MIRA INFORM REPORT

Report No. :	488173
Report Date :	16.02.2018

IDENTIFICATION DETAILS

Name :	HERBARIO COSMETICS (INDIA) PRIVATE LIMITED
Registered Office :	7, Smriti, Dr. Ambedkar Road, Khar (West), Mumbai – 400052, Maharashtra
Tel. No.:	91-22-65703521/ 28343224
Country :	India
Financials (as on) :	31.03.2015
Date of Incorporation :	03.09.2012
Com. Reg. No.:	11-235251
Capital Investment / Paid-up Capital :	INR 0.350 Million
CIN No.: [Company Identification No.]	U74120MH2012PTC235251
IEC No.:	Not Divulged
TAN No.: [Tax Deduction & Collection Account No.]	Not Available
PAN No.: [Permanent Account No.]	AADCH0677C
GSTIN/UIN :	27AADCH0677C1ZT
Legal Form :	Private Limited Liability Company
Line of Business :	Manufacture and deal in cosmetics, beauty and wellness products, health care products. (Registered Activity)
No. of Employees :	Information declined by the management

RATING & COMMENTS

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

MIRA’s Rating :

C

Credit Rating	Explanation	Rating Comments
C	Medium High Risk	Business dealings permissible preferably on secured basis

Status :	Moderate
Payment Behaviour :	Slow
Litigation :	Clear
Comments :	Subject was incorporated in the year 2012. It is a manufacturer of cosmetic products. Management has failed to file its financials with the Registrar of Companies after the FY 2015 For the FY 2015, the company has achieved revenue growth of 62.82% as compared to the previous year along with operational loss. The moderate financial risk profile of the company is marked by negative reserve base. Rating is constrained on account of absence of latest financial to evaluate the risk associated with the subject. Payments seems to be slow. In view of aforesaid, dealings are recommended on safe and secured terms.

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 (30.06.2017)	Current Rating (30.09.2017)
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 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. Satish Thipsay
Designation :	Director
Contact No.:	91-9322193568
Date :	02.02.2018
Name :	Not Divulged
Designation :	Accounts Department
Contact No.:	91-22-65703521
Date :	02.02.2018

LOCATIONS

Registered Office :	7, Smriti, DR Ambedkar Road, Khar (West), Mumbai – 400052, Maharashtra, India
Tel. No.:	91-22-28343224
Mobile No.:	91-9322193568 (Mr. Satish)
Fax No.:	91-22-26859496
E-Mail :	satishthipsay_creative@yahoo.co.in herbarioindia@gmail.com
Website :	www.herbarioindia.com
Location :	Owned
Locality :	Residential
Corporate Office :	B-244, Guru Govind Singh Industrial Estate, Off W.E. Highway, Goregaon (East), Mumbai – 400063, Maharashtra, India
Tel. No.:	91-22-65703521/28343224
Fax No.:	91-22-26859496
Location:	Owned
Locality:	Residential
Factory:	Located at : Thane, Maharashtra, India

DIRECTORS

As on 31.03.2015

Name :

Mr. Satish Mahadeo Thipsay

Designation :

Director

Address :

7 Smriti, Dr. Ambedkar Road, Khar (West), Mumbai - 400052, Maharashtra, India

Date of Birth/Age :

22.11.1961

Date of Appointment :

03.09.2012

DIN No.:

02712523

Other directorship:

CIN/FCRN	Company Name	Begin Date	End Date
U91990MH2009NPL194833	ALL INDIA COSMETIC MANUFACTURERS' ASSOCIATION	30/09/2010	-
U24240MH2009PTC195947	TJS BEAUTY SECRETS (INDIA) PRIVATE LIMITED	22/09/2009	-

Name :

Mrs. Swarali Satish Thipsay

Designation :

Director

Address :

7-Smriti, 2nd Floor, Dr. Ambedkar Road, Khar (West), Mumbai, 400052, Maharashtra, India

Date of Birth/Age :

02.06.1988

Date of Appointment :

03.09.2012

DIN No.:

06360265

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 31.03.2015

Names of Shareholders	No. of Shares	%Age
Satish Mahadeo Thipsay	17500	50.00
Swarali Satish Thipsay	17500	50.00
Total	35000	100.00

Equity Share Break up (Percentage of Total Equity)

As on 30.09.2015

Category	Percentage
Promoters (Individual/Hindu Undivided Family - Indian)	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :

Manufacture and deal in cosmetics, beauty and wellness products, health care products. (Registered Activity)

Products/ Services :

Item Code No.	Product/ Services Description
99612750	Perfumery articles, cosmetic articles and toilet soaps.

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 :	--
Contact No.:	--
Since How Long Known :	--
Maximum Limit Dealt :	--
Experience :	--
Remark:	--

Customers :

Reference :	Not Divulged
Name of the Person :	--
Contact No.:	--
Since How Long Known :	--
Maximum Limit Dealt :	--
Experience :	--
Remark:	--

No. of Employees :

Information declined by the management

Bankers :

Bank Name	State Bank of India
Branch	--
Person Name (With Designation)	--
Contact Number	--
Name of Account Holder	--
Account Number	--
Account Since (Date/Year of Account Opening)	--
Average Balance Maintained (If Possible)	--
Credit Facilities Enjoyed (If any)	--
Account Operation	--
Remarks (If any)	--

Facilities :

Particulars	31.03.2015 (INR in Million)	31.03.2014 (INR in Million)
SECURED LOAN
Short-term borrowings
Loan and advances from Directors	0.300	0.100
Total	0.300	0.100

Auditors :
Name :	S V Ginde and Company Chartered Accountants
Address :	301 Rachana Apartment, J B Nagar Kondivita, Andheri (East), Mumbai - 400059, Maharashtra, India
Income-tax PAN of auditor or auditor's firm :	AAIPG6058Q
Memberships :	Not Available
Collaborators :	Not Available
Associates/Subsidiaries :	Not Divulged

CAPITAL STRUCTURE

As on 30.09.2015

Authorised Capital :

No. of Shares	Type	Value	Amount
50000	Equity Shares	INR 10/- each	INR 0.500 Million

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
35000	Equity Shares	INR 10/- each	INR 0.350 Million

FINANCIAL DATA

[All figures are in INR Million]

ABRIDGED BALANCE SHEET

SOURCES OF FUNDS	31.03.2015	31.03.2014	31.03.2013
I. EQUITY AND LIABILITIES
(1)Shareholders' Funds
(a) Share Capital	0.350	0.350	0.100
(b) Reserves & Surplus	(0.268)	(0.314)	(0.031)
(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)	0.082	0.036	0.069
(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	0.300	0.100	0.260
(b) Trade payables	0.000	0.000	0.000
(c) Other current liabilities	1.503	0.639	0.757
(d) Short-term provisions	0.193	0.021	0.011
Total Current Liabilities (4)	1.996	0.760	1.028
TOTAL	2.078	0.796	1.097
II. ASSETS
(1) Non-current assets
(a) Fixed Assets
(i) Tangible assets	0.600	0.117	0.105
(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)	0.000	0.000	0.000
(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	0.600	0.117	0.105
(2) Current assets
(a) Current investments	0.000	0.000	0.000
(b) Inventories	0.000	0.000	0.810
(c) Trade receivables	1.192	0.560	0.165
(d) Cash and cash equivalents	0.286	0.119	0.017
(e) Short-term loans and advances	0.000	0.000	0.000
(f) Other current assets	0.000	0.000	0.000
Total Current Assets	1.478	0.679	0.992
TOTAL	2.078	0.796	1.097

PROFIT & LOSS ACCOUNT

	PARTICULARS	31.03.2015	31.03.2014	31.03.2013
	SALES
	Income	2.449	1.504
	Other Income	0.000	0.000
	TOTAL	2.449	1.504	0.147
Less	EXPENSES
	Cost of Material Consumed	1.523	1.653
	Purchases of Stock-in-Trade	0.000	0.000
	Other expenses	0.863	0.117
	TOTAL	2.386	1.770	0.178 (including financial & depreciation)
Less	PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION	0.063	(0.266)
Less	FINANCIAL EXPENSES	0.001	0.001
	PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION	0.062	(0.267)
Less/ Add	DEPRECIATION/ AMORTISATION	0.016	0.166
	PROFIT/ (LOSS) BEFORE TAX	0.046	(0.283)	(0.031)
Less	TAX	0.314	0.031	0.000
	PROFIT/ (LOSS) AFTER TAX	(0.268)	(0.314)	(0.031)
	Earnings / (Loss) Per Share (INR)	(5.36)	(6.27)	NA

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

Particulars	31.03.2015	31.03.2014	31.03.2013
Current Maturities of Long term debt	NA	NA	NA
Cash generated from operations	NA	NA	NA
Net cash flows from (used in) operations	NA	NA	NA
Net cash flow from operating activity	NA	NA	NA

KEY RATIOS

EFFICIENCY RATIOS

PARTICULARS	31.03.2015	31.03.2014	31.03.2013
Average Collection Days (Sundry Debtors / Income * 365 Days)	177.66	135.90	NA
Account Receivables Turnover ( Income / Sundry Debtors)	2.05	2.69	0.00
Average Payment Days (Sundry Creditors / Purchases * 365 Days)	0.00	0.00	NA
Inventory Turnover (Operating Income / Inventories)	NA	NA	(0.04)
Asset Turnover (Operating Income / Net Fixed Assets)	0.11	(2.27)	(0.30)

LEVERAGE RATIOS

PARTICULARS	31.03.2015	31.03.2014	31.03.2013
Debt Ratio ((Borrowing + Current Liabilities) / Total Assets)	0.96	0.95	0.94
Debt Equity Ratio (Total Liability / Networth)	3.66	2.78	3.77
Current Liabilities to Networth (Current Liabilities / Net Worth)	24.34	21.11	14.90
Fixed Assets to Networth (Net Fixed Assets / Networth)	7.32	3.25	1.52
Interest Coverage Ratio (PBIT / Financial Charges)	63.00	(266.00)	NA

PROFITABILITY RATIOS

PARTICULARS		31.03.2015	31.03.2014	31.03.2013
Net Profit Margin [(PAT / Sales) * 100]	%	(10.94)	(20.88)	NA
Return on Total Assets ((PAT / Total Assets) * 100)	%	(12.90)	(39.45)	(2.83)
Return on Investment (ROI) ((PAT / Networth) * 100)	%	(326.83)	(872.22)	(44.93)

SOLVENCY RATIOS

PARTICULARS	31.03.2015	31.03.2014	31.03.2013
Current Ratio (Current Assets / Current Liabilities)	0.74	0.89	0.96
Quick Ratio ((Current Assets – Inventories) / Current Liabilities)	0.74	0.89	0.18
G-Score Ratio Financial (Networth / Total Assets)	0.04	0.05	0.06
G-Score Ratio Debt (Debts / Equity Capital)	0.86	0.29	2.60
G-Score Ratio Liquidity (Total Current Assets / Total Current Liabilities)	0.74	0.89	0.96

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	31.03.2013	31.03.2014	31.03.2015
	INR In Million	INR In Million	INR In Million
Share Capital	0.100	0.350	0.350
Reserves & Surplus	(0.031)	(0.314)	(0.268)
Money received against share warrants	0.000	0.000	0.000
Share Application money pending allotment	0.000	0.000	0.000
Net worth	0.069	0.036	0.082
long-term borrowings	0.000	0.000	0.000
Short term borrowings	0.260	0.100	0.300
Total borrowings	0.260	0.100	0.300
Debt/Equity ratio	3.768	2.778	3.659

YEAR-ON-YEAR GROWTH

Year on Year Growth	31.03.2013	31.03.2014	31.03.2015
	INR In Million	INR In Million	INR In Million
Total Income	0.147	1.504	2.449
		923.129	62.832

NET PROFIT MARGIN

Net Profit Margin	31.03.2013	31.03.2014	31.03.2015
	INR In Million	INR In Million	INR In Million
Total Income	0.147	1.504	2.449
Profit/(Loss)	(0.031)	(0.314)	(0.268)
	(21.09%)	(20.88%)	(10.94%)

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	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	No
26	Turnover of firm for about 2 years and 7 months	Yes
27	Reasons for variation <> 20%	--
28	Estimation for coming financial year	No
29	Profitability for about 2 years and 7 months	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

PERFORMANCE DURING THE CURRENT YEAR (AS ON 2015):

The directors are hopeful that the company shall be able to achieve its target of Net Profit in the year to come. The future of the company seems to be bright.

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

FIXED ASSETS

· Factory Land

· Building

· Plant and Machinery

· Water Filtration Plant

· Electric Installation

· Furniture and Fixture

· Vehicles (Scooter)

· Computers

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 :	SUP
Analysis Done by :	AKS
Report Prepared by :	PVG

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.