|
Report No. : |
346984 |
|
Report Date : |
28.10.2015 |
IDENTIFICATION DETAILS
|
Name : |
SKROTFRAG AKTIEBOLAG |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
2014 |
|
|
|
|
Date of Incorporation : |
02.03.1972 |
|
|
|
|
Com. Reg. No.: |
5561596759 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
The Company
shall trade in scrap and fragmentation, own and manage real estate and
securities and related business. |
|
|
|
|
No. of Employees : |
111 [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 : |
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 – 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 |
Skrotfrag Aktiebolag |
|
Country |
SWEDEN |
|
Company Registration Number |
5561596759 |
|
Activity Code |
38320 |
|
Activity Description |
Recovery of sorted materials |
|
Company Status |
Active (Active) |
|
Latest Turnover Figure |
568.437.000 SEK |
|
Latest Shareholder Equity Figure |
230.266.000 SEK |
|
|
|
Basic Information |
|
|
Business Name |
Skrotfrag Aktiebolag |
|
Registered Company Name |
Skrotfrag Aktiebolag |
|
Company Registration Number |
5561596759 |
|
Country |
SWEDEN |
|
VAT Registration Number |
SE556159675901 |
|
Date of Company Registration |
02/03/1972 |
|
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
trade in scrap and fragmentation, own and manage real estate and securities
and related business. |
|
Contact Address |
Box 11, 42421 ANGERED |
|
Contact Telephone Number |
031-3323990 |
|
|
|
Main Address |
|
|
Address |
Box 11, 42421 Angered |
|
Country |
SWEDEN |
|
Telephone |
031-3323990 |
|
Address |
Country |
|
Address |
Odengatan 61, 46433 |
|
Country |
SWEDEN |
|
Address |
Getängsvägen 10, 50468 |
|
Country |
SWEDEN |
|
Address |
Hampes Väg 31, 44345 |
|
Country |
SWEDEN |
|
Address |
Kommendantvägen 10, 60238 |
|
Country |
SWEDEN |
|
Address |
Krangatan 8, 44138 |
|
Country |
SWEDEN |
|
Address |
Målövägen 11, 56242 |
|
Country |
SWEDEN |
|
Address |
Naum 1, 53494 |
|
Country |
SWEDEN |
|
Address |
Plåtvägen 11, 44361 |
|
Country |
SWEDEN |
|
Address |
Verkstadsgatan 1, 33235 |
|
Country |
SWEDEN |
|
Address |
Tillfarten 6, 57293 |
|
Country |
SWEDEN |
|
Address |
Väg 57, 15336 |
|
Country |
SWEDEN |
|
Address |
Karlsnäsvägen 13, 52337 |
|
Country |
SWEDEN |
|
Address |
Klevåsvägen 5 C, 45155 |
|
Country |
SWEDEN |
|
Address |
Mejselvägen 24, 54134 |
|
Country |
SWEDEN |
|
Address |
Flottiljvägen 42, 39241 |
|
Country |
SWEDEN |
|
Address |
Broväg 30, 62141 |
|
Country |
SWEDEN |
|
Address |
Bangårdsvägen 13, 42836 |
|
Country |
SWEDEN |
|
|
|
Activities |
|
|
Activity Code |
Activity
Description |
|
38320 |
Recovery of sorted materials |
|
38110 |
Collection of non-hazardous waste |
|
46773 |
Wholesale of non-metal waste and scrap |
|
38311 |
Dismantling of car wrecks |
|
81100 |
Combined facilities support activities |
info@skrotfrag.se
www.skrotfrag.se
|
Year |
Number of
Employees |
|
2014 |
111 |
|
2013 |
89 |
|
2012 |
60 |
|
2011 |
45 |
|
2010 |
36 |
Advisors |
||
|
Auditor Name |
MAZARS SET Revisionsbyrå 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 |
38320 |
|
|
Activity Description |
Recovery of sorted materials |
|
Event History |
|
|
|
Event Date |
Event
Description |
|
|
24/07/2015 |
Group Structure Change |
|
|
20/05/2015 |
Group Structure Change |
|
|
15/05/2015 |
Annual account, new |
|
|
15/05/2015 |
Group annual account, new |
|
|
08/05/2015 |
Annual report (PDF), new |
|
|
20/09/2014 |
Status, changed |
|
|
16/07/2014 |
Status, changed |
|
|
27/06/2014 |
Group Structure Change |
|
|
20/06/2014 |
Group Structure Change |
|
|
17/06/2014 |
Group Structure Change |
|
|
16/06/2014 |
Group Structure Change |
|
|
Event Date |
Event
Description |
|
13/06/2014 |
Group annual accout, new |
|
13/06/2014 |
Annual account, new |
|
12/06/2014 |
Group Structure Change |
|
06/06/2014 |
Annual report (PDF), new |
|
17/12/2013 |
Company representatives, changed |
|
02/08/2013 |
Group Structure Change |
|
29/07/2013 |
Group Structure Change |
|
24/07/2013 |
Group Structure Change |
|
22/07/2013 |
Group annual accout, new |
|
22/07/2013 |
Annual account, new |
|
03/07/2013 |
Annual report (PDF), new |
|
01/08/2012 |
Group annual accout, new |
|
01/08/2012 |
Annual account, new |
|
12/07/2012 |
Annual report (PDF), new |
|
30/03/2012 |
Company representatives, changed |
|
30/03/2012 |
Board, changed |
|
30/03/2012 |
Authorised signatories amended or new/amended vacancy text |
|
04/01/2012 |
Company business activity, changed |
|
04/01/2012 |
Place of residence, changed |
|
17/11/2011 |
Address, changed |
|
13/09/2011 |
Address, changed |
|
07/09/2011 |
Annual account, new |
|
07/09/2011 |
Group annual accout, new |
|
08/08/2011 |
Annual report (PDF), new |
Status History |
|
|
Date |
19/09/2014 |
|
Event Description |
Merger cessation |
Additional Text
|
Date |
19/09/2014 |
|
Event Description |
Merger cessation |
|
|
|
|
Date |
19/09/2014 |
|
Event Description |
Merger cessation |
|
Financial Year |
2014 |
2013 |
2012 |
|||
|
Number of Weeks |
52 |
52 |
52 |
|||
|
Currency |
SEK |
SEK |
SEK |
|||
|
Consolidated Accounts |
No |
No |
No |
|||
|
Revenue |
570.993.000 |
434.950.000 |
445.587.000 |
|||
|
Operating Costs |
533.638.000 |
419.052.000 |
433.584.000 |
|||
|
Operating Profit |
37.355.000 |
15.898.000 |
12.003.000 |
|||
|
Wages & Salaries |
-55.055.000 |
-45.356.000 |
-31.713.000 |
|||
|
Depreciation |
-17.411.000 |
-16.103.000 |
-14.614.000 |
|||
|
Financial Income |
326.000 |
72.000 |
342.000 |
|||
|
Financial Expenses |
-925.000 |
-957.000 |
-1.013.000 |
|||
|
Extraordinary Income |
- |
- |
- |
|||
|
Extraordinary Costs |
- |
- |
- |
|||
|
Profit before Tax |
44.928.000 |
18.444.000 |
11.671.000 |
|||
|
Tax |
-6.005.000 |
-4.861.000 |
-4.112.000 |
|||
|
Profit after Tax |
38.923.000 |
13.583.000 |
7.559.000 |
|||
|
Minority Interests |
- |
- |
- |
|||
|
Other Appropriations |
-11.803.000 |
5.968.000 |
5.201.000 |
|||
|
Retained Profit |
27.121.000 |
19.551.000 |
12.761.000 |
|||
|
|
|
|
|
|||
Balance Sheet |
||||||
|
Financial Year |
2014 |
2013 |
2012 |
|||
|
Number of Weeks |
52 |
52 |
52 |
|||
|
Currency |
SEK |
SEK |
SEK |
|||
|
Consolidated Accounts |
No |
No |
No |
|||
|
Land & Buildings |
64.953.000 |
63.575.000 |
60.629.000 |
|||
|
Plant & Machinery |
- |
- |
61.073.000 |
|||
|
Other Tangible Assets |
92.451.000 |
72.886.000 |
5.604.000 |
|||
|
Total Tangible Assets |
157.404.000 |
136.461.000 |
127.306.000 |
|||
|
Goodwill |
- |
- |
- |
|||
|
Other Intangible Assets |
- |
- |
- |
|||
|
Total Intangible Assets |
- |
- |
- |
|||
|
Loans To Group |
- |
- |
- |
|||
|
Other Loans |
- |
- |
- |
|||
|
Miscellaneous Fixed Assets |
67.953.000 |
77.607.000 |
85.940.000 |
|||
|
Total Other Fixed Assets |
67.953.000 |
77.607.000 |
85.940.000 |
|||
|
TOTAL FIXED ASSETS |
225.357.000 |
214.068.000 |
213.246.000 |
|||
|
Work In Progress |
- |
- |
- |
|||
|
Other Inventories |
52.457.000 |
66.078.000 |
46.937.000 |
|||
|
Total Inventories |
52.457.000 |
66.078.000 |
46.937.000 |
|||
|
Trade Receivables |
18.962.000 |
30.557.000 |
14.170.000 |
|||
|
Group Receivables |
32.831.000 |
21.183.000 |
55.705.000 |
|||
|
Miscellaneous Receivables |
14.776.000 |
14.579.000 |
10.159.000 |
|||
|
Total Receivables |
66.569.000 |
66.319.000 |
80.034.000 |
|||
|
Cash |
39.390.000 |
19.975.000 |
21.557.000 |
|||
|
Other Current Assets |
- |
- |
- |
|||
|
TOTAL CURRENT ASSETS |
158.416.000 |
152.372.000 |
148.528.000 |
|||
|
TOTAL ASSETS |
383.773.000 |
366.440.000 |
361.774.000 |
|||
|
Trade Payables |
25.216.000 |
27.641.000 |
17.318.000 |
|||
|
Bank Liabilities |
1.370.000 |
1.370.000 |
1.370.000 |
|||
|
Group Payables |
7.778.000 |
39.433.000 |
55.000.000 |
|||
|
Miscellaneous Liabilities |
18.563.000 |
30.621.000 |
20.344.000 |
|||
|
TOTAL CURRENT LIABILITIES |
52.927.000 |
99.065.000 |
94.032.000 |
|||
|
Bank Liabilities Due After 1 Year |
12.760.000 |
14.130.000 |
15.500.000 |
|||
|
Other Loans Or Finance Due After 1 Year |
- |
- |
- |
|||
|
Group Payables Due After 1 Year |
- |
- |
- |
|||
|
Miscellaneous Liabilities Due After 1 Year |
87.820.000 |
68.538.000 |
87.086.000 |
|||
|
TOTAL LONG TERM LIABILITIES |
100.580.000 |
82.668.000 |
102.586.000 |
|||
|
TOTAL LIABILITIES |
153.507.000 |
181.733.000 |
196.618.000 |
|||
|
Called Up Share Capital |
500.000 |
500.000 |
500.000 |
|||
|
Share Premium |
- |
2.100.000 |
2.100.000 |
|||
|
Revenue Reserves |
227.566.000 |
182.007.000 |
162.725.000 |
|||
|
Other Reserves |
2.200.000 |
100.000 |
-169.000 |
|||
|
TOTAL SHAREHOLDERS EQUITY |
230.266.000 |
184.707.000 |
165.156.000 |
|||
|
|
|
|
|
|||
Other Financials |
||||||
|
Contingent Liabilities |
26.038.000 |
39.884.000 |
40.777.000 |
|||
|
Working Capital |
105.489.000 |
53.307.000 |
54.496.000 |
|||
|
Net Worth |
230.266.000 |
184.707.000 |
165.156.000 |
|||
|
|
|
|
|
|||
Ratios |
|
|
|
|||
|
Pre-Tax Profit Margin |
7.87 % |
4.24 % |
2.62 % |
|||
|
Return On Capital Employed |
10.29 % |
3.96 % |
2.56 % |
|||
|
Return On Total Assets Employed |
11.71 % |
5.03 % |
3.23 % |
|||
|
Return On Net Assets Employed |
19.51 % |
9.99 % |
7.07 % |
|||
|
Sales/Net Working Capital |
5.41 |
8.16 |
8.18 |
|||
|
Stock Turnover Ratio |
9.19 % |
15.19 % |
10.53 % |
|||
|
Debtor Days |
12.12 |
25.64 |
11.61 |
|||
|
Creditor Days |
16.12 |
23.20 |
14.19 |
|||
|
Current Ratio |
2.99 |
1.54 |
1.58 |
|||
|
Liquidity Ratio/Acid Test |
2.00 |
0.87 |
1.08 |
|||
|
Current Debt Ratio |
0.23 |
0.54 |
0.57 |
|||
|
Gearing |
6.14 % |
9.28 % |
18.80 % |
|||
|
Equity In Percentage |
72.91 % |
63.95 % |
59.88 % |
|||
|
Total Debt Ratio |
0.67 |
0.98 |
1.19 |
|||
Share Capital Structure |
|||
|
Issued Share Capital |
500.000 SEK |
|
|
|
|
|
|
|
Shareholders |
|
|
|
|
No shareholders data for this company. |
|
|
|
|
|
|
|
|
Current Directors |
|||
|
Name |
Appointment Date |
Position |
|
|
Lars Paul Johansson |
29/09/2009 |
Actual Member of Board |
|
|
Rolf Åke Eddie Pettersson |
29/03/2012 |
Substitute |
|
|
|
|
|
|
Previous Directors |
|||
|
Name |
Appointment Date |
Position |
Resignation Date |
|
Lars Göte Ingemar Johansson |
29/09/2009 |
Foreign Resident outside the |
29/03/2012 |
|
Name |
Appointment Date |
Position |
Resignation Date |
|
Rolf Åke Eddie
Pettersson |
09/03/2010 |
Actual Member of
Board |
29/03/2012 |
|
Lars Paul
Johansson |
09/03/2010 |
Chairman of Board |
29/03/2012 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.64.95 |
|
|
1 |
Rs.99.73 |
|
Euro |
1 |
Rs.71.84 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
TPT |
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.