MIRA INFORM REPORT
|
Report No. : |
340429 |
|
Report Date : |
12.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
BRONTO SKYLIFT OY AB |
|
|
|
|
Formerly Known As : |
FEDERAL SIGNAL CORPORATION (FINLAND) OY AB |
|
|
|
|
Registered Office : |
Teerivuorenkatu 28, 33300, Tampere |
|
|
|
|
Country : |
Finland |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
31.07.1995 |
|
|
|
|
Legal Form : |
Limited company |
|
|
|
|
Line of Business : |
Manufacture of lifting and handling equipment. |
|
|
|
|
No. of Employees : |
382 |
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) |
|
Finland |
A2 |
A2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
FINLAND - ECONOMIC
OVERVIEW
Finland has a highly industrialized, largely free-market economy with per capita output almost as high as that of Austria, Belgium, the Netherlands, or Sweden. Trade is important, with exports accounting for over one-third of GDP in recent years. Finland is historically competitive in manufacturing - principally the wood, metals, engineering, telecommunications, and electronics industries. Finland excels in export of technology for mobile phones as well as promotion of startups in the ICT, gaming, cleantech, and biotechnology sectors. Except for timber and several minerals, Finland depends on imports of raw materials, energy, and some components for manufactured goods. Because of the climate, agricultural development is limited to maintaining self-sufficiency in basic products. Forestry, an important export earner, provides a secondary occupation for the rural population. Finland had been one of the best performing economies within the EU before 2009 and its banks and financial markets avoided the worst of global financial crisis. However, the world slowdown hit exports and domestic demand hard in that year, with Finland experiencing one of the deepest contractions in the euro zone. A recovery of exports, domestic trade, and household consumption stimulated economic growth in 2010-12, however, continued recession within the EU dampened the economy in 2012-14. The recession affected general government finances and the debt ratio, turning previously strong budget surpluses into deficits, losing its coveted triple-A credit rating, and on pace to breach EU debt limits in 2015. Finland's main challenge will be to stimulate growth while faced with weak export demand in the EU and its own government austerity measures. Longer-term, Finland must address a rapidly aging population and decreasing productivity in traditional industries that threaten competitiveness, fiscal sustainability, and economic growth. The depreciating ruble will retard exports to Russia.
|
Source
: CIA |
Company
summary
|
Trading Name |
Bronto Skylift Oy Ab |
Trade Registry Number |
|
||
|
Company Name |
Bronto Skylift Oy Ab |
Business ID |
10164316 |
|
|
|
Previous Name |
Federal Signal Corporation (Finland) Oy Ab |
Safe Number |
FI00839939 |
|
|
|
Telephone Number |
0207927111 |
Registered Address |
TEERIVUORENKATU 28, 33300, TAMPERE |
|
|
|
Fax Number |
0207927300 |
Visiting Address |
Teerivuorenkatu 28, 33300, TAMPERE |
|
|
|
Home Municipality |
Tampere |
Postal Address |
-, -, - |
|
|
|
Incorporation Date |
31.07.1995 |
Branches |
2 |
|
|
|
Company Type |
Limited company |
Website Address |
|
||
|
Primary Sic Code |
28220 |
Accountant |
Ernst & Young Oy |
||
|
Primary Sic Description |
Manufacture of lifting and handling equipment |
Last Accounts Date |
31.12.2014 |
||
|
Share Capital (€) |
1.515.000 |
Holding Company |
|||
|
Deals in importing |
Yes |
Foreign Ownership |
|||
|
Deals in exporting |
Yes |
Currency |
EUR |
||
Key
Financials (€)
|
Year |
31.12.2014 |
% |
31.12.2013 |
% |
31.12.2012 |
% |
31.12.2011 |
|
Number of weeks |
52 |
52 |
52 |
52 |
|||
|
Turnover |
94.912.000 |
-3% |
98.009.000 |
5% |
93.724.000 |
33% |
70.612.099 |
|
Operating Profit/Loss |
2.350.000 |
-62% |
6.179.000 |
8% |
5.725.000 |
69% |
3.380.367 |
|
Profit/Loss after Financial Items |
2.739.000 |
-56% |
6.246.000 |
-2% |
6.350.000 |
81% |
3.516.713 |
|
Profit/Loss after tax |
2.474.000 |
-47% |
4.667.000 |
3% |
4.532.000 |
91% |
2.376.703 |
|
Current Assets |
56.579.000 |
25% |
45.151.000 |
-28% |
62.847.000 |
-4% |
65.379.778 |
|
Fixed Assets |
11.160.000 |
22% |
9.164.000 |
27% |
7.223.000 |
11% |
6.479.854 |
|
Long Term Debts |
10.750.000 |
27% |
8.458.000 |
21% |
7.009.000 |
166% |
2.636.624 |
|
Current Liabilities |
27.611.000 |
56% |
17.721.000 |
-18% |
21.605.000 |
-23% |
28.119.261 |
|
Shareholders Equity |
29.378.000 |
4% |
28.136.000 |
-32% |
41.456.000 |
1% |
41.103.747 |
|
Balance sheet total |
67.739.000 |
25% |
54.315.000 |
-22% |
70.070.000 |
-2% |
71.859.632 |
|
Number of employees |
382 |
371 |
338 |
288 |
|||
|
Auditor qualification |
The auditor has reservations |
The auditor has reservations |
The auditor has no reservations |
The auditor has no reservations |
Ratios
|
Year |
31.12.2014 |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|||
|
Solvency Ratio |
43% |
52% |
59% |
57% |
|||
|
Low Indebtedness |
Low Indebtedness |
Low Indebtedness |
Low Indebtedness |
||||
|
Net margin (%) |
3% |
6% |
7% |
5% |
|||
|
Interest Coverage Ratio (times) |
7 |
24 |
15 |
11 |
|||
|
Gearing (%) |
37% |
30% |
17% |
6% |
|||
|
Liquidity Ratio/Acid Test |
1 |
1 |
2 |
2 |
|||
|
Risk Buffer (%) |
4% |
11% |
8% |
4% |
Shareholder
Information
|
Year |
31.12.2014 |
|
|
Total Value of Shares |
1.515.000 |
|
|
Number of Shares |
1.010 |
|
|
Value of Shares |
1500 |
Registrations
in Force
|
State |
Registration Date |
|
|
Tax Administration |
Registered |
24.08.1995 |
|
Trade Register |
Registered |
31.07.1995 |
|
Employer Register |
Registered |
01.08.1995 |
|
Prepayment Register |
Registered |
02.10.1995 |
|
Value Added Tax-Liability |
VAT-liable for business activity |
31.07.1995 |
Current
Directors
|
Name |
Sherman Jennifer Lynn |
||
|
Date of Birth |
19.12.1964 |
Appointment Date |
14.07.2015 |
|
Nationality |
UNITED STATES |
Function |
Actual Member of Board |
|
Name |
Pärssinen Kimmo Antero |
||
|
Date of Birth |
11.10.1963 |
Appointment Date |
14.07.2015 |
|
Nationality |
FINLAND |
Function |
Actual Member of Board |
|
Name |
Martin Dennis Johan |
||
|
Date of Birth |
25.04.1950 |
Appointment Date |
14.07.2015 |
|
Nationality |
UNITED STATES |
Function |
Chairman of Board |
Other
Company Officials
|
Name |
Pärssinen Kimmo Antero |
||
|
Date of Birth |
11.10.1963 |
Appointment Date |
14.07.2015 |
|
Nationality |
FINLAND |
Function |
Procurist |
|
Name |
Mattila Hannu Valdemar |
||
|
Date of Birth |
23.10.1966 |
Appointment Date |
02.09.2013 |
|
Nationality |
FINLAND |
Function |
Principal accountant |
Profit
& Loss (€)
|
OPERATING INCOME |
31.12.2014 |
% |
31.12.2013 |
% |
31.12.2012 |
% |
31.12.2011 |
|
Number of weeks |
52 |
52 |
52 |
52 |
|||
|
Consolidated Accounts |
no |
no |
no |
no |
|||
|
Sales Revenue |
94.912.000 |
-3% |
98.009.000 |
5% |
93.724.000 |
33% |
70.612.099 |
|
Other Operating Income |
51.000 |
55% |
33.000 |
- |
0 |
- |
17.338 |
|
Total Operating Income |
94.963.000 |
-3% |
98.042.000 |
5% |
93.724.000 |
33% |
70.629.437 |
|
Wages & Salaries |
21.825.000 |
4% |
20.943.000 |
10% |
19.100.000 |
24% |
15.365.423 |
|
Depreciation |
2.267.000 |
14% |
1.995.000 |
20% |
1.669.000 |
18% |
1.411.650 |
|
Total Operating Expenses |
92.613.000 |
1% |
91.863.000 |
4% |
87.999.000 |
31% |
67.249.070 |
|
Operating Profit/Loss |
2.350.000 |
-62% |
6.179.000 |
8% |
5.725.000 |
69% |
3.380.367 |
|
RESULT FROM FINANCIAL INVESTMENTS |
|||||||
|
Financial Income |
836.000 |
149% |
336.000 |
-69% |
1.082.000 |
118% |
495.346 |
|
Financial Expenses |
447.000 |
66% |
269.000 |
-41% |
457.000 |
27% |
359.000 |
|
Total Financial Investments |
389.000 |
481% |
67.000 |
-89% |
625.000 |
358% |
136.346 |
|
Profit/Loss after Financial Items |
2.739.000 |
-56% |
6.246.000 |
-2% |
6.350.000 |
81% |
3.516.713 |
|
Extraordinary Income |
0 |
- |
0 |
- |
0 |
- |
0 |
|
Extraordinary Expenses |
0 |
- |
0 |
- |
0 |
- |
0 |
|
Profit/Loss Before Tax |
2.739.000 |
-56% |
6.246.000 |
-2% |
6.350.000 |
81% |
3.516.713 |
|
Tax |
265.000 |
-83% |
1.579.000 |
-13% |
1.818.000 |
59% |
1.140.010 |
|
Profit/Loss After Tax |
2.474.000 |
-47% |
4.667.000 |
3% |
4.532.000 |
91% |
2.376.703 |
Balance
Sheet (€)
|
ASSETS |
12.2014 |
% |
12.2013 |
% |
12.2012 |
% |
12.2011 |
|
Number of weeks |
52 |
52 |
52 |
52 |
|||
|
Consolidated Accounts |
no |
no |
no |
no |
|||
|
FIXED ASSETS |
|||||||
|
Intangible Assets |
2.481.000 |
-5% |
2.598.000 |
48% |
1.758.000 |
19% |
1.481.851 |
|
Tangible Assets |
7.093.000 |
43% |
4.966.000 |
28% |
3.865.000 |
14% |
3.398.055 |
|
Other Fixed Assets |
1.586.000 |
-1% |
1.600.000 |
0% |
1.600.000 |
0% |
1.599.948 |
|
Total Fixed Assets |
11.160.000 |
22% |
9.164.000 |
27% |
7.223.000 |
11% |
6.479.854 |
|
CURRENT ASSETS |
|||||||
|
Inventories |
22.728.000 |
18% |
19.236.000 |
-16% |
23.015.000 |
10% |
20.863.449 |
|
Trade Receivables |
22.010.000 |
56% |
14.145.000 |
-23% |
18.368.000 |
-29% |
25.905.000 |
|
Other Receivables |
7.858.000 |
61% |
4.866.000 |
-63% |
13.249.000 |
-29% |
18.577.586 |
|
Cash & Bank Balances |
3.983.000 |
-42% |
6.904.000 |
-16% |
8.215.000 |
>9999% |
33.743 |
|
Other Current Assets |
0 |
- |
0 |
- |
0 |
- |
0 |
|
Total Current Assets |
56.579.000 |
25% |
45.151.000 |
-28% |
62.847.000 |
-4% |
65.379.778 |
|
Total Assets |
67.739.000 |
25% |
54.315.000 |
-22% |
70.070.000 |
-2% |
71.859.632 |
Equity
and Liabilities (€)
|
EQUITY |
||||||||
|
Share Capital |
1.515.000 |
0% |
1.515.000 |
0% |
1.515.000 |
0% |
1.515.000 |
|
|
Share Premium Reserve |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Retained Earnings |
20.407.000 |
6% |
19.165.000 |
-41% |
32.485.000 |
1% |
32.132.193 |
|
|
Other Reserves |
7.456.000 |
0% |
7.456.000 |
0% |
7.456.000 |
0% |
7.456.554 |
|
|
Total Equity |
29.378.000 |
4% |
28.136.000 |
-32% |
41.456.000 |
1% |
41.103.747 |
|
|
LONG TERM LIABILITIES |
||||||||
|
Long Term Liabilities to Financial Institutions |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Other Long Term Liabilities Finance |
7.096.000 |
20% |
5.889.000 |
23% |
4.772.000 |
- |
0 |
|
|
Other Long Term Liabilities |
3.654.000 |
42% |
2.569.000 |
15% |
2.237.000 |
-15% |
2.636.624 |
|
|
Total Long Term Debts |
10.750.000 |
27% |
8.458.000 |
21% |
7.009.000 |
166% |
2.636.624 |
|
|
CURRENT LIABILITIES |
||||||||
|
Trade Payables |
6.240.000 |
8% |
5.761.000 |
-24% |
7.556.000 |
14% |
6.621.000 |
|
|
Liabilities to Financial Institutions |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Other Short Term Financial Loans |
0 |
- |
0 |
- |
0 |
- |
0 |
|
|
Other Short Term Liabilities |
21.371.000 |
79% |
11.960.000 |
-15% |
14.049.000 |
-35% |
21.498.261 |
|
|
Total Current Liabilities |
27.611.000 |
56% |
17.721.000 |
-18% |
21.605.000 |
-23% |
28.119.261 |
|
|
Total Liabilities |
38.361.000 |
47% |
26.179.000 |
-9% |
28.614.000 |
-7% |
30.755.885 |
|
|
Total Equity & Liabilities |
67.739.000 |
25% |
54.315.000 |
-22% |
70.070.000 |
-2% |
71.859.632 |
|
Other
Financials (€)
|
Working Capital |
28.968.000 |
6% |
27.430.000 |
-33% |
41.242.000 |
11% |
37.260.517 |
|
|
Net Worth |
26.897.000 |
5% |
25.538.000 |
-36% |
39.698.000 |
0% |
39.621.896 |
Key
Ratios
|
31.12.2014 |
31.12.2013 |
31.12.2012 |
31.12.2011 |
|||||
|
Number of weeks |
52 |
52 |
52 |
52 |
||||
|
Consolidated Accounts |
no |
no |
no |
no |
||||
|
PROFITABILITY |
||||||||
|
Net Margin % |
2,9% |
6,4% |
6,8% |
5,0% |
||||
|
Operating Profit/Loss % |
2,5% |
6,3% |
6,1% |
4,8% |
||||
|
Pre-Tax Profit Margin % |
2,9% |
6,4% |
6,8% |
5,0% |
||||
|
TRADING PERFORMANCE |
||||||||
|
Return on Net Assets Employed % |
9,3% |
22,2% |
15,3% |
8,6% |
||||
|
Return on Total Capital % |
4,7% |
12,0% |
9,7% |
5,4% |
||||
|
Interest Coverage Ratio (times) |
7 |
24 |
15 |
11 |
||||
|
Return on Capital Employed % |
6,8% |
17,1% |
13,1% |
8,0% |
||||
|
Return on Total Assets Employed % |
4,0% |
11,5% |
9,1% |
4,9% |
||||
|
Interest on Debt % |
1,2% |
1,0% |
1,6% |
1,2% |
||||
|
Risk Buffer % |
3,5% |
11,0% |
8,1% |
4,2% |
||||
|
SHORT TERM LIQUIDITY |
||||||||
|
Liquidity Ratio/Acid Test |
1 |
1 |
2 |
2 |
||||
|
Current Ratio % |
205,0% |
255,0% |
291,0% |
233,0% |
||||
|
Debtor Days |
85 |
53 |
72 |
134 |
||||
|
Working capital |
28.968.000 |
27.430.000 |
41.242.000 |
37.260.517 |
||||
|
LONG TERM LIQUIDITY |
||||||||
|
Equity Ratio % |
43,4% |
51,8% |
59,2% |
57,2% |
||||
|
Gearing % |
36,6% |
30,1% |
16,9% |
6,4% |
||||
|
Current Debt Ratio |
1 |
1 |
1 |
1 |
||||
|
Total Debt Ratio |
1 |
1 |
1 |
1 |
||||
|
Relative debt % |
40,4% |
26,7% |
30,5% |
43,6% |
||||
|
BUSINESS MEASURES |
||||||||
|
Change in turnover % |
-3,2% |
4,6% |
32,7% |
- |
||||
|
Turnover/employees |
248461 |
264175 |
277290 |
245181 |
||||
|
Sales/Net Working Capital |
3 |
4 |
2 |
2 |
||||
|
Stock Turnover Ratio % |
24,0% |
19,6% |
24,6% |
29,6% |
||||
|
Creditor Days |
24 |
21 |
29 |
34 |
||||
|
Equity in Percentage % |
46,1% |
56,1% |
62,1% |
59,8% |
||||
Group
structure
No group structure
Linked
Companies
|
NAME |
NUMBER |
LATEST KEY FINANCIALS |
TURNOVER |
|
MISUMI GROUP |
- |
31.03.2015 |
€1 788 404 977 |
|
MISUMI |
- |
31.03.2014 |
€579 729 795 |
|
FS CAMERA HOLDING UK LIMITED |
06326733 |
31.12.2013 |
- |
|
VICTOR PRODUCTS HOLDINGS LTD |
00241316 |
31.12.2014 |
- |
|
DAYTON PROGRESS GMBH |
HRB 4865 |
31.12.2013 |
- |
|
FST CAMERA LIMITED |
04196820 |
31.12.2013 |
- |
|
BRONTO SKYLIFT DEUTSCHLAND GMBH |
HRB 86095 B |
31.12.2014 |
- |
|
R. WALRAVEN WANROIJ HOLDING B.V. |
16053255 |
31.12.2013 |
- |
|
IASO B.V. |
17110966 |
31.12.2013 |
- |
|
PLASTISOL B.V. |
16033048 |
31.12.2013 |
- |
|
FEDERAL SIGNAL UK HOLDINGS LIMITED |
02855390 |
31.12.2014 |
- |
|
VICTOR PRODUCTS LTD |
06531201 |
31.12.2014 |
£4 298 000 |
|
DAYTON PROGRESS LIMITED |
00856663 |
31.12.2014 |
£1 349 182 |
|
TRANSTAR LIMITED |
00785717 |
31.12.2013 |
- |
|
VICTOR LIGHTING LIMITED |
02880663 |
31.12.2013 |
- |
|
PLASTISOL UK LIMITED |
06820608 |
31.12.2013 |
£730 000 |
|
PLASTISOL HOLDINGS B.V. |
17137933 |
31.12.2013 |
- |
|
LEACH & CO, INC |
US08701697 |
- |
$2 520 000 |
|
CODESPEAR, LLC |
US09488673 |
- |
- |
|
KENNAMETAL, INC |
US09862402 |
- |
$20 978 000 |
|
DAYTON PROGRESS CORP |
US10457876 |
- |
$50 000 000 |
|
DAYTON PROGRESS INTERNATIONAL CO |
US11009236 |
- |
- |
|
FEDERAL SIGNAL SAFETY & SECURITY SYSTEMS GROUP |
US11788875 |
- |
- |
|
FEDERAL SIGNAL CORP |
US11884188 |
- |
$918 500 000 |
|
FEDERAL SIGNAL ENVIRONMENTAL SOLUTIONS GROUP |
US11920280 |
- |
- |
|
VACTOR MANUFACTURING, INC |
US14184743 |
- |
- |
|
FS DEPOT, INC |
US18152769 |
- |
- |
|
JAMESTOWN PRECISION TOOLING, INC |
US20618684 |
- |
- |
|
PAULUHN ELECTRIC MFG. CO INC |
US21487773 |
- |
$916 000 |
|
JETSTREAM OF HOUSTON, LLP |
US21674152 |
- |
- |
|
GUZZLER MANUFACTURING INC |
US21893362 |
- |
- |
|
FEDERAL SIGNAL CREDIT CORP |
US26194572 |
- |
- |
|
ELGIN SWEEPER CO |
US29613957 |
- |
- |
|
FS LIGHTING, LLP |
US31232605 |
- |
- |
|
TECHNICAL TOOLING |
US33426772 |
- |
- |
|
JETSTREAM OF HOUSTON INC |
US36501987 |
- |
- |
|
VICTOR PRODUCTS USA INCORPORATED |
US43973594 |
- |
- |
|
MANCHESTER TOOL & DESIGN |
US45588489 |
- |
- |
|
BRONTO SKYLIFT INC |
US55414887 |
- |
- |
|
FEDERAL SIGNAL OF EUROPE BV Y CIA SC |
- |
- |
- |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.39 |
|
|
1 |
Rs.102.59 |
|
Euro |
1 |
Rs.74.90 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAS |
|
|
|
|
Report Prepared
by : |
ANK |
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.