MIRA INFORM REPORT

 

 

Report Date :           

23.11.2011

 

IDENTIFICATION DETAILS

 

Name :

NORDIC RAW MATERIALS AB

 

 

Registered Office :

Varvsvagen 1, Landskrona, 26123

 

 

Country :

Sweden

 

 

Financials (as on) :

31.12.2010

 

 

Year of Establishment :

2006

 

 

Com. Reg. No.:

5567247308

 

 

Legal Form :

Private Subsidiary Company

 

 

Line of Business :

merchant Wholesale Distribution of automotive scrap, industrial scrap, and other recyclable materials.

 

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

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – September 30th, 2011

 

Country Name

Previous Rating

                   (30.06.2011)                  

Current Rating

(30.09.2011)

Sweden

a2

a2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

Company name & address 

 

Nordic Raw Materials AB

Varvsvagen 1

Landskrona, 26123

Sweden

 Tel:      +46 418 44 64 60

 

 

Synthesis     

 

Employees:                  7

Company Type:            Private Subsidiary

Corporate Family:          2 Companies

Ultimate Parent:            Indo-Swedish Business Development AB

Incorporation Date:         2006   

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2010

Reporting Currency:       Swedish Krona

Annual Sales:               13.6

Net Income:                   0.2

Total Assets:                 4.4

 

 

Business Description     

 

Nordic Raw Materials AB is primarily engaged in the merchant wholesale distribution of automotive scrap, industrial scrap, and other recyclable materials. Included in this industry are auto wreckers primarily engaged in dismantling motor vehicles for the purpose of wholesaling scrap.

 

Industry

Industry            Waste Management Services

ANZSIC 2006:    3322 - Metal and Mineral Wholesaling

NACE 2002:      5157 - Wholesale of waste and scrap

NAICS 2002:     423930 - Recyclable Material Merchant Wholesalers

UK SIC 2003:    5157 - Wholesale of waste and scrap

US SIC 1987:    5093 - Scrap and Waste Materials

 

           


Key Executives   

 

Name

Title

Naveen Kumar Upadhyaya

verkst dir, ledamot

Martin Per Lundstrom

ledamot och ordforande

Lena Marianne Upadhyaya

ledamot

Lalit Mohan Upadhyaya

ledamot

 

Registered No.(SWE): 5567247308

 

1 - Profit & Loss Item Exchange Rate: USD 1 = SEK 7.206564

2 - Balance Sheet Item Exchange Rate: USD 1 = SEK 6.72285

 

 

Corporate Overview

 

Location

Varvsvagen 1

Landskrona, 26123

Sweden

Tel:       +46 418 44 64 60

           

Sales SEK(mil):             97.9

Assets SEK(mil):           29.3

Employees:                   7

Fiscal Year End:            31-Dec-2010

Industry:                        Waste Management Services

Incorporation Date:         2006

Company Type:             Private Subsidiary

Quoted Status:              Not Quoted

Registered No.(SWE):    5567247308

verkst dir, ledamot:        Naveen Kumar Upadhyaya

 

Contents

·         Industry Codes

·         Business Description

·         Financial Data

 

Industry Codes

 

ANZSIC 2006 Codes:

3322     -          Metal and Mineral Wholesaling

 

NACE 2002 Codes:

5157     -          Wholesale of waste and scrap

 

NAICS 2002 Codes:

42393   -          Recyclable Material Merchant Wholesalers

423930  -          Recyclable Material Merchant Wholesalers

 

US SIC 1987:

5093     -          Scrap and Waste Materials

 

UK SIC 2003:

5157     -          Wholesale of waste and scrap

 

Business Description

Nordic Raw Materials AB is primarily engaged in the merchant wholesale distribution of automotive scrap, industrial scrap, and other recyclable materials. Included in this industry are auto wreckers primarily engaged in dismantling motor vehicles for the purpose of wholesaling scrap.

 

Financial Data

Financials in:

SEK(mil)

 

Revenue:

97.9

Net Income:

1.2

Assets:

29.3

Total Liabilities:

21.5

 

 

 

Date of Financial Data:

31-Dec-2010

 

1 Year Growth

NA

NA

NA

 

 

 

 

Corporate Family

Corporate Structure News:

 

Nordic Raw Materials AB

Nordic Raw Materials AB 
Total Corporate Family Members: 2 

 

 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

 

Indo-Swedish Business Development AB

Parent

 

 

 

 

 

 

Nordic Raw Materials AB

Subsidiary

Landskrona, Skåne

Sweden

Waste Management Services

13.6

7

 

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Martin Per Lundstrom

 

ledamot och ordforande

Director/Board Member

 

Naveen Kumar Upadhyaya

 

verkst dir, ledamot

Director/Board Member

 

Lalit Mohan Upadhyaya

 

ledamot

Director/Board Member

 

Lena Marianne Upadhyaya

 

ledamot

Director/Board Member

 

 

Executives

 

Name

Title

Function

 

Naveen Kumar Upadhyaya

 

verkst dir, ledamot

Managing Director

 

 

 

Annual Profit & Loss

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

Filed Currency

SEK

SEK

SEK

Exchange Rate (Period Average)

7.206564

7.645194

6.599156

Consolidated

No

No

No

 

 

 

 

Total Revenue

13.6

16.9

20.2

Gross Profit

0.3

0.2

0.6

Net Financial Items

-0.1

0.0

0.1

Operating Income

0.3

0.2

0.6

Income Before Tax

0.2

0.2

0.8

Net Income

0.2

0.1

0.6

 

Annual Balance Sheet

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

Filed Currency

SEK

SEK

SEK

Exchange Rate

6.72285

7.1401

7.90795

Consolidated

No

No

No

 

 

 

 

Total Assets

4.4

4.0

2.6

Total Liabilities

3.2

3.1

1.9

Total Equity

1.2

0.9

0.7

 

Annual Ratios

 

 

 

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

Filed Currency

-

-

-

Exchange Rate

-

-

-

Consolidated

No

No

No

 

 

 

 

Operating Margin

2.14

1.17

3.99

Current Ratio

630.30

266.80

300.94

Total debt/total equity

26.61

23.04

25.72

Return on average equity

21.76

22.04

96.20

 

 

Annual Growth Rates

 

 

 

 

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

Filed Currency

-

-

Exchange Rate

-

-

Consolidated

No

No

 

 

 

Turnover Percent Change

-24.39%

-2.66%

Marginal Contribution Percent Change

37.79%

-63.37%

Net Financial Items Percent Change

-660.78%

-105.35%

Operating Results Percent Change

39.37%

-64.00%

Profit/Loss Before Tax Percent Change

17.44%

-71.72%

Profit/Loss for the Year Percent Change

24.60%

-72.91%

Assets Percent Change

2.99%

37.83%

Debts Percent Change

-1.78%

42.80%

Equity Capital Percent Change

18.93%

23.46%

Operating Margin Percent Change

82.91%

-70.68%

Current Ratio Percent Change

136.24%

-11.34%

Debt/Equity Ratio Percent Change

15.49%

-10.42%

Retun On Equity Percent Change

-1.27%

-77.09%

FOREIGN EXCHANGE RATES

 

Currency
Unit

Indian Rupees

US Dollar

1

Rs.52.70

UK Pound

1

Rs.82.44

Euro

1

Rs.71.08

 

 

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

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

----

NB

New Business

----

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.