MIRA INFORM REPORT

 

 

Report Date :

20th January, 2007

 

IDENTIFICATION DETAILS

 

Name :

BAKKUS EHF

 

 

Registered Office :

Hedinsgotu 1-3, 105 Reykjavik

 

 

Country :

Iceland

 

 

Financials (as on) :

2005

 

 

Date of Incorporation :

13.03.2003

 

 

Com. Reg. No.:

530303-2410

 

 

Legal Form :

Private limited company

 

 

Line of Business :

Wholesale of alcoholic and other beverages.

 

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 :

3,076 M.ISK

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


 

Summary

 

Name:

Bakkus ehf

Address:

Hedinsgotu 1-3

Post code:

105

City:

Reykjavik

Postbox:

 

Icelandic name:

Bakkus ehf

Trade styles:

 

Last contacted:

16/01/2007

Registration number:

530303-2410

Telephone:

511 1711

Fax :

511 1712

VAT number:

78896

Established:

13.03.03

Website:

www.bakkus.is

Email:

birgir@bakkus.is

 

 

Currency

 

All currency values are shown in thousands ISK, unless otherwise stated.

 

 

Legal form

 

Private limited company

 

 

History

 

Established and registered as a private limited liability company in March 2003 by Mr. Birgir Hrafnsson. December 2005: Subject company took over certain brand names from Edalvin ehf. (reg.no. 670502-2010).

 

 

Customer type

       

Hotels
State Institutions
Restaurants and Bars

   

Dury free stores. Retail monopoly

 

 

Staff numbers

 

2006 - 4
2005 - 4
2004 - 3
2003 - 3

 

 

NACE code

 

51340, Wholesale of alcoholic and other beverages.

 

 

Function

 

Import, marketing and wholesale of liquors and wines. Subject company holds liquor licence number 8/2003, as issued by the National Commissioner of the Icelandic Police. Among suppliers are Baron Philippe de Rothschild Bordeaux S.A., Joseph Drouhin Burgundy (France), Hugel & Fils Alsace, Castello Banfi (Italy), Moselland (Germany), Gonzales Byass (Spain), JeanJean (France), Otard Coniac (France), Casella Wines (Australia).

 

 

Purchasing terms

       

Credit Cards
Open Account

   

       

The company Imports services from

 

France, Australia, Italy, Spain, United States of America, Germany, South-America.

 

 

Sales terms

       

Open Account
Cash

   

       

Owners/Shareholders:                   Personal ID:             Holding in %:            Operation:

Birgir Hrafnsson                                090751-2559              85.0                         

Sverrir Eyjolfsson                              070967-5029             15.0  

 

Board:                                      Personal ID:         Education:            Title:

Birgir Hrafnsson                         090751-2559                                       Member of Board of Directors Oddny Indiana Jonsdottir                                  210253-2469                                       Vice Board Member 

 

 

Principals:                                      Personal ID:             Education:                Title:

Birgir Hrafnsson                                090751-2559                                               CEO

Sverrir Eyjolfsson                              070967-5029                                               Sales Manager

 

 

Real Estate

       

Address              : Hedinsgata 1-3                      Area code                   : 105

Insurance Value : 0                                          Year built                    : 1992

Market Value      : 0                                          Size                             : -

Location             : Central business area            Type of premises         : Office

Tenure             : Rented                                     

 

 

Negative payment information

 

None found.

 

 

Trade banks

 

Bank: 545, Glitnir hf., Strandgötu 1

 

 

Balance Sheet

 

                                            2005                 2004                 2003                 N/A                  N/A

                                                                                                                                             

                                            ISK                  ISK                  ISK                                           

 

 

Current assets:

Cash

Receivables

Other

Stock

Current assets total

 

Long term assets:

Investments

Fixed assets

Long term costs

Total long term assets:

 

Total assets:

 

Current debts:

Lines of credit

Accounts payable

Acquired liabilities

Current maturities

 

Total current debts                    

 

Long term debts                        

 

Deferred income tax liability       

Pension fund liability                 

Other liabilities                          

 

Total liabilities                           

 

Total debt                                 

                                               

Equity:                                    

Nominal capital                         

Other equity                              

Equity total                               

Minority interest                        

                                               

Total debts and equity:              

 

 

12,883

0

1

0

0

 

23,742

18,791

12,723

0

0

 

21

253

1,152

0

0

 

35,265

27,243

25,164

0

0

 

71,911

46,287

39,040

0

0

 

 

 

 

 

 

 

 

 

0

0

0

0

0

 

6,779

7,612

9,345

0

0

 

39,432

5,750

0

0

0

 

46,211

13,362

9,345

0

0

 

 

118,122

59,649

48,385

0

0

 

 

 

0

4,525

11,799

0

0

 

35,532

16,558

23,693

0

0

 

38,432

32,489

13,610

0

0

 

16,292

2,295

1,108

0

0

 

 

90,256

55,867

50,210

0

0

 

 

5,590

5,528

5,066

0

0

 

 

1,772

0

0

0

0

 

0

0

0

0

0

 

0

0

0

0

0

 

 

1,772

0

0

0

0

 

 

97,618

61,395

55,276

0

0

 

 

 

500

500

500

0

0

 

20,004

-2,246

-7,391

0

0

 

20,504

-1,746

-6,891

0

0

 

0

0

0

0

0

 

 

118,122

59,649

48,385

0

0

 

 

 

Income Statement

2005

2004

2003

N/A

N/A

Turnover

Operational profit

Profit

Capital from operation

Cash from operation

Change in cash

 

Performance ratios:

Profit margin

Current ratio

Quick ratio

Equity ratio

Debt ratio

Collection time

Stock turnover

 

Revised

0

0

0

0

0

28,604

7,168

-6,391

0

0

22,250

5,144

-7,390

0

0

0

0

0

0

0

45,070

10,151

-8,492

0

0

12,789

93

1

0

0

2005

2004

2003

N/A

N/A

 

 

N/A

N/A

N/A

0

0

 

 

0.8

0.83

0.78

0

0

 

 

0.41

0.34

0.28

0

0

 

 

17.62 %

-2.93 %

-14.24 %

0

0

 

 

82.38 %

102.93 %

114.24 %

0

0

 

 

N/A

N/A

N/A

0

0

 

 

0.0

0.0

N/A

0

0

 

 

Yes

Yes

Yes

 

 

 

 

Yes

Yes

Yes

 

 

 

 

Maximum credit

     

The maximum credit recommendation for this business is : 3,076 M.ISK.                                             

 

 

Definition of ratio    

                                       

Prof. margin, %:                    Profit / turnover                                                                                    

Current ratio:                         Current assets / Current debt

Quick ratio:                           (Current assets-stocks) / Current debt                                                  Equity ratio:    Equity / Total assets           

Debt ratio:                             Debt / Total(debts and equity

Collection time:                     ((Account payables 01.01 + Account payables 31.12) / 2) / (Turnover / 365)

Stock turnover:                      Product purchases / (Stock 01.01 + Stock 31.12) / 2                              

 

         

Coverage the past 12 months:

 

 

Feb 2006

Mar 2006

Apr 2006

Mai 2006

Jun 2006

Jul 2006

Aug 2006

Sep 2006

Okt 2006

Nov 2006

Dec 2006

Jan 2007

Frettabladid

0

0

0

0

0

0

0

0

0

0

0

0

Morgunbladid

0

0

0

0

0

0

0

0

0

0

0

0

Bladid

0

0

0

0

0

0

0

0

0

0

0

0

DV

0

0

0

0

0

0

0

0

0

0

0

0

Ríkisútvarpiđ - Rás 1 og 2

0

0

0

0

0

0

0

0

0

0

0

0

Sjónvarpiđ

0

0

0

0

0

0

0

0

0

0

0

0

NFS

0

0

0

0

0

0

0

0

0

0

0

0

Bylgjan

0

0

0

0

0

0

0

0

0

0

0

0

Total

0

0

0

0

0

0

0

0

0

0

0

0

 

 

Total coverage count: 0

Total media coverage in minutes: 0:0

 

 

Covered Issues

 

Feb 2006            Mar 2006      Apr 2006       Mai 2006      Jun 2006      Jul 2006       Aug 2006    

Sep 2006           Okt 2006       Nov 2006      Dec 2006      Jan 2007

 

 

Media coverage statistics are obtained from Fjolmidlavaktin ehf database which monitores and analyses media coverage. This information is based on coverage in newspapers and main news of broadcast medias.

 

The deviation of registration numbers in coverage is +/- 1.5%

 

 

 

 

 

 


 

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