MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

500315

Report Date :

27.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

VIBRANT HOLIDAY DESTINATIONS PRIVATE LIMITED

 

 

Registered Office :

Unit No. 440 and 443, 4th Floor, Solaris Industrial Estate No.1, F-Wing, Off Saki Vihar Road, Andheri (East), Mumbai – 400072, Maharashtra

Tel. No.:

91-22-42443410

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

14.10.2008

 

 

Com. Reg. No.:

11-187517

 

 

Capital Investment / Paid-up Capital :

INR 6.000 Million

 

 

CIN No.:

[Company Identification No.]

U55101MH2008PTC187517

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AACCV9050G

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

27AACCV9050G1Z7

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged mainly in Travel and Tour Operator and Member of IATA. (Registered Activity)

 

 

No. of Employees :

Information denied by the management

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd 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 2008 having moderate track record. It is engaged into business of tours and travels.

 

For the financial year 2017, the company has reported a sharp decline in its revenue as compared to its previous year and has incurred heavy losses from its operations which has led to erosion of net worth.

 

Rating gets constrained on account of moderate financial risk profile marked by eroded networth base and weak debt protection metrics.

 

Rating further gets constrained on account of high working capital intensive nature of business and exposure to intense competition in tours and travels market.

 

Payments seems to be slow.

 

In view of aforesaid, the company can be considered for business dealings at fully safe and secured 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

 

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 27.03.2018

 

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 DENIED BY

 

Name :

Mr. Dhruv

Designation :

Accountant

Contact No.:

91-22-42443410

Date :

26.03.2018

 

 

LOCATIONS

 

Registered Office :

Unit No. 440 and 443, 4th Floor, Solaris Industrial Estate No.1, F-Wing, Off Saki Vihar Road, Andheri (East), Mumbai – 400072, Maharashtra, India

Tel. No.:

91-22-42443400 / 42443410

Mobile No.:

91-9730034608

Fax No.:

Not Available

E-Mail :

info@vividvisions.co.in

apurva@vibrantholidays.com

accounts@vibrantholidays.com

Website :

www.vibrantholidays.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Ms. Niharika Marda

Designation :

Director

Address :

304, Minal Apartments, B-1, Off, Saki Vihar, Andheri (East), Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

14.11.1977

Date of Appointment :

14.10.2008

PAN No.:

ABMPM5423G

DIN No. :

02034074

 

 

Name :

Mr. Apurva Omprakash Marda

Designation :

Director

Address :

304, Minal Apartments, B-1, Off, Saki Vihar, Andheri (East), Mumbai – 400072, Maharashtra, India

Date of Birth/Age :

28.06.1975

Date of Appointment :

14.10.2008

PAN No.:

AIBPM0477E

DIN No. :

02101972

 

 

KEY EXECUTIVES

 

Name :

Mr. Dhruv

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2017

 

Names of Shareholders

 

No. of Shares

Om Praksh Marda

 

115000

Priyank Marda

 

125000

Apurva Marda

 

130000

Mayank Marda

 

125000

Niharika Marda

 

5000

Vivid Vision Trexim Private Limited, India

 

100000

Total

 

600000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2017

 

Category

Percentage

Promoters (Individual/Hindu Undivided Family-Indian)

22.50

Public/Other than promoters (Individual/Hindu Undivided Family-Indian)

60.83

Public/Other than promoters (Body corporate)

16.67

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged mainly in Travel and Tour Operator and Member of IATA. (Registered Activity)

 

 

Products/ Services :

Item Code No.

Product/ Services Description

99855240

Commission for Reservation services for package tours

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

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 denied by the management

 

 

Bankers :

Bank Name

Not Divulged

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)

--

 

Auditors :

 

Name :

Amita Associates

Chartered Accountants

Address :

783, Anandpur, Urbana, Tower-7, Flat No.-1302, Kolkata – 700107, West Bengal, India

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

AEXPP8031P

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Enterprises owned or significantly influenced by key management personnel :

Vivid Vision Trexim Private Limited

 

 

Other Related Party :

Om Prakash HUF

 

 

CAPITAL STRUCTURE

 

As on 30.09.2017

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

600000

Equity Shares

INR 10/- each

INR 6.000 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

6.000

6.000

6.000

(b) Reserves & Surplus

(11.411)

1.819

1.755

(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)

(5.411)

7.819

7.755

 

 

 

 

(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

12.735

12.735

2.000

(b) Trade payables

6.999

33.178

7.066

(c) Other current liabilities

28.273

9.609

13.834

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

48.007

55.522

22.900

 

 

 

 

TOTAL

42.596

63.341

30.655

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.435

1.711

0.631

(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)

2.689

3.500

3.500

(d)  Long-term Loan and Advances

0.722

0.722

0.722

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.846

5.933

4.853

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

20.434

48.433

20.576

(d) Cash and cash equivalents

5.754

3.193

2.075

(e) Short-term loans and advances

10.516

4.837

2.610

(f) Other current assets

1.046

0.945

0.541

Total Current Assets

37.750

57.408

25.802

 

 

 

 

TOTAL

42.596

63.341

30.655

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

26.980

36.868

27.843

 

Other Income

6.865

0.079

0.142

 

TOTAL

33.845

36.947

27.985

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

27.184

20.839

15.226

 

Other expenses

16.821

13.721

10.409

 

TOTAL

44.005

34.560

25.635

 

 

 

 

 

 

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

(10.160)

2.387

2.350

 

 

 

 

 

Less

FINANCIAL EXPENSES

2.509

1.743

1.189

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

(12.669)

0.644

1.161

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

0.561

0.515

0.710

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

(13.230)

0.129

0.451

 

 

 

 

 

Less

TAX

0.000

0.065

0.208

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(13.230)

0.064

0.243

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(22.05)

0.11

0.40

 

 

 

 

 

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

(3.152)

3.741

(1.491)

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

276.44

479.50

269.74

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

1.32

0.76

1.35

 

 

 

 

Inventory Turnover

(Operating Income / Inventories)

0.00

0.00

0.00

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

(7.08)

1.40

3.72

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

1.13

0.88

0.75

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

(2.35)

1.63

0.26

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

(8.87)

7.10

2.95

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

(0.27)

0.22

0.08

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

(4.05)

1.37

1.98

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

 ((PAT / Sales) * 100)

%

(49.04)

0.17

0.87

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(31.06)

0.10

0.79

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

244.50

0.82

3.13

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.79

1.03

1.13

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.79

1.03

1.13

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

(0.13)

0.12

0.25

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

2.12

2.12

0.33

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.79

1.03

1.13

 

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

6.000

6.000

6.000

Reserves & Surplus

1.755

1.819

(11.411)

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

7.755

7.819

(5.411)

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

2.000

12.735

12.735

Total borrowings

2.000

12.735

12.735

Debt/Equity ratio

0.258

1.629

(2.354)

 

 

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

27.843

36.868

26.980

 

 

32.414

(26.820)

 

 

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

27.843

36.868

26.980

Profit/ (Loss)

0.243

0.064

(13.230)

 

0.87%

0.17%

(49.04%)

 

 

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

Yes

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

Yes

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

 

NOTE: The registered office of the company has been shifted from 304/305/306, Minal Co-operative Housing Society, Saki Vihar Road, Andheri (East), Mumbai, Maharashtra, India to the present address w.e.f. 10.06.2009

 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

From a  Body Corporate

12.500

12.500

From Directors

0.235

0.235

Total

12.735

12.735

 

 

INDEX OF CHARGES NO CHARGES EXISTS FOR COMPANY

 

 

CONTINGENT LIABILITIES: (As on 31.03.2017)

 

(In respect of Bank Guarantee INR 0.912 million PY (INR 0.945Million) against lien of Fixed Deposit of the Company and Directors and their Directors and their Relatives for 1.196 million PY (INR 1.103 Million)

 

 

FIXED ASSETS

 

·         Computer

·         Software development and designing

·         Fax Machine

·         Furniture

·         Inverter

·         Mobile Handset

·         Attendance Machine

·         Air Conditioner Machine

·         I-Pad Phone

·         UPS

·         Television LCD

 

 

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 64.91

UK Pound

1

INR 91.86

Euro

1

INR 80.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUP

 

 

Analysis Done by :

NIS

 

 

Report Prepared by :

JYTK

 


 

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.