MIRA INFORM REPORT

 

 

Report No. :

346005

Report Date :

17.10.2015

 

IDENTIFICATION DETAILS

 

Name :

EDVANCE PRE-SCHOOLS PRIVATE LIMITED

 

 

Registered Office :

604-605, Prathmesh Tower, 'B' Block, Raghuvanshi Mill Compound, Senapati Bapat Road, Lower Parel, Mumbai – 400013, Maharashtra

Tel. No.:

91-22-66246000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.11.2008

 

 

Com. Reg. No.:

11-188191

 

 

Capital Investment / Paid-up Capital :

Rs.226.762 Million

 

 

CIN No.:

[Company Identification No.]

U80100MH2008PTC188191

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCE0815E

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject operates pre-school facilities and also grants right and license to franchisees to operate pre-school facilities on a franchise basis.

 

 

No. of Employees :

Information declined by the management.

 

 

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 88000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2008 having moderate track.

 

For the financial year ended 2014, company has reported huge accumulated losses from its business operations.

 

Rating is also constrained on account of company’s moderate financial risk profile marked by negative reserves level and leverage balance sheet profile of the company.

 

However, trade relations are reported as fair. Business is active. Payments are reported to be slow.

 

In view of weak financial position, 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 31-03-2015.

 

INFORMATION DENIED

 

Management non-Cooperative

 

Contact No.: 91-22-66246000

 

LOCATIONS

 

Registered Office :

604-605, Prathmesh Tower, 'B' Block, Raghuvanshi, Mill Compound, Senapati Bapat Road, Lower Parel, Mumbai – 400013, Maharashtra, India

Tel. No.:

91-22-66246000 / 66246021

Fax No.:

91-22-66246099

E-Mail :

accounts@edvancelearning.com

 

 

Franchise pre-schools:

Located at

 

  • Delhi and NCR
  • Mumbai
  • Chennai
  • Jaipur

 

 

DIRECTORS

 

AS ON 08.09.2014

 

Name :

Arun Arora

Designation :

Director

Address :

Flat No.3A, Somerset Place, 61-D, Bhulabhai Desai Road, Mumbai – 400026, Maharashtra, India

Date of Birth/Age :

08.08.1945

Date of Appointment :

14.11.2008

 

 

Name :

Arun Kumar Bahl

Designation :

Director

Address :

MA 1/2 -3B, Garden Estate, M G Road, Gurgaon – 122002, Haryana, India

Date of Birth/Age :

31.10.1943

Date of Appointment :

08.04.2013

DIN No.:

00372093

 

 

Name :

Anshul Arora

Designation :

Director

Address :

D-6/14, Vasant Vihar, New Delhi – 110057, India

Date of Birth/Age :

12.10.1976

Date of Appointment :

14.11.2008

DIN No.:

01775551

 

 

Name :

Subhash Arora

Designation :

Director

Address :

D-6/14, Vasant Vihar, New Delhi – 110057, India

Date of Birth/Age :

28.08.1947

Date of Appointment :

30.09.2009

DIN No.:

01747707

 

 

Name :

Gim Choo Ng

Designation :

Director

Address :

25B King Albert Park, Singapore – 598311, Singapore

Date of Birth/Age :

19.08.1952

Date of Appointment :

30.09.2009

DIN No.:

02755227

 

 

 

Name :

Chin Hai Oh

Designation :

Director

Address :

111, Jalan Binchang, Singapore

Date of Birth/Age :

15.03.1947

Date of Appointment :

30.09.2009

DIN No.:

02773269

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 08.09.2014

 

Names of Shareholders

No. of Shares

Arun Arora

1775060

Anshul Arora

602278

Anshuman Investment Holdings Pte Limited, Singapore

15024939

Etonhouse International Holdings Pte Limited, Singapore

4037976

Molly Trading Company Private Limited, India

170000

Subhash Arora Investments (India) Private Limited, India

2508564

Snam Investment Private Limited, India

825000

Total

24943817

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 08.09.2014

 

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

76.42

Bodies corporate

14.05

Directors or relatives of Directors

9.53

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject operates pre-school facilities and also grants right and license to franchisees to operate pre-school facilities on a franchise basis.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

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 :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

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

 

 

No. of Employees :

Information declined by the management.

 

 

Bankers :

Bank Name

Not Divulged

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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Auditors :

 

Name :

B S R and Company LLP

Chartered Accountants

Address :

1St Floor, Lodha Excelus Apollo Mills Compound, N M Joshi Marg, Mahalaxmi, Maharashtra, India

PAN No.:

AAAFB9852F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Ultimate Holding company:

Anshuman Investment Holdings Pte Limited

 

 

CAPITAL STRUCTURE

 

AS ON 08.9.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30,000,000

Equity Shares

Rs.10/- each

Rs.300.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

24,943,817

Equity Shares

Rs.10/- each

Rs.249.438 Million

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30,000,000

Equity Shares

Rs.10/- each

Rs.300.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,26,76,197

Equity Shares

Rs.10/- each

Rs.226.762 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

226.762

182.229

139.271

(b) Reserves & Surplus

(195.966)

(160.393)

(103.958)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

14.235

0.000

Total Shareholders’ Funds (1) + (2)

30.796

36.071

35.313

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

4.034

2.301

0.149

(d) long-term provisions

3.873

1.092

0.442

Total Non-current Liabilities (3)

7.907

3.393

0.591

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

3.440

3.741

0.072

(c) Other current liabilities

38.684

27.586

17.556

(d) Short-term provisions

0.223

0.365

0.268

Total Current Liabilities (4)

42.347

31.692

17.896

 

 

 

 

TOTAL

81.050

71.156

53.800

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

21.187

16.096

9.144

(ii) Intangible Assets

0.682

2.862

4.002

(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

21.656

18.106

7.863

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

43.525

37.064

21.009

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

6.201

4.213

4.228

(c) Trade receivables

1.031

0.563

0.516

(d) Cash and cash equivalents

29.025

28.242

27.148

(e) Short-term loans and advances

1.244

1.064

0.899

(f) Other current assets

0.024

0.010

0.000

Total Current Assets

37.525

34.092

32.791

 

 

 

 

TOTAL

81.050

71.156

53.800

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

122.968

71.317

48.012

 

Other Income

 

 

 

 

TOTAL

122.968

71.317

48.012

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

158.541

127.752

85.843

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(35.573)

(56.435)

(37.831)

 

 

 

 

 

Less

TAX

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(35.573)

(56.435)

(37.831)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(160.393)

(103.958)

(66.127)

 

 

 

 

 

 

Balance Carried to the B/S

(195.966)

(160.393)

(103.958)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 (1.57)

(3.10)

 NA

 

 

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

Net cash flow from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

(28.93)

(79.13)

(78.79)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(43.89)

(79.31)

(70.32)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(1.16)

(1.56)

(1.07)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.89

1.08

1.83

 

 

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

139.271

182.229

226.762

Reserves & Surplus

(103.958)

(160.393)

(195.966)

Share Application money pending allotment

0.000

14.235

0.000

Net worth

35.313

36.071

30.796

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

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

48.012

71.317

122.968

 

 

48.540

72.425

 

 

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

48.012

71.317

122.968

Profit/Loss

(37.831)

(56.435)

(35.573)

 

(78.79%)

(79.13%)

(28.93%)

 

 

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

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

No

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 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

 

GENERAL INFORMATION

 

Subject was incorporated on 14 November 2008, as a private limited company under the provision of the Companies Act, 1956 (the Act). The Company operates pre-school facilities and also grants right and license to franchisees to operate pre-school facilities on a franchise basis.

 

OPERATIONS AND OUTLOOK

 

During the current financial year the company opened 1 new company owned schools. Four schools Vivero Powai, Vivero Kalyani Nagar, Serra International, Aundh and Vivero International, Indira Nagar continue to be profitable. The company signed15newfranchisepre-schoolsin Delhi & NCR, Mumbai, Chennai and Jaipur.

 

The Company is convinced of the opportunities in the pre-school segment and shall continue to open high quality pre-schools in premium locations.

 

FIXED ASSETS

  • Land
  • Building
  • Plant and Machinery
  • Furniture and Fixtures
  • 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 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.64.96

UK Pound

1

Rs.100.53

Euro

1

Rs.73.99

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

HNA

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

1

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

1

--CREDIT LINES

1~10

3

--MARGINS

-5~5

----

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

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.