MIRA INFORM REPORT

 

 

Report No. :

498477

Report Date :

21.03.2018

 

 

 

 

IDENTIFICATION DETAILS

 

Name :

ORANGE TOURISM SOLUTIONS PRIVATE LIMITED      

 

 

Registered Office :

1301, 13th Floor, Naurang House, K G Marg, Delhi – 110001

Tel. No.:

91-11-43518088 / 89

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

19.07.2006

 

 

Com. Reg. No.:

55-151135

 

 

Capital Investment / Paid-up Capital :

INR 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U63040DL2006PTC151135

 

 

IEC No.:

[Import-Export Code No.]

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

06AAACO8451A1ZT

 

 

PAN No.:

[Permanent Account No.]

AAACO8451A

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged in Travel and Tourism. [Registered activity and also confirmed by management]

 

 

No. of Employees :

54 (Approximately)

 

 

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 20000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2006. The company is engaged in providing travel and tourism services.

 

For the financial year ended 2017, the company has reported a decline in its revenue as compared to the previous year’s revenue but has managed to maintain net profit margin of 6.35%.

 

The satisfactory financial position of the company is reflected by sufficient net worth base along with strong debt coverage indicators due to low debt balance sheet profile and fair liquidity position.

 

Business is active. Payment seems to be slow but 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

(30.09.2017)

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

 

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 31-03-2016.

 

 

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 21.03.2018.

 


 

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 PARTED BY

 

Name :

Mr. Sandeep Bhasin

Designation :

Director

Contact No.:

91-98113216161

Date :

19.03.2018

 

 

LOCATIONS

 

Registered Office :

1301, 13th Floor, Naurang House, K G Marg, Delhi – 110001, India

Tel. No.:

91-11-43518088 / 89

Mobile No.:

91-98113216161 [Mr. Sandeep Bhasin]

Fax No.:

91-11-41510960 / 61

E-Mail :

viraat@orangetourism.in

Bhatia.Casanjay@gmail.com 

Area :

1100 sq. ft.

Location :

Owned

Locality :

Commercial

 

 

Corporate Office :

Unit No. 503, Tower B, Milenium Plaza, Sector 27, M. G. Road, Gurugram – 122009, Haryana, India

Location :

Owned

 

 

Warehouse / Branch Office :

D-379, Defence Colony, New Delhi – 110024, India

Area :

2200 sq. ft.

Location :

Owned

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Mr. Sandeep Bhasin

Designation :

Director

Address :

16/331-C Khajoor Road, Karol Bagh, Delhi – 110005, India

Date of Birth/Age :

07.05.1983

Experience :

10 Years

Date of Appointment :

19.02.2008

DIN No.:

02071026

 

 

Name :

Mr. Viraat Raj Bhalla

Designation :

Director

Address :

D-379 II nd Floor, Defence Colony, Delhi – 110024, India

Date of Birth/Age :

05.05.1969

Experience :

12 Years

Date of Appointment :

19.07.2006

DIN No.:

02095249

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U70102DL2011PTC223374

ORANGE REALTECH PRIVATE LIMITED

08/08/2011

-

U63000DL2012PTC232304

BOOK GREECE.IN (TOURS) PRIVATE LIMITED

02/03/2012

-

 

 

Name :

Mr. Rakhi Puri

Designation :

Director

Address :

A-5/502, Sector 30 World Spa East, South City-1, Gurugram – 122001, Haryana, India

Date of Birth/Age :

10.08.1970

Experience :

7 Years

Date of Appointment :

03.01.2011

DIN No.:

03381118

Other Directorship:

CIN/FCRN

Company Name

Begin Date

End Date

U70102DL2011PTC223374

ORANGE REALTECH PRIVATE LIMITED

08/08/2011

-

U63000DL2012PTC232304

BOOK GREECE.IN (TOURS) PRIVATE LIMITED

02/03/2012

-

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

Viraat Raj Bhalla

 

30000

Rakhi Puri

 

10000

Sandeep Bhasin

 

10000

 

 

 

Total

 

50000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoter – (Individual/ Hindu Undivided Family – Indian)

60.00

Public  – (Individual/ Hindu Undivided Family – Indian)

40.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Travel and Tourism. [Registered activity and also confirmed by management]

 

 

Products :

Item Code No.

Product Description

79110

Travel agency activities

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Cheque

 

 

Purchasing :

Cash and Cheque

 

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 :

Travel Agency

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

54 (Approximately) 

 

 

Bankers :

Bank Name

HDFC Bank Limited

Branch

G-4, Ground Floor, Surya Kiran Building 19, K G Marg, New Delhi – 110001, India

Person Name (With Designation)

--

Contact Number

91-11-61606161 (Customer Care)

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 :

Secured Loan

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Long-term Borrowings

 

 

Loan repayable on demand – HDFC Car Loan

2.253

1.770

 

 

 

Total

2.253

1.770

 

Auditors :

 

Name :

Sanjay Bhatia and Company

Chartered Accountants

Address :

202, Vardhman Capital Mall, Gulabi Bagh, Delhi – 110052, India

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

AAFPB6003K

Membership No.:

093415

 

 

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

 

 

 

 

50000

Equity Shares

INR 10/- each

INR 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

INR 10/- each

INR 0.500 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

0.500

0.500

0.500

(b) Reserves & Surplus

9.655

8.356

7.904

(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)

10.155

8.856

8.404

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.253

1.770

2.386

(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)

2.253

1.770

2.386

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

77.830

41.238

59.480

(c) Other current liabilities

2.998

1.417

1.584

(d) Short-term provisions

1.163

0.493

1.926

Total Current Liabilities (4)

81.991

43.148

62.990

 

 

 

 

TOTAL

94.399

53.774

73.780

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.688

2.119

3.318

(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)

0.514

0.397

0.200

(d)  Long-term Loan and Advances

16.387

12.425

14.902

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

21.589

14.941

18.420

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

59.182

17.957

33.800

(d) Cash and cash equivalents

3.589

11.582

17.601

(e) Short-term loans and advances

10.039

9.294

3.959

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

72.810

38.833

55.360

 

 

 

 

TOTAL

94.399

53.774

73.780

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

20.457

26.619

25.683

 

Other Income

14.853

7.044

9.545

 

TOTAL

35.310

33.663

35.228

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases of Stock-in-Trade

7.924

13.607

15.273

 

Employees benefits expense

15.031

11.025

9.902

 

Other expenses

8.880

6.338

7.062

 

TOTAL

31.835

30.970

32.237

 

 

 

 

 

 

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

3.475

2.693

2.991

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.380

0.366

0.376

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.095

2.327

2.615

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

1.244

1.375

1.353

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.851

0.952

1.262

 

 

 

 

 

Less

TAX

0.552

0.297

0.408

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.299

0.655

0.854

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

 25.98

13.10

-- 

 

Expected Sales (2017-2018) : INR 40.000 Million [Due to growth in business]

 

The above information has been parted by Mr. Sandeep Bhasin (Director)

 

 

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

NA

NA

NA

Net cash flow from operating activity

NA

NA

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

1055.94

246.23

480.36

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

0.35

1.48

0.76

 

 

 

 

Average Payment Days

(Sundry Creditors / Purchases * 365 Days)

3585.05

1106.19

1421.48

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

0.74

1.27

0.90

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.89

0.84

0.89

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.22

0.20

0.28

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

8.07

4.87

7.50

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.46

0.24

0.39

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

9.14

7.36

7.95

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

6.35

2.46

3.33

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

1.38

1.22

1.16

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

12.79

7.40

10.16

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.89

0.90

0.88

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.89

0.90

0.88

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.11

0.16

0.11

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

4.51

3.54

4.77

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.89

0.90

0.88

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

0.500

0.500

0.500

Reserves & Surplus

7.904

8.356

9.655

Net worth

8.404

8.856

10.155

 

 

 

 

long-term borrowings

2.386

1.770

2.253

Short term borrowings

0.000

0.000

0.000

Total borrowings

2.386

1.770

2.253

Debt/Equity ratio

0.284

0.200

0.222

 

 

 

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

25.683

26.619

20.457

 

 

3.644

(23.149)

 

 

 

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

25.683

26.619

20.457

Profit

0.854

0.655

1.299

 

3.33%

2.46%

6.35%

 

 

 

 

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

Yes

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

Yes

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

Yes 

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Computer
  • Laptop
  • Printer
  • Software
  • Furniture and Fitting
  • Electrical Appliances
  • Motor Vehicle
  • Office Equipment
  • Plant and Machinery

 

 


 

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 65.20

UK Pound

1

INR 91.49

Euro

1

INR 80.46

 

 

INFORMATION DETAILS

 

Information Gathered by :

ARCH

 

 

Analysis Done by :

NYT

 

 

Report Prepared by :

JYO


 

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.