MIRA INFORM REPORT

 

 

Report Date :

9th November, 2006

 

IDENTIFICATION DETAILS

 

Name :

SWEBOLT JARFALLA AB

 

 

Registered Office :

Skarprättarvägen 5 B, 176 77 Järfälla

 

 

Country :

Sweden

 

 

Financials (as on) :

2005

 

 

Date of Incorporation :

1993

 

 

Com. Reg. No.:

556464-4861

 

 

Legal Form :

Limited company, private

 

 

Line of Business :

Wholesale of machinery for industry, trade and navigation n e c

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


SUMMARY

 

Swebolt Järfälla AB                       

Box 2029                                   

176 02  Järfälla

Visiting address : Skarprättarvägen 5 B

Tel.                   : +46-8-583 581 20

Comp. No          : 556464-4861

 

Credit rating.      : 3                                            Net sales.......(05)          : 51.685 TSEK

Risk forecast.    : 1,51%                                     Res aft. fin.net(05)          : 1.431 TSEK

Credit limit..       : 2.000 TSEK                             Equity..........(05)           : 2.015 TSEK

Pmt complaints : Not reg                                    Employees...........         : 19 pcs

Claims.             : Not reg

Registered....     : 1993-04

 

Part of Christer Pedersen AB-group

 

 

MOST RECENT EVENTS

 

 - No events have been registered during the last 12 months.

 

 

CREDIT OPINION

 

- Credit rating.......: 3 (1 indicates the highest and 5 the lowest risk)

The classification is based on UC Risk forecast.

 

Risk forecast......: 1,51%

The forecast states the probability that the company will become insolvent within 12 months.

 

- Explanation of company's Credit Rating and Risk Forecast

 

Area                                                                              Influence

 

Closing Accounts and Key Ratios                       Increases risk

Payment complaints and other deficiencies          Neutral

Board of directors                                               Neutral

Other information                                               Neutral

 

The strengths and weaknesses are based on the average risk for similar companies.

 

 

- Historical Credit Ratings

 

Date                 Cr. rating           Riskf.cast                      Reason

2006-10-27        3                      1,30%                           ISN started reporting historical credit ratings

 

Industry Risk Forecast: 0,4%

Median value for limited company regarding industry 51879, such as Wholesale of machinery for industry, trade and navigation n e c.

 

Other info may of course affect your assessment of the risk.

 

- Credit limit........: 2.000 TSEK

Applies to short-term credit facilities. The limit has been set using a formula that takes into consideration the annual accounts included in this credit report and the current credit rating. Other information may of course influence the size of the credit you may grant.

 

 

GENERAL INFORMATION AND HISTORY

 

Legal form.........            : Limited company, private

Vat-no.............              : SE 556464486101

Registered office..          : Järfälla municipality in Stockholms county

No of locations....           : 1

 

Main establishment

------------------

- Designation                 : Head office

- Visiting address           : Skarprättarvägen 5 B, 176 77 Järfälla

 

Description of business activities

----------------------------------

- Wholesale of machinery for industry, trade and navigation n e c

(Main business acc to SCB, SNI2002:51879)

 

History

-------

- 93-04              Company reg under the current reg no and name

- 93-07-05          Company registered to pay business tax

- - - -                 Company was registered to pay VAT

- - - -                 Company was registered to pay employer contributions

- 95-03-27          Carl Christer Pedersen new Managing Director

- 01-11              Articles of Association adopted

 

Matters pending with Reg. Office

--------------------------------

No notes of imminent changes

 

Non categorized information

---------------------------

- The company has the following SE domain(s) and possibly a home page: www.swebolt.se

 

- Customs have granted the company to bring home goods/credit permit

 

 

BOARD OF DIRECTORS ETC

 

 

Board members according to Reg Office

-------------------------------------

 

Board members etc reg prior to 91-04 unless otherwise stated.

-------------------------------------------------------------

- Carl Christer Pedersen...............          MD and Regular member

(Birth: 1946)                                          Reg. in company 95-03-27

- Thorbjörn Forsberg (Birth: 1946).....       Regular member

Reg. in company 93-04-30

- Stefan Blomqvist (Birth: 1969).......        Regular member

Reg. in company 93-04-30

- Tomas Andreas Träskböle..............      Regular member

(Birth: 1977)                                          Reg. in company 05-03-04

 

- Marianne Ingegärd Pedersen...........      Deputy member

(Birth: 1947)                                          Reg. in company 93-04-30

- Erik Ola Spinnars....................             Authorized public Accountant

Reg. in company 94-03-18

- Ulf Johansson........................              Deputy auditor

Reg. in company 03-01-29

 

Board of directors data

-----------------------

- No of board members (ord members and MD)                 4

- Any board member with comm in other comp?               Yes

- Any board member with comm in bankrupt comp?          No

- Any board member with payment complaint?                  No

- Any board member with bankruptcy petition?                  No

- Any brd member with bal of dept with Enf Auth?             No

 

Authorized signatory (available in Swedish on

------------------------------------------------

Firman tecknas av styrelsen

firman tecknas var för sig av

-Blomqvist, Ralf Stefan

-Pedersen, Carl Christer

-Pedersen, Marianne Ingegärd

-Träskböle, Tomas Andreas

 

 

GROUP RELATIONSHIP ETC

 

Parent comp./Legal Shareholder Own.-                            As of Comments

------------------------------                              share

- Christer Pedersen AB........                   55 %                             05-12 Cr. rating 5

(556652-3360)

 

Subsidiary,*sub-subsidiary etc

------------------------------

- Oy Botnia Bolt AB (Finland).                 93 %                             05-12

 

Related companies

-----------------

- Christer Pedersen Teknik

AB (556340-7195)..............................    Name change 92-02 from:

Mgl Konsult AB

 

Former subsidiaries etc

-----------------------

- Oy Botnia Bolt AB (Finland). 93 %             Former subsidiary

Sold during 04

 

 

ANNUAL ACCOUNTS AND RATIOS

 

   Inc. Statem. TSEK

   -----------------  0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   Net sales            +51.685    +41.413    +37.666    +48.776    +36.773

   P/l after fin itm.....+1.431.....+1.216.......+620.......+662.......+819

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   Tot fixed ass .........3.280......3.810......2.826........499........892

   Tot curr assets ......34.073.....27.231.....25.142.....23.753.....22.396

 

   Total equity ..........2.015......1.271......4.720......4.116......3.620

   Tot long-t liab ......23.053.....19.268.....15.251.....12.424.....11.975

   Tot current liab .....10.766......9.338......6.931......6.431......6.342

   Tot equity & liab.....37.353.....31.041.....27.967.....24.252.....23.288

 

   Notes and

   audit rpt

   ---------          0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   No of employees           19         19         18         18         18

   Audit report        Unqualif   Unqualif   Unqualif   Unqualif   Unqualif

 

   Ratios               0501     0401     0301     0109     00091)industry-

   ------              -0512    -0412    -0312    -0212    -0108  value 05

 

   Equity/assets  %      8,2      6,7     19,5     20,7     19,6     32,8

   Quick ratio    %    139,0    110,9    146,0    161,1    125,4    108,9

   Return on ass. %      7,0      7,7      6,1      6,2      7,2      8,7

   Cash fl/t.liab %      4,8      5,0      4,1      3,5      5,5     13,4

   Risk margin    %      3,5      3,6      1,3      1,0      2,6      7,1

   Consol. ratio  %      9,5      7,8     20,7     22,3     21,3     35,3

 

 

1) Median of companies with 5-19 employees in an industry 51879 such as

Wholesale of machinery for industry, trade and navigation n e c

 

Analysis of the annual accounts (three years)

---------------------------------------------

 

Consolidation

The consolidation rate is very low and decreasing.

 

Note: the forecast for the company's insolvency is normal.

 

For the complete annual accounts and all ratios, see enclosure 1.

 

 

CONSOLIDATED ANNUAL ACCOUNTS AND RATIOS

 

 

   Inc. Statem. TSEK

   -----------------  0501-0512  0401-0412  0301-0312

   Net sales            +69.645    +62.876    +55.477

   P/l after fin itm.....+2.310.....+2.589.....+1.736

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312

   Tot fixed ass ........13.303.....10.175.....11.011

   Tot curr assets ......43.751.....37.581.....34.881

 

   Total equity ..........5.891......4.070......6.463

   Tot long-t liab ......32.914.....26.173.....25.650

   Tot current liab .....16.655.....15.865.....12.090

   Tot equity & liab.....57.053.....47.758.....45.892

 

   Notes and

   audit rpt

   ---------          0501-0512  0401-0412  0301-0312

   No of employees           45         19         39

   Audit report        Unqualif   Unqualif   Unqualif

 

   Ratios              0501     0401     0301

   ------             -0512    -0412    -0312

 

   Equity/assets  %     10,3      8,5     14,1

   Quick ratio    %     56,1     49,9     62,8

   Return on ass. %      7,4      9,3      7,2

   Cash fl/t.liab %      6,8      8,3      6,8

   Risk margin    %      3,6      5,0      3,2

   Consol. ratio  %     10,3      8,5     14,1

 

 

   For compl. annual accounts and all ratios for the group, see enclosure 2.

 

 

OTHER FINANCIAL INFORMATION

 

   Share capital

   -------------

   - Total:        400 TSEK

 

   - The most recently registered changes in the share capital

                                                Amount

      95-09  Bonus issue              200 TSEK

      95-02  New issue                 150 TSEK

 

   Chattel mortgages

   -----------------

   - Total:     12.300,0 TSEK

   - The most recently issued mortgages

                                    Amount

      99-01                      200,0 TSEK

      98-12                      400,0 TSEK

      98-05                      275,0 TSEK

      97-07                      1.000,0 TSEK

      97-07                      75,0 TSEK

 

   Unprivileged claims in clients' bankruptcies

   --------------------------------------------

   - In last 2 yr. 2 claims reg of tot 40,6 TSEK.

   - Claims in bankruptcy against clients registered in 6 month period

      Period       Number               Amount

      0606-0611       0                  0,0 TSEK

      0512-0605       0                  0,0 TSEK

      0506-0511       1                  23,7 TSEK

      0412-0505       1                  16,8 TSEK

 

   - The most recent claims in bankruptcy against clients

                                    Amount             Debtor

      05-08                      23,7 TSEK        Stonemarx AB

      05-04                      16,8 TSEK        Onm Safe Production AB

 

   Properties

   ----------

   - The company is not reg as property owner according to our.

 

 

9 PAYMENT COMPLAINTS, COMPLAINTS AND OTHER

PAYMENT INFORMATION

 

 

   - No complaints have been registered.

 

   - Debt with the Enforcement Serv, no debt was recorded on 2006-11-03.

 

 

MOST RECENT INQUIRIES

 

    - During the last 12 months there have been 11 inquiries.

 

   - Up to 10 most recently registered inquiries

 

     Date            Amount

     06-11-08

     06-10-17       125.606

     06-10-04

     06-07-06

     06-05-26

     06-05-23

     06-05-04

     06-03-22

     06-02-07

     06-02-06

 

 

ENCLOSURES

 

   No. Type of enclosure, name etc

 

    1   Annual accounts/ratios

    2   Consolid. annual accounts/ratios

 

 

ANNUAL ACCOUNTS AND RATIOS

 

 

   Inc. Statem. TSEK

   -----------------  0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   Net sales            +51.685    +41.413    +37.666    +48.776    +36.773

   Goods for resale     -35.537    -26.421    -24.574    -32.768    -26.645

   Other ext costs       -6.103     -5.815     -4.972     -6.069     -3.820

   Personnel costs       -7.028     -6.308     -5.972     -7.062     -4.256

   Depreciation            -523       -549       -513       -457       -405

   Other op expenses          0          0          0       -480          0

   Operating P/l ........+2.495.....+2.321.....+1.636.....+1.939.....+1.647

   Ext interest inc        +127        +68        +61        +63        +22

   Total fin income        +127        +68        +61        +63        +22

   Ext interest exp      -1.191     -1.173     -1.076     -1.281       -850

   Other fin exp              0          0          0        -59          0

   Tot fin exp           -1.191     -1.173     -1.076     -1.340       -850

   P/l after fin itm.....+1.431.....+1.216.......+620.......+662.......+819

   P/l bef approp .......+1.431.....+1.216.......+620.......+662.......+819

   Appropriations          -355        -98       +216        +69       -114

   P/l bef tax ..........+1.076.....+1.118.......+836.......+731.......+705

   Tax                     -332       -327       -232       -236       -210

   Net p/l for year .......+744.......+791.......+605.......+495.......+494

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   Tot int ass                0          0          0          0          0

   Machinery              1.098      1.246      1.395          0          0

   Equipment                832        864        931        499        833

   Tot mach & equip       1.930      2.110      2.326        499        833

   Tot tan ass            1.930      2.110      2.326        499        833

   Par in grp/asso          500        500        500          0         59

   Rec f grp/asso           850      1.200          0          0          0

   Tot fin ass            1.350      1.700        500          0         59

   Tot fixed ass .........3.280......3.810......2.826........499........892

   Other invent          19.111     16.875     15.026     13.392     14.444

   Tot inventories       19.111     16.875     15.026     13.392     14.444

   Accs receivable        6.182      4.945      4.329     10.251      7.898

   Rec f grp/ass cos      8.620      5.015      5.623          0          0

   Other curr rec           160        127        162        105         48

   Tot curr rec          14.962     10.087     10.114     10.356      7.946

   Tot cash & bank            0        269          2          5          6

   Tot curr assets ......34.073.....27.231.....25.142.....23.753.....22.396

   Total assets .........37.353.....31.041.....27.967.....24.252.....23.288

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   Share capital            400        400        400        400        400

   Other restr cap           80         80         80         80         80

   P/l brought forw         791          0      3.635      3.141      2.646

   Net p/l for year         744        791        605        495        494

   Total equity ..........2.015......1.271......4.720......4.116......3.620

   Tot untax res .........1.519......1.164......1.066......1.282......1.351

   Liab to cred inst     15.040     11.505     11.728      9.601     10.423

   Bnk overdr util        4.174        615      2.893      1.171      1.701

   Liabl to group co      5.090      4.540          0          0      1.552

   Oth long-t liab        2.923      3.223      3.523      2.823          0

   Tot long-t liab ......23.053.....19.268.....15.251.....12.424.....11.975

   Liab to cred inst      1.460      1.795        895        581        524

   Accs payable           7.690      5.619      4.700      4.700      4.641

   Liab t grp/ass co         36        311          0          0          0

   Other current lia      1.580      1.613      1.336      1.150      1.177

   Tot current liab .....10.766......9.338......6.931......6.431......6.342

   Tot equity & liab.....37.353.....31.041.....27.967.....24.252.....23.288

 

   Notes etc TSEK

   --------------     0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   No of employees           19         19         18         18         18

   Salaries board/MD        652        475        620        771        496

   Wgs/sal to others      4.289      3.913      3.582      4.351      2.493

   Total wages/sal        4.941      4.388      4.202      5.122      2.989

   Tot wages/remun        4.941      4.388      4.202      5.122      2.989

   Soc sec exp            1.877      1.730      1.617      1.837      1.144

   Dividend                  75          0      4.240          0          0

   Contr sev pay             No         No         No         No         No

   Depreciation             523        549        513        457        405

   Bnk overd granted      5.000      1.000      3.600      2.000      2.000

   Bnk overdr util        4.174        615      2.893      1.171      1.701

   Floating charges      12.300     12.300     12.300     12.300     12.300

   Other pledges          7.281      1.246      1.395         74        133

   Total pl assets       19.581     13.546     13.695     12.374     12.433

   Other contin liab      4.240      4.240          0          0        300

   Tot conting liab       4.240      4.240          0          0        300

 

 

   Audit report

   ------------       0501-0512  0401-0412  0301-0312  0109-0212  0009-0108

   Audit report        Unqualif   Unqualif   Unqualif   Unqualif   Unqualif

 

   Original annual accounts

   ------------------------

   Order by select. Add servYes        Yes        Yes        Yes        Yes

 

   Ratios               0501     0401     0301     0109     00091)industry-

   ------              -0512    -0412    -0312    -0212    -0108  value 05

 

   Profitability............................................................

    Return on equ. %    46,5     58,3     11,3      9,9     17,9     22,0

    Return on ass. %     7,0      7,7      6,1      6,2      7,2      8,7

    Interest rate  %    -3,5     -4,1     -4,8     -5,2     -4,5     -1,2

    Risk margin    %     3,5      3,6      1,3      1,0      2,6      7,1

    Gross margin   %     5,8      6,9      5,7      4,9      5,6      5,0

    Oper margin    %     4,8      5,6      4,3      4,0      4,5      3,8

    Net margin     %     2,8      2,9      1,6      1,4      2,2      3,3

    Interest cover       2,2      2,0      1,6      1,5      2,0      8,4

   Capital circulatn........................................................

    Cap.turn.rate        1,4      1,3      1,4      1,5      1,6      2,3

    Cash fl/t.liab %     4,8      5,0      4,1      3,5      5,5     13,4

    Cash fl/finexp %   136,2    122,6     83,7     65,9    119,3    745,4

    Self-fin.ratio %       -    146,1     38,7        -        -    404,8

    Stock turn./yr       2,7      2,5      2,5      2,7      2,6      8,1

    Turn./empl. TSEK 2.720,0  2.179,0  2.092,0  2.032,0  2.042,0  2.116,0

    Lab.costs/turn %    -9,6    -10,6    -11,2    -10,5     -8,1    -14,0

    Work.cap/turn. %    45,1     43,2     48,3     47,4     43,7     14,1

    Acc. rec./turn %    12,0     11,9     11,5     28,0     21,5     12,8

    Stock/turn.    %    37,0     40,7     39,9     36,6     39,3     11,5

    Sh.liab./turn. %    20,8     22,5     18,4     17,6     17,2     21,0

    Cust.cred.time      26,9     28,0     48,4     62,0        -     45,7

    Cr period grntd     32,2     31,1     31,2     31,9        -     25,3

   Liquidity................................................................

    Current ratio  %   316,5    291,6    362,7    369,4    353,1    171,0

    Quick ratio    %   139,0    110,9    146,0    161,1    125,4    108,9

   Consolidation............................................................

    Equity/assets  %     8,2      6,7     19,5     20,7     19,6     32,8

    Consol. ratio  %     9,5      7,8     20,7     22,3     21,3     35,3

    Debt/equ ratio      11,1     13,9      4,1      3,8      4,1      2,0

    Risk ratio         210,4    333,6        -        -      8,3     36,9

   Fixd assts struct........................................................

    Fin ass struct %    41,2     44,6     17,7        -      6,6     36,2

    Tan ass struct %    58,8     55,4     82,3    100,0     93,4    100,0

 

   1) Median of companies with 5-19 employees in an industry 51879 such as

   Wholesale of machinery for industry, trade and navigation n e c

 

   Analysis of the annual accounts (three years)

   ---------------------------------------------

 

   Profitability

   Return on assets is low in spite of increasing profitability.

 

   Consolidation

   The consolidation rate is very low and decreasing.

   It is primarily the equity that is decreasing.

 

   Note: the forecast for the company's insolvency is normal.

 

 

CONSOLIDATED ANNUAL ACCOUNTS AND RATIOS

 

 

   Inc. Statem. TSEK

   -----------------  0501-0512  0401-0412  0301-0312

   Net sales            +69.645    +62.876    +55.477

   Other op inc               0       +213          0

   Goods for resale     -38.006    -34.572    -34.295

   Other ext costs      -10.602     -9.699     -7.855

   Personnel costs      -15.303    -12.780     -9.067

   Depreciation          -1.765     -1.663     -1.160

   Itm aff compar          +213          0       +119

   Other op expenses        -22          0          0

   Operating P/l ........+4.161.....+4.375.....+3.219

   Ext interest inc         +48        +47        +82

   Total fin income         +48        +47        +82

   Ext interest exp      -1.899     -1.833     -1.565

   Tot fin exp           -1.899     -1.833     -1.565

   P/l after fin itm.....+2.310.....+2.589.....+1.736

   P/l bef approp .......+2.310.....+2.589.....+1.736

   P/l bef tax ..........+2.310.....+2.589.....+1.736

   Tax                     -615       -649       -231

   Min interests ...........-34........-58........-66

   Net p/l for year .....+1.661.....+1.882.....+1.440

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312

   Cap exp for R&D           60         64         79

   Tot int ass               60         64         79

   Land & bldgs           7.064      4.563      4.686

   Machinery              1.098      1.246      1.395

   Equipment              5.074      4.296      4.845

   Tot mach & equip       6.172      5.542      6.240

   Other tan ass              1          0          0

   Tot tan ass           13.237     10.105     10.926

   Other fin ass              7          6          6

   Tot fin ass                7          6          6

   Tot fixed ass ........13.303.....10.175.....11.011

   Other invent          34.410     29.667     27.283

   Tot inventories       34.410     29.667     27.283

   Accs receivable        8.919      7.333      7.131

   Other curr rec           374        223        422

   Tot curr rec           9.293      7.556      7.553

   Tot cash & bank           48        358         45

   Tot curr assets ......43.751.....37.581.....34.881

   Total assets .........57.053.....47.758.....45.892

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312

   Share capital            400        400        400

   Other restr cap        1.174        918        844

   P/l brought forw       2.656        870      3.779

   Net p/l for year       1.661      1.882      1.440

   Total equity ..........5.891......4.070......6.463

   Min interests            295        250        191

   Tot provisions ........1.297......1.401......1.498

   Liab to cred inst     24.902     18.410     22.128

   Bnk overdr util        4.895      1.413      3.552

   Liabl to group co      5.090      4.540          0

   Oth long-t liab        2.922      3.223      3.522

   Tot long-t liab ......32.914.....26.173.....25.650

   Liab to cred inst      3.634      3.874      2.646

   Accs payable           9.581      8.041      6.822

   Liab t grp/ass co         36        311          0

   Other current lia      3.404      3.639      2.622

   Tot current liab .....16.655.....15.865.....12.090

   Tot equity & liab.....57.053.....47.758.....45.892

 

   Notes etc TSEK

   --------------     0501-0512  0401-0412  0301-0312

   No of employees           45         19         39

   Salaries board/MD        652        475        620

   Wgs/sal to others     11.246      3.913      6.070

   Total wages/sal       11.898      4.388      6.690

   Tot wages/remun       11.898      4.388      6.690

   Soc sec exp            3.494      1.730      2.193

   Dividend

   Contr sev pay             No         No         No

   Depreciation           1.765      1.663      1.160

   Bnk overd granted      5.871      1.832      4.440

   Bnk overdr util        4.895      1.413      3.552

   Floating charges      18.727     18.438     20.629

   Prop mortgages         4.511      2.756      2.900

   Other pledges          7.284      1.252      1.444

   Total pl assets       30.522     22.446     24.973

   Other contin liab      4.240      4.240          0

   Tot conting liab       4.240      4.240          0

 

   Audit report

   ------------       0501-0512  0401-0412  0301-0312

   Audit report        Unqualif   Unqualif   Unqualif

 

   Original annual accounts

   ------------------------

   Order by select. Add serv No         No         No

 

   Ratios              0501     0401     0301

   ------             -0512    -0412    -0312

 

   Profitability............................................................

    Return on equ. %    39,2     63,6     26,9

    Return on ass. %     7,4      9,3      7,2

    Interest rate  %    -3,7     -4,2     -4,0

    Risk margin    %     3,6      5,0      3,2

    Gross margin   %     8,5      9,6      7,9

    Oper margin    %     6,0      6,9      5,8

    Net margin     %     3,3      4,1      3,1

    Interest cover       2,2      2,4      2,1

   Capital circulatn........................................................

    Cap.turn.rate        1,2      1,3      1,2

    Cash fl/t.liab %     6,8      8,3      6,8

    Cash fl/finexp %   182,2    196,6    170,3

    Self-fin.ratio %   110,6        -        -

    Stock turn./yr       2,0      2,1      2,0

    Turn./empl. TSEK 1.547,0  3.320,0  1.422,0

    Lab.costs/turn %   -17,1     -7,0    -12,1

    Work.cap/turn. %    38,9     34,4     41,1

    Acc. rec./turn %    12,8     11,6     12,9

    Stock/turn.    %    49,4     47,0     49,2

    Sh.liab./turn. %    23,9     25,1     21,8

    Cust.cred.time      29,2     28,7        -

    Cr period grntd     31,6     29,4        -

   Liquidity................................................................

    Current ratio  %   262,7    236,9    288,5

    Quick ratio    %    56,1     49,9     62,8

   Consolidation............................................................

    Equity/assets  %    10,3      8,5     14,1

    Consol. ratio  %    10,3      8,5     14,1

    Debt/equ ratio       8,6     10,7      6,1

    Risk ratio          72,0    104,2        -

   Fixd assts struct........................................................

    Fin ass struct %     0,1      0,1      0,1

    Int ass struct %     0,5      0,6      0,7

    Tan ass struct %    99,5     99,3     99,2

 

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

 

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