MIRA INFORM REPORT

 

 

Report Date :           

26.11.2011

 

IDENTIFICATION DETAILS

 

Name :

NORTEC QUÍMICA SA

 

 

Registered Office :

Rua Dezessete, 200 – Industrial, Zip Code 25270-020 - Duque De Caxias/Rj

 

 

Country :

Brazil

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

20.12.1985

 

 

Legal Form :

Privately Held Corporation

 

 

Line of Business :

Manufacture of chemicals.

 

 

No. of Employees :

161 Persons

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 1.000.000,00

 

 

Status :

Good

 

 

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

 

NORTEC QUÍMICA S/A

 

 

company ADDRESSES

 

MAIN ADDRESS:

RUA DEZESSETE, 200 - INDUSTRIAL

ZIP CODE/CITY:

25270-020 - DUQUE DE CAXIAS/RJ

 

 

PHONE:

21 3651-7315

FAX:

21 3651-7315

E-MAIL:

nortecquimica@nortecquimica.com.br

WEB SITE:

www.nortecquimica.com.br

 

BRANCHES:

 

THE COMPANY HAS A BRANCH LOCATED IN: RIO DE JANEIRO/RJ.

 

 

LEGAL DATA

 

MAIN ACTIVITIES:

 

MANUFACTURE OF CHEMICALS.

 

LEGAL FORM:

PRIVATELY HELD CORPORATION

 

 

INCORPORATION DATE:

20/12/1985

REGISTER DATE:

20/12/1985

BALANCE SHEET FILING DATE:

31/12

TAX CONTRIBUTOR NUMBER(CNPJ):

29.950.060/0001-57

STATE REGISTER:

83.262.141

 

 

SHARE CAPITAL:

R$ 19.425.000,00

LAST REGISTER OF CAPITAL:

03/06/2009

 

BOARD OF DIRECTORS:

 

 

 

ALBERTO RAMY MANSUR

PRESIDENT OF THE BOARD OF DIRECTORS

MARCUS CESAR SOALHEIRO ALEXANDRINO DA CRUZ

PRESIDENT DIRECTOR

WALTER TRAJANO DE SA FILHO

SUPERVISING DIRECTOR

MARCELO HENRIQUE DE CASTRO

DIRECTOR

JOEL MARIA MOTA DA CRUZ

FINANCIAL DIRECTOR

 

AUTHORIZED USE OF SIGNATURE

 

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

 

SHAREHOLDERS / PARTNERS:

 

 

 

ALBERTO RAMY MANSUR

57%

NICOLAU PIRES LAGES

23%

BNDES PARTICIPAÇÕES S/A BNDESPAR

20%

 

AFFILIATES / SUBSIDIARIES:

 

 

 

CONSORCIO CNG

 

 

 

COMPANY'S BACKGROUND

 

THE SUBJECT WAS ESTABLISHED ON DECEMBER 20, 1985 AS NORTEC NORDESTE QUIMICA DESENVOLVIMENTOS TECNOLOGICOS TO BE ENGAGED IN THE SAID LINE OF BUSINESS. ON OCTOBER 06, 1998 ALTERED TO NORTEC QUIMICA DESENVOLVIMENTOS TECNOLOGICOS AND ON SEPTEMBER 25, 2002 ADOPTED THE ABOVE-MENTIONED NAME AND UP TO DATE IT IS STILL OPERATING WITHIN THE GENERAL SCENE REPORTED HEREIN.

 

FURTHER DETAILS ARE SO FAR NOT KNOWN.

 

PUBLIC INFORMATION:

 

NO DETRIMENTAL FILES WERE FOUND.

 

 

FINANCIAL INFORMATION

 

GENERAL BALANCE SHEETS AS OF 31/12/2010, 31/12/2009 AND 31/12/2008.

( FIGURES ARE IN THOUSANDS OF REAIS ).

 

ASSETS

 

 

 

CURRENT:

31/12/2010

31/12/2009

31/12/2008

 

 

 

 

CASH AND BANKS

9.573

1.477

708

CLIENTS

8.011

8.485

9.028

INVENTORY

11.990

14.918

15.636

RECOVERABLE TAXES

1.348

3.369

3.416

ACCOUNTS RECEIVABLE

1.496

374

387

 

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

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

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

TOTAL CURRENT ASSETS

32.418

28.623

29.175

 

LONG-TERM RECEIVABLES:

 

 

 

 

 

 

 

JUDICIAL DEPOSITS

 

 

20

OTHER CREDITS

21

18

4

 

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

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

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

TOTAL LONG-TERM RECEIVABLES

21

18

24

 

FIXED ASSETS:

 

 

 

 

 

 

 

FIXED ASSETS

9.564

9.523

10.051

DEFERRED

1.060

1.414

1.767

 

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

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

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

TOTAL FIXED ASSETS

10.624

10.937

11.818

 

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

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

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

TOTAL ASSETS

43.063

39.578

41.017

 

LIABILITIES:

 

 

 

CURRENT:

31/12/2010

31/12/2009

31/12/2008

 

 

 

 

SUPPLIERS

1.635

6.758

12.784

SOCIAL / LABOR OBLIGATIONS

928

642

462

TAX LIABILITIES

887

473

431

DIVIDENDS

2.147

52

 

LOANS AND FINANCING

1.985

1.678

1.200

OTHER DEBTS

655

529

405

 

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

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

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

TOTAL CURRENT LIABILITIES

8.237

10.132

15.282

 

LONG TERM LIABILITIES:

 

 

 

 

 

 

 

LOANS AND FINANCING

6.916

8.873

9.201

OTHER

87

44

60

 

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

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

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

TOTAL LONG TERM LIABILITIES

7.003

8.917

9.261

 

NET EQUITY:

 

 

 

 

 

 

 

SHARE CAPITAL

19.425

19.425

17.865

ACCRUED PROFIT (LOSS)

 

 

-2.330

PROFIT RESERVES

8.398

1.104

939

 

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

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

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

TOTAL NET EQUITY

27.823

20.529

16.474

 

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

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

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

TOTAL LIABILITIES

43.063

39.578

41.017

 

PROFIT AND LOSS ACCOUNTS AS OF 31/12/2010, 31/12/2009 AND 31/12/2008.

( FIGURES ARE IN THOUSANDS OF REAIS ).

 

 

31/12/2010

31/12/2009

31/12/2008

 

 

 

 

GROSS SALES

84.830

51.675

53.238

(-) TAXES ON SALES

5.790

5.966

4.269

 

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

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

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

NET SALES

79.040

45.709

48.969

(-) COST OF SOLD GOODS

58.562

37.738

39.045

 

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

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

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

GROSS PROFIT

20.478

7.971

9.924

OPERATING REVENUE (EXPENSE)

-7.444

-6.477

-8.394

FINANCIAL REVENUE(EXPENSE)

-914

1.838

-3.860

 

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

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

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

OPERATIONAL PROFIT (LOSS)

12.120

3.332

-2.330

CONTRIBUTION/INCOME TAX

-3.726

-785

 

INTERESTS ON OWN CAPITAL

1.232

 

 

 

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

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

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

NET PROFIT (LOSS)

9.626

2.547

-2.330

 

MONTHLY SALES

 

  2011

 

 

 

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

 

 

JANUARY

R$ 5.160.537,65

 

 

FEBRUARY

R$ 4.964.757,65

 

 

MARCH

R$ 4.902.475,05

 

 

APRIL

R$ 3.078.455,95

 

 

MAY

R$ 4.923.388,19

 

 

JUNE

R$ 9.539.422,99

 

 

JULY

R$ 7.675.713,68

 

 

AUGUST

R$ 9.047.128,03

 

 

SEPTEMBER

R$ 10.033.833,65

 

 

OCTOBER

R$ 11.822.663,54

 

 

NOVEMBER

 

 

 

DECEMBER

 

 

 

TOTAL

R$ 71.148.376,38

 

 

 

RATIOS:

31/12/2010

31/12/2009

31/12/2008

 

QUICK RATIO

2,48

 

1,35

 

,89

 

CURRENT RATIO

3,94

 

2,83

 

1,91

 

ACCOUNTS RECEIVABLE TURNOVER

9,87

TIMES

5,39

TIMES

5,42

TIMES

DAYS' SALES IN RECEIVABLES

36,49

DAYS

66,83

DAYS

66,37

DAYS

INVENTORY TURNOVER

4,88

TIMES

2,53

TIMES

2,50

TIMES

ACCOUNTS PAYABLE PERIOD

10,05

DAYS

64,47

DAYS

117,87

DAYS

RETURN ON ASSETS

1,84

TIMES

1,15

TIMES

1,19

TIMES

SALES TURNOVER ON NET EQUITY

2,84

TIMES

2,23

TIMES

2,97

TIMES

NET WORTH TIE-UP

,34

 

,46

 

,61

 

INDEBTEDNESS

,55

 

,93

 

1,49

 

EQUITY RATIO

64,61

%

51,87

%

40,16

%

WORKING CAPITAL RATIO

293,57

%

182,50

%

90,91

%

GENERAL SOLVENCY

2,83

 

2,08

 

1,67

 

RETURN ON NET EQUITY

34,60

%

12,41

%

-14,14

%

RETURN ON SALES (PROFIT MARGIN)

12,18

%

5,57

%

-4,76

%

GROSS PROFIT MARGIN

25,91

%

17,44

%

20,27

%

OPERATIONAL RESULT

15,33

%

7,29

%

-4,76

%

SALES TURNOVER ON LIABILITIES

9,60

TIMES

4,51

TIMES

3,20

TIMES

FOREIGN CURRENCY ON ASSETS

 

 

 

 

 

 

FOREIGN CURRENCY ON LIABILITIES

 

 

 

 

 

 

 

EXCHANGE RATE:

 

 

US$ 1,00 = R$ 1,86

 - OFFICIAL RATE ON 24/11/2011

US$ 1,00 = R$ 1,66

 - OFFICIAL RATE ON 31/12/2010

US$ 1,00 = R$ 1,74

 - OFFICIAL RATE ON 31/12/2009

US$ 1,00 = R$ 2,33

 - OFFICIAL RATE ON 31/12/2008

 

COMMENTS ON THE FINANCIAL INFORMATION:

 

FOLLOWS ATTACHED WORKSHEET WITH MAIN FINANCIAL RATIOS.

 

THE FIGURES AVAILABLE SHOW A GOOD FINANCIAL STANDING. IT SHOWS HIGH LIQUIDITY RATIOS WITH POSITIVE WORKING CAPITAL AMOUNT AND LOW LEVEL OF INDEBTEDNESS. IN ADDITION IT IS NOTED GOOD SALES RECOVER AND PROFITABILITY.

 

REAL ESTATE:

OWNED PREMISES ARE VALUED AT R$ 1.725.000,00

 

VEHICLES:

OWNED VEHICLES ARE VALUED AT R$ 43.000,00

 

MACHINES:

OWNED MACHINES AND EQUIPMENTS ARE VALUED AT R$ 1.317.000,00

 

 

INSURANCE

 

THE COMPANY MAINTAINS INSURANCE COVERAGE IN AMOUNT CONSIDERED SUFFICIENT BY THE MANAGEMENT TO COVER CONTINGENCY RISKS OVER ITS ASSETS AND/OR LIABILITIES.

 

 

BANKING REFERENCES

 

 

BRANCH/PHONE:

 

BANCO DO BRASIL S/A

3442

 

BANCO BRADESCO S/A

0026

 

BANCO ITAU S/A

0310

 

BANCO REAL (SANTANDER) S/A

1226

 

BANCO SAFRA S/A

0300

 

 

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 ENGAGED IN THE MANUFACTURE OF INTERMEDIATE CHEMICAL PRODUCTS.

 

IMPORT AND EXPORT:

 

IMPORTS FROM:

NOT AVAILABLE.

 

EXPORTS TO:

NOT AVAILABLE.

 

MAIN CLIENTS:

 

 

 

 

 

DOMESTIC CLIENTS:

 

 

ABBOTT LABORATORIOS DO BRASIL LTDA

 

 

FUNDAÇÃO PARA O REMEDIO POPULAR FURP

 

 

MEDLEY S/A INDUSTRIA FARMACEUTICA

 

 

MERCK S/A

 

 

MONSANTO DO BRASIL LTDA

 

 

SEM S/A

 

 

 

STAFF:

 

THE COMPANY HAS: 161 EMPLOYEE(S)

 

 

CONCEPT AND FULFILMENT

 

THE SUBJECT IS A WELL-ESTABLISHED COMPANY, OPERATING SINCE 1985. SO FAR IT HAS A CLEAR TRADE HISTORY AND NO PAYMENT PROBLEMS ARE NOTED.

 

THE COMPANY HAS TRADE RELATIONS WITH SOME LOCAL SUPPLIERS BUT UP TO DATE ONLY SMALL PAYMENTS WERE REPORTED AND THE SUBJECT IS NOT SAID TO BE USER OF TRADE CREDIT FACILITIES.

 

MAIN SUPPLIERS:

 

 

 

 

 

DOMESTIC SUPPLIERS:

 

 

BANDEIRANTE QUIMICA LTDA

 

 

IPIRANGA COMERCIAL QUIMICA LTDA

 

 

PETROBRAS DISTRIBUIDORA S/A-BR

 

 

RHODIA BRASIL LTDA

 

 

TRIALCOOL DISTRIBUIDORA LTDA

 

 

 

PAYMENT HISTORY:

 

8 SUPPLIERS REPORTED PAYMENTS:

   TOTAL AMOUNT:  R$ 101.283,00

 

AMOUNT OF INVOICES PAID: 38

TOTAL OF PROMPT PAYMENTS: 75,1%

TOTAL OF DELAYED PAYMENTS: 24,9%

 

HIGHEST INVOICE: R$ 25.260,00

HIGHEST CREDIT: R$ 25.260,00

 

 

FINAL OPINION

 

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

 

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 1.000.000,00 MAY BE CONSIDERED.

 


 

BALANCE SHEET ANALYSIS

FIGURES ARE IN THOUSANDS OF REAIS

 

 

 

 

31-12-10

 

31-12-09

 

31-12-08

 

ASSETS

 

%

 

%

 

%

Current Assets

 $                   32,418

75.28

 $                   28,623

72.32

 $               29,175

71.13

Fixed Assets

 $                   10,624

24.67

 $                   10,937

27.63

 $               11,818

28.81

TOTAL ASSETS

 $                   43,063

100.00

 $                   39,578

100.00

 $               41,017

100.00

LIABILITIES

 

 

 

 

 

 

Current Liabilities

 $                      8,237

19.13

 $                   10,132

25.60

 $               15,282

37.26

Long-Term Liabilities

 $                      7,003

16.26

 $                      8,917

22.53

 $                  9,261

22.58

TOTAL LIABILITIES

 $                   15,240

35.39

 $                   19,049

48.13

 $               24,543

59.84

Deferred Income

 $                            -  

0.00

 $                            -  

0.00

 $                        -  

0.00

Net Equity

 $                   27,823

64.61

 $                   20,529

51.87

 $               16,474

40.16

TOTAL LIABILITIES + NET EQUITY

 $                   43,063

100.00

 $                   39,578

100.00

 $               41,017

100.00

PROFIT AND LOSS ACCOUNTS

 

 

 

 

 

 

Net Sales

 $                   79,040

100.00

 $                   45,709

100.00

 $               48,969

100.00

Costs

 $                   58,562

74.09

 $                   37,738

82.56

 $               39,045

79.73

Gross Profit

 $                   20,478

25.91

 $                      7,971

17.44

 $                  9,924

20.27

Operating expenses

 $                    (7,444)

-9.42

 $                    (6,477)

-14.17

 $                (8,394)

-17.14

operational Result

 $                   12,120

15.33

 $                      3,332

7.29

 $                (2,330)

-4.76

Net Profit (loss)

 $                      9,626

12.18

 $                      2,547

5.57

 $                (2,330)

-4.76

COMPLEMENTARY DATA

 

 

 

 

 

 

Inventory

 $                   11,990

 

 $                   14,918

 

 $               15,636

 

Accounts receivable

 $                      8,011

 

 $                      8,485

 

 $                  9,028

 

Accounts Payable

 $                      1,635

 

 $                      6,758

 

 $               12,784

 

Property, plant and equipment

 $                      9,564

 

 $                      9,523

 

 $               10,051

 

Purchases

 $                   10,624

 

 $                   10,937

 

 $               11,818

 

Financial Expenses

 $                       (914)

 

 $                      1,838

 

 $                (3,860)

 

Foreign Currency Assets

 

 

 

 

 

 

Foreign Currency Liabilities

 

 

 

 

 

 

Working Capital

 $                   24,181

 

 $                   18,491

 

 $               13,893

 

RATIOS:

 

 

 

 

 

 

QUICK RATIO

                           2.48

 

                           1.35

 

                       0.89

 

CURRENT RATIO

                           3.94

 

                           2.83

 

                       1.91

 

ACCOUNTS RECEIVABLE TURNOVER

                           9.87

times

                           5.39

times

                       5.42

times

DAYS' SALES IN RECEIVABLES

                         36.49

days

                         66.83

days

                     66.37

days

INVENTORY TURNOVER

                           4.88

times

                           2.53

times

                       2.50

times

ACCOUNTS PAYABLE PERIOD

                         10.05

days

                         64.47

days

                   117.87

days

RETURN ON ASSETS

                           1.84

times

                           1.15

times

                       1.19

times

SALES TURNOVER ON NET EQUIY

                           2.84

times

                           2.23

times

                       2.97

times

NET WORTH TIE-UP

                           0.34

 

                           0.46

 

                       0.61

 

ENDEBTEDNESS

                           0.55

 

                           0.93

 

                       1.49

 

EQUITY RATIO

                         64.61

%

                         51.87

%

                     40.16

%

WORKING CAPITAL RATIO

                       293.57

%

                       182.50

%

                     90.91

%

GENERAL SOLVENCY

                           2.83

 

                           2.08

 

                       1.67

 

RETURN ON NET EQUITY

                         34.60

%

                         12.41

%

                   (14.14)

%

RETURN ON SALES (PROFIT MARGIN)

                         12.18

%

                           5.57

%

                      (4.76)

%

GROSS PROFIT MARGIN

                         25.91

%

                         17.44

%

                     20.27

%

OPERATIONAL RESULT

                         15.33

%

                           7.29

%

                      (4.76)

%

SALES TURNOVER ON LIABILITIES

                           9.60

times

                           4.51

times

                       3.20

times

FOREIGN CURRENCY ON ASSETS

                               -  

%

                               -  

%

                           -  

%

FOREIGN CURRENCY ON LIABILITIES

                               -  

%

                               -  

%

                           -  

%

 

 

 

 

 

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.17

UK Pound

1

Rs.80.64

Euro

1

Rs.69.43

 

 

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.