MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

489092

Report Date :

30.01.2018

 

IDENTIFICATION DETAILS

 

Name :

PARADISE HOLIDAYS INDIA PRIVATE LIMITED

 

 

Registered Office :

312, Ansals Classique Tower, J Block, Community Center, Rajouri Garden, New Delhi - 110027

Tel. No.:

91-11-45541271

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

25.08.2005

 

 

Com. Reg. No.:

55- 140014

 

 

Capital Investment / Paid-up Capital :

INR 1.000 Million

 

 

CIN No.:

[Company Identification No.]

U63040DL2005PTC140014

 

 

IEC No.:

Not Available

 

 

GSTIN/UIN:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADCP6848H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged into tour operator providing services of inbound tour operation. [Registered Activity]

 

 

No. of Employees :

Not Available

 

 

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

 

Maximum Credit Limit :

USD 130000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2005.

 

As per the financial of 2017, the company has achieved a significant growth of 30.73% in its revenue as compared to the previous year’s revenue and has gained a favourable profitability margin of 22.41%.

 

The satisfactory financial profile of the company is reflected by adequate net worth base along with negligible debt level and fair liquidity position.

 

Business is active. Payments seems to be usually correct.

 

In view of aforesaid, 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.

 


 

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 30.01.2018

 

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.

 

LOCATIONS

 

Registered Office :

312, Ansals Classique Tower, J Block, Community Center, Rajouri Garden, New Delhi – 110027, India

Tel. No.:

91-11-45520735 – 739/25108463

Mobile No.:

91-9811052376 (Mr. Rajnish Kaistha)

91-11-9810054543 (Hemant Gupta)

Fax No.:

91-11-25109463

E-Mail :

guptathaparcom@yahoo.com

india@paradiseholidays.com

india@paradiseholidays.com

Website :

http://www.paradiseholidays.com

 

 

DIRECTORS

 

AS ON 31.03.2017

 

Name :

Mr. Krishan Kumar Gupta

Designation :

Managing Director

Address :

C-15, Anand Niketan, New Delhi -110021, India

Date of Birth/Age :

05.03.1941

Date of Appointment :

25.08.2005

DIN No.:

00365614

 

 

Name :

Mr. Hemant Gupta

Designation :

Director

Address :

C-15, Anand Niketan, New Delhi -110021, India

Date of Birth/Age :

03.12.1975

Date of Appointment :

25.08.2005

DIN No.:

00365680

 

 

Name :

Mr. Sumedha Gupta

Designation :

Director

Address :

C-15, Anand Niketan, New Delhi -110021, India

Date of Birth/Age :

14.02.1949

Date of Appointment :

25.08.2005

DIN No.:

00365854

 

 

Name :

Mr. Surinder Kumar Gupta

Designation :

Director

Address :

E-31, Anand Niketan, New Delhi -110021, India

Date of Birth/Age :

01.04.1935

Date of Appointment :

25.08.2005

DIN No.:

00365900

 

 

Name :

Mr. Rajnish Kaistha

Designation :

Director

Address :

C-2/2326, Vasant Kunj, New Delhi -110070, India

Date of Birth/Age :

01.04.1961

Date of Appointment :

25.08.2005

DIN No.:

00365971

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2017

 

Names of Shareholders

No. of Shares

% of Holding

Krishan Kumar Gupta

24000

24.00

Sumedha Gupta

25000

25.00

Hemant Gupta

25000

25.00

Surinder Kumar Gupta

1000

1.00

Rajnish Kaistha

25000

25.00

Total

100000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2017

 

Category

Percentage

Promoters- Individual/Hindu Undivided Family- Indian

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into tour operator providing services of inbound tour operation. [Registered Activity]

 

 

Products / Services :

Name and Description of main products / services

NIC Code of the Product/service

In bound tour operation / tour operator

--

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

Not Available

 

 

PRODUCTION STATUS – (NOT AVAILABLE)

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

Reference :

Not Available

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

Banker Name :

Standard Chartered Bank

Branch :

10, Parliament Street, New Delhi - 110001, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

(INR In Million)

SECURED LOAN

As on

31.03.2017

As on

31.03.2016

LONG TERM BORROWING

 

 

Term loan

From banks

1.823

0.430

SHORT TERM BORROWING

 

 

Term loan

From banks

0.000

0.424

Total

1.823

0.854

 

 

Auditors :

 

Name :

Gupta Thapar and Company

Chartered Accountant

Address :

D-53, Anand Biketan, New Delhi – 110021, India

Tele-Fax No.:

91-11-24118176/ 41661979

Email :

guptaparcom@yahoo.com

mails@guptathaparco.com

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

AAKPG8803F

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 

 


 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000

Equity Shares

INR 10/- each

INR 1.000 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are 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

1.000

1.000

1.000

(b) Reserves & Surplus

46.097

39.991

42.933

(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)

47.097

40.991

43.933

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

1.823

0.430

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)

1.823

0.430

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

4.816

0.724

(b) Trade payables

6.291

0.789

1.860

(c) Other current liabilities

5.411

5.663

2.426

(d) Short-term provisions

2.340

0.000

0.633

Total Current Liabilities (4)

14.042

11.268

5.643

 

 

 

 

TOTAL

62.962

52.689

49.576

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

9.066

7.722

8.727

(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)

0.754

0.779

0.738

(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

9.820

8.501

9.465

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

7.809

3.132

3.034

(d) Cash and cash equivalents

23.715

21.011

21.425

(e) Short-term loans and advances

20.157

15.725

13.226

(f) Other current assets

1.461

4.320

2.426

Total Current Assets

53.142

44.188

40.111

 

 

 

 

TOTAL

62.962

52.689

49.576

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

27.245

20.840

23.454

 

Other Income

4.398

0.749

1.473

 

TOTAL

31.643

21.589

24.927

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

14.175

12.921

13.973

 

Other expenses

7.192

7.981

6.350

 

Prior period items

0.000

0.019

0.618

 

TOTAL

21.367

20.921

20.941

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

10.276

0.668

3.986

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.275

0.217

0.298

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

10.001

0.451

3.688

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.513

1.628

2.029

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

8.488

(1.177)

1.659

 

 

 

 

 

Less

TAX

2.382

(0.040)

0.638

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

6.106

(1.137)

1.021

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

61.06

(11.37)

10.21

 

 

 

 

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

10.484

(4.069)

4.745

Net cash flows from (used in) operations

8.597

(4.069)

4.745

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

104.62

54.86

47.22

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

3.49

6.65

7.73

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.0

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

1.13

0.09

0.46

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.25

0.22

0.11

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.04

0.13

0.02

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

0.30

0.27

0.13

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.19

0.19

0.20

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

37.37

3.08

13.38

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

22.41

(5.46)

4.35

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

9.70

(2.16)

2.06

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

12.96

(2.77)

2.32

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

3.78

3.92

7.11

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

3.78

3.92

7.11

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.75

0.78

0.89

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

1.82

5.25

0.72

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

3.78

3.92

7.11

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

 

 

FINANCIAL ANALYSIS

[all figures are 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

1.000

1.000

1.000

Reserves & Surplus

42.933

39.991

46.097

Share Application money pending allotment

0.000

0.000

0.000

Net worth

43.933

40.991

47.097

 

 

 

 

Long Term borrowings

0.000

0.430

1.823

Short Term borrowings

0.724

4.816

0.000

Total borrowings

0.724

5.246

1.823

Debt/Equity ratio

0.016

0.128

0.039

 

 

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

23.454

20.840

27.245

 

 

(11.145)

30.734

 

 

 

 

 

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

23.454

20.840

27.245

Profit

1.021

(1.137)

6.106

 

4.35%

(5.46%)

22.41%

 

 

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

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

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 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

 

STATE OF COMPANY'S AFFAIRS

 

The total income of your company during the year is INR 31.643 Million as compared to last year INR 21.589 Million. Income of the company has increased by almost 46.58% as Compared to the last financial year. Profit before depreciation and Income tax including deferred tax during the year is INR 10.001 Million as compared to last year INR 0.451 Million. Surplus after providing deprecation/Income tax including deferred tax is INR 6.106 Million.

 

UNSECURED LOANS:

(INR In Million)

Particulars

As on

31.03.2017

As on

31.03.2016

SHORT TERM BORROWING

 

 

Overdraft from banks

0.000

4.392

Total

0.000

4.392

 

 

INDEX OF CHARGE:

 

S No

SRN

Charge Id

Charge Holder Name

Date of Creation

Date of Modification

Date of Satisfaction

1

G12368346

100050856

STANDARD CHARTERED BANK

21/09/2016

22988500.0

10, PARLIAMENT STREET NEW DELHI DL 110001 IN

 

 

CONTINGENT LIABILITIES

 

(INR In Million)

Particulars

As on

31.03.2017

As on

31.03.2016

 

 

 

Guarantees given by bank on behalf of company

2.100

2.100

 

 

 

 

 

FIXED ASSETS:

 

  • Plant and Machinery
  • Building
  • Computer
  • Furniture and Fixtures
  • Vehicle General
  • Vehicle Tourist

 

 

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 63.55

UK Pound

1

INR 89.82

Euro

1

INR 78.87

 

 

INFORMATION DETAILS

 

Analysis Done by :

NYT

 

 

Report Prepared by :

KVT

 


 

SCORE FACTORS

 

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

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.