MIRA INFORM REPORT

 

 

Report No. :

342975

Report Date :

30.09.2015

 

IDENTIFICATION DETAILS

 

Name :

DABON INTERNATIONAL PRIVATE LIMITED

 

 

Registered Office :

3rd Floor Punjabi Bhawan, 10 Rouse Avenue, New Delhi – 110002

Tel. No.:

91-11-45095283

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.06.1996

 

 

Com. Reg. No.:

55-079523

 

 

Capital Investment / Paid-up Capital :

Rs.1350.100 Million

 

 

CIN No.:

[Company Identification No.]

U74999DL1996PTC079523

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACD3039P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the business of manufacturing, importing, wholeselling cheese, cheese specialities, dairy products, cream, butter, yogurt, and othe food products.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 790000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “Bongrain International S.A.S, United States.

 

It is an established company incorporated in the year 1996 having moderate track.

 

However, the rating derives strength from its holding company and its experienced management.

 

Trade relations are reported as fair. Business is active. Payment terms are reported as usually correct and as per commitment.

 

Even though the company receives strong holding support the rating has been downgraded due to continuous losses incurred by the company.

 

In view of the aforesaid, 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 BY

 

Name :

Mr. Jivan Srivastav

Designation :

Assistant Manager

Contact No.:

91-9310045271

Date :

29.09.2015

 

 

LOCATIONS

 

Registered Office :

3rd Floor Punjabi Bhawan, 10 Rouse Avenue, New Delhi – 110002, India

Tel. No.:

91-11-45095283 / 45762222 / 45762223

Mobile No.:

91-9310045271 (Mr. Jivan Srivastav)

Fax No.:

91-11-45095285 / 45762244

E-Mail :

info@rka-india.com

Website :

www.deboindia.com

 

 

Corporate Office / Factory / Warehouse:

A-41-42, Hosiery Complex, Phase 2, Near Jaideep Diagnostic Centre, Noida – 201301, Uttar Pradesh, Idna

Tel. No.:

91-120-2568722

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Sanjay Tandon

Designation :

Director

Address :

D-6/156, Bathla Apartment, 43, I.P. Extnsion Patparganj, New Delhi - 110092, India

Date of Birth/Age :

06.10.1976

Date of Appointment :

18.12.2013

DIN No.:

01320633

 

 

Name :

Arun Gupta

Designation :

Director

Address :

6A/47, W E A Karol Bagh, New Delhi - 110005, India

Date of Birth/Age :

18.10.1961

Date of Appointment :

15.01.2002

DIN No.:

02307745

 

 

Name :

Pascal Marcel Joseph Michel Risser

Designation :

Director

Address :

B-111, Ground Floor, Gulmohar Park, New Delhi - 110049, India

Date of Birth/Age :

14.03.1959

Date of Appointment :

21.01.2013

DIN No.:

06500865

 

 

Name :

Cyril Feroul

Designation :

Additional Director

Address :

C-545, Second Floor, Defence Colony, New Delhi - 110049, India

Date of Appointment :

15.12.2014

DIN No.:

07137663

 

 

Name :

Xavier Lucien Stephane Cruse

Designation :

Director

Address :

06 Boulevard Flandrin, Paris, 75116, France

Date of Birth/Age :

23.03.1953

Date of Appointment :

16.12.2009

DIN No.:

07154581

 

 

Name :

Pierre Francois Lavergne

Designation :

Director

Address :

2etg D, Bat 10, 16 Allee Des Haras, Vaucresson, 92420, France

Date of Appointment :

02.09.2014

DIN No.:

07169649

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit Kumar Gupta

Designation :

Secretary

Address :

A-2/149, Pocket A-2, Sector-3, Rohini, New Delhi - 110085, India

PAN No.:

ANFPG8179A

Date of Appointment :

01.06.2015

 

 

Name :

Mr. Jivan Srivastav

Designation :

Assistant Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Bongrain International S.A.S., US

121500000

89.99

Dabur India Limited , India

270000

0.20

M. B. Finmart Private Limited (Dabur Investment Corporation Limited, India)

13230000

9.80

Epicure Frozen Foods and Beverages Private Limited, Inda

10000

0.01

Total

135010000

100.00

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 29.09.2014

 

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

90.00

Bodies corporate

10.00

Total

100.00

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the business of manufacturing, importing, wholeselling cheese, cheese specialities, dairy products, cream, butter, yogurt, and othe food products.

 

 

Products :

Dairy products, cream, butter, yogurt, cheese

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

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 managemnt.

 

 

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

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans repayable on demand from banks

223.383

92.544

Total

223.383

92.544

 

Auditors :

 

Name :

RKACA and Associates

Chartered Accountants

Address :

E-186, Basement, Greater Kailash, New Delhi -110048, Inida  

PAN No.:

AAOFR6313H

 

 

Memberships :

---

 

 

Collaborators :

---

 

 

Holding company:

Bongrain international S.A.S.

 

 

Others related parties :

  • Epicure Frozen Foods and Beverages Private Limited
  • Bongrain Export Overseas
  • Elivir
  • LA Compagine Des Fromages
  • Valrhona SAS
  • SB Alliance

 

 

CAPITAL STRUCTURE

 

AS ON 29.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

135,010,000

Equity Shares

Rs.10/- each

Rs.1350.100 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

135,010,000

Equity Shares

Rs.10/- each

Rs.1350.100 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

1350.100

950.000

950.000

(b) Reserves & Surplus

(1072.983)

(1025.932)

(948.451)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.007

400.007

0.007

Total Shareholders’ Funds (1) + (2)

277.124

324.075

1.556

 

 

 

 

(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

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

223.383

92.544

305.041

(b) Trade payables

71.748

69.916

52.065

(c) Other current liabilities

18.064

13.169

11.417

(d) Short-term provisions

8.379

9.187

7.345

Total Current Liabilities (4)

321.574

184.816

375.868

 

 

 

 

TOTAL

598.698

508.891

377.424

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

208.584

205.924

172.502

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.349

0.349

0.349

(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

9.876

8.421

7.096

(e) Other Non-current assets

9.979

17.208

14.000

Total Non-Current Assets

228.788

231.902

193.947

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

140.923

116.116

70.949

(c) Trade receivables

174.316

121.840

83.561

(d) Cash and cash equivalents

0.243

0.202

5.056

(e) Short-term loans and advances

47.199

31.602

20.161

(f) Other current assets

7.229

7.229

3.750

Total Current Assets

369.910

276.989

183.477

 

 

 

 

TOTAL

598.698

508.891

377.424

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

NA

601.074

403.305

 

Other Income

NA

 

 

 

TOTAL

NA

601.074

403.305

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL

NA

666.046

502.138

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(32.193)

(64.972)

(98.833)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

14.858

12.509

11.066

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(47.051)

(77.481)

(109.899)

 

 

 

 

 

Less

TAX

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(47.051)

(77.481)

(109.899)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 (0.35)

(0.82)

 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 flows from (used in) operations

(94.652)

(103.467)

(72.382)

Net cash flows from (used in) operating activities

(94.655)

(103.470)

(72.382)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

NA

(12.89)

(27.25)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(7.86)

(15.24)

(29.15)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.17)

(0.24)

(70.63)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.81

0.29

196.04

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.15

1.50

0.49

 

 

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

950.000

950.000

1350.100

Reserves & Surplus

(948.451)

(1025.932)

(1072.983)

Share Application money pending allotment

0.007

400.007

0.007

Net worth

1.556

324.075

277.124

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

305.041

92.544

223.383

Total borrowings

305.041

92.544

223.383

Debt/Equity ratio

196.042

0.286

0.806

 

 

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

No

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 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

No

35

Negative Reporting by Auditors in the Annual Report

No

 

INDEX OF CHARGES : NO CHARGES EXIST FOR COMPANY

 

BACKGROUND

 

Dabon International Private Limited is engaged in the business of manufacturing, importing, wholeselling cheese, cheese specialities,dairy products, cream, butter, yogurt, and othe food products.

 

FIXED ASSETS

 

  • Land
  • Plant and equipment
  • Buildings
  • Furniture and fixtures
  • Office equipment
  • Vehicles
  • Computer equipments

 

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.66.18

UK Pound

1

Rs.100.46

Euro

1

Rs.73.61

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

3

--RESERVES

1~10

2

--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

 

32

 

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.