MIRA INFORM REPORT

 

 

Report Date :

16.01.2007

 

IDENTIFICATION DETAILS

 

Name :

SCANDITRONIX WELLHÖFER AB

 

 

Registered Office :

Stålgatan 14, 754 50 Uppsala

 

 

Country :

Sweden

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

1994

 

 

Com. Reg. No.:

556502-2984

 

 

Legal Form :

Limited Company, Private

 

 

Line of Business :

Manufacture of instruments

 

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 :

3.000 TSEK

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

Summary

 

Scanditronix Wellhöfer AB

Company no

556502-2984

Stålgatan 14

Telephone

+46-18-18 07 00

754 50 Uppsala

 

 

Visiting address Stålgatan 14

 

 

 

Risk forecast

0,69 %

 

Credit limit

3.000 TSEK

 

Complaints

Not reg

 

Claims

1

 

Registered

1994-12

 

 

 

 

 

Annual accounts 0501-0512

 

 

Net sales

87.691 TSEK

 

Profit/loss after

financial items

290.363 TSEK

 

Total equity

1.758.388 TSEK

 

Employees

34 pcs

 

 

Debt with the Enforcement Service

No debt registered with the Swedish Enforcement Authority as at 2007-01-12.

 

Group of companies

Part of  Mediflash Holding AB-group

 

Note: Share capital has decreased substantially since the last annual report.

 

Note: Change of auditor occurred 060919.

 

Note: Notification of a change in the board of directors has been submitted to the Registration Office due to relocation etc.

 

 

Most recent events

 

New auditor

2006-09-19

Pet. for inj. to pay

2006-06

 

 

Credit opinion

 

 

Industry Risk Forecast:  0,4 %

Median value for limited company in industry 33200, such as Manufact of instruments and appl for measuring, checking etc.

Other information may of course affect your assessment of the risk

 

Credit limit:  3.000 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-number

SE 556502298401

Registered office

Uppsala municipality in Uppsala county

Number of locations

1

Main establishment

 

Name

Head office

Visiting address

Stålgatan 14, 754 50 Uppsala

 

Description of business activities

Manufacture of instruments and appl for measuring, checking etc.

(Main business according to Statistics Sweden, SNI2002: 33200)

Manufact of medical & surgical equipm, ortopaedic appl, not dental

 

(Subsidiary business according to Statistics Sweden, SNI2002: 33101)

 

 

History

1994-12

Comp reg under the current reg no and name: Scanditronix Medical AB

1995-01

Company registered to pay business tax

1995-01

Company registered to pay VAT

1995-01

Company registered to pay employer contributions

1995-04

Operations taken over from Scanditronix AB (556098-7181)

2003-04

Taken over Scanditronix Ophthalmology AB through merger

2003-04

Company reg under the current name

2004-10

Johannes Robby Maria Plompen new Managing Director

2005-08

Articles of Association adopted

 

Matters pending with Registration Office

Reg date

Jour no

 

Change of board/auditors due to emigration etc

2006-11-24

35375306

 

Non categorized information

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

 

Link to homepage

www.cdb.se

www.scxmedical.se

 

Note: Note that the company took over Scanditronix Ophthalmology AB through merger in 03-04.

 

 

Board of directors etc

 

Board members according to Reg Office

Board members etc reg prior to 1991-04 unless otherwise stated.

Board member company commitments is displayed when the name is clicked.

 

Johannes Robby Maria Plompen, Birth:1963

MD and Regular member

Reg. in company 2004-07-02

 

 

Reg MD 2004-10-25

 

 

Living abroad

Erik Jöreskog, Birth:1963

Dep. MD and Regular member

Reg. in company 2004-07-02

 

 

Emigrated

 

 

Living abroad

ierre Marie Fernand Ghislain Mottet, Birth:1961

Regular member

Reg. in company 2002-04-08

 

 

Living abroad

Xavier Anne Jean-Louis Defourt, Birth:1968

Regular member

Reg. in company 2003-11-04

 

 

Living abroad

Ernst & Young AB

Revisionsföretag

Reg. in company 2006-09-19

 


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 board member with bal of debt with Enf Auth?

No

 

 

Authorized signatory (available in Swedish only)

Firman tecknas av styrelsen

firman tecknas två i förening av

-Ledamöterna

Dessutom har verkställande direktören rätt att teckna firman

beträffande löpande förvaltningsåtgärder

 

 

 

Note: Change of auditor occurred 060919.

 

Note: Notification of a change in the board of directors has been submitted to the Registration Office due to relocation etc.

 

 

Group relationship etc

 

Parent company etc

Proprietary int

As of

Comments

Mediflash Holding AB, 556514-5553

100 %

 2006-06

Cr. rating: undecided

 

Shareholder in parent company

Ownership

As of

Comments

Ion Beam Applications SA, Belgium

100 %

  2006-06

 

For a complete specification of subsidiaries etc, see enclosure

 

 

Annual accounts and ratios

 

Annual accounts

 

Inc. statement in TSEK

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Net sales

+87.691

+155.546

+71.423

+68.878

+60.345

Personnel costs

-22.381

-26.367

-34.050

-37.964

-43.330

Profit/loss after financial items

+290.363

-46.113

-204.313

-284.422

+240.909

 

Balance sheet in TSEK

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Total fixed assets

1.674.655

1.443.489

1.488.230

1.618.379

1.902.115

Total current assets

102.078

78.823

76.036

132.246

170.303

Total equity

1.758.388

1.468.029

1.509.137

1.709.635

1.880.030

Total long-term liabilities

0

0

0

100

25.666

Total current liabilities

17.521

53.456

53.358

38.882

51.820

Total equity and liabilities

1.776.733

1.522.312

1.564.266

1.750.625

2.072.418

 

Notes etc

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Employees

34

48

48

65

74

Audit report

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

Ratios

Ratios 1)

 

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Equity/assets %

39,6 1)

99,0

96,4

96,5

97,6

94,6

Consolidation Ratio %

45,6 1)

99,0

96,4

96,5

97,6

96,3

Quick ratio %

130,8 1)

452,2

107,5

106,0

245,8

244,5

Return on total assets %

13,0 1)

16,3

0,5

0,0

2,0

11,7

Cash Flow/Total liabilities %

25,2 1)

>999,9

-79,3

-367,0

-695,8

248,6

Risk margin %

11,9 1)

16,0

-98,9

-371,7

-778,9

10,4

1) Values for the industry in 2005  = Median for companies with at least 20 employees in industry 33200 i.e. Manufact of instruments and appl for measuring, checking etc

 

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

 

For the complete annual accounts and all ratios, see enclosure

Other financial information

 

Share capital

 

 

Total

375.673 TSEK

 

 

The most recently registered changes in the share capital

2005-08

-1.245.000 TSEK

 

Reduction

1999-04

1.614.790 TSEK

 

New issue

 

1995-01

5.833 TSEK

 

New issue

 

Chattel mortgages

Total

30.000,0 TSEK

 

The most recently issued mortgages

2000-03

15.000,0 TSEK

 

1995-08

15.000,0 TSEK

 

 

Unprivileged claims in clients´ bankruptcies

We has not been notified about any unprivileged claims in bankruptcies in the last 2 years.

 

Properties

We has not been notified about any property ownership.

 

Note: Share capital has decreased substantially since the last annual report.

 

 

Payment complaints, complaints and other payment information

No complaints have been registered.

1 claim totalling 7,0 TSEK has been registered.

Claims

 

Amount SEK

 

Creditor

Pet. for inj. to pay

2006-06

6.964

 

Age Kontor & Data AB

No debt registered with the Swedish Enforcement Authority as at 2007-01-12.

 

The company has not had any debt registered with the Swedish Enforcement Authority either in the last 24 months.

 

 

 

 

 

 

 

 

 

 

Enclosure 1. 


Annual accounts and ratios

Annual accounts

Inc. statement in TSEK

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

 

Net sales

+87.691

+155.546

+71.423

+68.878

+60.345

 

Change in inventories of prod etc

+2.773

-80.629

+25.160

+15.915

+67.500

 

Other operating income

+6.412

+3.273

+1.230

+2.163

+2.632

 

Raw materials/consumables

-38.165

-33.703

-32.423

-35.505

-53.811

 

Other external costs

-17.429

-9.901

-35.905

-41.142

-42.822

 

Personnel costs

-22.381

-26.367

-34.050

-37.964

-43.330

 

Depreciation

-537

-760

-964

-3.277

-1.850

 

Items affecting comparability

0

0

0

-24.149

0

 

Other operating expenses

0

-17

-1

-610

0

 

Operating profit/loss

+18.364

+7.442

-5.530

-55.691

-11.336

 

Result from participations in group and associated companies

+14.712

0

+5.430

0

+148.766

 

Interest income group companies

0

0

0

+89.517

+96.677

 

External interest income

+660

+407

+715

+1.120

+1.792

 

Other financial income

+256.687

0

0

+725

+6.414

 

Total financial income

+272.059

+407

+6.145

+91.362

+253.649

 

Interest expense to group companies

0

0

0

-313.546

0

 

External interest expenses

-60

-162

-247

-702

-1.376

 

Other financial expenses

0

-53.800

-204.681

-5.845

-28

 

Total financial expenses

-60

-53.962

-204.928

-320.093

-1.404

 

Profit/loss after financial items

+290.363

-46.113

-204.313

-284.422

+240.909

 

Profit/loss before appropriations

+290.363

-46.113

-204.313

-284.422

+240.909

 

Appropriations

0

0

0

+114.903

-58.987

 

Profit/loss before tax

+290.363

-46.113

-204.313

-169.519

+181.922

 

Tax

-4

+2.292

+1.040

-4.075

-50.156

 

Net profit/loss for the year

+290.359

-43.821

-203.273

-173.594

+131.766

 

 

Balance sheet in TSEK

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Concessions, patents, licences, trademarks and similar rights

0

0

0

0

1.378

Total intangible assets

0

0

0

0

1.378

Equipment

596

942

1.364

0

0

Total machinery and equipment

596

942

1.364

1.679

3.341

Total tangible assets

596

942

1.364

1.679

3.341

Participations in group and associated companies

28.221

28.336

28.336

26.336

28.221

Receivables from group and associated companies

1.645.838

1.414.211

1.458.530

1.588.364

1.869.175

Other financial assets

0

0

0

2.000

0

Total financial assets

1.674.059

1.442.547

1.486.866

1.616.700

1.897.396

Total fixed assets

1.674.655

1.443.489

1.488.230

1.618.379

1.902.115

Work in progress on contract

15.664

13.142

9.920

0

19.096

 

Other inventories

7.177

8.212

9.572

36.661

24.516

 

Total inventories

22.841

21.354

19.492

36.661

43.612

 

Accounts receivable

9.026

5.152

11.807

3.687

14.589

 

Receivables from group and associated companies

5.956

5.250

12.628

9.670

0

 

Other current receivables

2.477

2.017

4.400

9.079

8.104

 

Total current receivables

17.459

12.419

28.835

22.436

22.693

 

Total cash and bank balances

61.778

45.050

27.709

73.149

103.998

 

Total current assets

102.078

78.823

76.036

132.246

170.303

 

Total assets

1.776.733

1.522.312

1.564.266

1.750.625

2.072.418

 

 

Balance sheet in TSEK

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Share capital

1.620.673

1.620.673

1.620.673

1.620.673

1.620.673

Other restricted equity

14.810

14.810

14.810

14.810

14.810

Profit/loss brought forward

-167.454

-123.633

76.927

247.746

112.781

Net profit/loss for the year

290.359

-43.821

-203.273

-173.594

131.766

Total equity

1.758.388

1.468.029

1.509.137

1.709.635

1.880.030

Total untaxed reserves

0

0

0

0

114.902

 

Total provisions

824

827

1.772

2.008

0

 

Liabilities to credit institutions

0

0

0

0

25.566

 

Utilised overdraft facilities

 

 

 

0

24.841

 

Liabilities to group and associated companies

0

0

0

100

100

 

Total long-term liabilities

0

0

0

100

25.666

 

Accounts payable

2.491

2.775

12.214

6.024

9.011

 

Liabilities to group and associated companies

126

19.178

17.922

0

4.247

 

Other current liabilities

14.904

31.503

23.222

32.858

38.562

 

Total current liabilities

17.521

53.456

53.358

38.882

51.820

 

Total equity and liabilities

1.776.733

1.522.312

1.564.266

1.750.625

2.072.418

 

 

Notes etc in TSEK

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Employees

34

48

48

65

74

Salaries board/MD

0

0

1.671

1.226

1.349

Salaries others

14.937

17.261

22.074

24.145

27.520

Total salaries

14.937

17.261

23.745

25.371

28.869

Total salaries and remuneration

14.937

17.261

23.745

25.371

28.869

Social security expenses

6.338

7.710

9.321

11.313

12.222

Dividend

70.000

0

0

0

0

Contractual severance pay

No

No

No

No

No

Total depreciation

537

760

964

3.277

1.850

Bank overdraft facilities granted

 

 

 

39.000

39.000

Utilised overdraft facilities

 

 

 

0

24.841

Floating charges

30.000

30.000

30.000

30.000

30.000

Other pledges

232

228

224

0

0

Total pledged assets

30.232

30.228

30.224

30.000

30.000

Other contingent liabilities

0

0

482

0

0

Total contingent liabilities

0

0

482

0

0

 

Audit report

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Audit report

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

Original annual account

Order by additional choice

Yes

Yes

Yes

Yes

Yes

 

Ratios  1)

Profitability

 

0501-0512

0401-0412

0301-0312

0201-0212

0101-0112

Return on equity %

33,0 1)

16,5

-3,1

-13,5

-16,6

12,3

Return on total assets %

13,0 1)

16,3

0,5

0,0

2,0

11,7

Average interest rate %

-1,2 1)

-0,3

-99,4

-371,7

-780,9

-1,2

Risk margin %

11,9 1)

16,0

-98,9

-371,7

-778,9

10,4

Gross margin %

10,2 1)

20,1

5,2

-6,3

-73,8

-15,1

Operating margin %

7,6 1)

19,5

4,7

-7,6

-78,4

-18,0

Net margin %

9,1 1)

308,6

-29,0

-281,2

-400,4

382,5

Interest cover

15,4 1)

>999,9

0,2

0,0

0,1

172,6

Capital circulation

Capital turnover rate

1,6 1)

0,0

0,1

0,0

0,0

0,0

Cash Flow/Total liabilities %

25,2 1)

>999,9

-79,3

-367,0

-695,8

248,6

Cash fl/finexp %

1.832,2 1)

>999,9

-79,8

-98,7

-89,1

>999,9

Self-financing ratio %

245,7 1)

125,8

-

-

-

-

Stock turnover/year

6,6 1)

4,1

7,4

3,7

1,9

1,4

Turnover/employee TSEK

1.839,0  1)

2.767,0

3.308,0

1.513,0

1.092,0

851,0

Lab costs/turnover %

-18,7 1)

-15,9

-10,9

-32,7

-35,7

-45,8

Working capital/turn %

20,5 1)

89,8

16,0

31,2

131,4

188,1

Acc rec/turnover %

13,0 1)

9,6

3,2

16,2

5,2

23,2

Stock/turnover %

15,2 1)

24,3

13,4

26,8

51,6

69,2

Short liabilities/turnover %

23,6 1)

18,6

33,6

73,4

54,7

82,3

Customer credit time

49,4 1)

18,8

13,3

26,6

32,2

-

Credit period granted

22,6 1)

7,0

11,8

31,4

26,4

-

Liquidity

Current ratio %

196,8 1)

582,6

147,4

142,5

340,1

328,6

Quick ratio %

130,8 1)

452,2

107,5

106,0

245,8

244,5

Consolidation

Equity/assets %

39,6 1)

99,0

96,4

96,5

97,6

94,6

Consolidation Ratio %

45,6 1)

99,0

96,4

96,5

97,6

96,3

Debt/equity ratio

1,5 1)

0,0

0,0

0,0

0,0

0,1

Risk ratio

4,4 1)

-

-

0,0

-

-

Fixed assets structure

Financial assets structure %

24,8 1)

100,0

99,9

99,9

99,9

99,8

Intangible assets structure %

6,1 1)

-

-

-

-

0,1

Tangible assets structure %

63,7 1)

0,0

0,1

0,1

0,1

0,2

1) Values for the industry in 2005  = Median for companies with at least 20 employees in industry 33200 i.e. Manufact of instruments and appl for measuring, checking etc

 

Analysis of the annual accounts (three years)

 

Turnover/Capital employed

Turnover fell very steeply in 2005. This may indicate that the companies have completely changed their operations. If this is the case then events etc. which have occurred previously may be irrelevant.

 

Financing

Recent investments in fixed assets have been financed exclusively by means of increased indebtedness.

Turnover is falling while the stocks are increasing. There may be a risk that the company has stocks which, apart from tying up capital, may also be difficult to sell.

 

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

Enclosure 2. 


Group relationship

Parent company etc

Proprietary int

As of

Comments

Mediflash Holding AB, 556514-5553

100 %

 2006-06

Cr. rating: undecided

 

Shareholder in parent company

Ownership

As of

Comments

Ion Beam Applications SA, Belgium

100 %

  2006-06

 

 

Subsidiary,*sub-subsidiary etc

Ownership

As of

Comments

Iba Advanced Radiotherapy AB, 556295-9626

100 %

 2006-06

Inactive

Scanditronix Wellhöfer GmbH, Germany

100 %

 2006-06

 

 

Former parent companies etc

Ownership

Comments

Vencap Industrier AB, 556438-2595

100 %

Parent company until 94/95

Vencap Industrier AB, 556438-2595

100 %

Parent company until 95-06

 

Former subsidiaries etc

Ownership

Comments

Scanditronix Medical Vertriebs GmbH, Germany

100 %

Deregistered during 04 due to merger

 

Former subsidiary

Wellhöfer Dosimetric GmbH, Germany

100 %

Sold during 04

 

Former subsidiary

Iba Kft, Hungary

96 %

Sold during 05

 

Former subsidiary

Scanditronix Ophthalmology AB, 556273-4441

100 %

Deregistered 03-07 due to merger

Former subsidiary

Scanditronix Magnet AB, 556224-6107

100 %

Sold 05-12 within the group

 

Former subsidiary

Scanditronix Magnet AB, 556224-6107

100 %

Sold 95-06

 

Former subsidiary

Scandiflash AB, 556233-2154

100 %

Sold 95-06

 

Former subsidiary

 

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