![]()
|
Report Date : |
08.10.2008 |
IDENTIFICATION
DETAILS
|
Name : |
NUFARM INDÚSTRIA QUIMICA E FARMACEUTICA S/A |
|
|
|
|
Registered Office : |
AV Parque Sul,2138 - I Dist. Indl. Pajuçara 61939-000 - Maracanaú/CE |
|
|
|
|
Country : |
Brazil |
|
|
|
|
Financials (as on) : |
31.12.2007 |
|
|
|
|
Date of Incorporation : |
22.11.1961 |
|
|
|
|
Legal Form : |
Privately Held Corporation |
|
|
|
|
Line of Business : |
Manufacture and Sale of Agrochemicals and Cleaning Products |
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 |
|
Maximum Credit Limit : |
US$ 850.000,00 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
NUFARM INDÚSTRIA
QUIMICA E FARMACEUTICA S/A
|
MAIN ADDRESS: |
AV PARQUE SUL,2138 - I DIST. INDL. PAJUÇARA |
|
ZIP CODE/CITY: |
61939-000 - MARACANAÚ/CE |
|
|
|
|
PHONE: |
85 3215-1035 |
|
FAX: |
85 3215-1035 |
|
E-MAIL: |
wander.facanha@agripec.com.br |
|
WEB SITE: |
www.agripec.com.br |
|
BRANCHES: |
|
|
|
|
|
ADDRESS: |
RUA SAMOEL MORSE,74 CONJUNTO 151 / 152 / 153 |
|
ZIP CODE/CITY: |
04576-060 SÃO PAULO/SP |
|
|
|
|
ADDRESS: |
RODOVIA CARLOS JOÃO STRASS,780 |
|
ZIP CODE/CITY: |
86087-350 LONDRINA/PR |
|
|
|
|
ADDRESS: |
RODOVIA BR 364, S/Nº,0 |
|
ZIP CODE/CITY: |
78098-280 CUIABÁ/MT |
|
|
|
|
ADDRESS: |
AV LADSLAU KARDOSO,250 PARTE 1 SALA1 |
|
ZIP CODE/CITY: |
07250-125 GUARULHOS/SP |
|
|
|
|
ADDRESS: |
AV FREDERICO AUGUSTO RITTER,4901 |
|
ZIP CODE/CITY: |
94930-000 CACHOEIRINHA/RS |
|
MAIN ACTIVITIES: |
|
MANUFACTURE AND SALE OF AGROCHEMICALS AND CLEANING PRODUCTS. |
|
LEGAL FORM: |
PRIVATELY
HELD CORPORATION |
|
|
|
|
INCORPORATION DATE: |
22/11/1961 |
|
REGISTER DATE: |
22/11/1961 |
|
BALANCE SHEET FILING DATE: |
31/12 |
|
TAX CONTRIBUTOR NUMBER(CNPJ): |
07.467.822/0001-26 |
|
STATE REGISTER: |
06.109.046-8 |
|
|
|
|
SHARE CAPITAL: |
R$
181.687.965,85 |
|
LAST REGISTER OF CAPITAL: |
03/06/2008 |
|
BOARD OF
DIRECTORS: |
|
|
|
|
|
MARCOS SOUZA LOBO |
PRESIDENT DIRECTOR |
|
THE DIRECTOR IS AUTHORIZED TO SIGN ON BEHALF OF THE COMPANY. |
|
SHAREHOLDERS /
PARTNERS: |
|
|
|
|
|
NUFARM AUSTRALIA LIMITED |
7.896.306 |
|
NUFARM NEW ZEALAND LIMITED |
629.623 |
|
NUFARM DO BRASIL LTDA |
1.686 |
|
KEVIN P. MARTIN |
1 |
|
DOUGLAS JOHN RATHBONE |
1 |
|
MARCOS SOUZA LOBO |
1 |
|
ROBERTO RUDZIT NETO |
1 |
|
AFFILIATES /
SUBSIDIARIES: |
|
|
|
|
|
NOT AVAILABLE. |
|
|
THE SUBJECT WAS ESTABLISHED ON NOVEMBER 1961 TO BE ENGAGED IN THE SAID
LINE OF BUSINESS AND UP TO DATE IT IS STILL OPERATING WITHIN THE GENERAL
SCENE REPORTED HEREIN. ON SEPTEMBER 30, 1997 THE SUBJECT CHANGED ITS STYLE FROM LIMITED
LIABILITY COMPANY TO THE CURRENT ONE. ON MARCH 15, 2005 THE SUBJECT TOOK OVER ITS CONTROLLING SHAREHOLDER
BRAMANS HOLDING S/A. SUCH TAKEOVER GENERATED A PREMIUM OF 66.364.000,00. THIS
VALUE UNDERWENT AN ACCUMULATED DEPRECIATION OF R$ 11.061.000,00 AND FROM THE RESIDUAL
VALUE OF R$ 44.303.000,000, AN AMOUNT OF R$ 13.273.000,00 WAS REGISTERED IN
THE CURRENT LIABILITIES AND THE REMAINING R$ 42.030.000,00 AND WILL BE
AMORTIZED WITHIN THE UPCOMING YEARS. ALSO IN 2005 THE SUBJECT WAS ACQUIRED BY THE AUSTRALIAN GROUP NUFARM
LIMITED. ON SEPTEMBER 30, 2007 SUBJECT TOOK OVER THE COMPANY CSRPAR
PARTICIPAÇÕES LTDA. IN JULY 1, 2007 THE AIRPLANE CESSNA, MODEL 560 WAS TRANSFERRED TO
DELPHIA PARTICIPAÇÕES S/A. ON JULY 03, 2007 SUBJECT ALTERED ITS CORPORATE NAME FROM AGRIPEC QUÍMICA
E FARMACÊUTICA S/A TO THE PRESENT ONE. THE COMPANY OPERATES WITH THE TRADE NAME NUFARM FURTHER DETAILS ABOUT SUCH CHANGES ARE SO FAR NOT KNOWN. |
|
PUBLIC
INFORMATION: |
|
LAWSUITS: |
|
|
|
|
DATE: |
COURT OF LAW: |
|
1 |
FEDERAL LAWSUIT |
06/06/05 |
3ª VARA DE GUARULHOS/SP |
|
(RESEARCH DATE: 06/10/2008) |
|
GENERAL BALANCE SHEETS AS OF 31/12/2007, 31/12/2006 AND 31/12/2005. |
|
( FIGURES ARE IN THOUSANDS OF REAIS ). |
|
ASSETS |
|
|
|
|
CURRENT: |
31/12/2007 |
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
CASH AND BANKS |
6.354 |
2.584 |
10.200 |
|
INVESTMENTS |
26.191 |
55.739 |
33.860 |
|
CLIENTS |
366.256 |
340.528 |
399.597 |
|
INVENTORY |
43.902 |
60.696 |
74.233 |
|
RECOVERABLE TAXES |
|
6.874 |
18.840 |
|
ADVANCES |
961 |
1.360 |
1.394 |
|
DEFERRED TAXES |
62.767 |
11.511 |
|
|
AGIO TO AMORTIZE |
25.722 |
13.273 |
13.273 |
|
OTHER CREDITS |
5.924 |
3.838 |
410 |
|
PRE PAID EXPENSES |
|
140 |
608 |
|
|
---------------- |
---------------- |
---------------- |
|
TOTAL CURRENT ASSETS |
538.077 |
496.543 |
552.415 |
|
LONG-TERM
RECEIVABLES: |
|
|
|
|
|
|
|
|
|
CREDIT WITH CLIENTS |
8.986 |
3.680 |
|
|
RECOVERABLE TAXES |
15.435 |
16.223 |
|
|
JUDICIAL DEPOSITS |
1.531 |
1.462 |
1.124 |
|
PREMIUM TO BE AMORTIZABLE |
62.172 |
28.758 |
42.030 |
|
OTHER CREDITS |
1.961 |
935 |
882 |
|
INTERCOMPANY CREDITS |
7.789 |
|
|
|
|
---------------- |
---------------- |
---------------- |
|
TOTAL LONG-TERM RECEIVABLES |
97.874 |
51.058 |
44.036 |
|
FIXED ASSETS: |
|
|
|
|
|
|
|
|
|
FIXED ASSETS |
38.560 |
43.390 |
64.258 |
|
INTANGIBLE |
23.685 |
23.685 |
|
|
DEFERRED |
4.675 |
3.196 |
3.269 |
|
|
---------------- |
---------------- |
---------------- |
|
TOTAL FIXED ASSETS |
66.920 |
70.271 |
67.527 |
|
|
================ |
================ |
================ |
|
TOTAL ASSETS |
702.871 |
617.872 |
663.978 |
|
LIABILITIES: |
|
|
|
|
CURRENT: |
31/12/2007 |
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
SUPPLIERS |
94.261 |
126.380 |
130.768 |
|
LOANS AND FINANCING |
161.436 |
27.764 |
83.474 |
|
TRIBUTARY OBLIGATIONS |
3.721 |
1.616 |
1.498 |
|
PROVISIONS/INCOME TAX |
|
|
7.019 |
|
SOCIAL CONTRIBUTION |
|
|
1.852 |
|
ADVANCE FROM CLIENTS |
7.240 |
11.999 |
|
|
DIVIDENDS |
7.652 |
15.335 |
15.335 |
|
OTHER DEBTS |
29.692 |
2.402 |
1.518 |
|
|
---------------- |
---------------- |
---------------- |
|
TOTAL CURRENT LIABILITIES |
304.002 |
185.496 |
241.464 |
|
LONG TERM
LIABILITIES: |
|
|
|
|
|
|
|
|
|
ACCOUNTS PAYABLE |
7.500 |
|
|
|
LOANS AND FINANCING |
364.374 |
439 |
41.158 |
|
DEBT WITH RELATED COMPANIES |
|
39.462 |
|
|
SUPPLIERS |
14.657 |
18.792 |
19.755 |
|
PROVISION FOR CONTINGENCIES |
3.409 |
|
|
|
OTHER |
260 |
|
|
|
|
---------------- |
---------------- |
---------------- |
|
TOTAL LONG TERM LIABILITIES |
390.200 |
58.693 |
60.913 |
|
NET EQUITY: |
|
|
|
|
|
|
|
|
|
SHARE CAPITAL |
71.688 |
85.916 |
85.916 |
|
CAPITAL RESERVES |
3.431 |
219.199 |
218.977 |
|
PROFIT RESERVES |
|
22.566 |
10.706 |
|
ACCRUED PROFIT (LOSS) |
-66.450 |
46.002 |
46.002 |
|
|
---------------- |
---------------- |
---------------- |
|
TOTAL NET EQUITY |
8.669 |
373.683 |
361.601 |
|
|
================ |
================ |
================ |
|
TOTAL LIABILITIES |
702.871 |
617.872 |
663.978 |
|
PROFIT AND LOSS ACCOUNTS AS OF 31/12/2007, 31/12/2006 AND 31/12/2005. |
|
( FIGURES ARE IN THOUSANDS OF REAIS ). |
|
|
31/12/2007 |
31/12/2006 |
31/12/2005 |
|
|
|
|
|
|
GROSS SALES |
501.100 |
393.578 |
558.354 |
|
(-) TAXES ON SALES |
47.708 |
39.726 |
134.318 |
|
|
---------------- |
---------------- |
---------------- |
|
NET SALES |
453.392 |
353.852 |
424.036 |
|
(-) COST OF SOLD GOODS |
316.720 |
243.618 |
273.545 |
|
|
---------------- |
---------------- |
---------------- |
|
GROSS PROFIT |
136.672 |
110.234 |
150.491 |
|
OPERATING REVENUE (EXPENSE) |
-99.307 |
-75.229 |
-72.623 |
|
FINANCIAL REVENUE(EXPENSE) |
-109.662 |
-34.882 |
5.838 |
|
|
---------------- |
---------------- |
---------------- |
|
OPERATIONAL PROFIT (LOSS) |
-72.297 |
123 |
83.706 |
|
NON-OPERATING RESULT |
-127 |
226 |
-168 |
|
CONTRIBUTION/INCOME TAX |
24.515 |
11.511 |
-15.122 |
|
|
---------------- |
---------------- |
---------------- |
|
NET PROFIT (LOSS) |
-47.909 |
11.860 |
68.416 |
|
RATIOS: |
31/12/2007 |
31/12/2006 |
31/12/2005 |
|
QUICK RATIO |
1,63 |
|
2,35 |
|
1,98 |
|
|
CURRENT RATIO |
1,77 |
|
2,68 |
|
2,29 |
|
|
ACCOUNTS RECEIVABLE TURNOVER |
1,24 |
TIMES |
1,04 |
TIMES |
1,06 |
TIMES |
|
DAYS' SALES IN RECEIVABLES |
290,81 |
DAYS |
346,44 |
DAYS |
339,25 |
DAYS |
|
INVENTORY TURNOVER |
7,21 |
TIMES |
4,01 |
TIMES |
3,69 |
TIMES |
|
ACCOUNTS PAYABLE PERIOD |
107,14 |
DAYS |
186,75 |
DAYS |
172,10 |
DAYS |
|
RETURN ON ASSETS |
,65 |
TIMES |
,57 |
TIMES |
,64 |
TIMES |
|
SALES TURNOVER ON NET EQUITY |
52,30 |
TIMES |
,95 |
TIMES |
1,17 |
TIMES |
|
NET WORTH TIE-UP |
4,45 |
|
,12 |
|
,18 |
|
|
INDEBTEDNESS |
80,08 |
|
,65 |
|
,84 |
|
|
EQUITY RATIO |
1,23 |
% |
60,48 |
% |
54,46 |
% |
|
WORKING CAPITAL RATIO |
77,00 |
% |
167,68 |
% |
128,78 |
% |
|
GENERAL SOLVENCY |
1,01 |
|
2,53 |
|
2,20 |
|
|
RETURN ON NET EQUITY |
-552,65 |
% |
3,17 |
% |
18,92 |
% |
|
RETURN ON SALES (PROFIT MARGIN) |
-10,57 |
% |
3,35 |
% |
16,13 |
% |
|
GROSS PROFIT MARGIN |
30,14 |
% |
31,15 |
% |
35,49 |
% |
|
OPERATIONAL RESULT |
-15,95 |
% |
,03 |
% |
19,74 |
% |
|
SALES TURNOVER ON LIABILITIES |
1,49 |
TIMES |
1,91 |
TIMES |
1,76 |
TIMES |
|
FOREIGN CURRENCY ON ASSETS |
|
|
|
|
|
|
|
FOREIGN CURRENCY ON LIABILITIES |
|
|
|
|
|
|
|
EXCHANGE RATE: |
|
|
US$ 1,00 = R$ 2,17 |
- OFFICIAL RATE ON 06/10/2008 |
|
US$ 1,00 = R$ 1,77 |
- OFFICIAL RATE ON 31/12/2007 |
|
US$ 1,00 = R$ 2,13 |
- OFFICIAL RATE ON 31/12/2006 |
|
US$ 1,00 = R$ 2,34 |
- OFFICIAL RATE ON 31/12/2005 |
|
COMMENTS ON THE
FINANCIAL INFORMATION: |
|
FOLLOWS ATTACHED WORKSHEET WITH MAIN FINANCIAL RATIOS. THE FIGURES AVAILABLE SHOW A FAIR FINANCIAL STANDING. THE SUBJECT
OPERATES WITH GOOD LIQUIDITY RATIOS AND POSITIVE WORKING CAPITAL AMOUNT,
HOWEVER IT SHOW SHARP INCREASE OF THE INDEBTEDNESS LEVEL. IN ADDITION IT IS
NOTED GOOD SALES RECOVERY BUT ITS HIGH FINANCIAL EXPENSES DROVE THE COMPANY
TO MAKE LOSS. REMARK: THE DEVALUATION OF OUR DOLLAR IN RELATION TO THE LOCAL
CURRENCY IMPACTED ITS FINANCIAL EXPENSES. |
|
REAL ESTATE: |
OWNED PREMISES ARE VALUED AT R$ 17.243.000,00
|
VEHICLES: |
OWNED VEHICLES ARE VALUED AT R$ 1.258.000,00
|
MACHINES: |
OWNED MACHINES AND EQUIPMENTS ARE VALUED AT R$ 5.559.000,00
|
INSURANCE COMPANY: |
LIBERTY PAULISTA |
|
COVERAGE: |
FIRE / THEFT |
|
VALUE: |
R$ 14.346.000,00 |
|
|
|
|
INSURANCE COMPANY: |
DIVS |
|
COVERAGE: |
CRASH / THEFT |
|
VALUE: |
R$ 472.100,00 |
|
BANCO SAFRA S/A |
|
|
|
BANCO FIBRA S/A |
|
FORTALEZA/CE |
|
BANCO DO NORDESTE DO BRASIL S/A |
|
MARACANAÚ/CE |
|
BANCO DO BRASIL S/A |
|
MARACANAÚ/CE |
|
BRADESCO S/A |
|
|
|
BANCO ITAU S/A |
|
|
|
REMARKS: IN BRAZIL THE BANKS ARE PROHIBITED BY LAW TO PROVIDE
INFORMATION OR ANY KIND OF COMMENTS ABOUT THEIR CLIENTS. DUE TO THIS LAW
PROHIBITION WE ARE UNABLE TO PROVIDE ANY BANKING DETAILS. ACCORDING TO THE CENTRAL BANK OF BRAZIL OFFICIAL REPORT, THE COMPANY
HAS NO RETURNED CHECKS UP TO DATE. (IN THE TERMS OF "CIRCULAR 1682
BRAZILIAN CENTRAL BANK"). DATE RESEARCHED: OCTOBER 06, 2008. |
|
THE SUBJECT IS ENGAGED IN THE MANUFACTURE AND SALE OF AGROCHEMICAL AND
CLEANING PRODUCTS, WITH ITS CORE PRODUCTS BEING HERBICIDES, INSECTICIDES,
ETC. |
|
IMPORT AND
EXPORT: |
IMPORTS FROM:
|
CHINA, INDIA, BELGIUM AND UNITED STATES. |
EXPORTS TO:
|
NOT AVAILABLE. |
|
MAIN CLIENTS: |
|
|
|
|
|
|
|
DOMESTIC
CLIENTS: |
|
PHONE: |
|
COOPERATIVA A. PLANTIO DIRETO LTDA |
|
54 3313-5233 |
|
COOPERATIVA TRITICOLA PANAMBI LTDA |
|
55 3375-3523 |
|
MARTINS COMERCIO LTDA |
|
34 3218-1123 |
|
TAMBASA T. A. M. B. S/A |
|
31 3394-0000 |
|
STAFF: |
|
|
|
THE COMPANY HAS: 286 EMPLOYEE(S) |
|
THE SUBJECT IS AN OLD-ESTABLISHED COMPANY, OPERATING SINCE 1961. SO
FAR IT HAS A CLEAR TRADE HISTORY AND NO PAYMENT PROBLEMS ARE NOTED. THE COMPANY HAS TRADE RELATIONS WITH SEVERAL SUPPLIERS IN BRAZIL. THE
SUPPLIERS EXTEND CREDIT FACILITIES TO THE SUBJECT IN TERMS AND AMOUNTS
ACCORDING TO THE COMPANY'S NEEDS AND SO FAR NO PAYMENT PROBLEMS ARE NOTED. AS MOST OF THE SUPPLIERS, WHICH PROVIDED INFORMATION, REPORTED PROMPT
PAYMENTS, THUS THE SUBJECT HAS GOOD TRADE REPUTATION. THE LAWSUIT REPORTED IS NOT RELATED WITH TRADE DEBT. IT IS RELATED TO
TAX DEBT THAT FOR ANY REASON THE COMPANY HAS NOT YET PAID. NEVERTHELESS WE
POINT OUT THAT THE SAID LAWSUIT DOES NOT AFFECT THE COMPANY'S TRADE
REPUTATION. |
|
MAIN SUPPLIERS: |
|
|
|
|
|
|
|
DOMESTIC
SUPPLIERS: |
|
PHONE: |
|
AIR PRODUCTS BRASIL LTDA |
|
11 3856-1727 |
|
CIA METALURGICA PRADA |
|
11 524-4222 |
|
CIMPLAST - EMBALAGENS |
|
11 7201-2004 |
|
IPIRANGA COMERCIAL QUIMICA S/A |
|
71 3634-5465 |
|
NONSANTO DO BRASIL LTDA |
|
11 5503-2639 |
|
NUFARM |
|
|
|
OXITENO NORDESTE S/A |
|
31 3177-6597 |
|
PETROLEO BRASILEIRO S/A |
|
71 3642-4253 |
|
RAIZES IND. COM. EMBALAGENS LTDA |
|
21 756-3946 |
|
RIGESA DO NORDESTE S/A |
|
85 3348-8800 |
|
SIPCAM AGRO S/A |
|
|
|
UNIPAC INDUSTRIA E COMERCIO LTDA |
|
|
|
PAYMENT HISTORY: |
|
21 SUPPLIERS REPORTED PAYMENTS: |
|
TOTAL AMOUNT: R$ 5.392.661,00 |
|
|
|
AMOUNT OF INVOICES PAID: 498 |
|
TOTAL OF PROMPT PAYMENTS: 97,8% |
|
TOTAL OF DELAYED PAYMENTS: 2,2% |
|
|
|
HIGHEST INVOICE: R$ 51.400,00 |
|
HIGHEST CREDIT: R$ 98.373,00 |
|
|
|
OUTSTANDING
INVOICES DUE WITHIN THE NEXT 60 DAYS: |
|
--------------------------- |
SUPPLIERS: |
INVOICES: |
TOTAL AMOUNT: |
|
ALL |
6 |
48 |
R$ 876.280,00 |
|
DUE WITHIN 30 DAYS |
5 |
27 |
R$ 600.384,00 |
|
DUE WITHIN 60 DAYS |
2 |
21 |
R$ 275.896,00 |
|
THE SUBJECT IS A WELL-ESTABLISHED COMPANY IN BUSINESS FOR SEVERAL
YEARS. UP TO DATE IT HAS FAIR FINANCIAL STANDING BUT CLEAR TRADE HISTORY AND
GOOD PAYMENT BEHAVIOUR. DESPITE SOME NEGATIVE SITUATIONS THAT THE COMPANY HAS BEEN FACING IT
IS BELIEVED THAT GOOD TRADE RELATIONS MAY BE ESTABLISHED. CREDIT FACILITIES
MAY BE EXTENDED WITHIN TERMS AND AMOUNTS ADEQUATE TO THE COMPANY'S FINANCIAL
STRENGTH. A CREDIT LIMIT OF US$ 850.000,00 MAY BE CONSIDERED. FOR HIGHER AMOUNTS
OF CREDIT IT WOULD BE RECOMMENDED REQUIRING A COLLATERAL OF THE PARENT
COMPANY. |
|
NUFARM INDUSTRIA
QUIMICA E FARMACEUTICA S/A |
|
|
|
BALANCE SHEET
ANALYSIS |
FIGURES ARE IN
THOUSANDS OF REAIS |
|
|
|
31-12-07 |
|
|
ASSETS |
|
% |
|
Current Assets |
76.55 |
|
|
Fixed Assets |
$ 66,920 |
9.52 |
|
TOTAL ASSETS |
$ 702,871 |
100.00 |
|
LIABILITIES |
|
|
|
Current Liabilities |
$ 304,002 |
43.25 |
|
Long-Term Liabilities |
$ 390,200 |
55.52 |
|
TOTAL LIABILITIES |
$ 694,202 |
98.77 |
|
Deferred Income |
$ -
|
0.00 |
|
Net Equity |
$ 8,669 |
1.23 |
|
TOTAL LIABILITIES + NET EQUITY |
$ 702,871 |
100.00 |
|
PROFIT AND LOSS ACCOUNTS |
|
|
|
Net Sales |
$ 453,392 |
100.00 |
|
Costs |
$ 316,720 |
69.86 |
|
Gross Profit |
$ 136,672 |
30.14 |
|
Operating expenses |
$ (99,307) |
-21.90 |
|
operational Result |
$ (72,297) |
-15.95 |
|
Net Profit (loss) |
$ (47,909) |
-10.57 |
|
COMPLEMENTARY DATA |
|
|
|
Inventory |
$ 43,902 |
|
|
Accounts receivable |
$ 366,256 |
|
|
Accounts Payable |
$ 94,261 |
|
|
Property, plant and equipment |
$ 38,560 |
|
|
Purchases |
$ 66,920 |
|
|
Financial Expenses |
$ (109,662) |
|
|
Foreign Currency Assets |
|
|
|
Foreign Currency Liabilities |
|
|
|
Working Capital |
$ 234,075 |
|
|
RATIOS: |
|
|
|
QUICK RATIO |
1.63 |
|
|
CURRENT RATIO |
1.77 |
|
|
ACCOUNTS RECEIVABLE TURNOVER |
1.24 |
times |
|
DAYS' SALES IN RECEIVABLES |
290.81 |
days |
|
INVENTORY TURNOVER |
7.21 |
times |
|
107.14 |
days |
|
|
RETURN ON ASSETS |
0.65 |
times |
|
SALES TURNOVER ON NET EQUIY |
52.30 |
times |
|
NET WORTH TIE-UP |
4.45 |
|
|
ENDEBTEDNESS |
80.08 |
|
|
EQUITY RATIO |
1.23 |
% |
|
WORKING CAPITAL RATIO |
77.00 |
% |
|
GENERAL SOLVENCY |
1.01 |
|
|
RETURN ON NET EQUITY |
(552.65) |
% |
|
RETURN ON SALES (PROFIT
MARGIN) |
(10.57) |
% |
|
GROSS PROFIT MARGIN |
30.14 |
% |
|
OPERATIONAL RESULT |
(15.95) |
% |
|
SALES TURNOVER ON LIABILITIES |
1.49 |
times |
|
FOREIGN CURRENCY ON ASSETS |
- |
% |
|
FOREIGN CURRENCY ON
LIABILITIES |
- |
% |
|
NUFARM INDUSTRIA
QUIMICA E FARMACEUTICA S/A |
|
|
|
|
|
BALANCE SHEET
ANALYSIS |
|
|
|
|
|
|
31-12-06 |
|
31-12-05 |
|
|
ASSETS |
|
% |
|
% |
|
Current Assets |
$ 496,543 |
80.36 |
$ 552,415 |
83.20 |
|
Fixed Assets |
$ 70,271 |
11.37 |
$ 67,527 |
10.17 |
|
TOTAL ASSETS |
$ 617,872 |
100.00 |
$ 663,978 |
100.00 |
|
LIABILITIES |
|
|
|
|
|
Current Liabilities |
$ 185,496 |
30.02 |
$ 241,464 |
36.37 |
|
Long-Term Liabilities |
$ 58,693 |
9.50 |
$ 60,913 |
9.17 |
|
TOTAL LIABILITIES |
$ 244,189 |
39.52 |
$ 302,377 |
45.54 |
|
Deferred Income |
$ - |
0.00 |
$ - |
0.00 |
|
Net Equity |
$ 373,683 |
60.48 |
$ 361,601 |
54.46 |
|
TOTAL LIABILITIES + NET EQUITY |
$ 617,872 |
100.00 |
$ 663,978 |
100.00 |
|
PROFIT AND LOSS ACCOUNTS |
|
|
|
|
|
Net Sales |
$ 353,852 |
100.00 |
$ 424,036 |
100.00 |
|
Costs |
$ 243,618 |
68.85 |
$ 273,545 |
64.51 |
|
Gross Profit |
$ 110,234 |
31.15 |
$ 150,491 |
35.49 |
|
Operating expenses |
$ (75,229) |
-21.26 |
$ (72,623) |
-17.13 |
|
operational Result |
$ 123 |
0.03 |
$ 83,706 |
19.74 |
|
Net Profit (loss) |
$ 11,860 |
3.35 |
$ 68,416 |
16.13 |
|
COMPLEMENTARY DATA |
|
|
|
|
|
Inventory |
$ 60,696 |
|
$ 74,233 |
|
|
Accounts receivable |
$ 340,528 |
|
$ 399,597 |
|
|
Accounts Payable |
$ 126,380 |
|
$ 130,768 |
|
|
Property, plant and equipment |
$ 43,390 |
|
$ 64,258 |
|
|
Purchases |
$ 70,271 |
|
$ 67,527 |
|
|
Financial Expenses |
$ (34,882) |
|
$ 5,838 |
|
|
Foreign Currency Assets |
|
|
|
|
|
Foreign Currency Liabilities |
|
|
|
|
|
Working Capital |
$ 311,047 |
|
$ 310,951 |
|
|
RATIOS: |
|
|
|
|
|
QUICK RATIO |
2.35 |
|
1.98 |
|
|
CURRENT RATIO |
2.68 |
|
2.29 |
|
|
ACCOUNTS RECEIVABLE TURNOVER |
1.04 |
times |
1.06 |
times |
|
DAYS' SALES IN RECEIVABLES |
346.44 |
days |
339.25 |
days |
|
INVENTORY TURNOVER |
4.01 |
times |
3.68 |
times |
|
ACCOUNTS PAYABLE PERIOD |
186.75 |
days |
172.10 |
days |
|
RETURN ON ASSETS |
0.57 |
times |
0.64 |
times |
|
SALES TURNOVER ON NET EQUIY |
0.95 |
times |
1.17 |
times |
|
NET WORTH TIE-UP |
0.12 |
|
0.18 |
|
|
ENDEBTEDNESS |
0.65 |
|
0.84 |
|
|
EQUITY RATIO |
60.48 |
% |
54.46 |
% |
|
WORKING CAPITAL RATIO |
167.68 |
% |
128.78 |
% |
|
GENERAL SOLVENCY |
2.53 |
|
2.20 |
|
|
RETURN ON NET EQUITY |
3.17 |
% |
18.92 |
% |
|
RETURN ON SALES (PROFIT
MARGIN) |
3.35 |
% |
16.13 |
% |
|
GROSS PROFIT MARGIN |
31.15 |
% |
35.49 |
% |
|
OPERATIONAL RESULT |
0.03 |
% |
19.74 |
% |
|
SALES TURNOVER ON LIABILITIES |
1.91 |
times |
1.76 |
times |
|
FOREIGN CURRENCY ON ASSETS |
- |
% |
- |
% |
|
FOREIGN CURRENCY ON
LIABILITIES |
- |
% |
- |
% |

FOREIGN EXCHANGE
RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.48.72 |
|
UK Pound |
1 |
Rs.82.17 |
|
Euro |
1 |
Rs.65.90 |
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 |
Unfavourable & favourable factors carry similar weight in credit
consideration. 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 |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|
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%)