MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

504141

Report Date :

20.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

AAE TRAVEL SERVICES INDIA PRIVATE LIMITED

 

 

Registered Office :

C/O Perfect Accounting & Shared Services Private Limited, E-20,1st & 2nd Floor, Hauz Khas, New Delhi-110016

Tel. No.:

91-11-43156000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

18.01.2012

 

 

Com. Reg. No.:

55-230179

 

 

Capital Investment / Paid-up Capital :

INR 2.000 Million

 

 

CIN No.:

[Company Identification No.]

U63040DL2012FTC230179

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

07AAKCA1871A1Z1

 

 

TIN No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAKCA1871A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Marketing and Sourcing Services to its Holding Company and its Affiliates. [Registered Activity]

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

USD 126300

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of “AAE Travel PTE Ltd”, Singapore. The company was incorporated in the year 2012.

 

It is engaged in providing Tours and Travels services.

 

For the financial year 2017, the revenue of the company has decreased by 51.60% but has managed to maintain decent profit margin of 8.32%.

 

The moderate financial profile of the company is marked by comfortable networth.

 

However, the rating takes into consideration strong financial and managerial support that the company receive from its holding back entity and its well experience management team.

 

The rating also takes into consideration subject’s debt free balance sheet profile.

 

Business is active. Payment seems to be slow but correct.

 

In view of 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

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

D

 

 

EXTERNAL AGENCY RATING

 

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 31-03-2016.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 20.04.2018.

 

 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Mahesh

Designation :

Accounts Department

Contact No.:

91-11-43156000

Date :

19.04.2018

 

 

LOCATIONS

 

Registered Office :

C/O Perfect Accounting & Shared Services Private Limited, E-20,1st & 2nd Floor, Hauz Khas, New Delhi-110016, India

Tel. No.:

91-11-43156000

Fax No.:

Not Available

E-Mail :

lhagstrom@expedia.com

 

 

Corporate Office :

22nd Floor, DLF Building 5C, DLF Cyber City, Phase III, Gurugram-122002, Haryana, India

Tel. No.:

91-124-6170500

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Natarajan Ramasubramanian

Designation :

Director

Address :

203, Tower 2, Nirala Estate, Noida Extension, 4 Moorthi, Gautam Buddha Nagar, Noida-201301, Uttar Pradesh, India

Date of Birth/Age :

06.05.1981

Date of Appointment :

01.04.2014

DIN No.:

01722962

 

 

Name :

Mr. Jonathon Sinclair Neal

Designation :

Director

Address :

40 Taman Nakhoda Villa Delle Rose Singapore 257763 SG

Date of Birth/Age :

20.01.1977

Date of Appointment :

18.06.2013

DIN No.:

06610839

 

 

Name :

Mr. Gaurav Kathpalia

Designation :

Director

Address :

175 TG RHU RD #14-11 Singapore 436606 SG

Date of Appointment :

16.12.2015

DIN No.:

07373587

 

 

KEY EXECUTIVES

 

Name :

Mr. Mahesh

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2017

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

AAE Travel Pte Limited, Singapore

199999

100.00

BEX Travel Malaysia Sdn. Bhd

(Earlier known as AAEXP Malaysia Sdn Bhd)

(Nominee of AAE Travel Pte Limited)

1

0.00

 

 

 

 

 

Total

 

200000

100.00

 

 

AS ON: 18.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters – Body Corporate

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Marketing and Sourcing Services to its Holding Company and its Affiliates. [Registered Activity]

 

 

Products/ Services :

ITC Code No.

 

Product Descriptions

99859990

Other Support Services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

PRODUCTION STATUS: (NOT AVAILABLE)

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

 

Reference:

Not Divulged

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

 

Bank Name:

Not Divulged

Branch:

Not Divulged

Person Name (with Designation):

--

Contact Number:

--

Name of Account Holder:

--

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

Credit Facilities Enjoyed (CC/OD/Term Loan):

--

Account Operation:

--

Remarks:

--

 

 

Facilities :

---

 

 

 

Auditors :

 

Name :

S.R. Batliboi and Associates LLP

Chartered Accountants

Address :

Golf Views Corporate Tower B, Sector 42, Sector Road, Gurgaon-122002, Haryana, India

Tel. No.:

91-124-4644000

Fax No.:

91-124-4644050

PAN No.:

ACHFS9118A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company :

AAE Travel Pte Limited, Singapore

 

 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

INR 10/- each

INR 2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

INR 10/- each

INR 2.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

31.03.2016

31.03.2015

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.000

2.000

2.000

(b) Reserves & Surplus

42.229

38.178

31.978

(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)

44.229

40.178

33.978

 

 

 

 

(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

1.098

1.047

0.985

Total Non-current Liabilities (3)

1.098

1.047

0.985

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

3.625

10.793

9.709

(c) Other current liabilities

1.099

1.306

18.364

(d) Short-term provisions

0.244

0.177

0.309

Total Current Liabilities (4)

4.968

12.276

28.382

 

 

 

 

TOTAL

50.295

53.501

63.345

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.000

0.000

0.014

(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)

0.543

0.629

0.657

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

0.543

0.629

0.671

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

4.738

0.000

(d) Cash and cash equivalents

43.456

36.405

29.663

(e) Short-term loans and advances

5.741

10.680

31.989

(f) Other current assets

0.555

1.049

1.022

Total Current Assets

49.752

52.872

62.674

 

 

 

 

TOTAL

50.295

53.501

63.345

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

 

Revenue from Operations

48.638

100.500

123.994

 

 

Other Income

1.476

0.000

0.060

 

 

TOTAL                                    

50.114

100.500

124.054

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employees benefits expense

12.226

18.642

23.154

 

 

Other expenses

32.011

72.747

89.910

 

 

TOTAL                                    

44.237

91.389

113.064

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

5.877

9.111

10.990

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

0.012

0.053

0.061

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

5.865

9.058

10.929

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.000

0.014

0.086

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

5.865

9.044

10.843

 

 

 

 

 

Less

TAX                                                                 

1.814

2.844

3.455

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

4.051

6.200

7.388

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Sale of Services

48.638

100.500

123.994

 

TOTAL EARNINGS

48.638

100.500

123.994

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

20.26

31.00

36.94

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

8.439

9.752

19.954

 

 

 

 

Net Cash flow from/ (used in) Operating Activities

7.052

6.745

16.994

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

0.00

17.21

0.00

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

0.00

21.21

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.00

0.00

785.00

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.10

0.23

0.45

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.11

0.31

0.84

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.00

0.00

0.00

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

489.75

171.91

180.16

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

8.33

6.17

5.96

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

8.05

11.59

11.66

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

9.16

15.43

21.74

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

10.01

4.31

2.21

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

10.01

4.31

2.21

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.88

0.75

0.54

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

10.01

4.31

2.21

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 


 

 

 

FINANCIAL ANALYSIS

[all figures are in INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Share Capital

2.000

2.000

2.000

Reserves & Surplus

31.978

38.178

42.229

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

33.978

40.178

44.229

 

 

 

 

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

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

123.994

100.500

48.638

 

 

(18.948)

(51.604)

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2015

31.03.2016

31.03.2017

 

INR In Million

INR In Million

INR In Million

Sales

123.994

100.500

48.638

Profit

7.388

6.200

4.051

 

5.96%

6.17%

8.33%

 


 

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)

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

 

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

 

CORPORATE INFORMATION

 

AAE Travel Services India Private Limited (the 'Company') was incorporated on 18 January 2012. The Company is a subsidiary of AAE Travel Pte. Ltd., Singapore ('the holding company'). The Company's principal activities Include providing marketing and sourcing services to its Holding Company and its Affiliates.

 

 

STATE OF COMPANY’S AFFAIRS AND FUTURE OUTLOOK

 

The company is engaged in the business of providing marketing services to its Holding Company.

 

The management of the Company is exploring other options, in order to expand its operations and to achieve amplified processes and operational efficiency.

 


FIXED ASSETS:

 

Tangible Assets

 

·         Plant and Equipment

·         Computer

 

 

 

 

 

 


 

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

INR

US Dollar

1

INR 65.78

UK Pound

1

INR 93.42

Euro

1

INR 81.39

 

 

INFORMATION DETAILS

 

Information Gathered by :

SAV

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

IND

 


 

SCORE FACTORS

 

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

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.