Results r03 Ronda

Informe del Estudio de mercado, Ronda 3
Elemental Pharma
Europa IGNIS
Precio, € 415
Ventas, miles de unidades
Clientes Regulares 26.63
Clientes Ocasionales 38.84
Niños 32.57
Hospitales 14.32
Ventas totales 112
Ventas por canal de distribución en Europa, miles de unidades

Farmacias 58.22
Farmacias sociales 39.82
Hospitales 14.32
Cuota de mercado, unidades, %

Niños 4.73
Hospitales 1.81
Marketing, miles €
Publicidad 4,581
Inversiones en el canal 2,535
Características del prodcuto

Efectividad 109
Variedad 91
Funciones
Antipirético x
Fácil de usar x
Empaque premium
Fecha de vencimiento larga x
Menos efectos secundarios x
Diseño Pastilla
Costo unitario variable, € 243
Asia IGNIS
Precio, € 320
Ventas, miles de unidades
Niños 16.19
Hospitales 13.24
Ventas totales 60.68

Ventas por canal de distribución en Asia, miles de unidades
Farmacias 27.78
Farmacias sociales 19.65
Hospitales 13.24
Cuota de mercado, unidades, %

Niños 9.04
Hospitales 4.74
Marketing, miles €
Publicidad 1,089
Inversiones en el canal 274
Características del prodcuto

Efectividad 109
Variedad 91
Funciones
Antipirético x
Fácil de usar x
Empaque premium
Fecha de vencimiento larga x
Menos efectos secundarios x
Diseño Pastilla
Costo unitario variable, € 243
Conciencia, Intenciones y Ventas

Elemental Pharma
Europa IGNIS
Conciencia
Clientes Regulares 139
Clientes Ocasionales 208
Niños 178
Hospitales 72.66
Intenciones
Niños 32.01
Hospitales 15.27
Ventas
Niños 32.57
Hospitales 14.32
Asia IGNIS
Conciencia
Niños 84.52
Hospitales 67.02
Intenciones
Niños 16.57
Hospitales 15.69
Ventas
Niños 16.19
Hospitales 13.24
Reparaciones
Elemental Pharma
Europa
Margen, % 20
Ventas, miles de unidades 101
Ingresos totales, miles € 4,898
Costos totales, miles € 4,082
Beneficio bruto, miles € 816
Asia
Margen, % 20
Ventas, miles de unidades 15.76
Ingresos totales, miles € 547
Costos totales, miles € 456
Beneficio bruto, miles € 91.21
Cuenta de Resultados, Europa, miles €

Elemental Pharma
Ventas del producto 233,041

Ventas de reparaciones 4,898
Ventas totales 237,939
Costos variables
Producto 1 27,349
Producto 2 28,136
Producto 3 25,623
Producto 4 19,110
Producto 5 19,725
Producto 6 14,675
Reparaciones 4,082
Total de costos variables 138,700
BENEFICIO BRUTO 99,239
Costos fijos
Administración 19,600
Publicidad 22,312
Estudio de mercado 900
Total de costos fijos 55,855
Beneficio operativo 43,385
Cuenta de Resultados, Asia, miles €

Elemental Pharma

Ventas de reparaciones 547
Costos variables
Producto 1 14,768
Producto 2 13,437
Producto 3 12,613
Producto 4 0
Producto 5 0
Producto 6 7,960
Reparaciones 456
Costos fijos
Publicidad 4,613
Estudio de mercado 900

Beneficio operativo 1,734
CR, Total, miles €

Elemental Pharma

Ventas de reparaciones 5,446
Costos variables (Productos) 183,395

Costos variables (Reparaciones) 4,538
Costos fijos
Costos de la línea de producción 6,000
Publicidad 26,925
Garantía 812
Inversión en calidad de la reparación 500
I+D 9,000
Estudio de mercado 1,800

Beneficio operativo antes de depreciación 28,807
Beneficio operativo después de depreciación 28,807
Ingresos y gastos financieros

Ingresos por intereses 2,631
Gastos por intereses 0
Beneficio antes de impuestos 31,438
Impuestos directos sobre los ingresos 7,545
BENEFICIO DE LA RONDA 23,893
Hoja de balance, miles €

Elemental Pharma
ACTIVOS
Activos Disponibles
Cuentas por cobrar
Cuentas por cobrar 41,721
Dinero y equivalentes 96,648
Total de cuentas pendientes 138,369
ACTIVOS TOTALES 138,369
PASIVOS Y CAPITAL ACCIONARIAL

Capital
Capital social 80,000
Ganancias acumuladas 16,137
Beneficio 23,893
Total de Capital 120,030
Pasivos
Préstamos 0
Cuentas a pagar 18,340
Pasivo Total 18,340
TOTAL DE PASIVOS Y DE CAPITAL ACCIONARIAL 138,369
RATIOS
Elemental Pharma
Beneficio bruto, % 38.55

Beneficio operativo (EBIT), % 9.42
Rendimiento de las ventas, % 7.81
Error de estimación de ventas, % 26.65
Precio de la acción, € 21.70
ÍNDICES DE TECNOLOGÍA
Elemental Pharma
Nueva ronda
Efectividad 166
Variedad 169
Última ronda
Efectividad 139
Variedad 139
Projections
Elemental Pharma
Projected net income 44,824
PharmaGroup
TERRA ELEMENT + SALUS CORPUS VITA Nolotil-C
400 290 420 410 395 285
29.65 30.10 23.04 23.38 18.15 17.93

44.62 28.71 34.21 27.74 21.98 11.13
33.82 21.65 20.21 24.91 15.17 5.33
13.50 54.41 9.48 11.10 11.59 56.60
122 135 86.94 87.12 66.90 90.99
64.16 44.40 45.22 44.05 31.45 16.90

43.93 36.06 32.24 31.98 23.85 17.49
13.50 54.41 9.48 11.10 11.59 56.60
3.44 3.49 2.67 2.71 2.10 2.08

4.88 3.14 3.74 3.03 2.40 1.22
4.91 3.14 2.93 3.62 2.20 0.77
1.70 6.87 1.20 1.40 1.46 7.15
5,207 2,527 3,499 3,000 3,498 1,719

2,808 1,365 2,418 1,989 1,560 1,535
101 68 122 110 100 72

90 61 85 90 85 57
x x x
x x x x
x x
x x x
x x x x x
Pastilla Pastilla Pastilla Pastilla Pastilla Inyección
231 190 220 226 219 167
TERRA ELEMENT + VITA Nolotil-C

320 270 315 281
12.86 15.40 9.47 10.55

19.39 15.66 10.59 7.63
15.75 11.13 7.87 4.25
10.06 24.20 8.35 21.08
58.07 66.39 36.29 43.50

28.53 23.37 15.82 11.48
19.48 18.82 12.12 10.95
10.06 24.20 8.35 21.08
5.19 6.21 3.82 4.25

8.17 6.60 4.46 3.21
8.79 6.21 4.39 2.37
3.60 8.67 2.99 7.55
1,237 1,139 1,148 950

259 259 259 521
101 68 100 72
90 61 85 57
x x
x x x
x
x x x
x x x x
Pastilla Pastilla Pastilla Inyección
231 190 219 167
PharmaGroup
TERRA ELEMENT + SALUS CORPUS VITA Nolotil-C
158 145 115 116 95.55 83.76

250 132 180 138 109 49.36
186 102 103 126 75.52 23.38
68.38 281 46.96 54.90 58.77 284
29.11 32.08 24.83 25.49 27.32 17.51

43.52 30.50 36.68 30.10 33.10 10.87
32.98 23.01 21.67 27.04 22.83 5.21
14.55 56.70 11.18 13.14 18.00 54.32
29.65 30.10 23.04 23.38 18.15 17.93

44.62 28.71 34.21 27.74 21.98 11.13
33.82 21.65 20.21 24.91 15.17 5.33
13.50 54.41 9.48 11.10 11.59 56.60
TERRA ELEMENT + VITA Nolotil-C
65.45 77.72 50.93 52.55

104 79.18 52.96 38.24
83.32 56.26 39.60 20.69
50.72 125 41.70 108
13.23 16.20 14.18 10.09

19.89 16.47 15.80 7.30
16.16 11.71 11.75 4.07
11.92 25.49 14.65 19.20
12.86 15.40 9.47 10.55

19.39 15.66 10.59 7.63
15.75 11.13 7.87 4.25
10.06 24.20 8.35 21.08
PharmaGroup Pharma IA ANTÍDOTO LAB-V Global Pharma
14.00 15 15 10
132 156 70.69 116
6,110 7,255 3,294 5,151
5,359 6,309 2,864 4,683
750 946 430 468
8 10 5 10
76.89 67.70 71.69 42.59
2,403 2,155 2,178 1,356
2,225 1,959 2,075 1,233
178 196 104 123
217,833 300,268 164,561 234,251

6,110 7,255 3,294 5,151
223,942 307,523 167,855 239,403
15,227 34,742 20,648 10,492

25,020 34,299 6,926 14,449
18,890 40,599 19,123 48,488
26,711 34,522 12,567 26,407
22,406 26,605 14,685 24,650
13,954 25,481 14,894 23,979
5,359 6,309 2,864 4,683
127,566 202,558 91,707 153,148
96,376 104,965 76,148 86,254
19,600 19,600 19,600 19,600

14,999 20,102 22,452 15,950
10,409 12,432 10,236 11,260
900 900 900 900
45,908 53,034 53,188 47,710
50,468 51,931 22,960 38,545
55,061 75,937 38,619 40,871

2,403 2,155 2,178 1,356
57,464 78,093 40,798 42,227
7,280 11,689 0 9,348

8,781 14,484 7,013 5,587
0 13,867 10,317 0
0 6,303 7,573 11,167
8,220 0 0 0
9,284 8,347 0 0
2,225 1,959 2,075 1,233
35,791 56,648 26,978 27,335
21,673 21,444 13,820 14,892
10,000 12,000 8,000 8,000

4,000 2,567 3,010 2,110
2,911 2,623 937 2,461
900 900 900 900
17,811 18,090 12,847 13,471

3,862 3,354 972 1,421
272,893 376,205 203,180 275,123

8,513 9,410 5,472 6,507
281,406 385,616 208,653 281,630
155,773 250,938 113,746 174,568

7,584 8,268 4,939 5,915
163,357 259,206 118,685 180,483
118,049 126,410 89,968 101,147
29,600 31,600 27,600 27,600

6,000 9,000 9,000 1,500
18,999 22,669 25,462 18,060
13,320 15,055 11,174 13,721
1,960 3,522 1,593 3,989
1,000 1,000 500 400
10,000 10,000 4,000 28,000
1,800 1,800 1,800 1,800
82,679 94,646 81,128 95,069

35,370 31,763 8,839 6,077
35,370 31,763 8,839 6,077
2,190 3,036 2,089 2,133

0 0 0 0
37,560 34,800 10,928 8,210
8,424 8,352 2,048 0
29,136 26,448 8,880 8,210
37,902 47,026 28,219 22,927

84,353 108,258 69,640 73,769
122,255 155,284 97,860 96,696
122,255 155,284 97,860 96,696
80,000 80,000 80,000 80,000

-2,458 23,742 -2,395 -8,971
29,136 26,448 8,880 8,210
106,677 130,190 86,485 79,239
0 0 0 0
15,577 25,094 11,375 17,457
15,577 25,094 11,375 17,457
122,255 155,284 97,860 96,696
41.95 32.78 43.12 35.91

12.57 8.24 4.24 2.16
10.35 6.86 4.26 2.92
16.71 16.94 40.49 32.01
18.48 25.00 13.00 15.65
171 166 154 182

174 168 149 179
145 137 130 140

145 137 127 140

23,727 13,173 26,357 15,093
Pharma IA
Enantyum-C Adiro-D OmepraPro-D Pneumovax23-C MentiplusForte-C Neuroxina
290 450 440 300 300 290
38.97 20.64 26.85 33.53 23.07 50.96

29.30 31.45 42.68 26.53 20.66 39.38
20.09 27.46 36.31 18.12 15.75 26.88
56.67 7.65 9.71 46.43 15.12 66.21
145 87.20 116 125 74.60 183
46.27 47.80 63.85 41.32 32.80 61.46

42.09 31.74 41.99 36.87 26.68 55.76
56.67 7.65 9.71 46.43 15.12 66.21
4.52 2.39 3.11 3.89 2.68 5.91

3.20 3.44 4.66 2.90 2.26 4.30
2.92 3.99 5.27 2.63 2.29 3.90
7.16 0.97 1.23 5.86 1.91 8.36
3,600 2,730 3,050 1,900 2,000 3,746

1,771 1,653 1,653 1,771 1,181 2,148
76 100 105 80 86 82
64 79 93 70 74 75
x x
x x
x x
x x x x
x x x x x x
Pastilla Pastilla Pastilla Pastilla Uso externo Pastilla
173 217 231 180 187 189
Enantyum-C Pneumovax23-C MentiplusForte-C Neuroxina

286 295 298 275
13.15 11.77 21.23 15.88

11.38 10.71 11.95 13.36
7.90 7.82 10.90 9.51
18.47 15.42 5.56 22.96
50.90 45.72 49.64 61.71

17.44 16.50 22.33 20.77
14.99 13.80 21.75 17.98
18.47 15.42 5.56 22.96
5.30 4.74 8.56 6.40

4.79 4.51 5.03 5.63
4.41 4.36 6.08 5.31
6.62 5.52 1.99 8.22
1,000 1,000 1,050 671

521 588 437 316
76 80 86 82
64 70 74 75
x x x x
x x x x
Pastilla Pastilla Uso externo Pastilla
173 180 187 189
Pharma IA
Enantyum-C Adiro-D OmepraPro-D Pneumovax23-C MentiplusForte-C Neuroxina
200 100 132 157 110 262

145 157 219 120 95.56 195
100 140 189 81.82 74.35 134
299 37.67 47.91 235 74.53 346
37.40 19.68 25.59 34.96 24.59 51.99

28.13 29.71 40.32 27.66 21.74 40.32
19.28 25.94 34.31 18.89 16.58 27.52
54.40 7.81 9.91 48.40 17.16 67.90
38.97 20.64 26.85 33.53 23.07 50.96

29.30 31.45 42.68 26.53 20.66 39.38
20.09 27.46 36.31 18.12 15.75 26.88
56.67 7.65 9.71 46.43 15.12 66.21
Enantyum-C Pneumovax23-C MentiplusForte-C Neuroxina
65.75 58.85 111 76.57

57.31 53.94 61.40 63.06
39.45 39.04 56.77 45.22
95.05 79.36 26.43 116
12.59 12.09 21.43 16.81

10.89 11.00 12.07 14.14
7.56 8.03 11.01 10.07
16.83 15.27 6.43 24.30
13.15 11.77 21.23 15.88

11.38 10.71 11.95 13.36
7.90 7.82 10.90 9.51
18.47 15.42 5.56 22.96
ANTÍDOTO LAB-V
Inmunobar Iodina Vita Plus Relaximin Concentrum Antidoto-V DolorChaBactil
280 340 390 405 310 410 405 395
44.62 50.43 39.39 28.69 32.00 24.38 10.69 25.70

33.63 53.70 52.64 34.30 27.50 26.68 12.15 30.74
27.86 35.70 34.59 29.40 22.47 24.69 9.74 20.81
73.43 41.29 17.02 11.43 37.87 14.93 3.17 13.05
180 181 144 104 120 90.69 35.75 90.30
56.43 77.96 73.92 53.20 44.58 43.95 18.75 44.25

49.68 61.87 52.70 39.20 37.39 31.81 13.82 33.00
73.43 41.29 17.02 11.43 37.87 14.93 3.17 13.05
5.17 5.85 4.57 3.33 3.71 2.83 1.24 2.98

3.68 5.87 5.75 3.75 3.01 2.92 1.33 3.36
4.04 5.18 5.02 4.27 3.26 3.58 1.41 3.02
9.27 5.21 2.15 1.44 4.78 1.89 0.40 1.65
2,742 3,417 4,020 3,878 2,299 3,500 3,500 3,500

2,109 1,875 1,953 1,562 1,758 2,003 1,701 1,701
75 100 110 120 90 105 100 100

65 90 100 100 80 70 50 69
x x x x
x x x x
x x x
x x x x
x x x x x x x x
Pastilla Pastilla Pastilla Pastilla Pastilla Pastilla Uso externo Pastilla
191 224 240 256 213 228 194 212
Inmunobar Iodina Vita Plus Concentrum DolorChaBactil

260 300 355 290 315 315
18.35 15.03 5.86 9.41 15.35 12.23

14.68 16.52 8.90 8.53 9.78 15.71
11.62 12.46 7.51 7.81 7.58 10.22
31.16 17.85 3.96 13.50 3.49 10.55
75.82 61.86 26.23 39.26 36.20 48.72

23.92 24.79 13.24 14.27 17.09 22.22
20.74 19.21 9.02 11.49 15.63 15.95
31.16 17.85 3.96 13.50 3.49 10.55
7.40 6.06 2.36 3.79 6.19 4.93

6.18 6.96 3.75 3.59 4.12 6.62
6.48 6.95 4.19 4.36 4.23 5.71
11.16 6.39 1.42 4.84 1.25 3.78
565 483 416 432 1,000 1,000

331 316 316 316 202 214
75 100 110 90 100 100

65 90 100 80 50 69
x x
x x x x
x x
x x x
x x x x x x
Pastilla Pastilla Pastilla Pastilla Uso externo Pastilla
191 224 240 213 194 212
ANTÍDOTO LAB-V
Inmunobar Iodina Vita Plus Relaximin Concentrum Antidoto-V DolorChaBactil
217 255 201 147 153 121 52.94 127

155 269 278 179 128 133 60.69 153
133 179 181 154 105 126 49.61 106
380 211 86.03 57.21 190 74.58 15.85 65.19
45.80 51.63 44.11 43.65 48.92 23.91 10.50 25.62

34.52 54.78 58.04 52.18 42.04 25.73 11.78 30.29
28.59 36.42 38.14 44.72 34.35 23.80 9.44 20.51
74.37 43.88 19.90 18.33 57.90 15.89 3.50 13.82
44.62 50.43 39.39 28.69 32.00 24.38 10.69 25.70

33.63 53.70 52.64 34.30 27.50 26.68 12.15 30.74
27.86 35.70 34.59 29.40 22.47 24.69 9.74 20.81
73.43 41.29 17.02 11.43 37.87 14.93 3.17 13.05
Inmunobar Iodina Vita Plus Concentrum DolorChaBactil
86.11 68.91 26.19 42.49 75.81 60.41

66.57 75.13 40.11 36.88 50.16 80.55
53.95 57.67 34.37 34.85 38.97 52.54
157 87.45 19.00 66.94 17.40 52.65
19.45 15.76 9.06 14.70 16.43 13.06

15.56 17.32 13.77 13.33 10.28 16.45
12.31 13.07 11.61 12.20 7.97 10.71
32.65 19.56 6.34 21.09 4.02 11.44
18.35 15.03 5.86 9.41 15.35 12.23

14.68 16.52 8.90 8.53 9.78 15.71
11.62 12.46 7.51 7.81 7.58 10.22
31.16 17.85 3.96 13.50 3.49 10.55
Global Pharma
Azilect Dastosin Cuore ZENTRA CLOFEX CHIN - D MICODINHEPARINPHIRETIC
385 415 405 360 260 350 330 350 380
17.91 16.55 18.53 15.49 20.80 58.62 36.54 32.23 26.85

18.98 20.98 23.80 14.20 13.57 52.48 37.18 31.26 34.05
13.16 17.19 14.75 12.38 9.59 41.83 22.97 25.49 28.01
14.53 7.58 8.38 17.66 49.35 30.95 32.57 27.74 18.01
64.58 62.30 65.46 59.73 93.31 184 129 117 107
28.30 32.29 33.18 23.25 22.49 84.01 53.14 49.51 51.66

21.75 22.43 23.90 18.82 21.47 68.92 43.55 39.47 37.24
14.53 7.58 8.38 17.66 49.35 30.95 32.57 27.74 18.01
2.08 1.92 2.15 1.80 2.41 6.80 4.24 3.74 3.11

2.07 2.29 2.60 1.55 1.48 5.73 4.06 3.42 3.72
1.91 2.50 2.14 1.80 1.39 6.07 3.33 3.70 4.07
1.84 0.96 1.06 2.23 6.23 3.91 4.11 3.50 2.27
3,500 4,251 4,201 2,900 850 3,100 2,800 3,200 3,100

1,890 1,323 1,323 1,584 1,663 1,188 1,465 2,178 1,822
90 115 122 65 50 140 90 90 90

50 70 75 50 50 95 80 80 80
x x x x x
x x x x x
x x
x x x x x x
x x x x x x x x
Pastilla Pastilla Pastilla Pastilla Pastilla Pastilla Pastilla Pastilla Pastilla
195 236 228 176 155 264 204 211 224
Azilect ZENTRA CLOFEX MICODINA PLUS

305 270 280 300
10.12 13.89 10.00 13.98

10.37 11.05 7.95 15.50
6.56 8.13 5.37 10.60
11.86 20.15 12.75 14.58
38.92 53.23 36.08 54.66

15.18 17.64 12.33 22.54
11.87 15.44 11.00 17.55
11.86 20.15 12.75 14.58
4.08 5.60 4.03 5.64

4.37 4.66 3.35 6.53
3.66 4.54 3.00 5.92
4.25 7.22 4.57 5.22
1,010 650 700 760

227 356 454 292
90 65 50 90
50 50 50 80
x
x x
x x x x
x x x x
Pastilla Pastilla Pastilla Pastilla
195 176 155 204
Global Pharma
Azilect Dastosin Cuore ZENTRA CLOFEX CHIN - D MICODINHEPARINPHIRETIC
88.38 83.68 94.38 78.09 90.16 299 185 167 135

96.78 112 123 71.02 51.67 266 185 159 168
66.33 88.81 77.26 59.88 37.87 204 107 123 145
71.89 37.77 42.03 85.33 233 150 157 134 87.17
19.89 25.18 28.19 17.11 23.04 71.36 43.67 38.13 31.68

20.73 31.24 35.44 15.69 15.01 63.55 44.35 36.89 40.04
14.38 25.61 21.96 13.67 10.61 50.66 27.40 30.08 32.93
17.05 12.36 13.65 19.52 53.94 39.48 40.50 33.08 22.25
17.91 16.55 18.53 15.49 20.80 58.62 36.54 32.23 26.85

18.98 20.98 23.80 14.20 13.57 52.48 37.18 31.26 34.05
13.16 17.19 14.75 12.38 9.59 41.83 22.97 25.49 28.01
14.53 7.58 8.38 17.66 49.35 30.95 32.57 27.74 18.01
Azilect ZENTRA CLOFEX MICODINA PLUS
50.04 71.49 52.52 73.66

53.00 56.17 40.71 83.10
33.61 40.79 27.92 53.94
59.67 99.81 61.86 71.18
12.20 15.36 10.97 16.76

12.25 12.19 8.72 18.53
7.74 8.97 5.89 12.67
14.26 21.99 13.63 18.15
10.12 13.89 10.00 13.98

10.37 11.05 7.95 15.50
6.56 8.13 5.37 10.60
11.86 20.15 12.75 14.58
PHIRETIC
PHIRETIC

Results r03 Ronda

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Results r03 Ronda

Cargado por

Copyright:

Formatos disponibles

Informe del Estudio de mercado, Ronda 3

Ventas totales 112

Ventas por canal de distribución en Europa, miles de unidades

Cuota de mercado, unidades, %

Características del prodcuto

Costo unitario variable, € 243

Ventas totales 60.68

Cuota de mercado, unidades, %

Características del prodcuto

Costo unitario variable, € 243

Conciencia, Intenciones y Ventas

Cuenta de Resultados, Europa, miles €

Ventas del producto 233,041

Total de costos variables 138,700

BENEFICIO BRUTO 99,239

Total de costos fijos 55,855

Beneficio operativo 43,385

Cuenta de Resultados, Asia, miles €

Ventas del producto 67,353

Total de costos variables 49,234

BENEFICIO BRUTO 18,666

Total de costos fijos 16,932

CR, Total, miles €

Ventas del producto 300,393

Costos variables (Productos) 183,395

BENEFICIO BRUTO 117,906

Total de costos fijos 89,099

Beneficio operativo después de depreciación 28,807

Ingresos y gastos financieros

Hoja de balance, miles €

PASIVOS Y CAPITAL ACCIONARIAL

Beneficio bruto, % 38.55

29.65 30.10 23.04 23.38 18.15 17.93

122 135 86.94 87.12 66.90 90.99

64.16 44.40 45.22 44.05 31.45 16.90

3.44 3.49 2.67 2.71 2.10 2.08

5,207 2,527 3,499 3,000 3,498 1,719

101 68 122 110 100 72

231 190 220 226 219 167

TERRA ELEMENT + VITA Nolotil-C

12.86 15.40 9.47 10.55

58.07 66.39 36.29 43.50

5.19 6.21 3.82 4.25

1,237 1,139 1,148 950

231 190 219 167

158 145 115 116 95.55 83.76

29.11 32.08 24.83 25.49 27.32 17.51

29.65 30.10 23.04 23.38 18.15 17.93

65.45 77.72 50.93 52.55

13.23 16.20 14.18 10.09

12.86 15.40 9.47 10.55

PharmaGroup Pharma IA ANTÍDOTO LAB-V Global Pharma

PharmaGroup Pharma IA ANTÍDOTO LAB-V Global Pharma

217,833 300,268 164,561 234,251

15,227 34,742 20,648 10,492

127,566 202,558 91,707 153,148

96,376 104,965 76,148 86,254

19,600 19,600 19,600 19,600

45,908 53,034 53,188 47,710

50,468 51,931 22,960 38,545

PharmaGroup Pharma IA ANTÍDOTO LAB-V Global Pharma

55,061 75,937 38,619 40,871

7,280 11,689 0 9,348

35,791 56,648 26,978 27,335