MIRA INFORM REPORT

 

 

Report Date :

12.04.2013

 

IDENTIFICATION DETAILS

 

Name :

SKROTFRAG AB 

 

 

Registered Office :

Angered, 42421

 

 

Country :

Sweden

 

 

Financials (as on) :

31.12.2011

 

 

Year of Establishments:

1971

 

 

Com. Reg. No.:

5561596759

 

 

Legal Form :

Private Subsidiary Company

 

 

Line of Business :

Subject is engaged in the merchant wholesale distribution of automotive scrap, industrial scrap, and other recyclable materials

 

 

No. of Employees :

45

 

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Sweden

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

sweden - ECONOMIC OVERVIEW

 

Aided by peace and neutrality for the whole of the 20th century, Sweden has achieved an enviable standard of living under a mixed system of high-tech capitalism and extensive welfare benefits. It has a modern distribution system, excellent internal and external communications, and a highly skilled labor force. In September 2003, Swedish voters turned down entry into the euro system concerned about the impact on the economy and sovereignty. Timber, hydropower, and iron ore constitute the resource base of an economy heavily oriented toward foreign trade. Privately owned firms account for vast majority of industrial output, of which the engineering sector accounts for about 50% of output and exports. Agriculture accounts for little more than 1% of GDP and of employment. Until 2008, Sweden was in the midst of a sustained economic upswing, boosted by increased domestic demand and strong exports. This and robust finances offered the center-right government considerable scope to implement its reform program aimed at increasing employment, reducing welfare dependence, and streamlining the state's role in the economy. Despite strong finances and underlying fundamentals, the Swedish economy slid into recession in the third quarter of 2008 and growth continued downward in 2009 as deteriorating global conditions reduced export demand and consumption. Strong exports of commodities and a return to profitability by Sweden''s banking sector drove the strong rebound in 2010, which continued in 2011, and the government is proposing stimulus measures in the 2012 budget to curb the effects of a global economic slowdown and boost employment and growth.

 

Source : CIA

 

Company name & address

 

Skrotfrag AB

Angered, 42421

Sweden

 

Tel:       +46 31 332 39 90

Fax:      +46 31 332 39 91

 

Web:    www.skrotfrag.se

           

 

Synthesis

 

Employees:                 45

Company Type:            Private Subsidiary

Corporate Family:          5 Companies

Ultimate Parent:            Contromex Ltd

Incorporation Date:        1971   

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2011

Reporting Currency:       Swedish Krona

Annual Sales:                59.7

Net Income:                 5.7

Total Assets:                56.4

 

 

Business Description     

 

Skrotfrag 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

UK SIC 2007:    4677 - Wholesale of waste and scrap

US SIC 1987:    5093 - Scrap and Waste Materials

 

           


Key Executives   

 

Name                           Title    

Lars Johansson             verkst dir, Sales Director           

Bodil Hansson              Finance Manager          

Bengt Olofsson             Purchasing Executive, Marketing / Communication Executive     

Emil Johansson                        Production Director      

 

 

1 - Profit & Loss Item Exchange Rate: USD 1 = SEK 6.49369 
2 - Balance Sheet Item Exchange Rate: USD 1 = SEK 6.8553

 

 

Corporate Overview

 

Location

Angered, 42421

Sweden

Tel:       +46 31 332 39 90

Fax:      +46 31 332 39 91

Web:    www.skrotfrag.se

           

Sales SEK(mil):             387.8

Assets SEK(mil):           386.8

Employees:                  45

Fiscal Year End:            31-Dec-2011

Industry:                       Waste Management Services

Incorporation Date:        1971

Company Type:             Private Subsidiary

Quoted Status:              Not Quoted

Registered No.(SWE):   5561596759

 

verkst dir, Sales Director:

Lars Johansson

 

Industry Codes

 

ANZSIC 2006 Codes:

3322     -          Metal and Mineral Wholesaling

213       -          Basic Non-Ferrous Metal Manufacturing

 

NACE 2002 Codes:

5157     -          Wholesale of waste and scrap

2745     -          Other non-ferrous metal production

 

NAICS 2002 Codes:

423930  -          Recyclable Material Merchant Wholesalers

331492  -          Secondary Smelting, Refining, and Alloying of Nonferrous Metal (except Copper and Aluminum)

42393   -          Recyclable Material Merchant Wholesalers

 

US SIC 1987:

5093     -          Scrap and Waste Materials

3341     -          Secondary Smelting and Refining of Nonferrous Metals

 

UK SIC 2003:

5157     -          Wholesale of waste and scrap

2745     -          Other non-ferrous metal production

 

UK SIC 2007:

4677     -          Wholesale of waste and scrap

2445     -          Other non-ferrous metal production

 

Business Description

Skrotfrag 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:

387.8

Net Income:

36.8

Assets:

386.8

Total Liabilities:

118.8

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

NA

NA

NA

 

Key Corporate Relationships

Bank:

SEB

 

 

 

 

 

 

 

 

 

Corporate Family

Corporate Structure News:

 

Skrotfrag AB

Skrotfrag AB 
Total Corporate Family Members: 5 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Contromex Ltd

Parent

 

 

 

 

 

Skrotfrag AB

Subsidiary

Angered, Västra Götaland

Sweden

Waste Management Services

59.7

45

Skrotfrag i Järna AB

Subsidiary

Järna, Stockholm

Sweden

Miscellaneous Fabricated Products

7.0

14

Skrotfrag i Oskarshamn AB

Subsidiary

Oskarshamn, Kalmar

Sweden

Miscellaneous Fabricated Products

23.7

13

Skrotfrag i BorĂ¥s AB

Subsidiary

BorĂ¥s, Västra Götaland

Sweden

Waste Management Services

6.6

7

Executive report

 

Board of Directors

 

Name

Title

Function

Lars Johansson

 

verkst dir, Sales Director

Director/Board Member

 

 

 

 

Executives

 

Name

Title

Function

Lars Johansson

 

verkst dir, Sales Director

Managing Director

Bodil Hansson

 

Finance Manager

Finance Executive

Bengt Olofsson

 

Purchasing Executive, Marketing / Communication Executive

Marketing Executive

Emil Johansson

 

Production Director

Product Management Executive

 

 

Annual profit & loss

 

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

Period Length

12 Months

12 Months

12 Months

Filed Currency

SEK

SEK

SEK

Exchange Rate (Period Average)

6.493691

7.206564

7.645194

Consolidated

Yes

Yes

Yes

 

 

 

 

Total Revenue

84.7

62.6

45.0

Gross Profit

9.6

5.4

6.1

Net Financial Items

1.0

0.7

0.6

Operating Income

6.4

2.6

3.6

Income Before Tax

7.5

3.2

4.1

Net Income

5.7

2.5

4.1

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

Filed Currency

SEK

SEK

SEK

Exchange Rate

6.8553

6.72285

7.1401

Consolidated

Yes

Yes

Yes

 

 

 

 

Total Assets

56.4

52.8

47.1

Total Liabilities

17.3

17.7

16.5

Total Equity

39.1

35.1

30.6

 

Annual Ratios

 

 

 

 

31-Dec-2011

31-Dec-2010

31-Dec-2009

Period Length

12 Months

12 Months

12 Months

Filed Currency

-

-

-

Exchange Rate

-

-

-

Consolidated

Yes

Yes

Yes

 

 

 

 

Operating Margin

9.57

5.66

9.71

Current Ratio

285.32

296.28

312.18

Total debt/total equity

69.29

66.46

65.04

Return on average equity

18.16

10.04

14.74

 

 

Annual Growth Rates

 

 

 

 

31-Dec-2010

31-Dec-2009

Period Length

12 Months

12 Months

Filed Currency

-

-

Exchange Rate

-

-

Consolidated

Yes

Yes

 

 

 

Turnover Percent Change

21.93%

31.03%

Marginal Contribution Percent Change

59.30%

-16.37%

Net Financial Items Percent Change

36.87%

1.06%

Operating Results Percent Change

123.57%

-31.38%

Profit/Loss Before Tax Percent Change

109.49%

-26.72%

Profit/Loss for the Year Percent Change

107.51%

-43.04%

Assets Percent Change

8.92%

5.70%

Debts Percent Change

-0.27%

1.41%

Equity Capital Percent Change

13.56%

8.01%

Operating Margin Percent Change

69.08%

-41.71%

Current Ratio Percent Change

-3.70%

-5.09%

Debt/Equity Ratio Percent Change

4.26%

2.18%

Return On Equity Percent Change

80.88%

-31.89%

 

FOREIGN EXCHANGE RATES

 

Currency
Unit

Indian Rupees

US Dollar

1

Rs.54.53

UK Pound

1

Rs.83.59

Euro

1

Rs.71.33

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.