MIRA INFORM REPORT

 

 

 

Report Date :

18.07.2008

 

IDENTIFICATION DETAILS

 

Name :

BLEND A S

 

 

Registered Office :

Edisonvej 4, 7100 Vejle

 

 

Country :

Denmark

 

 

Financials (as on) :

31.12.2007

 

 

Year of Establishment  :

1985

 

 

Com. Reg. No.:

76180113 A/S

 

 

Legal Form :

Limited Company

 

 

Line of Business :

Wholesale of Clothing and Footwear

 

 

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 :

DK 200.000 (Estimated)

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

Company ID

 

Main name                    BLEND A/S

Main address                 EDISONVEJ 4

City                              7100 VEJLE

Country                                     Denmark

 

Phone-no.                     +45-79-433000

 

Nat. partner ID-no.          187430

 

ID-/Reg.-no.                   76180113 A/S

 

Legal form                     Limited company

 

Company Status            Active

 

Latest change                2008-06-27

 

 

Activity

 

Activity             46.42 Wholesale of clothing and footwear

 

No of employees empl 193

 

 

Management Information

 

Management                 PER BECH GASSEHOLM (Managing director)

 

Board of directors           JAN STIG ANDERSEN (Chairman of the board)

                                    JESPER ROE (Member of the board)

                                    PER BECH GASSEHOLM (Member of the board)

 

 

historical Data

 

Established          1985

 

Registered           1985-07-31

 

 

Credit Facilities

 

Bankers          DANSKE BANK VEJLE AFDELING (9402) KIRKEGADE 21 7100

                     - VEJLE

 

 

 

 

Financial data

 

Currency             Danish Kroner

 

<* *>

 

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

 

Source                      Ann. report       Ann. report       Ann. report

 

Turnover                    883.328.000       942.722.000       851.039.000

Costs                       874.288.000       859.478.000       814.278.000

Ordinary result              16.075.000        91.344.000        44.217.000

Tax                           1.985.000        21.936.000         5.437.000

Annual result                14.090.000        69.408.000        38.780.000

 

<* Assets *>

Fixed assets                 21.632.000        21.511.000        64.581.000

Current assets              220.858.000       414.493.000       205.208.000

 

<* Liabilities *>

Equity capital                  907.000        99.225.000       121.445.000

Share capital                   530.000           530.000           530.000

Short-term debts            241.583.000       336.780.000       143.992.000

 

 

Company Ratios

 

Gearing I                     -1.165,66            433,36            253,22

Acid test ratio I                 91,42            123,08            142,51

Acid test ratio II                67,88             93,45             89,59

Return on investment               3,73             19,09             13,63

Return on equity               1.772,33             92,06             36,41

Solvency ratio                     0,37             22,76             45,01

 

 

Property

 

Property             No

 

 

Corporate Structure

 

Parent company            BTX GROUP A/S (ID:134558) (100%)

 

Subsidiaries                  BLEND OF AMERICA PTY LTD (100%)

                                    BLEND SARL (100%)

                                    BLEND LTD (100%)

 

 

 

 

Payment profile

 

Payment profile      Payment regular

 

 

Credit Summary

 

Risk class           Normal

 

Credit limit         Estimated 200.000

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.42.78

UK Pound

1

Rs.85.51

Euro

1

Rs.67.90

 

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