MIRA INFORM REPORT

 

 

 

Report Date :

04.12.2008

 

IDENTIFICATION DETAILS

 

Name :

BRIXIUS TRADING A/S

 

 

Registered Office :

Bredskiftevej 38 8210 Århus V

 

 

Country :

Denmark

 

 

Financials (as on) :

31.12.2007

 

 

Date of Incorporation :

22.07.1992

 

 

Com. Reg. No.:

16122149 A/S

 

 

Legal Form :

Limited Company

 

 

Line of Business :

Wholesale of Agricultural Machinery, 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

 

Maximum Credit Limit :

DK 2.500.000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

Company ID

 

Main name                    BRIXIUS TRADING A/S

Main address                 BREDSKIFTEVEJ 38

City                              8210 ÅRHUS V

Country                         Denmark

 

Phone-no.                     +45-86-244255

Fax-no.                          +45-86-244105

 

Nat. partner ID-no.          115733

 

ID-/Reg.-no.                   16122149 A/S

 

Legal form                     Limited company

 

Company Status            Active

 

 

Activity

 

Activity                          46.61 Wholesale of agricultural machinery, equipment

 

No of employees empl 13

 

 

Management Information

 

Management                 IB BRIXIUS

 

Board of directors           IB BRIXIUS (Member of the board)

                                     NIELS ULRICH MADSEN (Member of the board)

                                    ANN BRIXIUS (Member of the board)

 

 

Historical Data

 

Established          1992

 

Registered           1992-07-22

 

 

Credit Facilities

 

Bankers              DANSKE BANK GIROSTRØGET 1, BYGNING CS 800 HØJE

                     - TAASTRUP

                     JYSKE BANK ØSTERGADE 4 8000 ÅRHUS C


 

Financial data

 

Currency             Danish Krone

 

 

Closing date                 2007-12-31        2006-12-31        2005-12-31

 

Source                      Ann. report       Ann. report       Ann. report

 

Ordinary result               3.331.000         2.187.000         2.393.000

Tax                             836.000           600.000           662.000

Annual result                 2.495.000         1.587.000         1.731.000

 

<* Assets *>

Fixed assets                  1.317.000         1.184.000         1.207.000

Current assets               20.212.000        17.395.000        15.255.000

 

<* Liabilities *>

Equity capital               11.786.000         9.891.000         8.904.000

Share capital                 1.000.000         1.000.000         1.000.000

Short-term debts              9.666.000         8.583.000         7.435.000

 

<* Company Ratios *>

Gearing I                         92,33             98,58             96,60

Acid test ratio I                209,10            202,67            205,18

Acid test ratio II                69,13             55,98             50,52

Return on investment              16,50             12,89             16,24

Return on equity                  28,26             22,11             26,88

Solvency ratio                    54,74             53,24             54,09

 

 

Property

 

Property             No

 

 

Corporate Structure

 

Parent company       BRIXIUS HOLDING APS (ID:642527) (100%)

 

 

Payment profile

 

Payment profile      Payment regular


 

 

Credit Summary

 

 

Risk class           Very low

 

Credit limit         Estimated 2.500.000

 

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.79

UK Pound

1

Rs.73.37

Euro

1

Rs.63.08

 

 

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.

 

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