neelu Singh

 

500

Pratima Alvares

 

200

Peter Fernandes

 

200

Sunil Menon

 

200

Coad Management Mauritius Limited, Mauritius

 

53500

 

 

 

Total

 

113600

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

 

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

47.10

Bodies corporate

7.92

Directors or relatives of Directors

0.43

Other top fifty shareholders

44.55

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Online Travel Portal

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

Banker Name :

ICICI Bank

Branch :

Not Divulged

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 :

Not Divulged

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

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

·         Axis Bank  

 

 

 

Auditors :

 

Name :

Motilal and Associates

Chartered Accountants

Address :

11/13, M.K. Amin Marg, 1st Floor, Bora Bazar, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-22663526

E-Mail :

matilalassociates@gmail.com

PAN No.:

AHEPJ9550F

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Related Party :

·         Forever Travel Distribution Private Limited

·         Ezeego One Travel and Tours Limited, (USA)

 

 

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

 

 

 

 

113600

Equity Shares

Rs. 10/- each

Rs. 1.136 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

1.136

1.136

1.136

(b) Reserves & Surplus

(2611.699)

(2507.079)

(2251.424)

(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)

(2610.563)

(2505.943)

(2250.288)

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

100.000

100.000

100.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

7.091

13.080

0.000

Total Non-current Liabilities (3)

107.091

113.080

100.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2319.798

1818.849

2229.469

(b) Trade payables

1092.963

766.139

867.062

(c) Other current liabilities

883.253

825.884

540.492

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

4296.014

3410.872

3637.023

 

 

 

 

TOTAL

1792.542

1018.009

1486.735

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

69.912

111.728

157.104

(ii) Intangible Assets

37.450

49.579

38.878

(iii) Capital work-in-progress

7.174

5.604

114.361

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

55.010

55.010

55.010

(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

20.562

22.310

22.677

Total Non-Current Assets

190.108

244.231

388.030

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

998.995

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

370.729

535.542

842.698

(d) Cash and cash equivalents

36.143

37.866

44.746

(e) Short-term loans and advances

180.790

186.369

197.775

(f) Other current assets

15.777

14.001

13.486

Total Current Assets

1602.434

773.778

1098.705

 

 

 

 

TOTAL

1792.542

1018.009

1486.735

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

929.555

943.778

782.116

 

 

Other Income

7.343

1.449

2.671

 

 

TOTAL                                              (A)

936.898

945.227

784.787

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employees benefits expense

218.524

242.190

233.150

 

 

Administrative and Selling Expenses

377.715

505.385

656.867

 

 

Prior Period Expenses

0.806

9.569

0.000

 

 

TOTAL                                              (B)

597.045

757.144

890.017

 

 

 

 

 

 

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

339.853

188.083

(105.230)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

391.663

383.249

307.571

 

 

 

 

 

 

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

(51.810)

(195.166)

(412.801)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

52.809

60.489

28.267

 

 

 

 

 

 

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

(104.619)

(255.655)

(441.068)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

(104.619)

(255.655)

(441.068)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(920.95)

(2250.48)

(3882.65)

 

 

 

 

 

 

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

543.010

530.706

(668.797)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

(11.25)

(27.09)

(56.39)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

36.56

19.93

(13.45)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

(6.05)

(26.70)

(33.48)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.04

0.10

0.20

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(0.93)

(0.77)

(1.04)

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.37

0.23

0.30

 

 

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

1.136

1.136

1.136

Reserves & Surplus

(2251.424)

(2507.079)

(2611.699)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

(2250.288)

(2505.943)

(2610.563)

 

 

 

 

long-term borrowings

100.000

100.000

100.000

Short term borrowings

2229.469

1818.849

2319.798

Total borrowings

2329.469

1918.849

2419.798

Debt/Equity ratio

(1.035)

(0.766)

(0.927)

 

 

 

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

782.116

943.778

929.555

 

 

20.670

(1.507)

 

 

 

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

782.116

943.778

929.555

Profit

(441.068)

(255.655)

(104.619)

 

(56.39%)

(27.09%)

(11.25%)

 

 

 

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

Yes

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

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)

No

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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

12% Fully Convertible Debentures

100.000

100.000

 

 

 

Short Term Borrowings

 

 

Other loans and advances taken

 

 

- From related party

221.593

187.507

- From others

2098.205

1631.342

 

 

 

Total

2419.798

1918.849

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10559345

13/03/2015

1,500,000,000.00

Axis Bank Limited

C-2, Wadia International Centre, Pandurang Budhkar marg, Worli, Mumbai, Maharashtra - 400025, India

C49195282

 

 

FIXED ASSETS:

 

·         Computers

·         Furniture and Fixtures

·         Office Equipments

·         Leasehold Premises

·         Intangible Assets - Trade Marks

 


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.63.58

UK Pound

1

Rs.100.30

Euro

1

Rs.72.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

1

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

1

--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

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

 

13

 

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.