MIRA INFORM REPORT

 

 

Report No. :

511233

Report Date :

25.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

CREAM COMMUNICATIONS PRIVATE LIMITED (w.e.f. 05.05.2018)

 

 

Formerly Known As :

CREAM EVENTS (INDIA) PRIVATE LIMITED (w.e.f. 22.10.2013)

 

EDELMAN EVENTS (INDIA) PRIVATE LIMITED

 

 

Registered Office :

1104, One India Bulls Centre, Tower 2, South Wing, 841, Jupiter Mills, Off Senapati Bapat Marg, Lower Parel, Mumbai-400013, Maharashtra

Tel. No.:

91-22-43530210

 

 

Country :

India

 

 

Financials (as on) :

31.03.2017

 

 

Date of Incorporation :

04.10.2012

 

 

Com. Reg. No.:

11-236459

 

 

Capital Investment / Paid-up Capital :

INR 0.797 Million

 

 

CIN No.:

[Company Identification No.]

U74900MH2012PTC236459

 

 

IEC No.:

[Import-Export Code No.]

Not Divulged

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TIN No:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AADCE1780H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing event management services. (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 2012. It is engaged in providing event management services.

 

For the financial year 2017, the company has reported 55.72% as compared to the previous year along with operational loss.

 

The moderate financial profile of the company is marked by eroded net worth base due to accumulated losses.

 

Payment 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.

 

 

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 31-03-2018.

 

 

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 25.05.2018

 

 

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

 

Management non-cooperative (Tel No.:91-22-43530210)

 

 

LOCATIONS

 

Registered Office :

1104, One India Bulls Centre, Tower 2, South Wing, 841, Jupiter Mills, Off Senapati Bapat Marg, Lower Parel, Mumbai-400013, Maharashtra, India

Tel. No.:

91-22-43530210

Fax No.:

Not Available

E-Mail :

Naveen.Agarwal@edelman.com

 

 

DIRECTORS

 

As on 31.03.2017

 

Name :

Richard Winston Edelman

Designation :

Director

Address :

227, West End Ave Apartment, 4B, New York 10023 United States

Date of Appointment :

28.01.2013

DIN No:

00793472

 

 

Name :

Naveen Agarwal

Designation :

Director

Address :

TNA-093, Trinity Towers, DLF Phase-5, Gurugram-122009, Haryana, India

Date of Appointment :

04.10.2012

DIN No:

01938346

 

 

Name :

Victor Allan Malanga

Designation :

Director

Address :

44 Colonial Terrace Nutley NJ 07710 United States

Date of Appointment :

28.01.2013

DIN No:

03536941

 

 

Name :

Rakesh Thukral

Designation :

Director

Address :

A-10/1, Welcome Group, Plot No. 6 Sector-3, Dwarka, Delhi-110075, India

Date of Birth/Age :

29.10.1971

Date of Appointment :

25.04.2017

DIN No:

07225064

 

 

KEY EXECUTIVES

 

Name :

Parikh Parekh and Associates

Designation :

Company Secretaries

Address :

111, 11th Floor, Sai Dwar CHS Limited, Sab TV Lane, Above Shabari Restaurant, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-26301232/ 26301233/ 26301240

E-Mail :

cs@parikhassociates.com

parikh.associates@rediffmail.com

 

 

MAJOR SHAREHOLDERS

 

As on 31.03.2017

 

Names of Shareholders

No. of Shares

Edelman India Private Limited, India

 

79727

Robert Holdheim Jointly with Edelman India Private Limited, United States of America 

 

1

Total

 

79728

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 14.09.2017

 

Category

Percentage

Promoters (Body corporate)

100.00

Total 

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing event management services. (Registered Activity)

 

 

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 :

Banker Name :

Not Divulged

Branch :

Not Divulged

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 :

--

 

 

Auditors :

 

Name :

Chandabhoy and Jassoobhoy

Chartered Accountants

Address :

208, Phoenix House, 'A' Wing, 462, Senapati Bapat Marg, Lower Parel, Mumbai-400013, Maharashtra, India

Tel. No.:

91-22-24981516

Fax No.:

91-22-24981718

E-Mail :

mail@cnj.in

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

AAAFC5274C

Website:

http://www.cnj.in

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Holding Company:

Edelman India Private Limited (CIN No: U74140MH1993PTC071100)

 

 

Associates:

  • Daniel J. Edelman, Inc
  • Edelman, Inc
  • Daniel J. Edelman Holdings, Inc.
  • Edelman Public Relations Worldwide (UK) Limited
  • Zeno Communications India Private Limited

 

 

 

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

 

 

 

 

79728

Equity Shares

INR 10/- each

INR 0.797 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

0.797

0.797

0.797

(b) Reserves & Surplus

(2.417)

(1.045)

13.704

(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)

(1.620)

(0.248)

14.501

 

 

 

 

(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

1.984

0.000

0.000

(b) Trade payables

0.000

9.534

24.637

(c) Other current liabilities

9.915

36.911

55.423

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

11.899

46.445

80.060

 

 

 

 

TOTAL

10.279

46.197

94.561

 

 

 

 

II.    ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.378

3.365

4.182

(ii) Intangible Assets

0.083

0.120

0.410

(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

13.126

6.757

(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

2.461

16.611

11.349

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.464

7.560

20.152

(d) Cash and cash equivalents

1.742

2.677

1.420

(e) Short-term loans and advances

5.396

8.584

23.251

(f) Other current assets

0.216

10.765

38.389

Total Current Assets

7.818

29.586

83.212

 

 

 

 

TOTAL

10.279

46.197

94.561

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2017

31.03.2016

31.03.2015

 

SALES

 

 

 

 

Income

12.418

28.043

40.611

 

Other Income

32.972

0.472

0.000

 

TOTAL

45.390

28.515

40.611

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

22.937

22.299

22.942

 

Other expenses

8.403

25.855

20.453

 

TOTAL

31.340

48.154

43.395

 

 

 

 

 

 

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

14.050

(19.639)

(2.784)

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

14.050

(19.639)

(2.784)

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

1.097

1.479

3.373

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

12.953

(21.118)

(6.157)

 

 

 

 

 

Less

TAX

14.326

(6.369)

(1.712)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

(1.373)

(14.749)

(4.445)

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

7.741

6.173

0.000

 

TOTAL EARNINGS

7.741

6.173

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

(17.22)

(184.99)

(55.75)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2017

31.03.2016

31.03.2015

Current Maturities of Long term debt

NA

0.000

0.500

Cash generated from operations

(4.802)

0.999

7.037

Net cash flows from (used in) operations

NA

NA

NA

Net cash flows from (used in) operating activity

(2.829)

2.131

4.836

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Average Collection Days

(Sundry Debtors / Income * 365 Days)

13.64

98.40

181.12

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

26.76

3.71

2.02

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

5.71

(5.64)

(0.61)

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

1.16

1.01

0.85

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

(1.22)

0.00

0.00

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

(7.35)

(187.28)

5.52

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

(1.52)

(14.05)

0.32

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

0.00

0.00

0.00

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.03.2017

31.03.2016

31.03.2015

Net Profit Margin

((PAT / Sales) * 100)

%

(11.06)

(52.59)

(10.95)

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

(13.36)

(31.93)

(4.70)

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

84.75

5947.18

(30.65)

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.03.2017

31.03.2016

31.03.2015

Current Ratio

(Current Assets / Current Liabilities)

0.66

0.64

1.04

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.66

0.64

1.04

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

(0.16)

(0.01)

0.15

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

2.49

0.00

0.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.66

0.64

1.04

 

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

0.797

0.797

0.797

Reserves & Surplus

13.704

(1.045)

(2.417)

Net worth

14.501

(0.248)

(1.620)

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

1.984

Total borrowings

0.000

0.000

1.984

Debt/Equity ratio

0.000

0.000

(1.225)

 

 

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

40.611

28.043

12.418

 

 

(30.947)

(55.718)

 

 

 

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

40.611

28.043

12.418

Profit /(Loss)

(4.445)

(14.749)

(1.373)

 

(10.95%)

(52.59%)

(11.06%)

 

 

 

 

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

Yes

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

 

PERFORMANCE:

 

The Turnover for the year is INR 12.418 million as against INR 28.043 million in the previous year. The Company has registered net loss after tax of INR 1.373 million as against loss of INR 14.749 million in the previous year.

 

UNSECURED LOAN

 

PARTICULARS

31.03.2017

(INR in Million)

31.03.2016

(INR in Million)

Short-term borrowings

 

 

Loan and advances from related parties

1.984

0.000

Total

1.984

0.000

 

INDEX OF CHARGES: NO CHARGES EXISTS FOR COMPANY

 

FIXED ASSETS

 

Tangible Assets

  • Computers
  • Office Equipment
  • Office Furniture
  • Leaseholds Improvement

Intangible Assets

  • Software’s
  • Trademark

 

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 68.39

UK Pound

1

INR 91.44

Euro

1

INR 80.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

PYK

 

 

Report Prepared by :

MTN

 


 

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.