MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

492466

Report Date :

16.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

AIRLINE MARKETING SERVICES INDIA PRIVATE LIMITED

 

 

Registered Office :

Urmi Estate, 10th Floor, 95, Ganpatrao Kadam Marg, Lower Parel (West), Mumbai – 400013, Maharashtra

Tel. No.:

91-22-61282400

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

21.01.2002

 

 

Com. Reg. No.:

11-134635

 

 

Capital Investment / Paid-up Capital :

INR 1.220 Million

 

 

CIN No.:

[Company Identification No.]

U63010MH2002PTC134635

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCA4023B

 

 

GST No.:

Not Divulged

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject operates as Air Transport Service of all kinds and Handle Transport of Passengers and Cargo. [As per Memorandum of Association]

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2002 and it is having good track records.

 

For the financial year 2017, the company has registered decrease its revenue from operations as compared to previous year but maintained decent profitability margin of 17.56%.

 

Rating takes into consideration could financial profile of the company marked by adequate networth base and debt free balance sheet.

 

Further, rating also reflects from its established track records of business operation.

 

Trade relations are reported as fair. Business is active. Payments terms are seem to be regular.

 

In view of the aforesaid, the company can be considered for business dealings at usual trade terms and conditions.

 

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

 

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 16.02.2018

 

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. Ketan Rana

Designation :

Accounts Manager

Contact No.:

91-22-61282400

Date :

15.02.2018

 

[91-22-67137238/ 67439991] Numbers are ringing

 

LOCATIONS

 

Registered Office :

Urmi Estate, 10th Floor, 95, Ganpatrao Kadam Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

Tel. No.:

91-22-61282400/ 67439940

Fax No.:

91-22-67137238

E-Mail :

toovey.abraham@swiss.com

contact@swisstours.com

Website:

www.swisstours.com

 

 

Branch Offices:

Located at:

 

·         Mumbai

·         Delhi

·         Chennai

·         Hyderabad

·         Bangalore

·         Pune

·         Kolkata

·         Ahmedabad

·         Nagpur

 

 

DIRECTORS

 

AS ON: 31.03.2017

 

Name :

Mr. Shankar Iyer

Designation :

Director

Address :

73/83 Monisha Towers CHS P Limited, 4th Cross Lane, Lokhandwala, Andheri (West), Mumbai-400053, Maharashtra, India

Date of Birth/Age :

11.08.1963

Date of Appointment :

02.09.2011

DIN No.:

00452946

 

 

Name :

Mr. Christoph Casparis

Designation :

Director

Address :

Madetswilerstrasse 2, 8332, Russikon, Switzerland, NA, Switzerland

Date of Birth/Age :

11.03.1973

Date of Appointment :

29.04.2010

DIN No.:

03091577

 

 

Name :

Wolfgang Siegfried Will

Designation :

Casual Vacancy Director

Address :

Apartment No 704b, The Magnolias, DLF Golf Link, DLF Phase 5, Gurgaon-122002, Haryana, India

Date of Appointment :

19.05.2017

DIN No.:

07732871

 

 

Name :

Tobias Heck

Designation :

Casual Vacancy Director

Address :

7978 Jestetten Churfirstenweg 13 Churfirstenweg 000000 DE

Date of Appointment :

19.05.2017

DIN No.:

07790196

 

KEY EXECUTIVES

 

Name :

Mr. Ketan Rana

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON: 31.03.2017

 

Names of Shareholders

 

No. of Shares

 

Swiss Intenational Airlines Limited, Switzerland

 

122000

Toovey Abraham

 

 4

 

 

 

Total

 

 

122004

 

 

AS ON: 29.09.2017

 

Equity Share Breakup

Percentage of Holding

Category

 

Promoters – Body Corporate

100.00

 

 

Total

 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject operates as Air Transport Service of all kinds and Handle Transport of Passengers and Cargo. [As per Memorandum of Association]

 

 

Products :

ITC Code No.

 

Product Descriptions

99855400

Travel and tourism

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

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:

--

 

 

 

Auditors :

 

Name :

P. M. Nayak and Company

Chartered Accountants

Address :

16A, Riddhi Siddhi Apartments, R.A.K. Road, Matunga, Mumbai-400019, Maharashtra, India

PAN No.:

AAFFP1675H

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON: 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

INR 10/- each

INR 5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

122004

Equity Shares

INR 10/- each

INR 1.220 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2017

[12 Months]

31.03.2016

[15 Months]

31.12.2014

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

1.220

1.220

1.220

(b) Reserves & Surplus

117.495

94.674

70.370

(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)

118.715

95.894

71.590

 

 

 

 

(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

0.000

0.000

0.000

(b) Trade payables

53.452

58.368

25.836

(c) Other current liabilities

41.504

49.002

23.088

(d) Short-term provisions

14.969

12.647

13.942

Total Current Liabilities (4)

109.925

120.017

62.866

 

 

 

 

TOTAL

228.640

215.911

134.456

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.958

3.061

2.964

(ii) Intangible Assets

1.828

3.098

0.541

(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)

0.546

0.506

0.355

(d)  Long-term Loan and Advances

5.392

3.849

3.960

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

11.724

10.514

7.820

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

7.074

22.717

13.400

(d) Cash and cash equivalents

191.470

169.246

100.592

(e) Short-term loans and advances

13.723

11.996

10.868

(f) Other current assets

4.649

1.438

1.776

Total Current Assets

216.916

205.397

126.636

 

 

 

 

TOTAL

228.640

215.911

134.456

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2017

[12 Months]

31.03.2016

[15 Months]

31.12.2014

 

SALES

 

 

 

 

 

Revenue from Operations

138.334

181.816

125.221

 

 

Other Income

11.034

12.092

4.567

 

 

TOTAL                                    

149.368

193.908

129.788

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Employees benefits expense

79.477

102.844

81.607

 

 

Other expenses

29.730

49.754

26.768

 

 

Exceptional Items

0.081

0.000

0.008

 

 

TOTAL                                    

109.288

152.598

108.383

 

 

 

 

 

 

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

40.080

41.310

21.405

 

 

 

 

 

Less

FINANCIAL EXPENSES                       

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION              

40.080

41.310

21.405

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

2.920

3.525

0.864

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX                        

37.160

37.785

20.541

 

 

 

 

 

Less

TAX                                                                 

12.871

13.334

7.139

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX               

24.289

24.451

13.402

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

9.745

NA

NA

 

 

 

 

 

 

Earnings/ (Loss) Per Share (INR)

199.08

200.41

109.85

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2017

[12 Months]

31.03.2016

[15 Months]

31.12.2014

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash generated from operations

40.719

87.814

NA

 

 

 

 

Net Cash flow from operating activities 

26.542

74.864

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

[12 Months]

31.03.2016

[15 Months]

31.12.2014

Average Collection Days

(Sundry Debtors / Income * 365 Days)

18.67

45.60

39.06

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

19.56

8.00

9.34

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

0.00

0.00

0.00

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

6.93

6.71

6.11

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

[12 Months]

31.03.2016

[15 Months]

31.12.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.48

0.56

0.47

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.00

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.93

1.25

0.88

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.05

0.06

0.05

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

0.00

0.00

0.00

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

[12 Months]

31.03.2016

[15 Months]

31.12.2014

Net Profit Margin

((PAT / Sales) * 100)

%

17.56

13.45

10.70

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

10.62

11.32

9.97

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

20.46

25.50

18.72

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

[12 Months]

31.03.2016

[15 Months]

31.12.2014

Current Ratio

(Current Assets / Current Liabilities)

1.97

1.71

2.01

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

1.97

1.71

2.01

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.52

0.44

0.53

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

0.00

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

1.97

1.71

2.01

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

 

31.12.2014

 

31.03.2016

[15 Months]

31.03.2017

[12 Months]

 

INR In Million

INR In Million

INR In Million

Share Capital

1.220

1.220

1.220

Reserves & Surplus

70.370

94.674

117.495

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

71.590

95.894

118.715

 

 

 

 

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

 

31.12.2014

 

31.03.2016

[15 Months]

31.03.2017

[12 Months]

 

INR In Million

INR In Million

INR In Million

Sales

125.221

181.816

138.334

 

 

45.196

-23.915

 

 


 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.12.2014

 

31.03.2016

[15 Months]

31.03.2017

[12 Months]

 

INR In Million

INR In Million

INR In Million

Sales

125.221

181.816

138.334

Profit/ (Loss)

13.402

24.451

24.289

 

10.70%

13.45%

17.56%

 


 

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

No

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 

 

 

CHANGE OF ADDRESS:

 

The Registered address of the company has been shifted from Vashani Chambers, 2nd Floor, 9, New Marine Lines, Mumbai-400020, Maharashtra, India to the present address w.e.f 02.01.2012

 

 

FIXED ASSETS:

 

Tangible Assets

 

 

Intangible Assets

 

 

 


 

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 records 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 63.92

UK Pound

1

INR 89.55

Euro

1

INR 79.68

 

 

INFORMATION DETAILS

 

Information Gathered by :

SHW

 

 

Analysis Done by :

PRS

 

 

Report Prepared by :

RUP

 


 

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

NO

--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.