MIRA INFORM REPORT

 

 

Report Date :           

30.12.2011

 

IDENTIFICATION DETAILS

 

Name :

KHAMEL REPRESENTAÇÕES IMPORTAÇÃO E EXPORTAÇÃO LTDA

 

 

Registered Office :

Rua 1 B, 83 Setor Ii Quadra 0ii Lote 024 - Civit Ii , Zip Code 29168-096 - Serra/Es

 

 

Country :

Brazil

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

05.01.1978

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Wholesale of food products in general

 

 

No. of Employees :

38

 

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 :

USD 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

 

KHAMEL REPRESENTAÇÕES IMPORTAÇÃO E EXPORTAÇÃO LTDA

 

 

Company ADDRESSES

 

MAIN ADDRESS:

RUA 1 B,83 SETOR II QUADRA 0II LOTE 024 - CIVIT II

ZIP CODE/CITY:

29168-096 - SERRA/ES

 

 

PHONE:

11 2721-0861

FAX:

11 2721-1469

E-MAIL:

khamelimportacao@terra.com.br

 

BRANCHES:

 

 

 

ADDRESS:

RUA DR. EDGARD MAGALHÃES DE NORONHA,527 - VILA NOVA YORK

ZIP CODE/CITY:

03480-000 SÃO PAULO/SP

CNPJ:

49.337.108/0003-25

STATE REGISTER:

111.509.328.111

 

 

ADDRESS:

RUA PROFESSOR ULYSSES LEMOS TORRES,415 / 419 - VILA NOVA YORK

ZIP CODE/CITY:

03479-070 SÃO PAULO/SP

CNPJ:

49.337.108/0004-06

STATE REGISTER:

113.438.491.119

 

 

LEGAL DATA

 

MAIN ACTIVITIES:

 

WHOLESALE OF FOOD PRODUCTS IN GENERAL.

 

LEGAL FORM:

LIMITED LIABILITY COMPANY

 

 

INCORPORATION DATE:

05/01/1978

REGISTER DATE:

05/01/1978

BALANCE SHEET FILING DATE:

31/12

TAX CONTRIBUTOR NUMBER(CNPJ):

49.337.108/0001-63

STATE REGISTER:

109.880.671.111

 

 

SHARE CAPITAL:

R$ 200.000,00

LAST REGISTER OF CAPITAL:

15/09/2011

 

BOARD OF DIRECTORS:

 

 

 

VALTER FRANCISCO LOPES

MANAGER

MILTON LUIS FERREIRA

MANAGER

 

 

AUTHORIZED USE OF SIGNATURE

 

THE MANAGERS ARE AUTHORIZED TO SIGN ON BEHALF OF THE COMPANY.

 

 

SHAREHOLDERS / PARTNERS:

 

 

 

VALTER FRANCISCO LOPES

99,0%

MILTON LUIS FERREIRA

1,0%

 

AFFILIATES / SUBSIDIARIES:

 

 

 

POTY INDÚSTRIA DE ALIMENTOS LTDA

 

FRANCHI REPRESENTAÇÕES, IMPORTAÇÃO E EXPORTAÇÃO LTDA

 

 

 

COMPANY'S BACKGROUND

 

THE SUBJECT WAS ESTABLISHED ON JANUARY 05, 1978 AS KHAMEL INDUSTRIA IMPORTAÇÃO E EXPORTAÇÃO E REPRESENTAÇÕES LTDA. TO BE ENGAGED IN THE SAID LINE OF BUSINESS. LATER IT ADOPTED THE ABOVE MENTIONED NAME AND UP TO DATE IT IS STILL OPERATING WITHIN THE GENERAL SCENE REPORTED HEREIN.

 

BUSINESS ADDRESS HAS CHANGED FROM (RUA DOUTOR EDGARD MAGALHÃES DE NORONHA, 541 - VILA NOVA YORK - SÃO PAULO/SPRJ) TO THE PRESENT REGISTERED ONE. HOWEVER, PHISICALLY THEY ARE STILL OPERATING IN SAO PAULO.

 

PARTNERS:

 

VALTER FRANCISCO LOPES: BRAZILIAN, MARRIED, HOLDER OF DOCUMENTS RG 2.866.389 AND CPF 521.974.508-59, RESIDENTIAL ADDRESS AT RUA CARLOS MARIA DELLA PAOLERA, 407 JARDIM DA SAÚDE, SÃO PAULO/SP;

 

MILTON LUIS FERREIRA: BRAZILIAN, MARRIED, HOLDER OF DOCUMENTS RG 9.479.791-2 AND CPF 812.208.808-25, RESIDENTIAL ADDRESS AT RUA ARNALDO JOÃO, 361 VILA RÉ, SÃO PAULO/SP.

 

FURTHER DETAILS ARE SO FAR NOT KNOWN.

 

PUBLIC INFORMATION:

 

NO DETRIMENTAL FILES WERE FOUND.

 


FINANCIAL INFORMATION

 

GENERAL BALANCE SHEETS AS OF 31/12/2010 AND 31/12/2009.

( FIGURES ARE IN REAIS ).

 

ASSETS

 

 

 

CURRENT:

31/12/2010

31/12/2009

 

 

 

 

 

CASH

58.111,19

1.069,88

 

BANKS

5.339.721,21

1.014.575,41

 

INVESTMENTS

73.275,21

68.757,23

 

CLIENTS

15.581.251,69

12.738.376,56

 

INVENTORY

13.062.699,28

13.670.139,47

 

RECOVERABLE TAXES

1.134.418,46

1.598.720,87

 

 

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

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

 

TOTAL CURRENT ASSETS

35.249.477,04

29.091.639,42

 

 

LONG-TERM RECEIVABLES:

 

 

 

 

 

 

 

INVESTMENTS

162.450,00

162.450,00

 

 

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

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

 

TOTAL LONG-TERM RECEIVABLES

162.450,00

162.450,00

 

 

FIXED ASSETS:

 

 

 

 

 

 

 

FIXED ASSETS

93.764,24

64.164,40

 

 

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

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

 

TOTAL FIXED ASSETS

93.764,24

64.164,40

 

 

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

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

 

TOTAL ASSETS

35.505.691,28

29.318.253,82

 

 

LIABILITIES:

 

 

 

CURRENT:

31/12/2010

31/12/2009

 

 

 

 

 

SUPPLIERS

23.106.483,38

18.489.496,79

 

LOANS AND FINANCING

47.228,63

 

 

SOCIAL / LABOR OBLIGATIONS

78.338,17

32.790,97

 

TRIBUTARY OBLIGATIONS

1.314.397,85

882.550,22

 

 

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

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

 

TOTAL CURRENT LIABILITIES

24.546.448,03

19.404.837,98

 

 

LONG TERM LIABILITIES:

 

 

 

 

 

 

 

SUPPLIERS

2.697.456,14

2.697.456,14

 

LOANS AND FINANCING

819.119,99

 

 

TRIBUTARY OBLIGATIONS

2.460.342,33

 

 

OTHER

 

3.665.634,42

 

 

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

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

 

TOTAL LONG TERM LIABILITIES

5.976.918,46

6.363.090,56

 

 

NET EQUITY:

 

 

 

 

 

 

 

SHARE CAPITAL

100.000,00

100.000,00

 

CAPITAL RESERVES

37.045,69

37.045,69

 

ACCRUED PROFIT (LOSS)

4.845.279,10

3.413.279,59

 

 

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

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

 

TOTAL NET EQUITY

4.982.324,79

3.550.325,28

 

 

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

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

 

TOTAL LIABILITIES

35.505.691,28

29.318.253,82

 

 

PROFIT AND LOSS ACCOUNTS AS OF 31/12/2010 AND 31/12/2009.

( FIGURES ARE IN REAIS ).

 

 

31/12/2010

31/12/2009

 

 

 

 

 

GROSS SALES

49.992.779,27

46.800.594,30

 

(-) TAXES ON SALES

12.438.938,10

12.517.808,47

 

 

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

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

 

NET SALES

37.553.841,17

34.282.785,83

 

(-) COST OF SOLD GOODS

31.158.927,56

26.633.581,68

 

 

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

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

 

GROSS PROFIT

6.394.913,61

7.649.204,15

 

OPERATING REVENUE (EXPENSE)

-3.130.976,92

-3.047.308,05

 

FINANCIAL REVENUE(EXPENSE)

-1.216.968,21

-3.113.034,50

 

 

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

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

 

OPERATIONAL PROFIT (LOSS)

2.046.968,48

1.488.861,60

 

NON-OPERATING RESULT

-2.107,15

 

 

CONTRIBUTION/INCOME TAX

-671.252,82

-482.212,92

 

 

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

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

 

NET PROFIT (LOSS)

1.373.608,51

1.006.648,68

 

 

MONTHLY SALES

 

  2011

  2010

  2009

 

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

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

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

JANUARY

R$ 1.800.714,62

R$ 5.879.016,17

 

FEBRUARY

R$ 3.576.392,12

R$ 9.084.583,91

 

MARCH

R$ 8.231.225,08

R$ 8.015.416,94

 

APRIL

R$ 5.486.570,70

R$ 2.265.772,69

 

MAY

R$ 2.051.759,65

R$ 1.786.406,68

 

JUNE

 

R$ 2.139.320,79

 

JULY

 

R$ 1.378.464,08

 

AUGUST

 

R$ 2.135.247,25

 

SEPTEMBER

 

R$ 2.712.188,56

R$ 2.258.305,83

OCTOBER

 

R$ 4.110.098,37

R$ 4.189.117,53

NOVEMBER

 

R$ 6.161.238,47

R$ 5.030.564,23

DECEMBER

 

R$ 4.540.325,95

R$ 6.097.833,86

TOTAL

R$ 21.146.662,17

R$ 50.208.079,86

R$ 17.575.821,45

 

RATIOS:

31/12/2010

31/12/2009

 

 

QUICK RATIO

,90

 

,79

 

 

 

CURRENT RATIO

1,44

 

1,50

 

 

 

ACCOUNTS RECEIVABLE TURNOVER

2,41

TIMES

2,69

TIMES

 

 

DAYS' SALES IN RECEIVABLES

149,37

DAYS

133,76

DAYS

 

 

INVENTORY TURNOVER

2,39

TIMES

1,95

TIMES

 

 

ACCOUNTS PAYABLE PERIOD

266,96

DAYS

249,92

DAYS

 

 

RETURN ON ASSETS

1,06

TIMES

1,17

TIMES

 

 

SALES TURNOVER ON NET EQUITY

7,54

TIMES

9,66

TIMES

 

 

NET WORTH TIE-UP

,02

 

,02

 

 

 

INDEBTEDNESS

6,13

 

7,26

 

 

 

EQUITY RATIO

14,03

%

12,11

%

 

 

WORKING CAPITAL RATIO

43,60

%

49,92

%

 

 

GENERAL SOLVENCY

1,16

 

1,14

 

 

 

RETURN ON NET EQUITY

27,57

%

28,35

%

 

 

RETURN ON SALES (PROFIT MARGIN)

3,66

%

2,94

%

 

 

GROSS PROFIT MARGIN

17,03

%

22,31

%

 

 

OPERATIONAL RESULT

5,45

%

4,34

%

 

 

SALES TURNOVER ON LIABILITIES

1,53

TIMES

1,77

TIMES

 

 

FOREIGN CURRENCY ON ASSETS

 

 

 

 

 

 

FOREIGN CURRENCY ON LIABILITIES

 

 

 

 

 

 

 

EXCHANGE RATE:

 

 

US$ 1,00 = R$ 1,85

 - OFFICIAL RATE ON 26/12/2011

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 FIGURES AVAILABLE SHOW A SATISFACTORY FINANCIAL STANDING. THE LEVEL OF INDEBTEDNESS IS VERY HIGH BUT IT HAS GOOD CURRENT RATIO AND POSITIVE WORKING CAPITAL, CONSIDERED SUFFICIENT TO COVER THE SHORT TERM DEBTS. IT ALSO SHOWS GROWING SALES AND PROFITABILITY.

 

 

REAL ESTATE:

NOT AVAILABLE

 

VEHICLES:

OWNED VEHICLES ARE VALUED AT R$ 72.780,73

 

MACHINES:

OWNED MACHINES AND EQUIPMENTS ARE VALUED AT R$ 12.195,05

 

 

INSURANCE

 

NOT AVAILABLE.

 

 

BANKING REFERENCES

 

 

BRANCH/PHONE:

 

BANCO BRADESCO S/A

1743

 

 

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

 

WHOLESALE OF FOOD PRODUCTS IN GENERAL.

COD - 70%

OLIVE OIL - 5%

OLIVE - 5%

TUNA - 5%

 

IMPORT AND EXPORT:

 

IMPORTS FROM:

UNITED STATES, CANADA, ARGENTINA, CHILE, ECUADOR, PERU, NORWAY, PORTUGAL, HOLLAND, GERMANY, SPAIN, SYRIA, IRAN, TURKEY, SINGAPORE, CHINA AND INDIA.

 

ANNUAL VALUE: US$ 16.203.482,58

 

EXPORTS TO:

DOES NOT EXPORT.

 

MAIN CLIENTS:

 

 

 

 

 

DOMESTIC CLIENTS:

 

 

ATACADÃO DISTRIBUIÇÃO COM. E INDÚSTRIA LTDA

 

 

EMPÓRIO CHIAPPETTA LTDA

 

 

FNGN DISTRIB. PRODUTOS ALIMENTÍCIOS LTDA

 

 

LA SERENA IMPORTAÇÃO E EXPORTAÇÃO LTDA

 

 

LÍDER SUPERMERCADOS E MAGAZINE LTDA

 

 

SIG COM. IMP. E EXPORTAÇÃO LTDA

 

 

 

STAFF:

 

THE COMPANY HAS: 38 EMPLOYEE(S)

 

 

CONCEPT AND FULFILMENT

 

THE SUBJECT IS A WELL-ESTABLISHED COMPANY, OPERATING SINCE 1978. SO FAR IT HAS A CLEAR TRADE HISTORY AND GOOD PAYMENT BEHAVIOUR.

 

THE COMPANY HAS TRADE RELATIONS WITH SOME 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:

 

PHONE:

CALVO COML. DISTRIBUIDORA LTDA

 

 

COMERCIAL DE ALIMENTOS FLOR AZUL LTDA

 

11 3228-0366

COMERCIAL OSWALDO CRUZ LTDA

 

 

COMERCIAL TREVINO LTDA

 

 

COML. IMPORT. LATICÍNIOS NAPOLITANO DO ABC LTDA

 

 

LA SERENA IMP. EXP. LTDA

 

11 6694-1377

PULIT IND. E COMÉRCIO LTDA

 

 

S S BORGES COM. IMP. EXP. TRANSP. LTDA

 

11 3295-9130

SOPAVE S/A SOCIEDADE PAULISTA DE VEÍCULOS

 

11 3272-5327

WAL MART BRASIL LTDA

 

11 3453-3784

YARA HANNA COM. E IND. LTDA

 

 

 

PAYMENT HISTORY:

 

03 SUPPLIERS REPORTED PAYMENTS:

   TOTAL AMOUNT:  R$ 186.478,00

 

AMOUNT OF INVOICES PAID: 19

TOTAL OF PROMPT PAYMENTS: 100%

HIGHEST INVOICE: R$ 56.666,00

HIGHEST CREDIT: R$ 5.666,00

 

 

FINAL OPINION

 

THE SUBJECT IS A WELL-ESTABLISHED COMPANY IN BUSINESS FOR SEVERAL YEARS. UP TO DATE IT HAS A SATISFACTORY 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 USD 500.000,00 MAY BE CONSIDERED.

 

 

 


KHAMEL REPRESENTAÇÕES IMPORTAÇÃO E EXPORTAÇÃO LTDA

 

 

 

 

BALANCE SHEET ANALYSIS

FIGURES ARE IN REAIS

 

 

 

 

31-12-10

 

31-12-09

 

ASSETS

 

%

 

%

Current Assets

 $            35,249,477

99.28

 $            29,091,639

99.23

Fixed Assets

 $                   93,764

0.26

 $                   64,164

0.22

TOTAL ASSETS

 $            35,505,691

100.00

 $            29,318,254

100.00

LIABILITIES

 

 

 

 

Current Liabilities

 $            24,546,448

69.13

 $            19,404,838

66.19

Long-Term Liabilities

 $              5,976,918

16.83

 $              6,363,091

21.70

TOTAL LIABILITIES

 $            30,523,366

85.97

 $            25,767,929

87.89

Deferred Income

 $                            -  

0.00

 $                            -  

0.00

Net Equity

 $              4,982,325

14.03

 $              3,550,325

12.11

TOTAL LIABILITIES + NET EQUITY

 $            35,505,691

100.00

 $            29,318,254

100.00

PROFIT AND LOSS ACCOUNTS

 

 

 

 

Net Sales

 $            37,553,841

100.00

 $            34,282,786

100.00

Costs

 $            31,158,928

82.97

 $            26,633,582

77.69

Gross Profit

 $              6,394,914

17.03

 $              7,649,204

22.31

Operating expenses

 $             (3,130,977)

-8.34

 $             (3,047,308)

-8.89

operational Result

 $              2,046,968

5.45

 $              1,488,862

4.34

Net Profit (loss)

 $              1,373,609

3.66

 $              1,006,649

2.94

COMPLEMENTARY DATA

 

 

 

 

Inventory

 $            13,062,699

 

 $            13,670,139

 

Accounts receivable

 $            15,581,252

 

 $            12,738,377

 

Accounts Payable

 $            23,106,483

 

 $            18,489,497

 

Property, plant and equipment

 $                   93,764

 

 $                   64,164

 

Purchases

 $                   93,764

 

 $                   64,164

 

Financial Expenses

 $             (1,216,968)

 

 $             (3,113,035)

 

Foreign Currency Assets

 

 

 

 

Foreign Currency Liabilities

 

 

 

 

Working Capital

 $            10,703,029

 

 $              9,686,801

 

RATIOS:

 

 

 

 

QUICK RATIO

                           0.90

 

                           0.79

 

CURRENT RATIO

                           1.44

 

                           1.50

 

ACCOUNTS RECEIVABLE TURNOVER

                           2.41

times

                           2.69

times

DAYS' SALES IN RECEIVABLES

                       149.37

days

                       133.76

days

INVENTORY TURNOVER

                           2.39

times

                           1.95

times

ACCOUNTS PAYABLE PERIOD

                       266.96

days

                       249.92

days

RETURN ON ASSETS

                           1.06

times

                           1.17

times

SALES TURNOVER ON NET EQUIY

                           7.54

times

                           9.66

times

NET WORTH TIE-UP

                           0.02

 

                           0.02

 

ENDEBTEDNESS

                           6.13

 

                           7.26

 

EQUITY RATIO

                         14.03

%

                         12.11

%

WORKING CAPITAL RATIO

                         43.60

%

                         49.92

%

GENERAL SOLVENCY

                           1.16

 

                           1.14

 

RETURN ON NET EQUITY

                         27.57

%

                         28.35

%

RETURN ON SALES (PROFIT MARGIN)

                           3.66

%

                           2.94

%

GROSS PROFIT MARGIN

                         17.03

%

                         22.31

%

OPERATIONAL RESULT

                           5.45

%

                           4.34

%

SALES TURNOVER ON LIABILITIES

                           1.53

times

                           1.77

times

FOREIGN CURRENCY ON ASSETS

                               -  

%

                               -  

%

FOREIGN CURRENCY ON LIABILITIES

                               -  

%

                               -  

%

 

 

 

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.36

UK Pound

1

Rs.82.51

Euro

1

Rs.68.99

 

 

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.