|
Report Date : |
24.04.2013 |
IDENTIFICATION DETAILS
|
Name : |
PHARMA EXPRESS OPERADORA LOGÍSTICA LTDA - EPP
|
|
|
|
|
Registered Office : |
Avenida Brasil Sul,4061 - Setor Sul Jamil Miguel, Zip Code 75124-820 -
Anápolis/Go |
|
|
|
|
Country : |
Brazil |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
16.07.2009 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Distribution of packaging for medicaments |
|
|
|
|
No. of Employees : |
11 |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 420000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
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 – June 30th, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
Brazil |
A2 |
A2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
brazil ECONOMIC OVERVIEW
Characterized by large and
well-developed agricultural, mining, manufacturing, and service sectors,
Brazil's economy outweighs that of all other South American countries, and
Brazil is expanding its presence in world markets. Since 2003, Brazil has steadily
improved its macroeconomic stability, building up foreign reserves, and
reducing its debt profile by shifting its debt burden toward real denominated
and domestically held instruments. In 2008, Brazil became a net external
creditor and two ratings agencies awarded investment grade status to its debt.
After strong growth in 2007 and 2008, the onset of the global financial crisis
hit Brazil in 2008. Brazil experienced two quarters of recession, as global
demand for Brazil's commodity-based exports dwindled and external credit dried
up. However, Brazil was one of the first emerging markets to begin a recovery.
In 2010, consumer and investor confidence revived and GDP growth reached 7.5%,
the highest growth rate in the past 25 years. Rising inflation led the authorities
to take measures to cool the economy; these actions and the deteriorating
international economic situation slowed growth to 2.7% in 2011, and 1.3% in
2012. Unemployment is at historic lows and Brazil's traditionally high level of
income inequality has declined for each of the last 14 years. Brazil's
historically high interest rates have made it an attractive destination for
foreign investors. Large capital inflows over the past several years have
contributed to the appreciation of the currency, hurting the competitiveness of
Brazilian manufacturing and leading the government to intervene in foreign
exchange markets and raise taxes on some foreign capital inflows. President
Dilma ROUSSEFF has retained the previous administration's commitment to inflation
targeting by the central bank, a floating exchange rate, and fiscal restraint.
In an effort to boost growth, in 2012 the administration implemented a somewhat
more expansionary monetary policy that has failed to stimulate much growth
|
Source : CIA |
PHARMA EXPRESS
OPERADORA LOGÍSTICA LTDA - EPP
|
MAIN ADDRESS: |
AVENIDA BRASIL SUL,4061 - SETOR SUL JAMIL MIGUEL |
|
ZIP CODE/CITY: |
75124-820 - ANÁPOLIS/GO |
|
|
|
|
PHONE: |
62 3313-4525 |
|
FAX: |
62 3313-4525 |
|
E-MAIL: |
|
|
WEB SITE: |
|
BRANCHES: |
|
NOT AVAILABLE. |
|
MAIN ACTIVITIES: |
|
DISTRIBUTION OF PACKAGING FOR MEDICAMENTS. |
|
LEGAL FORM: |
LIMITED
LIABILITY COMPANY |
|
|
|
|
INCORPORATION DATE: |
16/07/2009 |
|
REGISTER DATE: |
16/07/2009 |
|
BALANCE SHEET FILING DATE: |
31/12 |
|
TAX CONTRIBUTOR NUMBER(CNPJ): |
10.977.241/0001-49 |
|
STATE REGISTER: |
10.452.919-9 |
|
|
|
|
SHARE CAPITAL: |
R$ 550.000,00 |
|
LAST REGISTER OF CAPITAL: |
06/11/2012 |
|
BOARD OF
DIRECTORS: |
|
|
|
|
|
WELLINGTON FERREIRA BRANQUINHO |
MANAGING PARTNER |
|
THE MANAGING PARTNER IS AUTHORIZED TO SIGN ON BEHALF OF THE COMPANY. |
|
SHAREHOLDERS /
PARTNERS: |
|
|
|
|
|
WELLINGTON FERREIRA BRANQUINHO |
99% |
|
OTEVALDO CANDIDO BRANQUINHO |
1% |
|
AFFILIATES /
SUBSIDIARIES: |
|
|
|
|
|
WBC PRESTAÇÃO DE SERVIÇOS LTDA ME |
99,00% |
|
SEKOYA GROUP |
99,00% |
|
GEON GRÁFICA |
50,00% |
|
THE SUBJECT WAS ESTABLISHED ON JULY 16, 2009 AS FARMA EXPRESS
OPERADORA LOGÍSTICA LTDA ME TO BE ENGAGED IN THE SAID LINE OF BUSINESS. ON
APRIL 19, 2010 IT ADOPTED THE ABOVE-MENTIONED NAME. TRADE NAME: "PHARMA EXPRESS ". PARTNERS: WELLINGTON FERREIRA BRANQUINHO, BRAZILIAN, SINGLE, HOLDER OF
DOCUMENTS, CPF 695.495.401-20 AND RG 3.611.212 DGPC/GO, RESIDENTIAL ADDRESS
AT RUA 10, QD. 1,, LT. 3, BAIRRO JARDIM PETRÓPOLIS - ANÁPOLIS/GO; OTEVALDO CANDIDO BRANQUINHO, BRAZILIAN, MARRIED, HOLDER OF DOCUMENTS,
CPF 015.062.421-20 AND RG 473.599-2ª VIA SSP/GO, RESIDENTIAL ADDRESS AT RUA
10, QD. 1,, LT. 3, BAIRRO JARDIM PETRÓPOLIS - ANÁPOLIS/GO. FURTHER DETAILS ARE SO FAR NOT KNOWN. |
|
PUBLIC INFORMATION: |
|
NO DETRIMENTAL FILES WERE FOUND. |
|
GENERAL BALANCE SHEETS AS OF 31/12/2012 AND 31/12/2011. |
|
( FIGURES ARE IN REAIS ). |
|
ASSETS |
|
|
|
|
CURRENT: |
31/12/2012 |
31/12/2011 |
|
|
|
|
|
|
|
CASH AND BANKS |
90.375,41 |
77.712,60 |
|
|
CLIENTS |
342.164,90 |
152.690,13 |
|
|
IMPORTS IN PROGRESS |
170.718,54 |
231.870,47 |
|
|
ADVANCE TO SUPPLIERS |
25.602,35 |
315.189,42 |
|
|
ADVANCE TO EMPLOYEES |
1.128,98 |
561,31 |
|
|
INVENTORY |
1.842.387,87 |
1.394.383,08 |
|
|
RECOVERABLE TAXES |
9.650,92 |
29.833,14 |
|
|
PRE PAID EXPENSES |
7.733,50 |
12.634,00 |
|
|
|
---------------- |
---------------- |
|
|
TOTAL CURRENT ASSETS |
2.489.762,47 |
2.214.874,15 |
|
|
FIXED ASSETS: |
|
|
|
|
|
|
|
|
|
FIXED ASSETS |
115.087,68 |
151.509,49 |
|
|
|
---------------- |
---------------- |
|
|
TOTAL FIXED ASSETS |
115.087,68 |
151.509,49 |
|
|
|
================ |
================ |
|
|
TOTAL ASSETS |
2.604.850,15 |
2.366.383,64 |
|
|
LIABILITIES: |
|
|
|
|
CURRENT: |
31/12/2012 |
31/12/2011 |
|
|
|
|
|
|
|
LOANS AND FINANCING |
340.781,73 |
178.911,16 |
|
|
SUPPLIERS |
375.286,68 |
250.102,86 |
|
|
TRIBUTARY OBLIGATIONS |
89.698,91 |
50.553,99 |
|
|
SOCIAL / LABOR OBLIGATIONS |
23.781,30 |
24.200,38 |
|
|
ACCOUNTS PAYABLE |
789.067,84 |
447.470,67 |
|
|
SALES FOR FUTURE DELIVERY |
598.061,70 |
871.619,80 |
|
|
DEBT WITH PARTNERS |
115.284,43 |
567.315,08 |
|
|
ADVANCE FROM CLIENTS |
105.777,03 |
|
|
|
|
---------------- |
---------------- |
|
|
TOTAL CURRENT LIABILITIES |
2.437.739,62 |
2.390.173,94 |
|
|
NET EQUITY: |
|
|
|
|
|
|
|
|
|
SHARE CAPITAL |
550.000,00 |
50.000,00 |
|
|
ACCRUED PROFIT (LOSS) |
-382.889,47 |
-73.790,30 |
|
|
|
---------------- |
---------------- |
|
|
TOTAL NET EQUITY |
167.110,53 |
-23.790,30 |
|
|
|
================ |
================ |
|
|
TOTAL LIABILITIES |
2.604.850,15 |
2.366.383,64 |
|
|
PROFIT AND LOSS ACCOUNTS AS OF 31/12/2012 AND 31/12/2011. |
|
( FIGURES ARE IN REAIS ). |
|
|
31/12/2012 |
31/12/2011 |
|
|
|
|
|
|
|
GROSS SALES |
2.862.967,48 |
1.356.643,34 |
|
|
(-) TAXES ON SALES |
748.544,52 |
258.590,72 |
|
|
|
---------------- |
---------------- |
|
|
NET SALES |
2.114.422,96 |
1.098.052,62 |
|
|
(-) COST OF SOLD GOODS |
1.710.246,81 |
634.955,83 |
|
|
|
---------------- |
---------------- |
|
|
GROSS PROFIT |
404.176,15 |
463.096,79 |
|
|
OPERATING REVENUE (EXPENSE) |
-632.805,52 |
-517.622,75 |
|
|
FINANCIAL REVENUE(EXPENSE) |
-12.345,03 |
-18.916,18 |
|
|
|
---------------- |
---------------- |
|
|
OPERATIONAL PROFIT (LOSS) |
-240.974,40 |
-73.442,14 |
|
|
CONTRIBUTION/INCOME TAX |
-68.124,77 |
-37.780,10 |
|
|
|
---------------- |
---------------- |
|
|
NET PROFIT (LOSS) |
-309.099,17 |
-111.222,24 |
|
|
MONTHLY SALES |
|||
|
|
2012 |
|
|
|
|
--------------------- |
|
|
|
JANUARY |
R$ 325.083,76 |
|
|
|
FEBRUARY |
R$ 219.924,17 |
|
|
|
MARCH |
R$ 233.681,36 |
|
|
|
APRIL |
R$ 219.665,21 |
|
|
|
MAY |
R$ 312.001,03 |
|
|
|
JUNE |
R$ 128.827,26 |
|
|
|
JULY |
R$ 193.819,24 |
|
|
|
AUGUST |
R$ 194.361,14 |
|
|
|
SEPTEMBER |
R$ 186.631,55 |
|
|
|
OCTOBER |
R$ 174.416,71 |
|
|
|
NOVEMBER |
R$ 197.774,66 |
|
|
|
DECEMBER |
R$ 207.878,66 |
|
|
|
TOTAL |
R$ 2.594.064,75 |
|
|
|
RATIOS: |
31/12/2012 |
31/12/2011 |
|
|
QUICK RATIO |
,27 |
|
,34 |
|
|
|
|
CURRENT RATIO |
1,02 |
|
,93 |
|
|
|
|
ACCOUNTS RECEIVABLE TURNOVER |
6,18 |
TIMES |
7,19 |
TIMES |
|
|
|
DAYS' SALES IN RECEIVABLES |
58,26 |
DAYS |
50,06 |
DAYS |
|
|
|
INVENTORY TURNOVER |
,93 |
TIMES |
,46 |
TIMES |
|
|
|
ACCOUNTS PAYABLE PERIOD |
79,00 |
DAYS |
141,80 |
DAYS |
|
|
|
RETURN ON ASSETS |
,81 |
TIMES |
,46 |
TIMES |
|
|
|
SALES TURNOVER ON NET EQUITY |
12,65 |
TIMES |
-46,16 |
TIMES |
|
|
|
NET WORTH TIE-UP |
,69 |
|
-6,37 |
|
|
|
|
INDEBTEDNESS |
14,59 |
|
-100,47 |
|
|
|
|
EQUITY RATIO |
6,42 |
% |
-1,01 |
% |
|
|
|
WORKING CAPITAL RATIO |
2,13 |
% |
-7,33 |
% |
|
|
|
GENERAL SOLVENCY |
1,07 |
|
,99 |
|
|
|
|
RETURN ON NET EQUITY |
-184,97 |
% |
467,51 |
% |
|
|
|
RETURN ON SALES (PROFIT MARGIN) |
-14,62 |
% |
-10,13 |
% |
|
|
|
GROSS PROFIT MARGIN |
19,12 |
% |
42,17 |
% |
|
|
|
OPERATIONAL RESULT |
-11,40 |
% |
-6,69 |
% |
|
|
|
SALES TURNOVER ON LIABILITIES |
,87 |
TIMES |
,46 |
TIMES |
|
|
|
FOREIGN CURRENCY ON ASSETS |
|
|
|
|
|
|
|
FOREIGN CURRENCY ON LIABILITIES |
|
|
|
|
|
|
|
EXCHANGE RATE: |
|
|
US$ 1,00 = R$ 2,01 |
- OFFICIAL RATE ON 18/04/2013 |
|
US$ 1,00 = R$ 2,04 |
- OFFICIAL RATE ON 31/12/2012 |
|
US$ 1,00 = R$ 1,87 |
- OFFICIAL RATE ON 31/12/2011 |
|
COMMENTS ON THE
FINANCIAL INFORMATION: |
|
FURTHER DETAILS ABOUT THE SUBJECT'S HISTORY IS SO FAR NOT KNOWN. THE FIGURES AVAILABLE SHOW AN UNBALANCED FINANCIAL STANDING. IT SHOWS
ACCEPTABLE CURRENT RATIO BUT THE LEVEL OF INDEBTEDNESS IS VERY HIGH. IN
ADDITION IT IS NOTED GROWING SALES BUT NEGATIVE RESULT WAS MADE AGAIN. |
|
REAL ESTATE: |
NOT AVAILABLE
|
VEHICLES: |
NOT AVAILABLE
|
MACHINES: |
NOT AVAILABLE
|
NOT AVAILABLE. |
|
|
BRANCH/PHONE: |
|
|
BANCO DO BRASIL S/A |
AG: 3485-1 / 62 3207-3200 |
|
|
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"). |
|
DISTRIBUTION OF PACKAGING FOR MEDICAMENTS. |
|
IMPORT AND
EXPORT: |
IMPORTS FROM:
|
INDIA, CHINA AND AUSTRIA. TOTAL, US$ 1.000.000,00
(ANNUALLY) |
EXPORTS
TO:
|
NOT AVAILABLE. |
|
MAIN CLIENTS: |
|
|
|
|
|
|
|
DOMESTIC
CLIENTS: |
|
|
|
ACHÉ |
|
|
|
CIFARMA |
|
|
|
EQUIPLEX INDUSTRIA FARMACÊUTICA |
|
|
|
GEOLAB |
|
|
|
NEO QUIMICA |
|
|
|
TEUTO |
|
|
|
STAFF: |
|
|
|
THE COMPANY HAS: 11 EMPLOYEE(S) |
|
THE SUBJECT WAS
ESTABLISHED IN 2009. SO FAR IT HAS A CLEAR TRADE HISTORY AND MODEST PAYMENT
BEHAVIOR. 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: |
|
|
|
BILCARE |
|
|
|
CAETÉ EMBALAGENS |
|
|
|
EMBALAGENS JAGUARÉ |
|
|
|
GEON INDUSTRIA E COMERCIO LTDA |
|
|
|
FOREIGN
SUPPLIERS: |
COUNTRY: |
|
|
ACG PHARMAPACK PVT LTD |
INDIA |
|
|
SHANDOG PHARMACEUTICAL GLASS CO LTD |
CHINA |
|
|
STOLZLE OBERGLASS GMBH |
AUSTRIA |
|
|
PAYMENT HISTORY: |
|
NO PAYMENT RECORD IS REGISTERED. |
|
BASED ON THE OVERALL DATA AVAILABLE THE SUBJECT MAY BE CONSIDERED FOR
NORMAL BUSINESS COMMITMENTS. CREDIT FACILITIES HOWEVER SHOULD BE GRANTED ON
FULLY SECURED TERMS ONLY DUE TO THE UNFAVORABLE FINANCIAL SITUATION SHOWED IN
THE BALANCE SHEETS. Credit Limit : USD 420000 |
|
|
|
|
|
|
|
BALANCE SHEET ANALYSIS |
FIGURES ARE IN REAIS |
|
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
|
ASSETS |
|
% |
|
% |
|
Current Assets |
95.58 |
$ 2,214,874 |
93.60 |
|
|
Fixed Assets |
$ 115,088 |
4.42 |
$ 151,509 |
6.40 |
|
TOTAL ASSETS |
$ 2,604,850 |
100.00 |
$ 2,366,384 |
100.00 |
|
LIABILITIES |
|
|
|
|
|
Current Liabilities |
$ 2,437,740 |
93.58 |
$ 2,390,174 |
101.01 |
|
Long-Term Liabilities |
$ - |
0.00 |
$ - |
0.00 |
|
TOTAL LIABILITIES |
$ 2,437,740 |
93.58 |
$ 2,390,174 |
101.01 |
|
Deferred Income |
$ - |
0.00 |
$ - |
0.00 |
|
Net Equity |
$ 167,111 |
6.42 |
$ (23,790) |
-1.01 |
|
TOTAL LIABILITIES + NET EQUITY |
$ 2,604,850 |
100.00 |
$ 2,366,384 |
100.00 |
|
PROFIT AND LOSS ACCOUNTS |
|
|
|
|
|
Net Sales |
$ 2,114,423 |
100.00 |
$ 1,098,053 |
100.00 |
|
Costs |
$ 1,710,247 |
80.88 |
$ 634,956 |
57.83 |
|
Gross Profit |
$ 404,176 |
19.12 |
$ 463,097 |
42.17 |
|
Operating expenses |
$ (632,806) |
-29.93 |
$ (517,623) |
-47.14 |
|
operational Result |
$ (240,974) |
-11.40 |
$ (73,442) |
-6.69 |
|
Net Profit (loss) |
$ (309,099) |
-14.62 |
$ (111,222) |
-10.13 |
|
COMPLEMENTARY DATA |
|
|
|
|
|
Inventory |
$ 1,842,388 |
|
$ 1,394,383 |
|
|
Accounts receivable |
$ 342,165 |
|
$ 152,690 |
|
|
Accounts Payable |
$ 375,287 |
|
$ 250,103 |
|
|
Property, plant and equipment |
$ 115,088 |
|
$ 151,509 |
|
|
Purchases |
$ 115,088 |
|
$ 151,509 |
|
|
Financial Expenses |
$ (12,345) |
|
$ (18,916) |
|
|
Foreign Currency Assets |
|
|
|
|
|
Foreign Currency Liabilities |
|
|
|
|
|
Working Capital |
$ 52,023 |
|
$ (175,300) |
|
|
RATIOS: |
|
|
|
|
|
QUICK RATIO |
0.27 |
|
0.34 |
|
|
CURRENT RATIO |
1.02 |
|
0.93 |
|
|
ACCOUNTS RECEIVABLE TURNOVER |
6.18 |
times |
7.19 |
times |
|
DAYS' SALES IN RECEIVABLES |
58.26 |
days |
50.06 |
days |
|
INVENTORY TURNOVER |
0.93 |
times |
0.46 |
times |
|
79.00 |
days |
141.80 |
days |
|
|
RETURN ON ASSETS |
0.81 |
times |
0.46 |
times |
|
SALES TURNOVER ON NET EQUIY |
12.65 |
times |
(46.16) |
times |
|
NET WORTH TIE-UP |
0.69 |
|
(6.37) |
|
|
ENDEBTEDNESS |
14.59 |
|
(100.47) |
|
|
EQUITY RATIO |
6.42 |
% |
(1.01) |
% |
|
WORKING CAPITAL RATIO |
2.13 |
% |
(7.33) |
% |
|
GENERAL SOLVENCY |
1.07 |
|
0.99 |
|
|
RETURN ON NET EQUITY |
(184.97) |
% |
467.51 |
% |
|
RETURN ON SALES (PROFIT MARGIN) |
(14.62) |
% |
(10.13) |
% |
|
GROSS PROFIT MARGIN |
19.12 |
% |
42.17 |
% |
|
OPERATIONAL RESULT |
(11.40) |
% |
(6.69) |
% |
|
SALES TURNOVER ON LIABILITIES |
0.87 |
times |
0.46 |
times |
|
FOREIGN CURRENCY ON ASSETS |
- |
% |
-
|
% |
|
FOREIGN CURRENCY ON LIABILITIES |
- |
% |
- |
% |



FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.54.30 |
|
UK Pound |
1 |
Rs.82.88 |
|
Euro |
1 |
Rs.70.80 |
INFORMATION DETAILS
|
Report Prepared
by : |
MNL |
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.