MIRA INFORM REPORT

 

 

Report Date :           

23.12.2011

 

IDENTIFICATION DETAILS

 

Name :

DOMINGOS ARAÚJO NETO

 

 

Registered Office :

Avenida Francisco Sá, 3405 - Monte Castelo , 60310-000 - Fortaleza/Ce

 

 

Country :

Brazil

 

 

Financials (as on) :

30.09.2011

 

 

Date of Incorporation :

02.10.1974

 

 

Legal Form :

Sole Proprietorship

 

 

Line of Business :

Manufacture of Chemicals

 

 

No. of Employees :

38 persons

 

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$ 500.000,00

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 – September 30th, 2011

 

Country Name

Previous Rating

                   (30.06.2011)                  

Current Rating

(30.09.2011)

Brazil

a2

a2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


Company name

 

DOMINGOS ARAÚJO NETO

 

 

company ADDRESSES

 

MAIN ADDRESS:

AVENIDA FRANCISCO SÁ, 3405 - MONTE CASTELO

ZIP CODE/CITY:

60310-000 - FORTALEZA/CE

 

 

PHONE:

85 3236-3396

FAX:

85 3236-3396

E-MAIL:

contabilidade@daneto.com.br

WEB SITE:

www.daneto.com.br

 

BRANCHES:

 

THE COMPANY HAS A BRANCH LOCATED IN FORTALEZA/CE.

 

 

LEGAL DATA

 

MAIN ACTIVITIES:

 

MANUFACTURE OF CHEMICALS.

 

LEGAL FORM:

SOLE PROPRIETORSHIP

 

 

INCORPORATION DATE:

02/10/1974

REGISTER DATE:

02/10/1974

BALANCE SHEET FILING DATE:

31/12

TAX CONTRIBUTOR NUMBER(CNPJ):

07.947.526/0001-22

STATE REGISTER:

06.152.942-7

 

 

SHARE CAPITAL:

R$ 500.000,00

LAST REGISTER OF CAPITAL:

04/02/2005

 

BOARD OF DIRECTORS:

 

 

 

DOMINGOS ARAÚJO NETO

MANAGER

 

 

AUTHORIZED USE OF SIGNATURE

 

THE MANAGER IS AUTHORIZED TO SIGN ON BEHALF OF THE COMPANY.

 


SHAREHOLDERS / PARTNERS:

 

 

 

DOMINGOS ARAÚJO NETO

100%

 

AFFILIATES / SUBSIDIARIES:

 

 

 

UNIĂO QUÍMICA DO BRASIL LTDA EPP

50,00%

 

 

COMPANY'S BACKGROUND

 

THE SUBJECT WAS ESTABLISHED ON OCTOBER 02, 1974 TO BE ENGAGED IN THE SAID LINE OF BUSINESS.

 

TRADE NAME: "DANETO".

 

OWNERSHIP:

 

DOMINGOS ARAÚJO NETO: BRAZILIAN, MARRIED, HOLDER OF DOCUMENTS RG 2001002070781 SSP/CE AND CPF 041.036.103-87, RESIDENTIAL ADDRESS AT RUA MAJOR TIBURCIO CAVALCANTE, 398, APTO. 2200, ALDEOTA, ZIP CODE 60125-100, FORTALEZA/CE.

 

FURTHER DETAILS ABOUT THE SUBJECT'S HISTORY ARE SO FAR NOT KNOWN.

 

PUBLIC INFORMATION:

 

NO DETRIMENTAL FILES WERE FOUND.

 

 

FINANCIAL INFORMATION

 

GENERAL BALANCE SHEETS AS OF 30/09/2011, 31/12/2010 AND 31/12/2009.

( FIGURES ARE IN REAIS ).

 

ASSETS

 

 

 

CURRENT:

30/09/2011

31/12/2010

31/12/2009

 

 

 

 

CASH

6.642,28

3.286,21

3.752,84

BANKS

31.065,70

64.494,78

250.178,41

INVESTMENTS

1.053.848,31

1.524.711,72

566.688,99

CLIENTS

837.215,70

678.621,94

851.635,39

INVENTORY

3.329.609,04

3.329.609,04

3.374.434,60

RECOVERABLE TAXES

 

163.838,21

163.838,21

OTHER

1.021.835,33

1.392.586,61

450.826,14

 

----------------

----------------

----------------

TOTAL CURRENT ASSETS

6.280.216,36

7.157.148,51

5.661.354,58

 

FIXED ASSETS:

 

 

 

 

 

 

 

INVESTMENTS

2.347.608,36

249.126,27

1.593.424,10

FIXED ASSETS

2.066.482,84

2.055.583,80

592.917,55

 

----------------

----------------

----------------

TOTAL FIXED ASSETS

4.414.091,20

2.304.710,07

2.186.341,65

 

================

================

================

TOTAL ASSETS

10.694.307,56

9.461.858,58

7.847.696,23

 

LIABILITIES:

 

 

 

CURRENT:

30/09/2011

31/12/2010

31/12/2009

 

 

 

 

SUPPLIERS

953.925,00

1.332.141,37

728.133,73

FINANCING

55.000,00

 

55.000,00

TAXES & CONTRIBUTIONS

167.843,40

261.493,82

91.948,80

LABOR OBLIGATIONS

44.296,73

21.160,78

16.936,28

 

----------------

----------------

----------------

TOTAL CURRENT LIABILITIES

1.221.065,13

1.614.795,97

892.018,81

 

LONG TERM LIABILITIES:

 

 

 

 

 

 

 

LOANS AND FINANCING

169.113,52

 

 

 

----------------

----------------

----------------

TOTAL LONG TERM LIABILITIES

169.113,52

 

 

 

NET EQUITY:

 

 

 

 

 

 

 

SHARE CAPITAL

500.000,00

500.000,00

500.000,00

PROFIT (LOSS) OF PERIOD

957.066,30

1.371.385,19

410.868,91

ACCRUED PROFIT (LOSS)

 

 

6.044.808,51

PROFIT RESERVES

7.847.062,61

5.975.677,42

 

 

----------------

----------------

----------------

TOTAL NET EQUITY

9.304.128,91

7.847.062,61

6.955.677,42

 

================

================

================

TOTAL LIABILITIES

10.694.307,56

9.461.858,58

7.847.696,23

 

PROFIT AND LOSS ACCOUNTS AS OF 30/09/2011, 31/12/2010 AND 31/12/2009.

( FIGURES ARE IN REAIS ).

 

 

30/09/2011

31/12/2010

31/12/2009

               

 

 

 

GROSS SALES

13.352.099,48

17.537.979,35

18.521.088,78

(-) TAXES ON SALES

3.016.279,38

3.062.371,82

3.353.710,18

 

----------------

----------------

----------------

NET SALES

10.335.820,10

14.475.607,53

15.167.378,60

(-) COST OF SOLD GOODS

7.415.321,28

11.527.409,48

12.941.902,36

 

----------------

----------------

----------------

GROSS PROFIT

2.920.498,82

2.948.198,05

2.225.476,24

OPERATING REVENUE (EXPENSE)

-1.546.081,59

-1.743.705,46

-2.426.218,46

FINANCIAL REVENUE(EXPENSE)

-83.452,98

-94.929,19

-59.129,02

 

----------------

----------------

----------------

OPERATIONAL PROFIT (LOSS)

1.290.964,25

1.109.563,40

-259.871,24

NON-OPERATING RESULT

53.545,91

776.578,93

1.219.226,49

CONTRIBUTION/INCOME TAX

-387.443,86

-514.757,14

-548.486,34

 

----------------

----------------

----------------

NET PROFIT (LOSS)

957.066,30

1.371.385,19

410.868,91

 

RATIOS:

30/09/2011

31/12/2010

31/12/2009

 

QUICK RATIO

2,42

 

2,37

 

2,56

 

CURRENT RATIO

5,14

 

4,43

 

6,35

 

ACCOUNTS RECEIVABLE TURNOVER

12,35

TIMES

21,33

TIMES

17,81

TIMES

DAYS' SALES IN RECEIVABLES

21,87

DAYS

16,88

DAYS

20,21

DAYS

INVENTORY TURNOVER

2,23

TIMES

3,46

TIMES

3,84

TIMES

ACCOUNTS PAYABLE PERIOD

34,73

DAYS

41,60

DAYS

20,25

DAYS

RETURN ON ASSETS

,97

TIMES

1,53

TIMES

1,93

TIMES

SALES TURNOVER ON NET EQUITY

1,11

TIMES

1,84

TIMES

2,18

TIMES

NET WORTH TIE-UP

,22

 

,26

 

,09

 

INDEBTEDNESS

,15

 

,21

 

,13

 

EQUITY RATIO

87,00

%

82,93

%

88,63

%

WORKING CAPITAL RATIO

414,32

%

343,22

%

534,67

%

GENERAL SOLVENCY

7,69

 

5,86

 

8,80

 

RETURN ON NET EQUITY

10,29

%

17,48

%

5,91

%

RETURN ON SALES (PROFIT MARGIN)

9,26

%

9,47

%

2,71

%

GROSS PROFIT MARGIN

28,26

%

20,37

%

14,67

%

OPERATIONAL RESULT

12,49

%

7,67

%

-1,71

%

SALES TURNOVER ON LIABILITIES

8,46

TIMES

8,96

TIMES

17,00

TIMES

FOREIGN CURRENCY ON ASSETS

 

 

 

 

 

 

FOREIGN CURRENCY ON LIABILITIES

 

 

 

 

 

 

 

EXCHANGE RATE:

 

 

US$ 1,00 = R$ 1,85

 - OFFICIAL RATE ON 20/12/2011

US$ 1,00 = R$ 1,85

 - OFFICIAL RATE ON 30/09/2011

US$ 1,00 = R$ 1,66

 - OFFICIAL RATE ON 31/12/2010

US$ 1,00 = R$ 1,74

 - OFFICIAL RATE ON 31/12/2009

 

COMMENTS ON THE FINANCIAL INFORMATION:

 

FOLLOWS ATTACHED WORKSHEET WITH MAIN FINANCIAL RATIOS.

 

THE ANNUAL FIGURES FOR 2010 SHOW A GOOD FINANCIAL STANDING. IT HAD HIGH LIQUIDITY RATIOS AND POSITIVE WORKING CAPITAL, AS WELL AS LOW LEVEL OF INDEBTEDNESS. SALES DROPPED SLIGHTLY BUT POSTED PROFIT.

 

THE INTERIM FIGURES FOR SEPTEMBER 2011 STILL SHOW A GOOD FINANCIAL SITUATION AS THE LIQUIDITY REMAINS HIGH AND THE LEVEL OF INDEBTDNESS LOW. IN ADDITION, IT SHOWS A SLIGHT GROWING SALES TREND AND POSITIVE RESULT.

 

REAL ESTATE:

 

OWNED PREMISES ARE VALUED AT R$ 700.000,00

 

THE PARTNERS OWN REAL ESTATE VALUED AT R$ 1.065.000,00

 

DETAIL OF RENTED/LEASED REAL ESTATE:

 

 

 

QUANTITY:

1

TYPE:

OTHERS

VALUE:

R$ 2.000,00

 

 

VEHICLES:

OWNED VEHICLES ARE VALUED AT R$ 379.898,70

 

MACHINES:

OWNED MACHINES AND EQUIPMENTS ARE VALUED AT R$ 1.550.000,00

 

 

INSURANCE

 

INSURANCE COMPANY:

BRADESCO SEGURADORA / SUL AMERICA SEGUROS

COVERAGE:

LIFE, VEHICLES, RESIDENTIAL AND CORPORATE

 

 

BANKING REFERENCES

 

 

BRANCH/PHONE:

CITY:

BANCO DO BRASIL S/A

1702-7 / 85 3455-3740

FORTALEZA/CE

BANCO BRADESCO S/A

0452-9 / 85 3464-3800

FORTALEZA/CE

 

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").

 


ACTIVITIES COMMENTS

 

THE SUBJECT IS ENGAGE IN THE MANUFACTURE OF CHEMICALS.

 

IMPORT AND EXPORT:

 

   IMPORTS FROM:

INDIA, CHINA, TURKEY, BELGIUM, FRANCE, GERMANY AND ITALY.

 

   EXPORTS TO:

DOES NOT EXPORT.

 

MAIN CLIENTS:

 

 

 

 

 

DOMESTIC CLIENTS:

CITY:

PHONE:

BERMAS

 

85 3334-9000

CERA PERES

 

85 3285-1900

CERVEJARIAS KAISER DO BRASIL S/A

PACATUBA/CE

85 3384-8100

COTECE S/A

MARACANAÚ/CE

85 3299-5822

NEIVADA LAVADERIA

 

85 3245-2080

NORSA REFRIGERANTES

MARACANAÚ/CE

85 3299-2066

PONTES INDÚSTRIA DE CERA

 

85 3228-1166

TEBASA S/A

 

85 3463-1909

VICUNHA NORDESTE S/A

MARACANAÚ/CE

85 3499-1444

 

STAFF:

 

THE COMPANY HAS: 38 EMPLOYEE(S)

 

 

CONCEPT AND FULFILMENT

 

THE SUBJECT IS A WELL-ESTABLISHED COMPANY, OPERATING SINCE 1974. 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.

 

MAIN SUPPLIERS:

 

 

 

 

 

DOMESTIC SUPPLIERS:

CITY:

PHONE:

BANDEIRANTE QUÍMICA LTDA

MAUÁ/SP

11 4547-9999

BASF S/A

 

12 3128-1579

BRENNTAG QUÍMICA BRASIL

SĂO PAULO/SP

11 5545-2100

CIA AGRO INDUSTRIAL IGARASSU

IGARASSU/PE

81 3543-7100

CLARIANT S/A

SUZANO/SP

11 5683-7233

DEGUSSA BRASIL LTDA

 

27 3270-8800

MANUCHAR COM. EXTERIOR

 

81 3251-2711

METALLOYS & CHEMICALS COMERCIAL LTDA

SĂO BERNARDO DO CAMPO/SP

11 4353-5000

PERNAMBUCO QUÍMICA S/A

JABOATĂO DOS GUARARAPES/PE

81 2123-1400

WALLUX COMERCIAL QUÍMICA LTDA

ITAQUAQUECETUBA/SP

11 4643-2446

WENDA CO LTDA

 

11 5531-3197

 

PAYMENT HISTORY:

 

09 SUPPLIERS REPORTED PAYMENTS:

   TOTAL AMOUNT:  R$ 128.060,00

 

AMOUNT OF INVOICES PAID: 36

TOTAL OF PROMPT PAYMENTS: 100%

HIGHEST INVOICE: R$ 11.250,00

HIGHEST CREDIT: R$ 12.505,00

 

 

FINAL OPINION

 

THE SUBJECT IS A WELL-ESTABLISHED COMPANY IN BUSINESS FOR SEVERAL YEARS. UP TO DATE IT HAS GOOD FINANCIAL STANDING, A CLEAR TRADE HISTORY AND GOOD PAYMENT BEHAVIOR.

 

BASED ON THE GENERAL INFORMATION AVAILABLE 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$ 500.000,00 MAY BE CONSIDERED.

 

 

 


DOMINGOS ARAÚJO NETO

 

 

 

 

 

 

BALANCE SHEET ANALYSIS

FIGURES ARE IN REAIS

 

 

 

 

 

 

30-09-11

 

31-12-10

 

31-12-09

 

ASSETS

 

%

 

%

 

%

Current Assets

 $              6,280,216

58.72

 $              7,157,149

75.64

 $          5,661,355

72.14

Fixed Assets

 $              4,414,091

41.28

 $              2,304,710

24.36

 $          2,186,342

27.86

TOTAL ASSETS

 $            10,694,308

100.00

 $              9,461,859

100.00

 $          7,847,696

100.00

LIABILITIES

 

 

 

 

 

 

Current Liabilities

 $              1,221,065

11.42

 $              1,614,796

17.07

 $             892,019

11.37

Long-Term Liabilities

 $                 169,114

1.58

 $                            -  

0.00

 $                        -  

0.00

TOTAL LIABILITIES

 $              1,390,179

13.00

 $              1,614,796

17.07

 $             892,019

11.37

Deferred Income

 $                            -  

0.00

 $                            -  

0.00

 $                        -  

0.00

Net Equity

 $              9,304,129

87.00

 $              7,847,063

82.93

 $          6,955,677

88.63

TOTAL LIABILITIES + NET EQUITY

 $            10,694,308

100.00

 $              9,461,859

100.00

 $          7,847,696

100.00

PROFIT AND LOSS ACCOUNTS

 

 

 

 

 

 

Net Sales

 $            10,335,820

100.00

 $            14,475,608

100.00

 $        15,167,379

100.00

Costs

 $              7,415,321

71.74

 $            11,527,409

79.63

 $        12,941,902

85.33

Gross Profit

 $              2,920,499

28.26

 $              2,948,198

20.37

 $          2,225,476

14.67

Operating expenses

 $             (1,546,082)

-14.96

 $             (1,743,705)

-12.05

 $         (2,426,218)

-16.00

operational Result

 $              1,290,964

12.49

 $              1,109,563

7.67

 $            (259,871)

-1.71

Net Profit (loss)

 $                 957,066

9.26

 $              1,371,385

9.47

 $             410,869

2.71

COMPLEMENTARY DATA

 

 

 

 

 

 

Inventory

 $              3,329,609

 

 $              3,329,609

 

 $          3,374,435

 

Accounts receivable

 $                 837,216

 

 $                 678,622

 

 $             851,635

 

Accounts Payable

 $                 953,925

 

 $              1,332,141

 

 $             728,134

 

Property, plant and equipment

 $              2,066,483

 

 $              2,055,584

 

 $             592,918

 

Purchases

 $              4,414,091

 

 $              2,304,710

 

 $          2,186,342

 

Financial Expenses

 $                  (83,453)

 

 $                  (94,929)

 

 $              (59,129)

 

Foreign Currency Assets

 

 

 

 

 

 

Foreign Currency Liabilities

 

 

 

 

 

 

Working Capital

 $              5,059,151

 

 $              5,542,353

 

 $          4,769,336

 

RATIOS:

 

 

 

 

 

 

QUICK RATIO

                           2.42

 

                           2.37

 

                       2.56

 

CURRENT RATIO

                           5.14

 

                           4.43

 

                       6.35

 

ACCOUNTS RECEIVABLE TURNOVER

                         12.35

times

                         21.33

times

                     17.81

times

DAYS' SALES IN RECEIVABLES

                         21.87

days

                         16.88

days

                     20.21

days

INVENTORY TURNOVER

                           2.23

times

                           3.46

times

                       3.84

times

ACCOUNTS PAYABLE PERIOD

                         34.73

days

                         41.60

days

                     20.25

days

RETURN ON ASSETS

                           0.97

times

                           1.53

times

                       1.93

times

SALES TURNOVER ON NET EQUIY

                           1.11

times

                           1.84

times

                       2.18

times

NET WORTH TIE-UP

                           0.22

 

                           0.26

 

                       0.09

 

ENDEBTEDNESS

                           0.15

 

                           0.21

 

                       0.13

 

EQUITY RATIO

                         87.00

%

                         82.93

%

                     88.63

%

WORKING CAPITAL RATIO

                       414.32

%

                       343.22

%

                   534.67

%

GENERAL SOLVENCY

                           7.69

 

                           5.86

 

                       8.80

 

RETURN ON NET EQUITY

                         10.29

%

                         17.48

%

                       5.91

%

RETURN ON SALES (PROFIT MARGIN)

                           9.26

%

                           9.47

%

                       2.71

%

GROSS PROFIT MARGIN

                         28.26

%

                         20.37

%

                     14.67

%

OPERATIONAL RESULT

                         12.49

%

                           7.67

%

                      (1.71)

%

SALES TURNOVER ON LIABILITIES

                           8.46

times

                           8.96

times

                     17.00

times

FOREIGN CURRENCY ON ASSETS

                               -  

%

                               -  

%

                           -  

%

FOREIGN CURRENCY ON LIABILITIES

                               -  

%

                               -  

%

                           -  

%

 

 

 

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.78

UK Pound

1

Rs.82.73

Euro

1

Rs.68.88

 

 

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.