MIRA INFORM REPORT

 

 

Report No. :

339877

Report Date :

04.09.2015

 

IDENTIFICATION DETAILS

 

Name :

BESTSELLER FASHION INDIA PRIVATE LIMITED

 

 

Registered Office :

Unit No. 163, Shiv Shakti Industrial Estate, Andheri-Kurla, Andheri (East), Mumbai - 400059, Maharashtra 

Tel. No.:

91-22-39809000

 

 

Country :

India

 

 

Financials (as on) :

31.07.2014

 

 

Date of Incorporation :

27.09.2010

 

 

Com. Reg. No.:

11-208285

 

 

Capital Investment / Paid-up Capital :

Rs.300.325 Million

 

 

CIN No.:

[Company Identification No.]

U51109MH2010PTC208285

 

 

IEC No.:

0310073529

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMB20650A

 

 

PAN No.:

[Permanent Account No.]

AAECB2906M 

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and Importer of readymade garments and fashion accessories.

 

 

No. of Employees :

15 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (41)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of "Bestseller United NL BV", Netherlands. It is an established company having satisfactory track record.

 

Company possesses moderate financial risk profile and it has taken huge external borrowing which leverage the balance sheet profile of the company.

 

However, company has reported healthy operational performance and it has maintained adequate profit margin during FY 2014.

 

Rating also takes into consideration strong financial and managerial support that company receives from its holding company.

 

Trade relations are fair. Business is active. Payment terms are reported to be slow but correct.

 

In view of strong holding company support, the company can be considered for business dealings at usual trade terms and condition.

 

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Sudhir Bhandarkar

Designation :

Deputy General Manager – Finance 

Contact No.:

91-9619142869

Date :

04.09.2015

 

 

LOCATIONS

 

Registered Office / Warehouse:

Unit No. 163, Shiv Shakti Industrial Estate, Andheri-Kurla, Andheri (East), Mumbai - 400059, Maharashtra, India  

Tel. No.:

91-22-39809000 / 66989870 / 71 / 28511344

Mobile No.:

91-9619142869 (Mr. Sudhir Bhandarkar)

Fax No.:

Ganesh.nayak@bestseller.com

info@sckonline.net

 

 

DIRECTORS

 

AS ON 01.10.2014

 

Name :

Anders Holch Povlsen

Designation :

Director

Address :

Storskovvej 20, B Ormslev, 8260 Viby J, Denmark

Date of Birth/Age :

04.11.1972

Date of Appointment :

27.01.2011

DIN No.:

03346052

 

 

Name :

Lise Kaae Lovbjerg

Designation :

Director

Address :

Jorgasvej 4, DK-7120, Vejle Ost, Denmark

Date of Birth/Age :

21.07.1969

Date of Appointment :

27.01.2011

DIN No.:

03346079

 

 

Name :

Arindam Ghosh

Designation :

Director

Address :

1204, Vasundhara, A-Wing,, Gladys Alwares Road,, Thane - 400610, Maharashtra, India

Date of Appointment :

06.10.2014

DIN No.:

00897230

 

 

KEY EXECUTIVES

 

Name :

Mr. Ganesh Jagdish Nayak

Designation :

Secretary

Address :

14, Seagull, Angelore Chsl, Pestom Sagar,, Road No. 4, Chembur, Mumbai, 400089, Maharashtra, India

Date of Birth/Age :

17.07.1984

Date of Appointment :

03.02.2014

PAN No:

AFZPN8815Q

 

 

Name :

Mr. Sudhir Bhandarkar

Designation :

Deputy General Manager – Finance 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 01.10.2014

 

Names of Shareholders

 

No. of Shares

Bestseller United NL B.V., Denmark

 

30032489

Arindam Ghosh

 

1

Total

 

30032490

 

Equity Share Break up (Percentage of Total Equity)

 

As on 01.10.2014

 

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

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and Importer of readymade garments and fashion accessories.

 

 

Products :

Readymade garments and fashion accessories

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

 

Products :

Readymade garments

Countries :

  • China
  • Bangladesh

 

 

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

 

 

No. of Employees :

15 (Approximately)

 

 

Bankers :

Banker Name

Axis Bank Limited

Branch Address

Andheri (East), Mumbai, 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 LOANS

31.07.2014

Rs. In Million

31.07.2013

Rs. In Million

SHORT TERM BORROWINGS

 

 

Term loans from banks

2250.000

0.000

Working capital loans from banks

300.000

0.000

Total

2550.000

0.000

 

 

 

Auditors :

 

Name :

Singhi Chugh and Kumar

Chartered Accountants

Address :

No. 001, Ground Floor, B-7/107A, Safdarjung Enclave Extension, New Delhi – 110029, India

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

AAXFS9370A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

Bestseller United NL BV, Netherlands

 

 

Ultimate Holding Company :

Bestseller A/S, Denmark

 

 

Associate :

Best Seller United India Private Limited, India

CIN No.: U74899DL1994PTC062385

 

 

Others :

Bestseller United China Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.07.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

40000000

Equity Shares

Rs.10/- each

Rs.400.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

30032490

Equity Shares

Rs.10/- each

Rs.300.325 Million

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.07.2014

31.07.2013

31.07.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

300.325

300.325

71.379

(b) Reserves & Surplus

444.350

330.794

317.053

(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)

744.675

631.119

388.432

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

324.159

291.399

(b) Deferred tax liabilities (Net)

0.000

0.000

0.146

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

2.544

1.295

0.780

Total Non-current Liabilities (3)

2.544

325.454

292.325

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3050.000

0.000

0.000

(b) Trade payables

2387.504

1120.622

442.410

(c) Other current liabilities

192.952

65.410

76.565

(d) Short-term provisions

37.735

25.060

17.353

Total Current Liabilities (4)

5668.191

1211.092

536.328

 

 

 

 

TOTAL

6415.410

2167.665

1217.085

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.738

12.401

24.665

(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)

1.663

19.229

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

3.007

3.456

0.000

Total Non-Current Assets

15.408

35.086

24.665

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

795.681

311.206

109.757

(c) Trade receivables

3965.429

1648.733

987.543

(d) Cash and cash equivalents

64.424

2.650

1.971

(e) Short-term loans and advances

1574.468

169.990

81.821

(f) Other current assets

0.000

0.000

11.328

Total Current Assets

6400.002

2132.579

1192.420

 

 

 

 

TOTAL

6415.410

2167.665

1217.085

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.07.2014

31.07.2013

31.07.2012

 

SALES

 

 

 

 

 

Income

3502.300

1666.400

 

 

 

Other Income

138.300

2.100

 

 

 

TOTAL                                         (A)

3640.600

1668.500

1171.913

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Expenses

3203.500

1608.300

1120.003

 

 

Prior Period Expenses

0.000

1.800

0.000

 

 

TOTAL                                         (B)

3203.500

1610.100

1120.003

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

437.100

58.400

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

234.300

36.400

 

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                (E)

202.800

22.000

51.910

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

1.700

1.700

1.538

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX (E-F)                  (G)     

201.100

20.300

50.372

 

 

 

 

 

Less

TAX                                                                  (H)

87.500

6.500

17.824

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

113.600

13.800

32.548

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

45.300

31.500

(1.048)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

158.900

45.300

31.500

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.78

NA

NA

 

 

Particulars

 

 

 

31.07.2015

Sales Turnover (Approximately)

 

 

4000.000

 

The above information has been parted by Mr. Sudhir Bhandarkar

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.07.2014

31.07.2013

31.07.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

(2489.704)

(210.728)

(322.078)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.07.2014

31.07.2013

31.07.2012

Net Profit Margin

(PAT / Sales)

(%)

3.24

0.83

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

12.48

3.50

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

3.14

0.94

4.14

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.27

0.03

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

4.10

0.51

0.75

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

1.76

2.22

 

 

 


 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.07.2012

31.07.2013

31.07.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

71.379

300.325

300.325

Reserves & Surplus

317.053

330.794

444.350

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

388.432

631.119

744.675

 

 

 

 

Long Term borrowings

291.399

324.159

0.000

Short Term borrowings

0.000

0.000

3050.000

Total borrowings

291.399

324.159

3050.000

Debt/Equity ratio

0.750

0.514

4.096

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.07.2012

31.07.2013

31.07.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

1,171.913

1,668.500

3,640.600

 

 

42.374

118.196

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.07.2012

31.07.2013

31.07.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

1,171.913

1,668.500

3,640.600

Profit

32.548

13.800

113.600

 

2.78%

0.83%

3.12%

 

 


 

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

No

18

Major suppliers

No

19

Major customers

No

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 four 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

 


 

UNSECURED LOANS:

 

Particulars

31.07.2014

Rs. In Million

31.07.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Intercorporate borrowings

0.000

324.159

SHORT TERM BORROWINGS

 

 

Loans and advances from others

500.000

0.000

Total

500.000

324.159

 

GENERAL INFORMATION

 

Subject is the subsidiary of Bestseller United NL BV who's having a share of 100% on the Share Capital of the said company. The Company is involved in the wholesale trading of readymade garments and fashion accessories

 

FINANCIAL HIGHLIGHTS

 

In the Financial Year 2013-14, the Company recorded overall revenue of Rs.3640.600 Million, a growth of 118.20 % over the corresponding period of the previous year.

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 


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.66.23

UK Pound

1

Rs.101.22

Euro

1

Rs.74.33

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

KVT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

41

 

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.