MIRA INFORM REPORT
|
Report No. : |
336816 |
|
Report Date : |
19.08.2015 |
IDENTIFICATION DETAILS
|
Name : |
BILLERUDKORSNÄS AKTIEBOLAG (PUBL) |
|
|
|
|
Registered Office : |
Box 703, 16927 Solna |
|
|
|
|
Country : |
Sweden |
|
|
|
|
Financials (as on) : |
2014 |
|
|
|
|
Date of Incorporation : |
29.12.1926 |
|
|
|
|
Com. Reg. No.: |
5560255001 |
|
|
|
|
Legal Form : |
Limited liability company |
|
|
|
|
Line of Business : |
The Company shall have the objective of which is to directly or indirectly carry out forest industry operations , especially manufacture and sale of pulp, paper and board and packaging material and solutions thereof , conduct |
|
|
|
|
No. of Employees : |
914 (2014) |
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 : |
Slow but correct |
|
|
|
|
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 – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
Sweden |
A1 |
A1 |
|
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. Sweden remains outside the Eurozone because of concerns over its impact on the country’s economy, welfare system, 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. Agriculture accounts for less than 1% of GDP. Economic growth slowed in 2013, as a result of continued economic weakness in the EU - Sweden’s main export market; however, Sweden’s economy experienced modest growth in 2014, with an adjusted real GDP growth that averaged 2.1%. Sweden’s economy is expected to grow modestly in 2015, although the country continues to struggle with deflationary pressure.
|
Source
: CIA |
Company
Summary
|
Business Name |
BillerudKorsnäs Aktiebolag (publ) |
|
|
|
|
Country |
SWEDEN |
|
|
|
|
Company Registration Number |
5560255001 |
|
|
|
|
Activity Code |
70100 |
|
|
|
|
Activity Description |
Activities of head offices |
|
|
|
|
Company Status |
Active (Active) |
|
|
|
|
Latest Turnover Figure |
3.812.000.000 SEK |
|
|
|
|
Latest Shareholder Equity Figure |
6.129.000.000 SEK |
Basic
Information
|
Business Name |
BillerudKorsnäs Aktiebolag (publ) |
|
|
|
|
Registered Company Name |
BillerudKorsnäs Aktiebolag (publ) |
|
|
|
|
Company Registration Number |
5560255001 |
|
|
|
|
Country |
SWEDEN |
|
|
|
|
VAT Registration Number |
SE556025500101 |
|
|
|
|
Date of Company Registration |
29/12/1926 |
|
|
|
|
Legal Form |
Limited liability company |
|
|
|
|
Company Status |
Active (Active) |
|
|
|
|
Currency of this Report |
SEK |
|
|
|
|
Principal Activity Code |
No code |
|
|
|
|
Principal Activity Description |
The Company shall have the objective of which is to directly or indirectly carry out forest industry operations , especially manufacture and sale of pulp, paper and board and packaging material and solutions thereof , conduct |
|
|
|
|
Contact Address |
Box 703, 16927 SOLNA |
|
|
|
|
Contact Telephone Number |
08-55333500 |
Main
Address
|
Address |
Box 703, 16927 SOLNA |
|
|
|
|
Country |
SWEDEN |
|
|
|
|
Telephone |
08-55333500 |
Other
Addresses
|
Address |
Country |
|
|
|
|
No other addresses for this company |
|
Activities
|
Activity Code |
Activity Description |
|
|
|
|
70100 |
Activities of head offices |
Email
Addresses
info@billerudkorsnas.com
Web Pages
www.billerud.se
Employee
Information
|
Year |
Number of Employees |
|
|
|
|
2014 |
914 |
|
|
|
|
2013 |
948 |
|
|
|
|
2012 |
941 |
|
|
|
|
2011 |
937 |
|
|
|
|
2010 |
924 |
Advisors
Auditor Name KPMG AB
Tax
Registrations
|
Registered for FTax |
Yes |
|
|
|
|
Registered for VAT |
Yes |
|
|
|
|
Registered for Employee Tax |
Yes |
Certificates
|
Type |
Category |
Issuer |
|
|
|
|
|
No certificate information for this company |
|
|
Industry
Comparison
|
Activity Code |
70100 |
|
|
|
|
Activity Description |
Activities of head offices |
Event
History
|
Event Date |
Event Description |
|
|
|
|
|
|
13/08/2015 |
Group Structure Change |
|
|
06/08/2015 |
Authorised signatories amended or new/amended vacancy text |
|
|
06/08/2015 |
Company representatives, changed |
|
|
28/07/2015 |
Group Structure Change |
|
|
29/06/2015 |
Group Structure Change |
|
|
19/06/2015 |
Annual account, new |
|
|
19/06/2015 |
Group annual accout, new |
|
|
12/06/2015 |
Annual report (PDF), new |
|
|
29/05/2015 |
Authorised signatories amended or new/amended vacancy text |
|
|
29/05/2015 |
Company representatives, changed |
|
|
10/04/2015 |
Certificate, deregistered |
|
|
06/01/2015 |
Certificate, deregistered |
|
|
03/12/2014 |
Certificate, registered |
|
|
03/12/2014 |
Certificate, deregistered |
|
|
10/10/2014 |
Group Structure Change |
|
|
08/10/2014 |
Certificate, registered |
|
|
08/10/2014 |
Certificate, deregistered |
|
|
30/09/2014 |
Certificate, deregistered |
|
|
30/09/2014 |
Certificate, registered |
|
|
18/09/2014 |
Group Structure Change |
|
|
09/09/2014 |
Interim report (PDF), new |
|
|
27/08/2014 |
Company representatives, changed |
|
|
25/08/2014 |
Group Structure Change |
|
|
07/08/2014 |
Group Structure Change |
|
|
01/08/2014 |
Group Structure Change |
|
|
24/06/2014 |
Annual account, new |
|
|
24/06/2014 |
Group annual accout, new |
|
|
17/06/2014 |
Annual report (PDF), new |
|
|
22/05/2014 |
Company representatives, changed |
|
|
22/05/2014 |
Authorised signatories amended or new/amended vacancy text |
|
|
14/11/2013 |
Group Structure Change |
|
|
08/11/2013 |
Group Structure Change |
|
|
03/10/2013 |
Group Structure Change |
|
|
01/10/2013 |
Group Structure Change |
|
|
03/09/2013 |
Interim report (PDF), new |
|
|
14/08/2013 |
Group Structure Change |
|
|
06/08/2013 |
Group Structure Change |
|
|
06/08/2013 |
Certificate, deregistered |
|
|
05/08/2013 |
Group Structure Change |
|
|
02/08/2013 |
Group Structure Change |
|
|
12/07/2013 |
Group Structure Change |
|
|
04/07/2013 |
Annual account, new |
|
|
04/07/2013 |
Group annual accout, new |
|
|
01/07/2013 |
Annual report (PDF), new |
|
|
01/07/2013 |
Group Structure Change |
|
|
27/06/2013 |
Annual report (PDF), new |
|
|
24/06/2013 |
Group Structure Change |
|
|
04/06/2013 |
Certificate, registered |
|
|
31/05/2013 |
Company business activity, changed |
|
|
07/05/2013 |
Certificate, deregistered |
|
|
12/01/2013 |
Share capital, new issue |
|
|
08/01/2013 |
Share capital, new issue |
|
|
20/12/2012 |
Certificate, registered |
|
|
20/12/2012 |
Certificate, deregistered |
|
|
04/12/2012 |
Share capital, new issue |
|
|
01/12/2012 |
Authorised signatories amended or new/amended vacancy text |
|
|
01/12/2012 |
Company representatives, changed |
|
|
30/11/2012 |
Company business activity, changed |
|
|
30/11/2012 |
Company name, changed (old name: Billerud Aktiebolag (publ)) |
|
|
05/09/2012 |
Interim report (PDF), new |
|
|
08/06/2012 |
Annual account, new |
|
|
08/06/2012 |
Group annual accout, new |
|
|
31/05/2012 |
Annual report (PDF), new |
|
|
24/05/2012 |
Authorised signatories amended or new/amended vacancy text |
|
|
24/05/2012 |
Board, changed |
|
|
24/05/2012 |
Company representatives, changed |
|
|
24/05/2012 |
Company name, changed (old name: Billerud Aktiebolag) |
|
|
20/09/2011 |
Company representatives, changed |
|
|
20/09/2011 |
Board, changed |
|
|
20/09/2011 |
Authorised signatories amended or new/amended vacancy text |
|
|
06/09/2011 |
Interim report (PDF), new |
|
|
01/06/2011 |
Group annual accout, new |
|
|
01/06/2011 |
Annual account, new |
|
|
26/05/2011 |
Annual report (PDF), new |
|
|
14/05/2011 |
Board, changed |
|
|
14/05/2011 |
Authorised signatories amended or new/amended vacancy text |
|
|
14/05/2011 |
Company representatives, changed |
|
|
12/02/2011 |
Authorised signatories amended or new/amended vacancy text |
|
|
12/02/2011 |
Company representatives, changed |
|
|
12/02/2011 |
Board, changed |
|
|
14/01/2011 |
Company name, changed (old name: Billerud Aktiebolag) |
|
|
26/10/2010 |
Board, changed |
|
|
09/09/2010 |
Interim report (PDF), new |
|
Status
History
No status history events for this company
Profit
and Loss
|
Financial Year |
2014 |
2013 |
2012 |
|
Number of Weeks |
52 |
52 |
52 |
|
Currency |
SEK |
SEK |
SEK |
|
|
No |
No |
No |
|
Revenue |
3.834.000.000 |
3.841.000.000 |
3.856.000.000 |
|
Operating Costs |
5.180.000.000 |
3.636.000.000 |
3.653.000.000 |
|
Operating Profit |
-1.346.000.000 |
205.000.000 |
203.000.000 |
|
Wages & Salaries |
-734.000.000 |
-712.000.000 |
-660.000.000 |
|
Depreciation |
-254.000.000 |
-272.000.000 |
-276.000.000 |
|
Financial Income |
30.000.000 |
39.000.000 |
69.000.000 |
|
Financial Expenses |
-223.000.000 |
-235.000.000 |
-109.000.000 |
|
Extraordinary Income |
- |
- |
- |
|
Extraordinary Costs |
- |
- |
- |
|
Profit before Tax |
-1.509.000.000 |
14.000.000 |
185.000.000 |
|
Tax |
133.000.000 |
272.000.000 |
-318.000.000 |
|
Profit after Tax |
-1.376.000.000 |
286.000.000 |
-133.000.000 |
|
Minority Interests |
- |
- |
- |
|
Other Appropriations |
950.000.000 |
-1.231.000.000 |
1.438.000.000 |
|
Retained Profit |
-426.000.000 |
-945.000.000 |
1.305.000.000 |
%20-%20336816%2019-Aug-2015_files/image006.gif){kind=small}
Balance
Sheet
|
Financial Year |
2014 |
2013 |
2012 |
|
|
|
|
|
|
Number of Weeks |
52 |
52 |
52 |
|
|
|
|
|
|
Currency |
SEK |
SEK |
SEK |
|
|
|
|
|
|
Consolidated Accounts |
No |
No |
No |
|
|
|
|
|
|
Land & Buildings |
7.000.000 |
256.000.000 |
277.000.000 |
|
|
|
|
|
|
Plant & Machinery |
2.000.000 |
1.991.000.000 |
2.166.000.000 |
|
|
|
|
|
|
Other Tangible Assets |
- |
83.000.000 |
21.000.000 |
|
|
|
|
|
|
Total Tangible Assets |
9.000.000 |
2.330.000.000 |
2.464.000.000 |
|
|
|
|
|
|
Goodwill |
- |
- |
- |
|
|
|
|
|
|
Other Intangible Assets |
- |
4.000.000 |
6.000.000 |
|
|
|
|
|
|
Total Intangible Assets |
- |
4.000.000 |
6.000.000 |
|
|
|
|
|
|
Loans To Group |
41.000.000 |
96.000.000 |
- |
|
|
|
|
|
|
Other Loans |
- |
- |
- |
|
|
|
|
|
|
Miscellaneous Fixed Assets |
10.717.000.000 |
10.679.000.000 |
12.152.000.000 |
|
|
|
|
|
|
Total Other Fixed Assets |
10.758.000.000 |
10.775.000.000 |
12.152.000.000 |
|
|
|
|
|
|
TOTAL FIXED ASSETS |
10.767.000.000 |
13.109.000.000 |
14.622.000.000 |
|
|
|
|
|
|
Work In Progress |
- |
- |
- |
|
|
|
|
|
|
Other Inventories |
- |
322.000.000 |
342.000.000 |
|
|
|
|
|
|
Total Inventories |
- |
322.000.000 |
342.000.000 |
|
|
|
|
|
|
Trade Receivables |
2.114.000.000 |
2.047.000.000 |
1.470.000.000 |
|
|
|
|
|
|
Group Receivables |
2.129.000.000 |
1.899.000.000 |
1.119.000.000 |
|
|
|
|
|
|
Miscellaneous Receivables |
278.000.000 |
292.000.000 |
220.000.000 |
|
|
|
|
|
|
Total Receivables |
4.521.000.000 |
4.238.000.000 |
2.809.000.000 |
|
|
|
|
|
|
Cash |
499.000.000 |
291.000.000 |
553.000.000 |
|
|
|
|
|
|
Other Current Assets |
- |
- |
- |
|
|
|
|
|
|
TOTAL CURRENT ASSETS |
5.020.000.000 |
4.851.000.000 |
3.704.000.000 |
|
|
|
|
|
|
TOTAL ASSETS |
15.787.000.000 |
17.960.000.000 |
18.368.000.000 |
|
|
|
|
|
|
|
32.000.000 |
193.000.000 |
303.000.000 |
|
Bank Liabilities |
2.281.000.000 |
2.957.000.000 |
2.698.000.000 |
|
Group Payables |
1.635.000.000 |
469.000.000 |
754.000.000 |
|
Miscellaneous Liabilities |
91.000.000 |
332.000.000 |
289.000.000 |
|
TOTAL CURRENT LIABILITIES |
4.039.000.000 |
3.951.000.000 |
4.044.000.000 |
|
Bank Liabilities Due After 1 Year |
- |
- |
- |
|
Other Loans Or Finance Due After 1
Year |
2.350.000.000 |
1.644.000.000 |
150.000.000 |
|
Group Payables Due After 1 Year |
848.000.000 |
1.110.000.000 |
781.000.000 |
|
Miscellaneous Liabilities Due After 1
Year |
2.421.000.000 |
4.235.000.000 |
5.015.000.000 |
|
TOTAL LONG TERM LIABILITIES |
5.619.000.000 |
6.989.000.000 |
5.946.000.000 |
|
TOTAL LIABILITIES |
9.658.000.000 |
10.940.000.000 |
9.990.000.000 |
|
Called Up Share Capital |
1.537.000.000 |
1.029.000.000 |
1.029.000.000 |
|
Share Premium |
4.408.000.000 |
4.408.000.000 |
4.408.000.000 |
|
Revenue Reserves |
35.000.000 |
926.000.000 |
2.284.000.000 |
|
Other Reserves |
149.000.000 |
657.000.000 |
657.000.000 |
|
TOTAL SHAREHOLDERS EQUITY |
6.129.000.000 |
7.020.000.000 |
8.378.000.000 |
|
|
|
|
|
Other
Financials
|
Contingent Liabilities |
257.000.000 |
45.000.000 |
43.000.000 |
|
|
|
|
|
|
Working Capital |
981.000.000 |
900.000.000 |
-340.000.000 |
|
|
|
|
|
|
Net Worth |
6.129.000.000 |
7.016.000.000 |
8.372.000.000 |
Ratios
|
|
|
|
|
|
Pre-Tax Profit Margin |
-39.36
% |
0.36 % |
4.80
% |
|
Return On Capital Employed |
-7.61
% |
0.06 % |
0.83
% |
|
Return On Total Assets Employed |
-9.56
% |
0.08 % |
1.01
% |
|
Return On Net Assets Employed |
-24.62
% |
0.20 % |
2.21
% |
|
Sales/Net Working Capital |
3.91 |
4.27 |
-11.34 |
|
Stock Turnover Ratio |
0 |
8.38 % |
8.87
% |
|
Debtor Days |
201.25 |
194.52 |
139.15 |
|
Creditor Days |
3.05 |
18.34 |
28.68 |
|
Current Ratio |
1.24 |
1.23 |
0.92 |
|
Liquidity Ratio/Acid Test |
1.24 |
1.15 |
0.83 |
|
Current Debt Ratio |
0.66 |
0.56 |
0.48 |
|
Gearing |
117.59
% |
104.33 % |
89.99
% |
|
Equity In Percentage |
121.87
% |
97.76 % |
135.83 % |
|
Total Debt Ratio |
1.58 |
1.56 |
1.19 |
Share
Capital Structure
|
Issued Share Capital |
1.537.642.792 SEK |
Shareholders
No shareholders data for this company.
Current
Directors
|
Name |
Appointment Date |
Position |
|
|
|
|
|
Ulf Lennart Holm |
21/05/2014 |
Chairman of Board |
|
|
|
|
|
Hammar, Bengt |
21/05/2014 |
Actual Member of Board |
|
|
|
|
|
Homan, Jan Meindert |
23/05/2012 |
Actual Member of Board |
|
|
|
|
|
Kaufmann, Michael Martin F. |
27/09/2005 |
Actual Member of Board |
|
|
|
|
|
Andrea Gisle Joosen |
28/05/2015 |
Actual Member of Board |
|
|
|
|
|
Gundel Tora Gunilla Jönson |
01/11/2003 |
Actual Member of Board |
|
|
|
|
|
Kjell Ove Olsson |
30/11/2012 |
Actual Member of Board |
|
|
|
|
|
Maria Christina Paulsdotter Schauman |
21/05/2014 |
Actual Member of Board |
|
|
|
|
|
Marie Helen Elisabeth Gustafsson |
13/05/2011 |
Actual Member of Board |
|
|
|
|
|
Mikael Peter Hellberg |
21/05/2014 |
Actual Member of Board |
|
|
|
|
|
Sten Rickard Steve Cato |
05/08/2015 |
Substitute |
|
|
|
|
|
Tobias Oskar Söderholm |
30/11/2012 |
Substitute |
Previous
Directors
|
Name |
Appointment Date |
Position |
Resignation Date |
||
|
|
|
|
|
||
|
Kurt Roger Lindvall |
08/06/2001 |
Substitute |
05/08/2015 |
||
|
Maria Christina Brunell Livfors |
30/11/2012 |
Actual Member of Board |
21/05/2014 |
||
|
Carl Wilhelm Orozco Klingspor |
30/11/2012 |
Actual Member of Board |
21/05/2014 |
||
|
Mikael Halvar Larsson |
30/11/2012 |
Actual Member of Board |
21/05/2014 |
||
|
Ryöppönen, Hannu Ragnvald |
30/11/2012 |
Actual Member of Board |
21/05/2014 |
||
|
Helena Teresa Andreas |
13/05/2011 |
Actual Member of Board |
30/11/2012 |
||
|
Sten Rickard Steve Cato |
08/06/2001 |
Actual Member of Board |
30/11/2012 |
||
|
Mikael Peter Hellberg |
13/05/2011 |
Actual Member of Board |
30/11/2012 |
||
|
Nageler, Ewald |
17/07/2006 |
Actual Member of Board |
30/11/2012 |
||
|
Anders Henning Ingvar Petersson |
05/02/2001 |
Actual Member of Board |
30/11/2012 |
||
|
Yngve Arneson Stade |
27/05/2005 |
Actual Member of Board |
30/11/2012 |
||
|
Anders Fredrik Nordström |
13/05/2011 |
Substitute |
30/11/2012 |
||
|
Per-Christer Folke Lundberg |
21/03/2001 |
Actual Member of Board |
13/05/2011 |
||
|
Elsa Margareta Meg Tivéus Borglin |
21/03/2001 |
Actual Member of Board |
13/05/2011 |
||
|
Marie Helen Elisabeth Gustafsson |
10/05/2010 |
Substitute |
13/05/2011 |
||
|
Erik Stefan Mikael Ragnarsson |
10/05/2010 |
Actual Member of Board |
11/02/2011 |
||
|
|
|
|
|
||
Negative
Information
Debt Balance
|
Currency |
SEK |
|
|
|
|
Number Of Private Claims |
0 |
|
|
|
|
Balance Of Private Claims |
0 |
|
|
|
|
Number Of Public Claims |
0 |
|
|
|
|
Balance Of Public Claims |
0 |
|
|
|
|
Total Balance |
0 |
Record of Non Payment
|
Number Of Distraint Or Repossessions |
0 |
|
|
|
|
Number Of Public Claims |
0 |
|
|
|
|
Number Of Private Claims |
0 |
|
|
|
|
Number Of Applications |
0 |
|
|
|
|
Number Of Revoked Applications |
2 |
Latest Public Claim
No Latest Public Claim for this company.
Latest Private Claim
No Latest
Private Claim for this company.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.65.22 |
|
UK Pound |
1 |
Rs.102.23 |
|
Euro |
1 |
Rs.72.39 |
INFORMATION DETAILS
|
Analysis Done by
: |
KIN |
|
|
|
|
Report Prepared
by : |
TRU |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.