MIRA INFORM REPORT

 

 

Report Date :

28.06.2007

 

IDENTIFICATION DETAILS

 

Name :

THRANE & THRANE A/S

 

 

Registered Office :

Lundtoftegårdsvej 93 D 2800 Kgs. Lyngby

 

 

Country :

Denmark

 

 

Financials (as on) :

1981

 

 

Date of Incorporation :

30.04.2006

 

 

Legal Form :

Limited Company

 

 

Line of Business :

Producers of tele equipment

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


Main name

 

THRANE & THRANE A/S

 

 

Main address

 

LUNDTOFTEGÅRDSVEJ 93 D

City                  2800 KGS. LYNGBY

Country             Denmark

Phone-no.         +45-39-558800

Fax-no.            +45-39-558888

 

 

Nat. partner ID-no.

 

167450

 

 

ID-/Reg.-no.

 

65724618 A/S

 

 

Legal form

 

Limited company

 

 

Company Status  

 

Active

 

 

Latest change 

 

2007-06-23

 

 

Activity

 

Activity        

32.20 Prod. tele equipment

32.30 Prod. radio and TV-receivers, loudspeakers etc.

 

 

No of employees

 

empl 608

 

 

Management Information

 

Management        

LARS THRANE (Managing director)

SVEND ÅGE LUNDGAARD JENSEN

 

Board of directors 

WALDEMAR SCHMIDT (Chairman of the board)

MORTEN ELDRUP-JØRGENSEN

WALTHER THYGESEN (Member of the board)

LARS THRANE (Member of the board)

MORTEN CHRISTENSEN (Member of the board)

GERT HEJNE JENSEN (Member of the board)

 

 

Historical Data

 

Established        

1981

 

Registered

1982-01-23

 

 

Credit Facilities

 

Bankers            

DANSKE BANK VESTERPORT AFDELING VESTERBROGADE 10

- 1620 KØBENHAVN

 

 

Financial data

 

Currency  

Danish Kroner

 

Closing date                 2006-04-30        2005-04-30        2004-04-30

 

Source                      Ann. report       Ann. report       Ann. report

 

Turnover                    876.415.000       609.420.000       627.297.000

Costs                       767.357.000       555.405.000       535.581.000

Ordinary result             103.282.000        71.623.000        89.762.000

Tax                          24.177.000        13.125.000        27.523.000

Annual result                79.105.000        58.498.000        62.239.000

 

 

<* Assets *>

Fixed assets                459.392.000       627.103.000       227.371.000

Current assets              509.485.000       451.262.000       393.561.000

 

<* Liabilities *>

Equity capital              522.521.000       464.381.000       410.261.000

Share capital                98.090.000        94.712.000        92.388.000

Long-term debts             101.429.000       150.104.000

Short-term debts            219.622.000       380.023.000       128.138.000

 

<* Company Ratios *>

Gearing I                        508,56           -325,79             70,06

Acid test ratio I                231,98            118,75            307,14

Acid test ratio II               134,35             74,00            237,31

Return on investment              11,26              5,01             14,77

Return on equity                  19,77             15,42             21,88

Solvency ratio                    53,93             43,06             66,07

 

 

Property

 

Property            

Yes

 

Property ass. value  804.000 (Annual report)

 

Mortgaging I         No

 

 

Corporate Structure

 

Shareholder

SCHRODER INVESTMENT MANAGEMENT LTD (6%)

- (Shareholder)

LARS THRANE (27%) (Shareholder)

FÅMANDSFORENINGEN LD (ID:1233572) (7%)

- (Shareholder)

 

Subsidiaries

 

THRANE & THRANE AALBORG A/S (ID:124046) (100%)

THRANE & THRANE INC (100%)

THRANE & THRANE AIRTIME A/S (ID:1287625) (100%)

 

 

Payment profile

 

Payment profile   

Payment regular

 

 

 

 

 

 

Credit Summary

 

Risk class

Very low

 

Credit limit

Estimated 10.000.000

 

 

 


 

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

 

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

 

 

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