MIRA INFORM REPORT

 

 

Report Date :

2nd January, 2007

 

IDENTIFICATION DETAILS

 

Name :

AB VOLVO PENTA

 

 

Registered Office :

405 08 Göteborg municipality in Västra Götalands county

 

 

Country :

Sweden

 

 

Financials (as on) :

2005

 

 

Date of Incorporation :

May 1935

 

 

Com. Reg. No.:

556034-1330

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

- Manufacture of engines and turbines, except aircraft, cycle engines

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

- 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

 

Maximum Credit Limit :

10.000 TSEK

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

--

 

 


SUMMARY

 

 AB Volvo Penta

Comp. no                      : 556034-1330

C/o Informat                Tel.....: +46-31-23 54 60

405 08  Göteborg

Visiting address             : Gropegårdsgatan

 

Credit rating.                  : Ba

Net sales.......(05)          : 6.763.823 TSEK

Risk forecast.                : 0,10%

Res aft. fin.net(05)          : 756.897 TSEK

Credit limit..                   : 10.000 TSEK

Equity..........(05)           : 688.519 TSEK

Pmt complaints             : 2 pcs

Employees...........         : 775 pcs

Claims........                  : 5 pcs

Registered....                 : 1935-05

 

Debt with the Enforcement Service, no debt was recorded. Part of AB Volvo-group

 

Note: Petitions for injunction to pay have been registered during the last 6 months.

 

 

MOST RECENT EVENTS

 

- Pet. for inj. to                                                               06-12-06

- New Reg. Board member                                   06-08-01

- New Reg. Board member                                   06-08-01

- New Reg. Board member                                   06-08-01

 

 

CREDIT OPINION

 

Risk forecast......: 0,10%

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

 

Owner                                                   Decreases risk conside

 

The company's ownership structure or group affiliation implies a very low risk of insolvency generally.

 

- Historical Credit Ratings

 

Date                 Cr. rating           Riskf.cast          Reason

2006-10-27                    5           0,10%              we started reporting historical

credit ratings

 

Industry Risk Forecast: 0,6%

Median value for limited company regarding industry 29110, such as Manufact of engines and turbines, exceptaircraft, cycle engines.

 

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

 

- Credit limit........: 10.000 TSEK (=maximum limit at we). 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 556034133001

- Registered office          : Göteborg municipality in Västra Götalands county

- No of locations : 3

 

Main establishment

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

- Designation                 : Penta

- Visiting address           : Gropegårdsgatan, 417 15 Göteborg

- For a full list of establishments, see enclosure

 

Description of business activities

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

- Manufact of engines and turbines, except aircraft, cycle engines

(Main business acc to SCB, SNI2002:29110)

 

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

(Subsidiary business acc to SCB, SNI2002:51879)

 

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

(Subsidiary business acc to SCB, SNI2002:51879)

 

 

History

-------

- 35-05 Comp reg under the current reg no and name: AB Pentaverken

- 46-07 Changed name to: AB Penta

- 61-01 Company reg under the current name

- 93-04 Company registered to pay business tax

- - - - Company was registered to pay VAT

- - - - Company was registered to pay employer contributions

- 04-11 Nils Göran Gummesson new Managing Director

- 05-06 Taken over Volvo Penta Europe AB through merger

- 05-06 Taken over Volvo Penta Norden AB through merger

- 06-06 Articles of Association adopted

 

Matters pending with Reg. Office

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

No notes of imminent changes

 

Non categorized information

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

- The company/part of the company is ISO-14001 certified

 

- The company/part of the company is ISO-9001 certified

 

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

www.penta.se, www.penta.tm.se, www.pentamotorer.se,

www.qlmarine.se, www.volvo-penta.se, www.volvo-pentamotorer.se,

www.volvopenta.se, www.volvopentamotorer.se,

www.volvopentaservice.se

 

Note: Note that the company took over Volvo Penta Europe AB through merger in 5-06.

 

 

BOARD OF DIRECTORS ETC

 

Board members according to Reg Office

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

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

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

- Nils Göran Gummesson (Birth: 1947)                 MD and Regular member

Reg. in company 04-11-02

- Arne Wittlöv (Birth: 1940)                                  Regular member

Reg. in company 98-02-19

- Leif Valdemar Johansson          .                       Regular member

(Birth: 1951)            Reg. in company 01-06-20

- Dana Dobrin (Birth: 1952)                                  Regular member

Reg. in company 06-08-01

- George Christian Mikael Mäkinen                      Regular member

(Birth: 1956)                        Living abroad

Reg. in company 04-08-11

- Stefan Johnsson (Birth: 1959)                           Regular member

Reg. in company 06-08-01

- Glenn Bourke (Birth: 1960)                                Regular member

Living abroad

Reg. in company 06-08-01

- Leif Hultman (Birth: 1960)                                 Regular member

Reg. in company 04-09-24

- Linda Gibson (Birth: 1960)                                Reg. memb. and empl. repr.

Reg. in company 05-10-27

- Maria Hermansson (Birth: 1978)                        Reg. memb. and empl. repr.

Reg. in company 03-06-18

- Ulf Albinsson (Birth: 1967)                                Dep. memb. and empl. repr.

Reg. in company 05-05-28

- Johan Burgren (Birth: 1976)                               Dep. memb. and empl. repr.

Reg. in company 06-10-14

- Pricewaterhousecoopers AB                             Revisionsföretag

(556067-4276)

 

Board members etc that have left the company during the last two years

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

- Helge Alten (Birth: 1943)                                   Regular member

Living abroad

Reg. in company 00-07-24

Deregistered 06-08-01

- Marika Fredriksson (Birth: 1963)                        Regular member

Living abroad

Reg. in company 03-06-18

Deregistered 06-08-01

- Alpo Utriainen (Birth: 1942)                               Reg. memb. and empl. repr.

Reg. in company 98-02-19

Deregistered 05-10-27

- Inge Magnusson (Birth: 1954)                            Reg. memb. and empl. repr.

Reg. in company 96-10-23

Deregistered 05-05-28

- Andreas Pavlu (Birth: 1961)                               Dep. memb. and empl. repr.

Reg. in company 04-02-07

Deregistered 06-10-14

 

   Board of directors data

   -----------------------

   - No of board members (ord members and MD)              8

   - Any board member with comm in other comp?            Yes

   - Any board member with comm in bankrupt comp?       Yes

   - 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 två i förening av

-Fernbring, Thomas Eilert

-Gummesson, Nils Göran

-Johansson, Leif Valdemar

-Ljungqvist, Lars Åke

Dessutom har verkställande direktören rätt att teckna firman

beträffande löpande förvaltningsåtgärder

 

External authorised signatories

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

-'Lars' Åke Ljungqvist (Birth: 1951)

-'Thomas' Eilert Fernbring (Birth: 1953)

 

 

GROUP RELATIONSHIP ETC

 

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

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

- AB Volvo (556012-5790)......                 100 %               05-12 Cr. rating 5

Shareholder in parent company

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

-   Renault SA (France).......                    20 %                 05-12

-   Robur Aktiefonder (Sweden)                  4 %                05-12

-   Svenska Handelsbanken M Fl

(Sweden).................                              4 %                  05-12

-   Svenska

Handelsbanken/Spp Fonder..                  1 %                  05-12

(Sweden)

-   Seb Fonder/Trygg

Försäkring (Sweden).......                       6 %                  05-12

-   Nordea Fonder (Sweden)....                1 %                  05-12

-   Cevian Capital II Master

Fund Lp (Unknown).........                       5 %                  06-09

-   Alecta

Pensionsförsäkring,Ömsesidigt

(502014-6865).............                           2 %                  05-12

-

Arbetsmarknadsförsäkringar, Pensionsförsäkrings-

(502033-2259).............                           4 %                  05-12

-   AB Industrivärden.........                      1 %                  05-12

(556043-4200)

-   Fjärde Ap-Fonden..........                    2 %                  05-12

(802005-1952)

-   Andra Ap-Fonden...........                    4 %                  05-12

(857209-0606)

 

   For a complete specification of subsidiaries etc, see enclosure  4.

 

 

ANNUAL ACCOUNTS AND RATIOS

 

    Inc. Statem. TSEK

   -----------------  0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   Net sales         +6.763.823 +6.740.600 +4.649.200 +4.055.700 +3.748.700

   P/l after fin itm...+756.897...+500.900...+292.000...+366.600...+392.000

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   Tot fixed ass .......476.239....499.200....440.800....322.500....231.400

   Tot curr assets ...2.475.082..2.312.400..1.865.300..1.761.500..1.617.100

 

   Total equity ........688.519....644.300....628.500....653.700....604.700

   Tot long-t liab ...........0..........0..........0..........0..........0

   Tot current liab ..1.843.621..1.755.700..1.345.100..1.187.000..1.009.600

   Tot equity & liab..2.951.321..2.811.600..2.306.100..2.084.000..1.848.500

 

   Notes and

   audit rpt

   ---------          0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   No of employees          775        722        663        621        599

   Audit report        Unqualif   Unqualif   Unqualif   Unqualif   Unqualif

 

   Ratios               0501     0401     0301     0201     01011)industry-

   ------              -0512    -0412    -0312    -0212    -0112  value 05

 

   Equity/assets  %     26,7     25,8     29,3     33,3     34,6     33,7

   Quick ratio    %    106,0     98,2    110,0    125,2    132,9    108,4

   Return on ass. %     26,1     18,2     12,9     18,2     21,9     12,4

   Cash fl/t.liab %     30,1     20,8     14,7     21,6     25,9     23,4

   Risk margin    %     25,5     17,7     12,6     17,3     20,8     11,1

   Consol. ratio  %     28,2     27,0     30,2     34,2     35,4     39,1

 

1) Median of companies with at least 20 employees in an industry 29100 such as Manufact of machinery for production and use of mechanical power

 

For the complete annual accounts and all ratios, see enclosure 3.

 

 


OTHER FINANCIAL INFORMATION

 

Share capital

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

- Total:     80.000 TSEK

 

- The most recently registered change in the share capital

Amount

85-06  New issue        20.000 TSEK

 

Chattel mortgages

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

- ISN has not been notified about any chattel mortgages.

 

Unprivileged claims in clients' bankruptcies

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

- During the last 2 yr. 1 claims have been reg. of tot. 434,7 TSEK.

- Claims in bankruptcy against clients registered in 6 month period

Period       Number         Amount

0608-0701       0            0,0 TSEK

0602-0607       0            0,0 TSEK

0508-0601       1            434,7 TSEK

0502-0507       0            0,0 TSEK

 

- The most recent claim in bankruptcy against clients

Amount                         Debtor

06-01                            434,7 TSEK  Västerviks Marina AB

 

Properties

----------

   - Owns 100 % of 2 property, ass. at 17.741 TSEK

 

   Önum 5:9                                Owns:        100 %

   Municipality.: Vara                     Acquisition date: 1990-11-07

   Property type: 423, Industrial unit     Method of acquis:   Purchase

   Area.........: 16 ha                    Purchase price..:    57 TSEK

                                           Ass. value 2006.:10.577 TSEK

 

   Amhult 2:32                             Owns:        100 %

   Municipality.: Göteborg                 Acquisition date: 1982-12-21

   Property type: 426, Industrial unit     Method of acquis:   Purchase

   Area.........: 2 ha                     Ass. value 2006.:      7.164 TSEK

 

 

PAYMENT COMPLAINTS, COMPLAINTS AND OTHER  PAYMENT INFORMATION

 

- 2 complaints totalling 12,7 TSEK have been registered.

- 5 claims totalling 119,4 TSEK have been registered.

 

- For a complete specification of complaints, see enclosure 1.

 

- Debt with the Enforcement Serv, no debt was recorded on 2006-12-29.

 

- The company has not had any debt registered with the Swedish Enforceme

Authority either in the last 24 months.

 

Note: Petitions for injunction to pay have been registered during the last 6 months.

 

 

MOST RECENT INQUIRIES AT ISN

 

 

- During the last 12 months there have been 23 inquiries reg. at ISN.

 

- Up to 10 most recently registered inquiries

 

Date                 Amount

06-11-14

06-10-31

06-10-02

06-09-21

06-08-21

06-07-31

06-07-27            4.000.000

06-07-25

06-07-01

06-06-29

 

 

ENCLOSURES

 

No. Type of enclosure, name etc

 

1   Paym compl & other payment info

2   Real property list

3   Annual accounts/ratios

4   Group relationship

5   Establishments

 

 

PAYMENT COMPLAINTS, COMPLAINTS AND OTHER PAYMEN

 

 

- 2 complaints totalling 12,7 TSEK have been registered.

- 5 claims totalling 119,4 TSEK have been registered.

 

- Complaints                                  Amount   Creditor

 

     Tax arrears - road traff  02-10           185

     Injunction to pay         02-03        12.555  Parajett AB

 

   - Claims                                 Amount   Creditor

 

     Pet. for inj. to pay      06-12-06     12.990  Stenungsbaden Yacht Club

                                                    -written off by KFM

     Pet. for inj. to pay      06-02         1.438  Sis Förlag AB

     Pet. for inj. to pay      06-01        14.025  Svenska Kryssarklubben

     Pet. for inj. to pay      05-06         7.344  Fazer Amica AB

     Pet. for inj. to pay      05-03        83.556  Siemens AB

 

Note: Petitions for injunction to pay have been registered during the last 6 months.

 

 

ANNUAL ACCOUNTS AND RATIOS

 

   Inc. Statem. TSEK

   -----------------  0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   Net sales         +6.763.823 +6.740.600 +4.649.200 +4.055.700 +3.748.700

   Cost gds sold     -5.609.075 -5.787.300 -3.972.700 -3.308.500 -2.933.600

   Gross p/l ........+1.154.748...+953.300...+676.500...+747.200...+815.100

   Selling exp         -211.730   -184.200   -154.500   -135.200    -99.900

   Admin exp           -298.319   -339.200   -293.100   -347.800   -259.200

   R&D costs           -313.627   -317.600   -371.400   -328.500   -267.000

   Other op inc      +1.429.330 +1.090.200   +938.400   +662.600   +533.000

   Other op expenses -1.002.375   -705.900   -521.400   -303.900   -355.100

   Operating P/l ......+758.027...+496.600...+274.500...+294.400...+366.900

   Res f part grp co          0          0          0    +53.600     +9.900

   Interest inc grp      +7.421     +9.100          0    +29.500    +22.600

   Ext interest inc      +5.993     +4.800    +23.000     +2.800     +5.200

   Total fin income     +13.414    +13.900    +23.000    +85.900    +37.700

   Interest exp grp      -1.477       -500          0       -300          0

   Ext interest exp     -13.067     -9.100     -5.500    -13.400    -12.600

   Tot fin exp          -14.544     -9.600     -5.500    -13.700    -12.600

   P/l after fin itm...+756.897...+500.900...+292.000...+366.600...+392.000

   P/l bef approp .....+756.897...+500.900...+292.000...+366.600...+392.000

   Appropriations       -28.760    -46.400     -9.900     -8.200     -7.900

   P/l bef tax ........+728.137...+454.500...+282.100...+358.400...+384.100

   Tax                 -188.106   -114.700    -84.100    -97.900   -109.500

   Net p/l for year ...+540.031...+339.800...+198.000...+260.500...+274.600

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   Tot int ass                0          0          0          0          0

   Land & bldgs          12.236     13.000     14.000     12.500     13.300

   Machinery            330.201          0          0          0          0

   Equipment             37.918          0          0          0          0

   Tot mach & equip     368.119    334.200    127.300    115.000    109.900

   Other tan ass         55.588     90.800    222.200    113.300     23.700

   Tot tan ass          435.943    438.000    363.500    240.800    146.900

   Par in grp/asso       19.444     47.500     63.600     70.600     68.700

   Other fin ass         20.852     13.700     13.700     11.100     15.800

   Tot fin ass           40.296     61.200     77.300     81.700     84.500

   Tot fixed ass .......476.239....499.200....440.800....322.500....231.400

   Other invent         520.177    588.600    386.100    275.900    275.000

   Tot inventories      520.177    588.600    386.100    275.900    275.000

   Accs receivable      923.632    359.500    248.800    108.400    130.400

   Rec f grp/ass cos    116.783    314.000    329.300    271.900    201.500

   Other curr rec       178.945    226.500    118.400    114.800    160.500

   Tot curr rec       1.219.360    900.000    696.500    495.100    492.400

   Tot sh t investm     708.827    731.500    776.900    924.700    835.900

   Tot cash & bank       26.718     92.300      5.800     65.800     13.800

   Tot curr assets ...2.475.082..2.312.400..1.865.300..1.761.500..1.617.100

   Total assets ......2.951.321..2.811.600..2.306.100..2.084.000..1.848.500

 

   Balance TSEK

   ------------       0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   Share capital         80.000     80.000     80.000     80.000     80.000

   Other restr cap       40.000     40.000     40.000     40.000     40.000

   Group con giv/rec   -486.000    450.000          0          0          0

   P/l brought forw     514.488   -265.500    310.500    273.200    210.100

   Net p/l for year     540.031    339.800    198.000    260.500    274.600

   Total equity ........688.519....644.300....628.500....653.700....604.700

   Tot untax res .......143.623....114.900.....68.400.....58.500.....50.300

   Tot provisions ......275.558....296.700....264.100....184.800....183.900

   Tot long-t liab ...........0..........0..........0..........0..........0

   Accs payable         472.697    458.300    362.700    328.500    227.700

   Liab t grp/ass co  1.089.837  1.034.600    797.900    702.500    623.600

   Other current lia    281.087    262.800    184.500    156.000    158.300

   Tot current liab ..1.843.621..1.755.700..1.345.100..1.187.000..1.009.600

   Tot equity & liab..2.951.321..2.811.600..2.306.100..2.084.000..1.848.500

 

   Notes etc TSEK

   --------------     0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   No of employees          775        722        663        621        599

   Salaries board/MD      3.050      3.100      4.100      3.000      2.100

   Wgs/sal to others    296.145    283.100    249.200    224.400    218.500

   Total wages/sal      299.195    286.200    253.300    227.400    220.600

   Bonus board/MD         1.045      1.800          0      1.300        800

   Perf pay emply         5.514      2.700          0          0          0

   Tot wages/remun      305.754    290.700    253.300    228.700    221.400

   Soc sec exp          146.989    139.400    118.000    176.000    123.600

   Dividend                   0          0          0          0          0

   Contr sev pay            Yes        Yes        Yes        Yes        Yes

   Unspec deprec         69.112     40.200     28.000     27.000     26.200

   of wh goods sold      48.378     19.700     10.400     11.400     11.300

   of wh sell costs       3.070          0          0          0          0

   of wh admin costs     17.664      4.400      4.700      4.400      4.000

   of wh R&D costs            0     16.100     12.900     11.200     10.900

   Other pledges         30.824     23.000      9.600      6.200      6.100

   Total pl assets       30.824     23.000      9.600      6.200      6.100

   Other contin liab      3.670      5.400      5.000      4.800      9.200

   Tot conting liab       3.670      5.400      5.000      4.800      9.200

 

   Audit report

   ------------       0501-0512  0401-0412  0301-0312  0201-0212  0101-0112

   Audit report        Unqualif   Unqualif   Unqualif   Unqualif   Unqualif

 

   Original annual accounts

   ------------------------

   Order by select. Add servYes        Yes        Yes        Yes        Yes

 

   Ratios               0501     0401     0301     0201     01011)industry-

   ------              -0512    -0412    -0312    -0212    -0112  value 05

 

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

    Return on equ. %    95,9     69,1     43,2     52,8     61,3     28,0

    Return on ass. %    26,1     18,2     12,9     18,2     21,9     12,4

    Interest rate  %    -0,7     -0,5     -0,3     -1,0     -1,0     -1,2

    Risk margin    %    25,5     17,7     12,6     17,3     20,8     11,1

    Gross margin   %    10,1      6,9      5,4      6,8      9,2     10,1

    Oper margin    %     9,3      6,3      4,9      6,2      8,6      7,9

    Net margin     %     9,2      6,4      5,2      7,8      9,2      7,6

    Interest cover      53,0     53,2     54,1     27,8     32,1     16,1

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

    Cap.turn.rate        2,8      2,8      2,4      2,3      2,3      1,6

    Cash fl/t.liab %    30,1     20,8     14,7     21,6     25,9     23,4

    Cash fl/finexp %  >999,9   >999,9   >999,9   >999,9   >999,9  1.658,0

    Self-fin.ratio %       -    730,1    199,4    324,6        -    274,5

    Stock turn./yr      15,8     13,3     14,5     17,1     15,6      7,0

    Turn./empl. MSEK    10,6     10,8      8,4      7,6      7,1  1.613,0

    Lab.costs/turn %    -3,7     -3,7     -4,5     -4,8     -5,2    -18,5

    Work.cap/turn. %     7,7      7,1      9,3     12,2     14,2     15,5

    Acc. rec./turn %    11,3      4,6      4,5      2,3      3,0     12,3

    Stock/turn.    %     6,3      7,5      6,9      5,8      6,4     14,4

    Sh.liab./turn. %    22,5     22,4     24,1     25,2     23,6     22,8

    Cust.cred.time      19,6      9,7      8,0      6,3        -     41,7

    Cr period grntd     14,2     13,1     15,5     14,7        -     24,1

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

    Current ratio  %   134,3    131,7    138,7    148,4    160,2    169,5

    Quick ratio    %   106,0     98,2    110,0    125,2    132,9    108,4

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

    Equity/assets  %    26,7     25,8     29,3     33,3     34,6     33,7

    Consol. ratio  %    28,2     27,0     30,2     34,2     35,4     39,1

    Debt/equ ratio       2,7      2,9      2,4      2,0      1,9      2,0

    Risk ratio           0,5      0,8      0,8      0,7      1,5      6,0

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

    Fin ass struct %     8,5     12,3     17,5     25,3     36,5      9,4

    Tan ass struct %    91,5     87,7     82,5     74,7     63,5     91,8

 

   1) Median of companies with at least 20 employees in an industry 29100

   such as Manufact of machinery for production and use of mechanical power

 

 

GROUP RELATIONSHIP ETC

 

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

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

   - AB Volvo (556012-5790)                                100 %               05-12 Cr. rating 5

     Shareholder in parent company

     -----------------------------

   -   Renault SA (France)                                    20 %                 05-12

   -   Robur Aktiefonder (Sweden)                          4 %                 05-12

   -   Svenska Handelsbanken M Fl

        (Sweden)                                                   4 %                 05-12

   -   Svenska

       Handelsbanken/Spp Fonder                         1 %                 05-12

       (Sweden)

   -   Seb Fonder/Trygg

       Försäkring (Sweden)                                   6 %                 05-12

   -   Nordea Fonder (Sweden)                             1 %                 05-12

   -   Cevian Capital II Master

       Fund Lp (Unknown)                                     5 %                 06-09

   -   Alecta

       Pensionsförsäkring,Ömsesidigt

       (502014-6865)                                             2 %                 05-12

   -

       Arbetsmarknadsförsäkringar, Pensionsförsäkrings-

       (502033-2259)                                             4 %                 05-12

   -   AB Industrivärden                                        1 %                 05-12

       (556043-4200)

   -   Fjärde Ap-Fonden                                       2 %                 05-12

       (802005-1952)

   -   Andra Ap-Fonden                                        4 %                 05-12

       (857209-0606)

 

   Subsidiary,*sub-subsidiary etc

   ------------------------------

   - Volvo Penta Japan Corp                                 100 %               05-12

     (Japan)

   - Volvo Penta Asia (Pte),

     Ltd (Singapore)                                             100 %               05-12

 

   Minority interests

   ------------------

   - Cpac Systems AB                                        31 %                05-12

     (556566-2870)

 

   Former subsidiaries etc

   -----------------------

   - Östanfjord AB (556139-5277).                        100 %                Former subsidiary

                                                                                                            Sold during 99 within

                                                                                                            the group

   - Volvo Penta Central

     Europe GmbH (Germany)                              100 %                Former subsidiary

                                                                                                            Sold during 04

   - Volvo Penta Uk Ltd

      (Great Britain)                                              100 %                Former subsidiary

                                                                                                            Sold during 98

   - Volvo Penta Espana SA (Spain                      100 %                Former subsidiary

                                                                                                            Sold during 02

   - Volvo Penta

     Participacoes Ltda (Brazil).                            100 %                Former subsidiary

                                                                                                            Sold during 93

   - Volvo Penta Norge A/S                                  100 %               Former subsidiary

     (Norway)                                                                              Deregistered 94-12 due

                                                                                                            to liquidation

   - Volvo Penta Industri AB                                 100 %               Former subsidiary

     (556059-9218)                                                                       Sold 95-01

 

   - Volvo Sudamericana Saci

      (Argentine)                                                  100 %                Former subsidiary

                                                                                                            Sold 95-01

   - Volvo Penta

     Latinoamerica SA (Peru)                                100 %                Former subsidiary

                                                                                                            Sold 95-01

   - Vpf Holding SA (France)                                100 %                Former subsidiary

                                                                                                            Deregistered 95-12 due

                                                                                                            to liquidation

   - Volvo Penta Of The

     Americas Inc (USA)                                      100 %                Former subsidiary

                                                                                                            Sold 96-10

   - Murpen SA (France)                                      100 %                Former subsidiary

                                                                                                            Sold 98-12

   - Volvo Penta Italia Spa                                   100 %                Former subsidiary

     (Italy)                                                                                   Sold 99-12

   - Volvo Penta France SA                                 100 %                Former subsidiary

     (France)                                                                               Sold 00-11

   - Volvo Penta Benelux

      (The Netherlands)                                         100 %                Former subsidiary

                                                                                                            Deregistered 03-12 due

                                                                                                            to liquidation

   - Volvo Penta Norden AB.                                100 %                Former subsidiary

     (556127-7533)                                                                       Deregistered 05-10 due

                                                                                                            to merger

   - Volvo Penta Europe AB                                 100 %                Former subsidiary

     (556541-0429)                                                                       Deregistered 05-10 due

                                                                                                            to merger

 

 

REAL PROPERTY LIST

 

 

   Designation                  Municipality                 Ownership         Ass. value

                                                                                                            year 2006

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

   Önum 5:9                      Vara                             100 %            10.577 TSEK

   Amhult 2:32                   Göteborg                                 100 %             7.164 TSEK

 

 

ESTABLISHMENTS

 

    Name                       Visiting address                       Postno Town

   Penta                          Gropegårdsgatan                      417 15 Göteborg

   Penta Krossholmen     Sandviksvägen                          423 38 Torslanda

   Penta Varafabriken      Önum Djäknagården                  534 91 Vara

 

 

Bilaga AB Volvo

 

 

 

SUMMARY

 

 

AB Volvo

Comp. no          : 556012-5790

 

Tel.....               : +46-31-66 00 00

  405 08  Göteborg

Visiting address : Volvo Bergegårds Väg

 

Credit rating.                  : 5

Risk forecast.                : 0,10%

Credit limit.                    .: Undecided

Pmt complaints             : 1 pcs

Claims........                  : 3 pcs

Registered....                 : 1915-05

Net sales.......(05)          : 663 MSEK

Res aft. fin.net(05)          : 5.590 MSEK

Equity..........(05)           : 51.111 MSEK

Employees...........         : 144 pcs

 

Debt with the Enforcement Service, no debt was recorded on 2006-12-29. Ultimate parent company in AB Volvo-group

 

Note: Petitions for injunction to pay have been registered during


 

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