MIRA INFORM REPORT

 

 

Report No. :

321100

Report Date :

28.05.2015

 

IDENTIFICATION DETAILS

 

Name :

UNIBIC FOODS INDIA PRIVATE LIMITED (w.e.f. 30/01/2014)

 

 

Formerly Known As :

UNIBIC BISCUITS INDIA PRIVATE LIMITED

 

 

Registered Office :

Shreeram Nivas No. 1134, 5th Floor,  100 Feet Road, Hal 2nd Stage, Indiranagar, Bangalore – 560038, Karnataka

Tel. No.:

91-80-25201359

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.07.2004

 

 

Com. Reg. No.:

034294

 

 

Capital Investment / Paid-up Capital :

Rs. 700.460 Million

 

 

CIN No.:

[Company Identification No.]

U01541KA2004PTC034294

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Cookies, Butter Cookies, Sugar Free Biscuits etc.

 

 

No. of Employees :

249 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 560000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The company has reported weak financial performance and it has incurred huge accumulated losses over last two years.

 

However, trade relations are fair from the business. 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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Manjunath

Designation :

Material Executive

Contact No.:

91-9343262111

Date :

06.05.2015

 

 

LOCATIONS

 

Registered Office / Corporate Office :

Shreeram Nivas No. 1134, 5th Floor,  100 Feet Road, Hal 2nd Stage, Indiranagar, Bangalore – 560038, Karnataka, India

Tel. No.:

91-80-25201359  to 362 / 2371 2007 to 10

Mobile No.:

91-9343262111 (Mr. Manjunath)

Fax No.:

91- 80-25201363

E-Mail :

akg@unibicindia.com

careers@unibicindia.com

sales@unibicindia.com

consumercare@unibicindia.com

Website :

http://www.unibicindia.com

Location :

Rented 

 

 

Factory :

Door No. 51/1A, Heggadadevanapura Village, Huskur Road, Alur Po, Dasanapura Hobli, Bangalore North Taluk, Bangalore – 562123, Karnataka, India

 

 

DIRECTORS

 

As on 25.07.2014

 

Name :

Nikhil Sen

Designation :

Managing director

Address :

No.33, Defence Colony, 2nd Main Road, Indiranagar, Bangalore - 560038, Karnataka, India

Date of Birth/Age :

15.06.1958

Date of Appointment :

23.10.2006

DIN No.:

00842114

 

 

Name :

Sreenivasulu Vudayagiri

Designation :

Director

Address :

14/1, Kanakapura Road, Behind Hotel Krishna Darshini, Basavanagudi, Bangalore - 560004, Karnataka, India

Date of Birth/Age :

07.05.1967

Date of Appointment :

08.02.2013

DIN No.:

01817281

 

 

Name :

Sachin Kumar Bhartiya

Designation :

Director

Address :

Flat No 602, Corner Stone Building, Filmcity Road, Goregaon East, Mumbai - 400063, Maharashtra, India

Date of Birth/Age :

01.03.1978

Date of Appointment :

20.09.2013

DIN No.:

02122147

 

 

Name :

Ajith Ambika Jagannathan Nair

Designation :

Additional director

Address :

F-2 I Floor, I Block Royal Garden, Park Avenue Kesavaperumal Puram, R. A. Puram, Chennai - 600028, Tamilnadu, India

Date of Appointment :

14.11.2014

DIN No.:

02882059

 

 

KEY EXECUTIVES

 

Name :

Ranjitha Shenoy G

Designation :

Secretary

Address :

1044, 6th Main Road,, Vijayanagar,, Bangalore - 560040, Karnataka, India

Date of Birth/Age :

16.09.1989

Date of Appointment :

02/07/2012

PAN No.:

ATMPG0999H

 

 

Name :

Mr. Manjunath

Designation :

Material Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 25.07.2014

 

Names of Shareholders

No. of Shares

%age holding

Peepul Capital Fund III LLC, Mauritius

57540677

72.92

Busi India Holdings Limited, Mauritius

19471381

24.68

Nikhil Sen

1780800

2.26

William Sean Sovak, USA

118382

0.15

Total

78911240

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 25.07.2014

 

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

97.75

Directors or relatives of Directors

2.25

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Cookies, Butter Cookies, Sugar Free Biscuits etc.

 

 

Products :

Item Code No.

Product Description

19053100

Biscuits & Cookies

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

 

Products :

Cookies

Countries :

Australia

Dubai

 

 

Imports :

 

Products :

Machines

Countries :

Dubai

 

 

Terms :

 

Selling :

Credit

 

 

Purchasing :

Credit

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Sumit Agro Food Biscuits

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 :

  • Big Bazaar
  • Metro Cash and Carry

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 :

249 (Approximately)

 

 

Bankers :

Bank Name

State Bank of India

Branch

Commercial Branch, Rajajinagar Industrial Estate, Bangalore - 560044, Karnataka, 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

 

 

Working capital loans from banks

56.051

100.958

Total

56.051

100.958

 

Auditors :

 

Name :

Walker Chandiok and Company LLP [ formerly Walker, Chandiok and Company]

Chartered Accountants

Address :

"WINGS", First Floor, 16/1, Cambridge Road, Ulsoor, Bangalore - 560 008, Karnataka, India

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

AAAFW4298E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company:

  • Peepul Capital Fund III LLC
  • Unibic Mauritius Pty Limited

 

 

Other related party :

Busi India Holdings Limited

 

 

CAPITAL STRUCTURE

 

AS ON 25.07.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

80,000,000

Equity Shares

Rs.10/- each

Rs.800.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

78,926,694

Equity Shares

Rs.10/- each

Rs.789.267 Million

 

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7,70,00,000

Equity Shares

Rs.10/- each

Rs.770.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

7,00,45,992

Equity Shares

Rs.10/- each

Rs.700.460 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

700.460

632.019

536.404

(b) Reserves & Surplus

(505.137)

(443.623)

(218.169)

(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)

195.323

188.396

318.235

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

13.911

(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

3.308

2.526

2.350

Total Non-current Liabilities (3)

3.308

2.526

16.261

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

56.051

100.958

63.015

(b) Trade payables

106.160

48.759

70.718

(c) Other current liabilities

46.790

47.296

40.397

(d) Short-term provisions

0.607

0.625

0.845

Total Current Liabilities (4)

209.608

197.638

174.975

 

 

 

 

TOTAL

408.239

388.560

509.471

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

46.154

54.030

75.198

(ii) Intangible Assets

3.470

2.514

13.157

(iii) Capital work-in-progress

4.111

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.016

0.016

0.016

(c) Deferred tax assets (net)

99.473

55.603

235.606

(d)  Long-term Loan and Advances

17.747

11.130

9.406

(e) Other Non-current assets

21.826

7.011

8.446

Total Non-Current Assets

192.797

130.304

341.829

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

73.306

47.164

55.817

(c) Trade receivables

92.802

73.074

107.121

(d) Cash and cash equivalents

34.853

130.306

0.738

(e) Short-term loans and advances

11.662

4.766

3.966

(f) Other current assets

2.819

2.946

0.000

Total Current Assets

215.442

258.256

167.642

 

 

 

 

TOTAL

408.239

388.560

509.471

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

754.500

514.030

538.117

 

Other Income

 

 

 

 

TOTAL

754.500

514.030

538.117

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

880.700

663.120

680.795

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(126.200)

(149.090)

(142.678)

 

 

 

 

 

Less

TAX

(43.800)

197.837

(91.994)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(82.400)

(346.927)

(50.684)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

48.581

44.011

57.604

 

TOTAL EARNINGS

48.581

44.011

57.604

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 (1.18)

(4.95)

-- 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt                 

0.000

13.911

14.673

Cash generated from operations

NA

NA

NA

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(10.92)

(67.49)

(9.42)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(41.43)

(44.78)

(52.10)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.65)

(0.79)

(0.45)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.29

0.61

0.29

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.03

1.31

0.96

 

 

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

536.404

632.019

700.460

Reserves & Surplus

(218.169)

(443.623)

(505.137)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

318.235

188.396

195.323

 

 

 

 

long-term borrowings

13.911

0.000

0.000

Short term borrowings

63.015

100.958

56.051

Current Maturities of Long Term Debt

14.673

13.911

0.000

Total borrowings

91.599

114.869

56.051

Debt/Equity ratio

0.288

0.610

0.287

 

 

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)

Total Income

538.117

514.030

754.500

 

 

(4.476)

46.781

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

538.117

514.030

754.500

Profit/Loss

(50.684)

(346.927)

(82.400)

 

(9.42%)

(67.49%)

(10.92%)

 

 

 

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

Yes

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 two 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

 

 

BUSINESS OPERATIONS AND PROSPECTS

 

In a highly competitive market, Company has achieved growth of 48% over the previous year. The growth has been across all channels. The Company initiated a new branding strategy and communication with change of Logo and Packaging design which helped creating much better visibility of products.

 

The Company has earned total revenue of Rs.754.5 Million during the financial year 2013-2014 and total expenditure is Rs 880.7 Million and thereby registered a net loss of Rs.126.2 Million for the financial year 2013-14. After taking credit of deferred tax, the net loss of the year of Rs 82.4 Million has been carried forward to the Balance Sheet.

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

80049342

10/12/2014 *

184,500,000.00

STATE BANK OF INDIA

SME BRANCH, RAJAJINAGAR INDUSTRIAL ESTATE,, RAJAJ 
INAGAR,, BANGALORE, KARNATAKA - 560010, INDIA

C37812245

 

* Date of charge modification

 


 

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.63.90

UK Pound

1

Rs.98.16

Euro

1

Rs.69.73

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KAS

 

 

Report Prepared by :

SNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

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.