MIRA INFORM REPORT

 

 

Report No. :

324359

Report Date :

26.05.2015

 

IDENTIFICATION DETAILS

 

Name :

RETAIL DETAILZ INDIA PRIVATE LIMITED

 

 

Registered Office :

A/211, 2nd Floor, R.R. Realty Building, Tank Road, Opposite Dreams Mall, Off L.B.S. Marg, Bhandup (West), Mumbai – 400 078, Maharashtra

Tel. No.:

91-22-67746000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.10.2005

 

 

Com. Reg. No.:

11-157030

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U51909MH2005PTC157030

 

 

IEC No.:

0306038111

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMR20458E

 

 

PAN No.:

[Permanent Account No.]

AADCR3408B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The subject is engaged in design, supply and installation of shelving systems and retail fixtures.

 

 

No. of Employees :

25 (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

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is established company and having satisfactory track record.

 

Company has reported decline in its business operation which resulted in low profit of the company. The profitability margin stood at 3.35% for the year ended 2014.

 

Rating rakes into accounts as company has maintain sound net worth position backed by debt to equity at 0.13 times.

 

However, trade relations are fair. Business is active. Payments are reported as slow but correct.

 

In a view of sound net worth position, company can be considered for normal business dealings with its 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 PARTED BY

 

Name :

Mr. Amit Garg

Designation :

Sales Manager

Contact No.:

91-9867401000

Date :

25.05.2015

 

 

LOCATIONS

 

Registered Office :

A/211, 2nd Floor, R.R. Realty Building, Tank Road, Opposite Dreams Mall, Off L.B.S. Marg, Bhandup (West), Mumbai – 400 078, Maharashtra, India

Tel. No.:

91-22-67746000

Mobile No.:

91-9867401000 (Mr. Amit Garg)

Fax No.:

91-22-67746099

E-Mail :

info@retaildetailz.com

deepak@retailz.com

Website :

http://www.retaildetailz.com

 

 

Warehouse :

Gala No.1, Building No – 7, Prithvi Complex, Kalher Village, Bhiwandi, District Thane – 421302, Mumbai, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Deepak Kishin Manik

Designation :

Managing Director

Address :

3001, Octavius, Hiranandani Gardens Powai, Mumbai – 400076, Maharashtra, India

Date of Appointment :

26.07.2006

DIN No.:

00414671

 

 

Name :

Mr. Balkrishan Gopal Ladha

Designation :

Director

Address :

C-203, Jal Kirti Chs Jayraj Nagar, Mahisha Mata Mandir, Sodawala Lane, Extn No.1, Borivali (W), Mumbai – 400091, Maharashtra, India

Date of Appointment :

30.06.2010

DIN No.:

02916565

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit Garg

Designation :

Sales Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

% of Holdings

Mr. Deepak Kishin  Manik

45000

90.00

Mr. Shailesh Vallabh Karwa

5000

10.00

 

 

 

Total

50000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

90.00

Other top fifty shareholders

10.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The subject is engaged in design, supply and installation of shelving systems and retail fixtures.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Raw Material

Countries :

  • China
  • Germany

 

 

Terms :

 

Selling :

Cash and  Credit (30/60/90 days)

 

 

Purchasing :

Cash and  Credit (30/60/90 days)

 

 

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 :

  • Star Bazar
  • Hyper City
  • Big Bazar
  • More Mega Store
  • Spinach
  • Vijay Sales
  • Carrfour

 

 

No. of Employees :

25 (Approximately)

 

 

Bankers :

Bank Name

ICICI Bank Limited

Branch

Bhandup (West) Branch, Mumbai – 400078, 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 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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

ICICI Bank Limited

0.000

0.620

 

 

 

Total

0.000

0.620

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Minhaz and Company

Chartered Accountants

Address :

7/10, Botawala Building, 1st Floor, Horniman Circle, Fort, Mumbai – 400 023, Maharashtra, India

Tel. No.:

91-22-22663534/ 22696390

Fax No.:

91-22-22663966

E-Mail :

minhazcompany@gmail.com

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

AACPL3119M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries (As confirmed by the Management) :

·         Ora Retails Services Private Limited

·         Ecotek Schema Private Limited

·         Altus Retail Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 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

0.500

0.500

0.500

(b) Reserves & Surplus

25.783

19.848

13.121

(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)

26.283

20.348

13.621

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.625

3.625

3.000

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

3.625

3.625

3.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.620

12.961

(b) Trade payables

51.744

53.387

47.452

(c) Other current liabilities

2.428

1.488

4.804

(d) Short-term provisions

7.630

4.930

1.830

Total Current Liabilities (4)

61.802

60.425

67.047

 

 

 

 

TOTAL

91.710

84.398

83.668

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.163

1.367

1.328

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.300

0.300

Total Non-Current Assets

1.163

1.667

1.628

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.185

0.155

0.102

(b) Inventories

8.436

7.814

3.854

(c) Trade receivables

19.099

10.689

16.201

(d) Cash and cash equivalents

35.263

34.936

50.759

(e) Short-term loans and advances

1.572

1.285

1.672

(f) Other current assets

25.992

27.852

9.452

Total Current Assets

90.547

82.731

82.040

 

 

 

 

TOTAL

91.710

84.398

83.668

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

177.160

191.577

140.625

 

 

Other Income

2.857

3.074

1.364

 

 

TOTAL                                    

180.017

194.651

141.989

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

170.815

183.553

135.630

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

9.202

11.098

6.359

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

0.292

0.995

0.202

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

8.910

10.103

6.157

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.276

0.276

0.301

 

 

 

 

 

 

PROFIT BEFORE TAX

8.634

9.827

5.856

 

 

 

 

 

Less

TAX                                                                 

2.700

3.100

1.830

 

 

 

 

 

 

PROFIT AFTER TAX

5.934

6.727

4.026

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

19.848

13.121

NA

 

BALANCE CARRIED TO THE B/S

25.782

19.848

NA

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

96.176

57.554

74.152

 

TOTAL IMPORTS

96.176

57.554

74.152

 

 

 

 

 

 

Earnings Per Share (Rs.)

118.68

134.54

80.52

 

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

 

 

Expected Sales (2014-15): Rs. 180.000 Million

 

The above information has been parted by Mr. Amit Garg (Sales Manager)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

3.35

3.51

2.86

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

5.19

5.79

4.52

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.41

11.64

7.00

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

0.48

0.43

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.14

0.21

1.17

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.47

1.37

1.22

 

 

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

0.500

0.500

0.500

Reserves & Surplus

13.121

19.848

25.783

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

13.621

20.348

26.283

 

 

 

 

long-term borrowings

3.000

3.625

3.625

Short term borrowings

12.961

0.620

0.000

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total borrowings

15.961

4.245

3.625

Debt/Equity ratio

1.172

0.209

0.138

 

 

 

 

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

140.625

191.577

177.160

 

 

36.233

-7.525

 

 

 

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

140.625

191.577

177.160

Profit

4.026

6.727

5.934

 

2.86%

3.51%

3.35%

 

 

 

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

No

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

Yes

18

Major suppliers

No

19

Major customers

Yes

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

Yes

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: Registered office of the company has been shifted from Mezzanine Floor, Lakhi Industry House, LBS Marg, Bhandup (West), Mumbai – 400078, Maharashtra, India to the present address w.e.f.01.04.2018.

 

 

UNSECURED LOAN

 

Unsecured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

From other

Shrikanta Kabru

3.625

3.625

 

 

 

Total

3.625

3.625

 

 

INDEX OF CHARGES

 

NO CHARGES EXIST FOR THE COMPANY.

 

 

FIXED ASSETS

 

  • Computer and Software
  • Furniture and Fixtures
  • Office Equipments
  • Machinery

 


 

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. 63.22

UK Pound

1

Rs. 98.50

Euro

1

Rs. 69.93

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

JYO


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

NO

--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.