MIRA INFORM REPORT

 

 

Report No. :

345770

Report Date :

19.10.2015

 

 

IDENTIFICATION DETAILS

 

Name :

DESIGNERS WATCHES PRIVATE LIMITED

 

 

Registered Office :

Office No.SR-02, Service Floor, Pinnacle Business Park, Mahakali Caves Road, MIDC, Andheri (East), Mumbai – 400093, Maharashtra

Mobile No.:

91-9820574854 (Mr. Santosh Adkhale)

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

16.06.1994

 

 

Com. Reg. No.:

11-079011

 

 

Capital Investment / Paid-up Capital :

Rs.0.500 Million

 

 

CIN No.:

[Company Identification No.]

U51399MH1994PTC079011

 

 

IEC No.:

0394064976

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMD09587E

 

 

PAN No.:

[Permanent Account No.]

AAACD4460G

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer of Designer Watches and Promotion Watches.

 

 

No. of Employees :

50 (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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated on 16th June, 1994. It is the well-known manufacturers and suppliers of a wide range of designer wrist watches. It has moderate track record.

 

There is an unfavourable gap between trade receivables and trade payables. Further, the rating also takes into consideration modest financial risk profile marked by modest networth base and drastic dip in the profit of the company during FY14.

 

However, trade relations are fair. Business is active. Payments 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.

 

 

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 PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Santosh Adkhale

Designation :

Accounts Manager

Contact No.:

91-9820574854

Date :

16.10.2015

 

 

LOCATIONS

 

Registered Office :

Office No.SR-02, Service Floor, Pinnacle Business Park, Mahakali Caves Road, MIDC, Andheri (East), Mumbai – 400093, Maharashtra, India

Tel. No.:

Not Available

Mobile No.:

91-9820574854 (Mr. Santosh Adkhale)

Fax No.:

Not Available

E-Mail :

info.vvma@gmail.com

accounts@designerswatches.com

designer_nepal@hotmail.com

designer@designerwatchco.com

Website :

http://www.designerwatchco.com

Area :

1700 Sq. ft.

Location :

Owned

 

 

Corporate Office / Factory:

11-81, Designer House, Near Bses Anand Nagar, Santacruz (East), Mumbai – 400055, Maharashtra, India

 


 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Jatinder Tarlok Nagpal

Designation :

Director

Address :

103, Neelam Apartment, Mount Mary Road, Bandra (West), Mumbai - 400050, Maharashtra, India

Date of Birth/Age :

05.12.1957

Date of Appointment :

16.06.1994

DIN No.:

01506789

 

 

Name :

Mr. Narinder Tarlok Nagpal

Designation :

Director

Address :

36, Dreamland, Mount Mary Road, Bandra (West), Mumbai - 400050, Maharashtra, India

Date of Birth/Age :

20.08.1955

Date of Appointment :

16.06.1994

DIN No.:

02597866

 

 

KEY EXECUTIVES

 

Name :

Mr. Santosh Adkhale

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Jatinder Tarlok Nagpal

450

9.00

Narinder Tarlok Nagpal

450

9.00

Narinder Tarlok Nagpal HUF

2050

41.00

Jatinder Tarlok Nagpal HUF

2050

41.00

Total

5000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Designer Watches and Promotion Watches.

 

 

Products :

Escort Watches

·         Fashion/Sports Watches

·         Pair Watches

·         Classic Watches

 

D'signer Watches

·         Women D'signer Watches (179)

·         Ceramic D'signer Watches (169)

·         Sports D'signer Watches (167)

·         Men D'signer Watches (163)

·         Classic Chrono D'signer Watches (104)

·         Chrono D'signer Watches (108)

·         Metal Band D'signer Watches (122)

·         Fashion D'signer Watches (153)

·         Classic D'signer Watches (158)

 

 

Brand Names :

v      D’SIGNER

v      ESCORT

 

 

Agencies Held :

Not Available

 

 

Exports :

 

Products :

Finished Goods

Countries :

·         United Arab Emirates

·         Dubai

·         Switzerland

 

 

Imports :

 

Products :

Raw Material

Countries :

·         China

·         Dubai

·         Hong Kong

·         Malaysia

 

 

Terms :

 

Selling :

Cash and Credit (30 / 60 / 90 days)

 

 

Purchasing :

Cash and Credit (30 / 60 / 90 days)

 

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 :

Lupin Pharma

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

 

·         Arvind Brands

·         Nikon India

 

 

No. of Employees :

50 (Approximately)

 

 

Bankers :

Bank Name

Syndicate Bank

Branch

Bandra (West) Branch, Plot No. 342, TPS III, 16th Road, Bandra (West), Mumbai - 400050, 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)

Cash Credit : Rs.6.500 Million

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Deferred payment liabilities

 

 

HDFC Bank Car Loans 

[(Secured Against Motor Car )]

0.221

0.322

Short-term borrowings

 

 

Loans repayable on demand

Secured (From banks)

 

 

Sybdicate Bank OD Account

(Secured By Stock of the Company)

4.465

4.657

Syndicate Bank

0.000

0.955

Deferred payment liabilities

 

 

HDFC Bank Car Loan 

0.082

0.180

Tata Capital Limited – Car Loan

0.000

0.028

Total

4.768

6.142

 

Auditors :

 

Name :

Vinod V Mehta and Associates

Chartered Accountants

Address :

601, Balarama, Bandra Kurla Complex, Bandra [East], Mumbai – 400051, Maharashtra, India

Tel. No.:

91-22-30686900

Fax No.:

91-22-30686904

Website :

www.vvma.co.in

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

AAAPM8763G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

5,000

Equity Shares

Rs.100/- each

Rs.0.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

5,000

Equity Shares

Rs.100/- 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

7.924

7.351

5.699

(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)

8.424

7.851

6.199

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

16.819

15.246

3.397

(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)

16.819

15.246

3.397

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

4.547

5.820

10.127

(b) Trade payables

72.539

75.306

43.728

(c) Other current liabilities

20.794

2.236

5.002

(d) Short-term provisions

3.200

3.472

2.678

Total Current Liabilities (4)

101.080

86.834

61.535

 

 

 

 

TOTAL

126.323

109.931

71.131

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

31.592

32.130

5.311

(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)

0.291

0.256

0.187

(d)  Long-term Loan and Advances

8.313

10.003

13.076

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

40.196

42.389

18.574

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

55.485

32.869

20.791

(c) Trade receivables

29.013

34.434

30.799

(d) Cash and cash equivalents

1.189

(0.033)

0.750

(e) Short-term loans and advances

0.156

0.132

0.217

(f) Other current assets

0.284

0.140

0.000

Total Current Assets

86.127

67.542

52.557

 

 

 

 

TOTAL

126.323

109.931

71.131

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

NA

NA

111.870

 

Other Income

NA

NA

(0.462)

 

TOTAL

NA

NA

111.408

 

 

 

 

 

Less

EXPENSES

 

 

 

Exceptional items

 

 

0.024

 

Operating Expenses

 

 

89.317

 

Employees benefits expense

 

 

2.847

 

Administration & general Expenses

 

 

14.743

 

TOTAL

NA

NA

106.931

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

 

 

4.477

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

 

1.315

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

 

3.162

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

 

 

1.457

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

 

 

1.705

 

 

 

 

 

Less

TAX

 

 

0.841

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.762

1.652

0.864

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 152.40

330.40

172.85

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

 

 

 

HDFC Bank Car Loan

0.082

0.180

0.000

Tata Capital Limited ( Car Loan)

0.000

0.029

0.000

Tata Capital Limited ( Car Loan)

0.000

0.000

0.117

Total

0.082

0.209

0.117

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 / Sales)

(%)

NA

NA

0.77

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

NA

NA

4.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

NA

NA

2.40

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

NA

NA

0.28

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

2.55

2.71

2.20

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.85

0.78

0.85

 

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

5.699

7.351

7.924

Share Application money pending allotment

0.000

0.000

0.000

Net worth

6.199

7.851

8.424

 

 

 

 

long-term borrowings

3.397

15.246

16.819

Short term borrowings

10.127

5.820

4.547

Current Maturities of Long Term Debt

0.117

0.209

0.082

Total borrowings

13.641

21.275

21.448

Debt/Equity ratio

2.201

2.710

2.546

 

 

 

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

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 one year

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

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans and advances from Directors and Relatives

 

 

Jatinder T Nagpal

1.537

4.490

Narinder T Nagpal

9.991

5.434

Narinder T Nagpal HUF

1.085

1.085

Other loans and advances

 

 

Aarti Capital Services Private Limited

2.770

2.500

Hansraj Gupta

0.000

0.200

Samaya Industries

0.726

0.726

Tissot

0.189

0.189

Vinayak Industries

0.300

0.300

Total

16.598

14.924

 

FINANCIAL:

 

During the year the company has earned the Net Profit of Rs 0.761 Million. Compared to the Profit of Rs 1.652 Million in the immediate last year.

 

FIXED ASSETS:

 

·         Office Equipment

·         Machinery

·         Air conditioner

·         Pad Printing Machine

·         Telephone

·         Mobile Phone

·         Video Camera

·         Xerox Machine

·         UPS & Connectors

·         Electrical Equipments

·         Furniture and Fixture

·         Vehicles

·         Office Equipments

·         Computers

 

 


 

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.64.96

UK Pound

1

Rs.100.53

Euro

1

Rs.73.99

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

2

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

NO

--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.