MIRA INFORM REPORT

 

 

Report No. :

347581

Report Date :

29.10.2015

 

IDENTIFICATION DETAILS

 

Name :

PRISTINE BEAUTY AND HEALTHCARE INDIA PRIVATE LIMITED (w.e.f. 11.08.2014)

 

 

Formerly Known As :

PRISTINE VALLEY APICULTURE PRIVATE LIMITED

 

 

Registered Office :

Unit No.223, 2nd Floor, Shyam Upvan Layout, Behind Hotel Prasad International, Mira Road (East), Thane – 401104, Maharashtra

Tel. No.:

91-22-60022572

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

08.04.2003

 

 

Com. Reg. No.:

11-139934

 

 

Capital Investment / Paid-up Capital :

Rs.10.000 Million

 

 

CIN No.:

[Company Identification No.]

U74999MH2003PTC139934

 

 

IEC No.:

Not Available

 

 

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, Trader, Importer and Supplier of Aloe Vera Juice, Amla Juice, Honey and Cosmetics products.

 

 

No. of Employees :

5 (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 is an established company incorporated in the year 2003, and it is having a moderate track record.

 

The rating takes into account company’s small scale of operations market by loss from its operational activities during year under the review.

 

Rating further taqke consideration company’s moderate financial profile and accumulated losses reported by the company resulting in the deterioration of its capital structure.

 

However, trade relations are seems to fair. Business is active. Payment terms are reported to be slow but correct.

 

The company can be considered for the business dealings with some cautions.

 

Note :

As per registry financial  shown as 31.03.2015 but the document related to the financial not been made available from any sources.

 

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

 

Name :

Mr. Rajesh Sankhala

Designation :

General Manager

Contact No.:

91-22-60022572

Date :

29.10.2015

 

 

LOCATIONS

 

Registered Office :

Unit No.223, 2nd Floor, Shyam Upvan Layout, Behind Hotel Prasad International, Mira Road (East), Thane – 401104, Maharashtra, India

Tel. No.:

91-22-60022572 / 65650777

Fax No.:

Not Available

E-Mail :

pristine.valley@yahoo.co.in

sales@pristinebeauty.in

Location :

Rented

Locality :

Commercial

 

 

Factory :

G-1/701, Phase – II, RIICO Industrial Area, Bhiwadi, Alwar -301019, Rajasthan, India

 


 

DIRECTORS

 

AS ON 20.09.2014

 

Name :

Mr. Avinash Brijlal Gupta

Designation :

Director

Address :

Mahek Bunglow No.2, Krishna Regency, Sunder Nagar, Malad (West), Mumbai - 400064, Maharashtra, India

Date of Birth/Age :

29.11.1951

Date of Appointment :

08.04.2003

DIN No.:

00300127

 

 

Name :

Mr. Abhinav Gupta

Designation :

Director

Address :

Mehak Bunglow No. 2 Krishna Regency, Sunder Nagar, Malad (West), Mumbai - 400064, Maharashtra, India

Date of Appointment :

22.09.2014

DIN No.:

02042048

 

 

KEY EXECUTIVES

 

Name :

Mr. Rajesh Sankhala

Designation :

General Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 20.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Avinash Brijlal Gupta

62500

6.25

Neha Avinash Gupta

30000

3.00

Neelam Gupta

905000

90.50

Abhinav Gupta

2500

0.25

Total

1000000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 20.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Trader, Importer and Supplier of Aloe Vera Juice, Amla Juice, Honey and Cosmetics products.

 

 

Products :

Aloe Vera Juice, Amla Juice, Honey and Cosmetics products

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

 

Products :

Aloe Vera Juice and Amla Juice

Countries :

  • Germany
  • China
  • Taiwan

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

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

 

End Users

 

 

No. of Employees :

5 (Approximately)

 

 

Bankers :

Bank Name

Kotak Mahindra bank Limited

Branch

Shanthi Commercial Complex, Mira Road, Thane – 401107, 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

 

Auditors :

 

Name :

Ashok Jayesh and Associates

Chartered Accountants

Address :

501, 5th Floor, Hdiltowers, Anant Kanekar Marg, Bandra (East), Mumbai – 400051, Maharashtra, India

Tel. No.:

91-22-26582226 / 27 / 29

Fax No.:

91-22-26582220

Email :

Ashokjayesh.ca@gmail.com

Website :

www.ashokjayeshassociates.icai.org.in

PAN No.:

AAAFA3904H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises over which Key Management Personnel are able to exercise significant influence :

Weener Empire Plastics Limited

 

 

CAPITAL STRUCTURE

 

AS ON 20.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs.10.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,000,000

Equity Shares

Rs.10/- each

Rs.10.000 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

10.000

10.000

10.000

(b) Reserves & Surplus

(2.863)

(2.021)

(2.178)

(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)

7.137

7.979

7.822

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.353

1.782

2.164

(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)

3.353

1.782

2.164

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1.050

2.957

3.101

(c) Other current liabilities

0.403

1.067

0.517

(d) Short-term provisions

0.177

0.098

0.469

Total Current Liabilities (4)

1.630

4.122

4.087

 

 

 

 

TOTAL

12.120

13.883

14.073

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.691

6.948

7.229

(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

0.001

0.001

0.001

(c) Deferred tax assets (net)

1.117

1.176

1.250

(d)  Long-term Loan and Advances

0.220

0.205

0.406

(e) Other Non-current assets

0.000

0.000

0.099

Total Non-Current Assets

8.029

8.330

8.985

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.757

0.764

0.662

(c) Trade receivables

0.892

0.981

0.350

(d) Cash and cash equivalents

0.516

1.201

1.405

(e) Short-term loans and advances

0.030

0.078

0.142

(f) Other current assets

1.896

2.529

2.529

Total Current Assets

4.091

5.553

5.088

 

 

 

 

TOTAL

12.120

13.883

14.073

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

4.349

4.495

5.394

 

Other Income

0.000

0.000

0.000

 

TOTAL

4.349

4.495

5.394

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

2.116

2.218

 

 

Preliminary expenses written off

0.632

0.000

 

 

Employees benefits expense

0.978

0.570

 

 

Other expenses

1.017

1.054

 

TOTAL

4.743

3.842

4.099

(Including Financial and Depreciation Expenses )

 

 

 

 

 

Less

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

(0.394)

0.653

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.120

0.102

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(0.514)

0.551

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.268

0.279

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(0.782)

0.272

1.295

 

 

 

 

 

Less

TAX

0.060

0.074

0.092

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(0.842)

0.198

1.203

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(2.021)

(2.178)

(3.381)

 

 

 

 

 

 

Balance Carried to the B/S

(2.863)

(2.021)

(2.178)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(0.84)

0.20

1.20

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

5.000

 

Expected Sales ( 2015-2016 ) : Rs.5.500 Million

 

The above information has been parted by Mr. Rajesh Sankhala (General Manager).

 

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 / Sales)

(%)

(19.36)

4.40

22.30

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

(9.06)

14.53

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(7.11)

2.14

10.10

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.11)

0.03

0.17

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.47

0.22

0.28

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.51

1.35

1.24

 

 

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

10.000

10.000

10.000

Reserves & Surplus

(2.178)

(2.021)

(2.863)

Share Application money pending allotment

0.000

0.000

0.000

Net worth

7.822

7.979

7.137

 

 

 

 

long-term borrowings

2.164

1.782

3.353

Short term borrowings

0.000

0.000

0.000

Total borrowings

2.164

1.782

3.353

Debt/Equity ratio

0.277

0.223

0.470

 

 

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

5.394

4.495

4.349

 

 

(16.667)

(3.248)

 

 

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

5.394

4.495

4.349

Profit/Loss

1.203

0.198

(0.842)

 

22.30%

4.40%

(19.36%)

 

 

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

No

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 four 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

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Loans and Advances from related parties

 

 

Loans from Directors and relatives

 

 

Avinash Gupta

3.028

1.457

Vincent P Naronhe

0.325

0.325

Total

3.353

1.782

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10022243

09/09/2006

2,500,000.00

THE MALAD SAHAKARI BANK LIMITED

6 SUJATA , 1ST FLOOR , RANI SATI MARG ,, MALAD (E 
AST), MUMBAI, MAHARASHTRA - 400097, INDIA

A05650528

2

10022344

09/09/2006

3,850,000.00

THE MALAD SAHAKARI BANK LIMITED

6 SUJATA , 1ST FLOOR , RANI SATI MARG,, MALAD (E 
AST), MUMBAI, MAHARASHTRA - 400097, INDIA

A05651443

 

 

FIXED ASSETS

 

  • Air Conditioner
  • Building
  • Computer
  • Furniture and Fixtures
  • Lab Equipment
  • Plant and Machinery
  • Mobile
  • Weighting Machine
  • Mould and Tiles
  • Printer

 


 

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.65.04

UK Pound

1

Rs.99.58

Euro

1

Rs.71.75

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAS

 

 

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

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

--

--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

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.