MIRA INFORM REPORT

 

 

Report Date :

07.08.2010

 

IDENTIFICATION DETAILS

 

Name :

CODIS INTERNATIONAL

 

 

Registered Office :

Zi De La Palue 86220 Ingrandes

 

 

Country :

France

 

 

Financials (as on) :

31.12.2008

 

 

Date of Incorporation :

December 2005

 

 

Legal Form :

Simplified joint stock company

 

 

Line of Business :

Wholesale (trade between firms) of clothing and shoes

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

750,000 €

 

 

Status :

Very 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 – June 30, 2010

 

Country Name

Previous Rating

(01.04.2010)

Current Rating

(30.06.2010)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

 

 


 

Top of Form

                                                                                                                                                                   

 Name

 

CODIS INTERNATIONAL                                               

SIRET          485 286 488 00013                                      

 

 

company summary

 

 

 

Activity (APE)

Wholesale (trade between firms) of clothing and shoes (4642Z)

Legal form

Simplified joint stock company

 

 

Phone

05 49 02 42 42

RCS Registration

RCS Poitiers B 485 286 488

 

 

Fax

05 49 21 05 75

Share capital

6,000,000 Euros

 

 

Address

CODIS INTERNATIONAL
ZI DE LA PALUE
86220 INGRANDES

Incorporated Date

12/2005

 

 

Nationality

France

Status

Economically active

 

 

 

 

 

Limit [€]

750,000 €

 

 

 

 

 

 

No judgment information for the company

 

 

This company is not identified as one of the biggest french chip

 

 

Current Directors

6

 

 

 

Trading to Date

12/31/2008

12/31/2007

12/31/2006

 

Turnover

15,663,514 €

17,324,419 €

15,483,958 €

 

Gross Operating Surplus

4,02 % Turnover

3,96 % Turnover

3,17 % Turnover

 

Net worth

12,491,483 €

10,644,920 €

7,263,052 €

 

Employees

20 to 49 employees

-

-

 

 

 

Trends

 

 

Profitability

 

Liquidity

 

Net worth

 

 

 

 

company details

 

 

 

 

 

 

Activity (APE)

Commerce de gros (commerce interentreprises) d'habillement et de chaussures (4642Z)

 

RCS Registration

RCS Poitiers B 485 286 488

Share capital

6,000,000 Euros

 

Registration Court

Poitiers (86)

Legal form

Simplified joint stock company

 

Court Registry Number

05 B 00675

EU VAT Number

FR56485286488

 

Incorporation Date

12/2005

Formation Date

11/2005

 

Deregistration Date

 

Last account Date

31/12/2008

 

Nationality

France

 

 

 

 

 

 

 

Activity (APE)

Commerce de gros (commerce interentreprises) d'habillement et de chaussures (4642Z)

Business Pages FT®

IMPORT EXPORT SOCIETE COMMERCE INTERNATIONAL

 

Postal Address

CODIS INTERNATIONAL
ZI DE LA PALUE
86220 INGRANDES

Trading Address

86220 INGRANDES

 

Telephone

05 49 02 42 42

 

Fax

05 49 21 05 75

 

 

 

 

Type

Head office (one site company)

Status

Economically active

 

Formation Date

11/2005

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

Import, export

Activity Location

N/R

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Vienne (86)

Region

Poitou-Charentes

 

District

1

Area

07

 

City

INGRANDES

Size of urban area

Establishment in a rural municipality

 

 

 

 

 

 

 

 

 

 

 

 

Branches

1 branch entities in this company

 

 

 

Head office

 
> CODIS INTERNATIONAL <<<  - Commerce de gros (commerce interentreprises) d'habillement et de chaussures (4642Z)  in INGRANDES  (86220)
 

 

 

Secondary establishments

 

 

 

 

 

Regionality

 

 

 

Mono-activity status

 

 

 

 

 

 

 

 

Workforce at address

20 to 49 employees

Company workforce

20 to 49 employees

 

 

 

accounts

 

Active Account |  Passive Account |  Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/12/2008

 

31/12/2007

 

31/12/2006

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Activity Code

4642Z

 

4642Z

 

4642Z

 

 

Employees

21

 

0

 

22

 

 


Active account

Annual Accounts

31/12/2008

 

31/12/2007

 

31/12/2006

Sector Average 2008

 

Capital not called

0

0%

0

0%

0

135,43

0%

Total fixed assets

17 214 850

0%

17 222 264

-0,2%

17 251 350

549 152,03

3034,8%

- Intangible assets

991

-69,1%

3 210

-87,7%

26 115

142 601,74

-99,3%

- Tangible assets

413

-92,8%

5 768

-51,7%

11 947

128 130,62

-99,7%

- Financial assets

17 213 446

0%

17 213 286

0%

17 213 285

279 657,47

6055,2%

Net current assets

4 202 691

-18,5%

5 155 448

129,5%

2 246 731

1 499 145,67

180,3%

- Stocks

1 115 803

29,5%

861 621

-14,6%

1 008 468

440 280,42

153,4%

- Advanced payments

14 223

-18,5%

3 446

203,3%

1 136

9 647,03

47,4%

- Receivables

199 314

46,8%

135 785

-76,4%

575 094

797 180,83

-75,0%

- Securities and cash

2 873 351

-30,8%

4 154 596

527,6%

662 030

251 373,45

1043,1%

- Prepaid expenses

-

-

-

-

-

2 121,60

-

Accounts of regularization

0

0%

0

0%

0

4 368,87

0%

Total Assets

21 417 542

-4,3%

22 377 712

14,8%

19 498 081

2 051 381,83

944,1%


Passive Account

Annual Accounts

31/12/2008

 

31/12/2007

 

31/12/2006

Sector Average 2008

 

Shareholders' equity

12 491 483

17,3%

10 644 920

46,6%

7 263 052

739 013,10

1590,3%

Share capital

6 000 000

0%

6 000 000

0%

6 000 000

263 874,93

2173,8%

Other capital resources

0

0%

0

0%

0

3 138,43

0%

Risk Provisions

15 512

9,0%

14 225

20,9%

11 765

44 350,46

-65,0%

Liabilities

8 910 547

-24,0%

11 718 567

-4,1%

12 223 263

1 262 284,04

605,9%

- Financial liabilities

7 551 109

-25,2%

10 093 982

-6,9%

10 836 760

361 218,86

1990,5%

- Advanced payments received

0

0%

0

0%

845

6 508,22

0%

- Trade account payables

941 020

-22,1%

1 207 384

10,0%

1 097 245

579 681,44

62,3%

- Tax and social liabilities

418 004

0,6%

415 442

47,1%

282 486

182 509,45

129,0%

- Other debts and fixed assets liabilities

414

-76,5%

1 759

-70,3%

5 923

189 858,90

-99,8%

Account regularization

0

0%

0

0%

0

5 500,22

0%

Total liabilities

21 417 541

-4,3%

22 377 712

14,8%

19 498 081

2 051 314,90

944,1%


Results

Annual Accounts

31/12/2008

 

31/12/2007

 

31/12/2006

Sector Average 2008

 

Sales of Goods

15 671 455

-9,6%

17 331 859

11,9%

15 492 643

3 262 928,24

380,3%

Net turnover

15 663 514

-9,6%

17 324 419

11,9%

15 483 958

3 156 157,85

396,3%

- of which net export turnover

0

0%

0

0%

0

763 637,56

0%

Operating charges

15 043 235

-9,8%

16 679 097

11,1%

15 009 673

3 129 032,49

380,8%

Operating profit/loss

628 220

-3,8%

652 762

35,2%

482 967

133 895,75

369,2%

Financial income

1 678 082

-47,4%

3 190 254

208,1%

1 035 328

50 694,09

3210,2%

Financial charges

287 641

-16,0%

342 251

18,3%

289 321

68 239,27

321,5%

Financial profit/loss

1 390 441

-51,2%

2 848 003

281,8%

746 006

-17 545,17

8024,9%

Pretax net operating income

2 018 661

-42,3%

3 500 766

184,9%

1 228 974

116 725,31

1629,4%

Extraordinary income

93

-98,8%

7 804

208,7%

2 528

64 476,89

-99,9%

Extraordinary charges

28

-94,7%

526

-36,1%

823

58 542,35

-100,0%

Extraordinary profit/loss

65

25271,8%

7 278

327,1%

1 704

5 934,54

-98,9%

Net result

1 846 563

-45,4%

3 381 867

157,6%

1 313 031

71 793,21

2472,1%


 

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Months

 

12

 

12

 

12


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Grand Total (I to VI)

Net

21 417 542

-4,3%

22 377 712

14,8%

19 498 081

 

Gross

CO

21 497 638

-4,4%

22 478 662

14,9%

19 562 525

 

Amortisation

1A

80 096

-20,7%

100 949

56,6%

64 444


Non declared distributed capital (I)

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Non declared distributed capital (I)

AA3

0

0%

0

0%

0

 

Gross

AA

0

-

-

-

-


Active fixed asset (II)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total Active fixed asset (II)

Net

17 214 850

0%

17 222 264

-0,2%

17 251 350

 

Gross

BJ

17 294 946

-0,2%

17 323 214

0%

17 315 794

 

Amortisation

BK

80 096

-20,7%

100 949

56,6%

64 444


Intangilble fixed assets

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Start-up cost

Net

0

0%

0

0%

0

 

Gross

AB

0

0%

0

0%

0

 

Amortisation

AC

0

0%

0

0%

0

R & D expenses

Net

0

0%

0

0%

0

 

Gross

CX

0

0%

0

0%

0

 

Amortisation

AE

0

0%

0

0%

0

Distributorships, patents

Net

991

0%

991

0,1%

990

 

Gross

AF

991

0%

991

0,1%

990

 

Amortisation

AG

0

0%

0

0%

0

Goodwill

Net

0

0%

0

0%

0

 

Gross

AH

0

0%

0

0%

0

 

Amortisation

AI

0

0%

0

0%

0

Other intangible fixed assets

Net

0

0%

2 219

-91,2%

25 125

 

Gross

AJ

51 161

-33,0%

76 311

13,1%

67 482

 

Amortisation

AK

51 161

-30,9%

74 092

74,9%

42 357

Pre-payments and downpayments

Net

0

0%

0

0%

0

 

Gross

AL

0

0%

0

0%

0

 

Amortisation

AM

0

0%

0

0%

0

Sub Total Intangible Assets

Net

991

-69,1%

3 210

-87,7%

26 115



Tangilble fixed assets

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Lands

Net

0

0%

0

0%

0

 

Gross

AN

0

0%

0

0%

0

 

Amortisation

AO

0

0%

0

0%

0

Buildings

Net

0

0%

0

0%

0

 

Gross

AP

0

0%

0

0%

0

 

Amortisation

AQ

0

0%

0

0%

0

Plant

Net

0

0%

0

0%

0

 

Gross

AR

0

0%

0

0%

0

 

Amortisation

AS

0

0%

0

0%

0

Other tangible fixed assets

Net

413

-92,8%

5 768

-51,7%

11 947

 

Gross

AT

29 348

-10,0%

32 626

-4,1%

34 035

 

Amortisation

AU

28 935

7,7%

26 858

21,6%

22 088

Fixed assets in construction

Net

0

0%

0

0%

0

 

Gross

AV

0

0%

0

0%

0

 

Amortisation

AW

0

0%

0

0%

0

Advances and payments on account

Net

0

0%

0

0%

0

 

Gross

AX

0

0%

0

0%

0

 

Amortisation

AY

0

0%

0

0%

0

 

Sub Total Tangible asset

Net

413

 

5 768

 

11 947



Financial assets

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Associates at equity

Net

0

0%

0

0%

0

 

Gross

CS

0

0%

0

0%

0

 

Amortisation

CT

0

0%

0

0%

0

Other participations

Net

17 213 286

0%

17 213 286

0%

17 213 285

 

Gross

CU

17 213 286

0%

17 213 286

0%

17 213 285

 

Amortisation

CV

0

0%

0

0%

0

Inter-company receivables

Net

0

0%

0

0%

0

 

Gross

BB

0

0%

0

0%

0

 

Amortisation

BC

0

0%

0

0%

0

Other investment securities

Net

160

0%

0

0%

0

 

Gross

BD

160

0%

0

0%

0

 

Amortisation

BE

0

0%

0

0%

0

Loans

Net

0

0%

0

0%

0

 

Gross

BF

0

0%

0

0%

0

 

Amortisation

BG

0

 

0

 

0

Other financial assets

Net

0

0%

0

0%

0

 

Gross

BH

0

0%

0

0%

0

 

Amortisation

BI

0

0%

0

0%

0

 

Sub Total Financial Assets

 

17 213 446

 

17 213 286

 

17 213 285

 

Current Assets (III)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total Assets

Net

4 202 691

-18,5%

5 155 448

129,5%

2 246 731

 

Gross

CJ

4 202 691

-18,5%

5 155 448

129,5%

2 246 731

 

Amortisation

CK

0

0%

0

0%

0



Stocks

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Raw materials

Net

0

0%

0

0%

0

 

Gross

BL

0

0%

0

0%

0

 

Amortisation

BM

0

0%

0

0%

0

Work in progress (goods)

Net

0

0%

0

0%

0

 

Gross

BN

0

0%

0

0%

0

 

Amortisation

BO

0

0%

0

0%

0

Work in progress (services)

Net

0

0%

0

0%

0

 

Gross

BP

0

0%

0

0%

0

 

Amortisation

BQ

0

0%

0

0%

0

Semi-finished and finished products

Net

0

0%

0

0%

0

 

Gross

BR

0

0%

0

0%

0

 

Amortisation

BS

0

0%

0

0%

0

Goods for resale

Net

1 115 803

29,5%

861 621

-14,6%

1 008 468

 

Gross

BT

1 115 803

29,5%

861 621

-14,6%

1 008 468

 

Amortisation

BU

0

0%

0

0%

0

 

Sub Total Stocks

Net

1 115 803

29,5%

861 621

-14,6%

1 008 468



Advance payments to suppliers

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Advance payments to suppliers

Net

14 223

312,7%

3 446

203,3%

1 136

 

Gross

BV

14 223

312,7%

3 446

203,3%

1 136

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Trade accounts receivable

Net

0

0%

0

0%

178 925

 

Gross

BX

0

0%

0

0%

178 925

 

Amortisation

BY

0

0%

0

0%

0

Other debtors

Net

191 438

52,3%

125 692

-67,7%

388 603

 

Gross

BZ

191 438

52,3%

125 692

-67,7%

388 603

 

Amortisation

CA

0

0%

0

0%

0

Capital subscribed and called up

Net

0

0%

0

0%

0

 

Gross

CB

0

0%

0

0%

0

 

Amortisation

CC

0

0%

0

0%

0

 

Sub Total Debtors

Net

191 438

52,3%

125 692

-77,9%

567 528



Divers

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Investment securities

Net

2 667 298

-32,1%

3 931 002

0%

0

 

Gross

CD

2 667 298

-32,1%

3 931 002

0%

0

 

Amortisation

CE

0

0%

0

0%

0

Cash and cash equivalents

Net

206 053

-7,8%

223 594

-66,2%

662 030

 

Gross

CF

206 053

-7,8%

223 594

-66,2%

662 030

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

2 873 351

-30,8%

4 154 596

527,6%

662 030



Prepaid expenses

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Prepaid expenses

Net

7 876

-22,0%

10 093

33,4%

7 566

 

Gross

CH

7 876

-22,0%

10 093

33,4%

7 566

 

Amortisation

CI

0

0%

0

0%

0

 

Equalization accounts (IV to VI)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Multi-period charges

CW3

0

0%

0

0%

0

 

Gross

 

0

-

-

-

-

 

Premiums on redemption of bonds

CM3

0

0%

0

0%

0

 

Gross

 

0

-

-

-

-

 

Currency differential gain

CN3

0

0%

0

0%

0

 

Gross

 

0

-

-

-

-

 

References

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Due within one year

CP

0

0%

0

0%

0

 

Due after one year

CR

0

0%

0

0%

0

 

 

Display parameter

Currency

Euro

Kilo Euro


Accounts - Passive
Other capital resources | Provisions for risks and charges | Liabilities | Translation loss | Equalization accounts | References

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Grand Total (I to V)

EE

21 417 541

-4,3%

22 377 712

14,8%

19 498 081


Shareholder Equity (I)

 

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total shareholders' equity (Total I)

DL

12 491 483

17,3%

10 644 920

46,6%

7 263 052

 

Equity and shareholders' equity

DA

6 000 000

0%

6 000 000

0%

6 000 000

 

Issue and merger premiums

DB

33 260

0%

33 260

0%

33 259

 

Revaluation differentials

DC

0

0%

0

0%

0

 

Of which equity differential

EK

0

0%

0

0%

0

 

Legal reserve

DD

600 000

0%

600 000

0%

0

 

Statutory or contractual reserve

DE

4 011 660

537,0%

629 793

0%

0

 

Special regulated reserves

DF

0

0%

0

0%

0

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

0%

0

 

Other reserves

DG

0

0%

0

0%

0

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

0

0%

0

0%

-83 238

 

Profit or loss for the period

DI

1 846 563

-45,4%

3 381 867

157,6%

1 313 031

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0

 

Other capital resources (II)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total other capital resources (Total II)

DO

0

0%

0

0%

0

 

Income from participating securities

DM

0

0%

0

0%

0

 

Conditional loans

DN

0

0%

0

0%

0

 

Provisions for risks and charges (III)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total provisions for risks and charges (Total III)

DR

15 512

9,0%

14 225

20,9%

11 765

 

Risk provisions

DP

0

0%

0

0%

0

 

Reserves for charges

DQ

15 512

9,0%

14 225

20,9%

11 765

 

Liabilities (IV)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total Liabilities (Total IV)

EC

8 910 547

-24,0%

11 718 567

-4,1%

12 223 263

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

3 605 147

-18,6%

4 429 961

-15,4%

5 236 998

 

Sundry loans and financial liabilities

DV

3 945 962

-30,3%

5 664 021

1,1%

5 599 762

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

0

0%

0

0%

845

 

Trade accounts payables

DX

941 020

-22,1%

1 207 384

10,0%

1 097 245

 

Tax and social security liabilities

DY

418 004

0,6%

415 442

47,1%

282 486

 

Fixed asset liabilities

DZ

0

0%

0

0%

0

 

Other debts

EA

414

-76,5%

1 759

-70,3%

5 923

 

 


Translation loss (V)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Translation loss (Total V)

ED

0

0%

0

0%

0

 

Equalization accounts

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Deferred income

EB

0

0%

0

0%

0

 

References

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

6 172 853

-24,0%

8 125 505

0%

0

 

Of which current bank facilities

EH

7 259

170,1%

2 688

0%

0

 

 

Display parameter

Currency

Euro

Kilo Euro


Result account
Sales of Goods | Operating charges | Operating charges | Financial income | Financial charges | Financial charges | Extraordinary charges | Employee profit sharing | Tax on profits | References

1- Operating result (I-II)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Operating result (Total I-II)

GG

628 220

-3,8%

652 762

35,2%

482 967


2 - Financial result (V - VI)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Financial result (Total V-VI)

GV

1 390 441

-51,2%

2 848 003

281,8%

746 006


3 - Pre-tax net operating income result (I - VI)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Pre-tax net operating income (Total I-II+II-IV+V-VI)

GW

2 018 661

-42,3%

3 500 766

184,9%

1 228 974


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Extraordinary result (Total VII-VIII)

HI

65

-99,1%

7 278

327,1%

1 704

 

Profit or loss

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Profit or loss

HN

1 846 563

-45,4%

3 381 867

157,6%

1 313 031


Total Income (I+III+V+VII)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Total Income (I+III+V+VII)

HL

17 349 630

-15,5%

20 529 917

24,2%

16 530 499


Total charges (Total II+IV+VI+VIII+IX+X)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Total charges (Total II+IV+VI+VIII+IX+X)

HM

15 503 068

-9,6%

17 148 050

12,7%

15 217 464


Operating income (I)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Total operating income (Total I)

FR

15 671 455

-9,6%

17 331 859

11,9%

15 492 643


Operating income (details)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Sale of goods for resale

FC

13 905 493

-10,9%

15 599 470

13,1%

13 794 798

 

France

FA

13 905 493

-10,9%

15 599 470

13,1%

13 794 798

 

Export

FB

0

0%

0

0%

0

Sale of goods produced

FF

0

0%

0

0%

0

 

France

FD

0

0%

0

0%

0

 

Export

FE

0

0%

0

0%

0

Sale of services

FI

1 758 021

1,9%

1 724 949

2,1%

1 689 160

 

France

FG

1 758 021

1,9%

1 724 949

2,1%

1 689 160

 

Export

FH

0

0%

0

0%

0

Net turnover

FL

15 663 514

-9,6%

17 324 419

11,9%

15 483 958

 

France

FJ

15 663 514

-9,6%

17 324 419

11,9%

15 483 958

 

Export

FK

0

0%

0

0%

0

 

Stocked production

FM

0

0%

0

0%

0

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

1 305

0%

0

0%

0

 

Release of reserves and provisions

FP

6 341

-14,1%

7 381

0%

0

 

Other income

FQ

295

400%

59

-99,3%

8 684


Operating charges (II)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Total operating charges (Total II)

GF

15 043 235

-9,8%

16 679 097

11,1%

15 009 673


Exploitation charges

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Purchase of goods for resale

FS

13 134 078

-8,9%

14 409 533

17,5%

12 258 940

 

Change in stocks of goods for resale

FT

-254 182

-273,1%

146 847

-78,7%

690 748

 

Purchase of raw materials

FU

0

0%

0

0%

113

 

Change in stocks of raw materials

FV

0

0%

0

0%

0

 

Other external purchases and charges

FW

304 963

10,5%

276 076

-6,4%

295 072

 

Tax, duty and similar payments

FX

107 925

-2,7%

110 963

4,8%

105 925

 

Payroll

FY

1 251 034

2,5%

1 220 958

2,9%

1 186 642

 

Social security costs

FZ

490 555

3,6%

473 309

4,0%

455 178


Depreciation

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Depreciation of fixed assets

GA

8 861

-77,2%

38 946

129,6%

16 963

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

0

0%

0

0%

0

 

Provisions for risks and charges

GD

0

0%

2 460

0%

0


Other charges

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Other charges

GE

01

-66,7%

03

-96,7%

92

 

Operating charges (III-IV)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Share of joint-venture transferred to other partner(s) (Total III)

GH

0

0%

0

0%

0

 

Share of joint venture transferred from other partner(s) (Total IV)

GI

0

0%

0

0%

0

 

Financial income (V)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total financial income (Total V)

GP

1 678 082

-47,4%

3 190 254

208,1%

1 035 328

 

Share financial income

GJ

1 496 316

-51,2%

3 064 932

0%

0

 

Other investment income & capitalised receivables

GK

0

0%

0

0%

0

 

Other interest and similar income

GL

134 919

87,4%

72 000

-93,0%

1 035 328

 

Released provisions and transferred charges

GM

0

0%

0

0%

0

 

Exchange gains

GN

0

0%

0

0%

0

 

Net income from disposal of investment securities

GO

46 847

-12,1%

53 322

0%

0

 

Financial Charge (VI)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total financial charge (Total VI)

GU

287 641

-16,0%

342 251

18,3%

289 321

 

Financial reserves and provisions

GQ

0

0%

0

0%

0

 

Interest and similar charges

GR

287 641

-16,0%

342 251

18,3%

289 321

 

Exchange losses

GS

0

0%

0

0%

0

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

 

Financial Charge (VII)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total extraordinary income (Total VII)

HD

93

-98,8%

7 804

208,7%

2 528

 

Extraordinary operating income

HA

93

-98,8%

7 804

208,7%

2 528

 

Extraordinary income from capital transactions

HB

0

0%

0

0%

0

 

Released provisions and transferred charges

HC

0

0%

0

0%

0

 

Extraordinary charges (VIII)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total extraordinary charges (Total VIII)

HH

28

-94,7%

526

-36,1%

823

 

Extraordinary operating charges

HE

28

-94,7%

526

-36,1%

823

 

Extraordinary charges from capital transactions

HF

0

0%

0

0%

0

 

Extraordinary reserves and provisions

HG

0

0%

0

0%

0

 

Employee profit sharing (IX)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Employee profit sharing (Total IX)

HJ

0

0%

0

0%

0

 

Tax on profits (X)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Tax on profits (Total X)

HK

172 164

36,4%

126 177

253,2%

-82 353

 

References

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Of which equipment leases

HP

0

0%

0

0%

0

 

Of which property leases

HQ

0

0%

0

0%

0

 

Of which transferred charges

A1

0

0%

7 381

0%

0

 

Of which trader's own contributions

A2

0

0%

0

0%

0

 

Of which royalties on licences and patents (income)

A3

0

0%

0

0%

0

 

Of which royalties on licences and patents (charges)

A4

0

0%

0

0%

0

 

 

 

Display parameter

Currency

Euro

Kilo Euro


Other incomer tax return forms
Reserve for depreciation | Provisions included in balance sheet | State deadlines claims and debts at the end of period
Table allocation results and other information

Fixed Assets
Grand Total Fixed Assets (I to IV)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Gross value at begin of period

OG

0

0%

17 315 794

15,4%

15 000 000

 

Increasess due to revaluation

OH

0

0%

0

0%

0

 

Decreasess, acquisitions, creations, contributions

OJ

0

0%

9 860

-99,6%

2 394 727

 

Decreasess by budget item transfer

OK1

0

0%

0

0%

0

 

Decreasess by transfers

OK2

0

0%

2 441

-96,9%

78 933

 

Gross value at the end of period

OL

0

0%

17 323 214

0%

17 315 794


Research and development Charge (Total I)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Gross value at begin of period

CZ

0

0%

0

0%

0

 

Increasess due to revaluation

KB

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KC

0

0%

0

0%

0

 

Decreasess by budget item transfer

C01

0

0%

0

0%

0

 

Decreasess by transfers

C02

0

0%

0

0%

0

 

Gross value at the end of period

D0

0

0%

0

0%

0


Other budget item from Intangible fixed assets (Total II)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Gross value at begin of period

KD

0

0%

68 473

0%

0

 

Increasess due to revaluation

KE

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KF

0

0%

8 829

-87,1%

68 700

 

Decreasess by budget item transfer

LV1

0

0%

0

0%

0

 

Decreasess by transfers

LV2

0

0%

0

0%

227

 

Gross value at the end of period

LW

0

0%

77 302

12,9%

68 473


Tangible fixed assets (Total III)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Gross value at begin of period

LN

0

0%

34 035

0%

0

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

0

0%

1 032

-97,2%

36 517

 

Decreasess by budget item transfer

NG1

0

0%

0

0%

0

 

Decreasess by transfers

NG2

0

0%

2 441

-1,7%

2 482

 

Gross value at the end of period

NH

0

0%

32 626

-4,1%

34 035


Fiancial assets (Total IV)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Gross value at begin of period

LQ

0

0%

17 213 286

14,8%

15 000 000

 

Increasess due to revaluation

LR

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LS

0

0%

0

0%

2 289 510

 

Decreasess by budget item transfer

NJ1

0

0%

0

0%

0

 

Decreasess by transfers

NJ2

0

0%

0

0%

76 224

 

Gross value at the end of period

NK

0

0%

17 213 286

0%

17 213 285

 
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Reserve for depreciation value at begin of period

0N

0

0%

64 444

0%

0

Increases

0P

0

0%

38 946

-42,0%

67 153

Decreasess

0Q

0

0%

2 441

-9,9%

2 709

 

Reserve for depreciation value at the end of period

0R

0

0%

100 949

56,6%

64 444


Research and development charge (Total I)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Reserve for depreciation value at begin of period

CY

0

0%

0

0%

0

Increases

PB

0

0%

0

0%

0

Decreasess

PC

0

0%

0

0%

0

 

Decreasess by budget item transfer

PD

0

0%

0

0%

0


Other intangible assets (Total II)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Reserve for depreciation value at begin of period

PE

0

0%

42 357

0%

0

Increases

PF

0

0%

31 735

-25,5%

42 584

Decreasess

PG

0

0%

0

0%

227

 

Decreasess by budget item transfer

PH

0

0%

74 092

74,9%

42 357


Total fixed assets amotisation (Total III)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Reserve for depreciation value at begin of period

QU

0

0%

22 087

0%

0

Increases

QV

0

0%

7 211

-70,7%

24 569

Decreases

QW

0

0%

2 441

-1,7%

2 482

 

Decreasess by budget item transfer

QX

0

0%

26 858

21,6%

22 087


Movements during period affecting charge allocated over several period
Charges ŕ répartir ou frais d'émission d'emprunt

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Gross value at begin of period

Z91

0

0%

0

0%

0

Increases

Z92

0

0%

0

0%

0

Depreciation of fixed assets during period

Z9

0

0%

0

0%

0

 

Decreasess by budget item transfer

B1

0

0%

0

0%

0


Premium refund of obligations

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Net value at begining of period

SP1

0

0%

0

0%

0

Increases

SP2

0

0%

0

0%

0

Depreciation of fixed assets during period

SP

0

0%

0

0%

0

 

Net value at the end of period

SR

0

0%

0

0%

0

 

Provisions included in balance sheet
Grand Total (I-II-III)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Value at begining of period

7C

0

0%

11 765

85,2%

6 354

Increases

UB

0

0%

2 460

-54,5%

5 411

Decreases

UC

0

0%

0

0%

0

 

Value at the end of period

UD

0

0%

14 225

20,9%

11 765

Includes Total allocations

 

Operating

UE

0

0%

2 460

0%

0

 

Financial

UG

0

0%

0

0%

0

 

Exceptional

UJ

0

0%

0

0%

0

Includes Total Withdrawal

 

Operating

UF

0

0%

0

0%

0

 

Financial

UH

0

0%

0

0%

0

 

Exceptional

UK

0

0%

0

0%

0


Total regulated provisions (Total I)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Value at begining of period

3Z

0

0%

0

0%

0

Increases

TS

0

0%

0

0%

0

Decreases

TT

0

0%

0

0%

0

 

Value at the end of period

TU

0

0%

0

0%

0


Total risk and charge provisions (Total II)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Value at begining of period

5Z

0

0%

11 765

85,2%

6 354

Increases

TV

0

0%

2 460

-54,5%

5 411

Decreases

TW

0

0%

0

0%

0

 

Value at the end of period

TX

0

0%

14 225

20,9%

11 765


Total Provision for depreciation (Total III)

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Value at begining of period

7B

0

0%

0

0%

0

Increases

TY

0

0%

0

0%

0

Decreases

TZ

0

0%

0

0%

0

 

Value at the end of period

UA

0

0%

0

0%

0

 

State deadlines claims and debts at the end of period
State claims

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Gross value

VT

0

0%

135 785

-76,4%

575 096

 

1 year at most

VU

0

0%

135 785

-76,4%

575 096

 

More than one year

VV

0

0%

0

0%

0


State of loans

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Claims related to holdings (gross)

UL

0

0%

0

0%

0

 

Claims related to shareholdings (1 year at most)

UM

0

0%

0

0%

0

 

Loans (gross)

UP

0

0%

0

0%

0

 

Loans (1 year at most)

UR

0

0%

0

0%

0

 

Other financial assets (gross)

UT

0

0%

0

0%

0

 

Other financial assets (1 year at most)

UV

0

0%

0

0%

0


Receivables statement of assets

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Customers doubtful or disputed

VA

0

0%

0

0%

0

 

Other claims customer

UX

0

0%

0

0%

0

 

Receivables represent Loaned Securities

UU

0

0%

0

0%

0

 

Provision for depreciation previously established

UQ

0

0%

0

0%

0

 

Personnel and associated accounts

UY

0

0%

0

0%

640

 

Social Security and other social organizations

UZ

0

0%

96

0%

0

 

Income taxes

VM

0

0%

105 932

145,2%

43 200

 

Value added tax

VB

0

0%

6 365

12,4%

5 663

 

Other taxes and payments assimilated

VN

0

0%

0

0%

0

 

State and other public - Miscellaneous

VP

0

0%

0

0%

0

 

Group and Associates

VC

0

0%

12 225

0%

0

 

Accounts receivable (including claims relating to the operation of pension titles)

VR

0

0%

1 074

-99,7%

339 100


Prepaid

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Prepaid

VS

0

0%

10 093

33,4%

7 566


State Debt

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Total debt (gross)

VY

0

0%

11 718 567

-4,1%

12 222 418

1 year at most

VZ2

0

0%

8 125 505

4,2%

7 801 082

More than 1 year and 5 years at most

VZ3

0

0%

3 593 062

3,3%

3 479 242

More than 5 years

VZ4

0

0%

0

0%

942 092


Details

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Convertible bonds (gross)

7Y1

0

0%

0

0%

0

1 year at most

7Y2

0

0%

0

0%

0

More than 1 year and 5 years at most

7Y3

0

0%

0

0%

0

Other bonds (gross)

7Z1

0

0%

0

0%

0

1 year at most

7Z2

0

0%

0

0%

0

More than 1 year and 5 years at most

7Z3

0

0%

0

0%

0

Borrowing & debts to 1 year maximum at the origin (gross)

VG1

0

0%

2 688

0%

0

1 year at most

VG2

0

0%

2 688

0%

0

More than 1 year and 5 years at most

VG3

0

0%

0

0%

0

Borrowing & debts to more than 1 year at the origin (gross)

VH1

0

0%

4 427 274

-15,5%

5 236 998

1 year at most

VH2

0

0%

834 211

2,3%

815 663

More than 1 year and 5 years at most

VH3

0

0%

3 593 062

3,3%

3 479 242

Loans and various financial liabilities (gross)

8A1

0

0%

0

0%

0

1 year at most

8A2

0

0%

0

0%

0

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

Suppliers and associated accounts (gross)

8B1

0

0%

1 207 384

10,0%

1 097 245

1 year at most

8B2

0

0%

1 207 384

10,0%

1 097 245

More than 1 year and 5 years at most

8B3

0

0%

0

0%

0

Personnel and associated accounts (gross)

8C1

0

0%

29 708

-12,4%

33 918

1 year at most

8C2

0

0%

29 708

-12,4%

33 918

More than 1 year and 5 years at most

8C3

0

0%

0

0%

0

Social Security and other social organizations (gross)

8D1

0

0%

130 038

-39,2%

213 727

1 year at most

8D2

0

0%

130 038

-39,2%

213 727

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

Taxes on profits (gross)

8E1

0

0%

0

0%

0

1 year at most

8E2

0

0%

0

0%

0

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

VAT (gross)

VW1

0

0%

200 346

475,0%

34 841

1 year at most

VW2

0

0%

200 346

475,0%

34 841

More than 1 year and 5 years at most

VW3

0

0%

0

0%

0

Backed Obligations (gross)

VX1

0

0%

0

0%

0

1 year at most

VX2

0

0%

0

0%

0

More than 1 year and 5 years at most

VX3

0

0%

0

0%

0

Other taxes and assimilated (gross)

VQ1

0

0%

55 350

0%

0

1 year at most

VQ2

0

0%

55 350

0%

0

More than 1 year and 5 years at most

VQ3

0

0%

0

0%

0

Assets and liabilities associated accounts (gross)

8J1

0

0%

0

0%

0

1 year at most

8J2

0

0%

0

0%

0

More than 1 year and 5 years at most

8J3

0

0%

0

0%

0

More than 5 years

8J4

0

0%

0

0%

0

Groups and associates (gross)

VI1

0

0%

5 664 021

1,1%

5 599 762

1 year at most

VI2

0

0%

5 664 021

1,1%

5 599 762

More than 1 year and 5 years at most

VI3

0

0%

0

0%

0

More 5 years

VI4

0

0%

0

0%

0

Other liabilities (gross)

8K1

0

0%

1 759

-70,3%

5 923

1 year at most

8K2

0

0%

1 759

-70,3%

5 923

More than 1 year and 5 years at most

8K3

0

0%

0

0%

0

Debt representative of borrowed securities (gross)

SZ1

0

0%

0

0%

0

1 year at most

SZ2

0

0%

0

0%

0

More than 1 year and 5 years at most

SZ3

0

0%

0

0%

0

Products in advance (gross)

8L1

0

0%

0

0%

0

1 year at most

8L2

0

0%

0

0%

0

More than 1 year and 5 years at most

8L3

0

0%

0

0%

0


References

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Loans made during the period

VJ

0

0%

0

0%

0

 

Debt repaid during the period

VK

0

0%

802 036

0%

0

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Dividends

ZE

0

0%

0

0%

0

 

 


Commitments

 

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Commitments leasing furniture

YQ

0

0%

0

0%

0

 

Commitments Real Estate Leasing

YR

0

0%

0

0%

0

 

Effects brought to the discount and unmatured

YS

0

0%

0

0%

0


Other charges Externes

 

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Subcontracting

YT

0

0%

5 497

0%

0

 

Rentals, rental charges and condominiums

XQ

0

0%

22 698

0%

0

 

Staff outside the company

YU

0

0%

15

0%

0

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

49 274

0%

0

 

Fees, commissions and brokerage

YV

0

0%

0

0%

0

 

Other accounts

ST

0

0%

198 593

0%

0

 

Total Other purchases and external

ZJ

0

0%

276 076

0%

0


Taxes and Fees

 

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Business tax

YW

0

0%

37 791

0%

0

 

Other taxes and payments assimilated

9Z

0

0%

73 172

0%

0

 

Total taxes and fees

YX

0

0%

110 963

0%

0


VAT

 

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Amount VAT collected

YY

0

0%

3 395 586

0%

0

 

Total VAT on goods and services

YZ

0

0%

2 826 752

0%

0

 


Average number of employees

 

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Average number of employees

YP

21

0%

0

0%

22


Groups and Shareholders

 

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

 

Groups and Shareholders

ZR

0

-

0

-

-

 

 

 

Display parameter

Comparison mode

Average

Median


Ratios


Structure and liquidity | Management or rotation | Profitability of the business | Return on capital

Structure and Liquidity

 

31/12/2008

 

31/12/2007

 

31/12/2006

Avg sector 2008

 

Fixed Asset Financing

1,16

-3,3%

1,20

14,3%

1,05

-1165,15

100,1%

Global Debt

205 days

-16,0%

244 days

-14,1%

284 days

512,24 days

-60,0%

Working Capital Fund overall net

65 days

-11,0%

73 days

265,0%

20 days

93,13 days

-30,2%

Financial independence

346,49%

44,2%

240,29%

73,3%

138,69%

112530,55%

-99,7%

More ratios

Solvability

58,32%

22,6%

47,57%

27,7%

37,25%

-46,17%

226,3%

Capacity debt futures

%

-

1271,95%

42,8%

890,45%

152653,56%

-

Coverage of current assets by net working capital overall

67,61%

-1,4%

68,57%

78,5%

38,42%

-63,83%

205,9%

General Liquidity

 

-

0,02

-71,4%

0,07

1,37

-

Restricted Liquidity

 

-

0,53

231,2%

0,16

2,18

-

 

 


Management or rotation

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Sector Average 2008

 

Need background in operating working capital

-1 days

92,3%

-13 days

-425,0%

4 days

-18,89 days

94,7%

Treasury

66 days

-23,3%

86 days

473,3%

15 days

83,43 days

-20,9%

Inventory turnover of goods

31 days

47,6%

21 days

-25,0%

28 days

203,32 days

-84,8%

Average length of credit granted to customers

0 days

0%

0 days

0%

4 days

93,71 days

0%

Average length of credit obtained suppliers

26 days

4,0%

25 days

-16,7%

30 days

139,36 days

-81,3%

More ratios

Inventory turnover of raw materials in industrial enterprises

days

-

days

-

0 days

106,04 days

-

Inventory turnover of intermediate and finished products in the industrial enterprise

days

-

days

-

days

-200,08 days

-

Rotation tangible assets

 

%

-

53100,04%

16,7%

45494,22%

8309,52%

-


Profitability of the business

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Sector Average 2008

 

Margin trading

3,30%

-45,2%

6,02%

10,3%

5,46

3692187,52%

-100,0%

Profitability of the business

4,02

1,5%

3,96

24,9%

3,17

-23,21%

117,3%

Net profit

11,79%

-39,6%

19,52%

130,2%

8,48%

-7,73%

252,5%

More ratios

Growth rate of turnover (excluding VAT)

-9,59%

-180,7%

11,89%

0%

0%

47,69%

-120,1%

Rates integration

15,82%

10,0%

14,38%

-0,6%

14,46%

-0,79%

2102,5%

Rate leasing furniture

0%

0%

0%

0%

0%

0,16%

0%

Work Factor

70,26%

3,3%

67,99%

-7,3%

73,33%

74,22%

-5,3%

Weight interests

1,84

-7,1%

1,98%

5,9%

1,87%

3,16%

-41,8%


Return on capital

 

31/12/2008

 

31/12/2007

 

31/12/2006

Sector Average 2008

 

Cash flow from the overall profitability

11,85%

-40,0%

19,75%

129,9%

8,59%

-5,48%

316,2%

Rates of economic profitability

3%

0%

3%

0%

3%

34,25%

-91,2%

Financial profitability

14,78%

-53,5%

31,77%

75,7%

18,08%

11,32%

30,6%

Return on investment

10,65%

-40,7%

17,96%

102,9%

8,85%

12,69%

-16,1%

 

 

Display parameter

Comparison mode

Average

Median

 

SIG

 

 

31/12/2008

 

31/12/2007

 

31/12/2006

Sector Average 2008

 

Net Turnover

15 663 514 €

-9,6%

17 324 419 €

11,9%

15 483 958 €

3 156 158 € 

396,3%

Margin trading

7,38%

10,3%

6,69%

9,1%

6,13%

-4296,60% 

100,2%

Added Value

15,82 % CA

10,0%

14,38 % CA

-0,6%

14,46 % CA

-0,77 % CA 

2154,5%

Personnel charges

11,12

13,7%

9,78

-7,7%

10,60

28,03 

-60,3%

Distribution of wage / Added Value

70,26

3,3%

67,99

-7,3%

73,33

18,55 

278,8%

Gross operating surplus (EBE)

4,02 % CA

1,5%

3,96 % CA

24,9%

3,17 % CA

-366,69 % CA 

101,1%

Revenues

628 220 €

-3,8%

652 764 €

35,2%

482 969 €

133278,55 € 

371,4%

Income from continuing operations before taxes (RCAI)

12,89 % CA

-36,2%

20,21 % CA

154,5%

7,94 % CA

-22,31 % CA 

157,8%

Net income or loss

1 846 563 €

-45,4%

3 381 867 €

157,6%

1 313 031 €

71848,27 € 

2470,1%

Profitability final

11,79 % CA

-39,6%

19,52 % CA

130,2%

8,48 % CA

-21,56 % CA 

154,7%

Cash flow

1 855 424 €

-45,8%

3 420 813 €

157,2%

1 329 994 €

72123,27 € 

2472,6%

Overall Profitability

11,85 % CA

-40,0%

19,75 % CA

129,9%

8,59 % CA

-5,82 % CA 

303,6%

 

judgements

 

  Collective procedures | Preferential rights

 

Collective procedures

 

 

 

 

 

 

 

 

 

 

No judgment information for the company

 

 

 

 

 

Preferential rights

 

 

 

 

 

 

 

 

 

 

No preferential right collected for this company to date.

 

 

 

 

 

 

 

 

 

Group data

This company is not identified as one of the biggest french chip.

event history

 

 

 

 

 

Date

Description

04/01/2008

Economically active

 

 

 

 

 

 

Publication date

Gazette Name

Description

 

26/11/2006

Bodacc B

Modifications et mutations diverses

 

 

3137 - RCS Poitiers B 485 286 488. RC 05-B 675. CODIS INTERNATIONAL. Forme : S.A.S. Capital : 6 000 000 d'euros. Adresse du sičge social : Z.I. de la Palue,, 86220 Administration : président : PETIT (Jean-Pierre, Henri, Gaston). Vice-présidents : PETIT (Dominique, François, Raymond) BULA (Serge) Mme GOUTENEGRE, née DUPONT (Chantal) DUPONT (Thierry, Jacques, Paul) DUPONT (Christian, Jacques, Paul). Directeurs généraux : PETIT (Dominique, François, Raymond) BULA (Serge) Mme GOUTENEGRE, née DUPONT (Chantal) DUPONT (Thierry, Jacques, Paul) DUPONT (Christian, Jacques, Paul). Commissaire aux comptes titulaire : STREGO. Nouveau commissaire aux comptes titulaire : GROUPE SULLY. Commissaire aux comptes suppléant : PELLE (Patrick, Christian). Nouveau commissaire aux comptes suppléant : Mme OZIOL (Bernadette). Etablissement principal - Activité : import-export, négoce, fabrication d'articles de confection et de bonneterie holding . Adresse : Z.I. de la Palue, 86220 Date d'effet : 24 juin 2006.

12/09/2006

Bodacc C

Avis de dépôt des comptes

 

 

5672 - RCS Poitiers B 485 286 488. RC 05-B 675. CODIS INTERNATIONAL. Forme: SAS . Adresse du sičge social: Z.I. de la Palue,86220 Ingrandes. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

19/05/2006

Bodacc B

Modifications et mutations diverses

 

 

2323 - Ancienne situation du sičge social : RCS Poitiers B 485 286 488. RC 05-B 675. GROUPE CODIS. Forme : S.A.S. Capital : 6 000 000 d'euros. Adresse : Z.I. de la Palue, 86220 Nouvelle situation du sičge social - Dénomination : CODIS INTERNATIONAL. Etablissement principal - Activité : import-export, négoce, fabrication d'articles de confection et de bonneterie holding . Adresse : Z.I. de la Palue, 86220 Date d'effet : 3 avril 2006.

14/05/2006

Bodacc B

Modifications et mutations diverses

 

 

1513 - RCS Poitiers B 485 286 488. RC 05-B 675. GROUPE CODIS. Forme : S.A.S. Capital : 6 000 000 d'euros. Adresse du sičge social : Z.I. de la Palue,, 86220 Etablissement principal - Activité : holding import-export, négoce, fabrication d'articles de confection et de bonneterie . Adresse : Z.I. de la Palue, 86220 Etablissement principal - nouvelle situation - Activité : import-export, négoce, fabrication d'articles de confection et de bonneterie holding . Date d'effet : 23 février 2006.

20/12/2005

Bodacc A

Création d'établissement

 

 

1287 - RCS Poitiers B 485 286 488. A dater du : 1er décembre 2005. RC 05-B 675. GROUPE CODIS. Forme : S.A.S. Capital : 6 000 000 d'euros. Adresse du sičge social : Z.I. de la Palue, 86220 Ingrandes. Administration : président : PETIT (Jean-Pierre, Henri, Gaston). Vice-présidents : PETIT (Dominique, François, Raymond) BULA (Serge) Mme GOUTENEGRE, née DUPONT (Chantal) DUPONT (Thierry, Jacques, Paul) DUPONT (Christian, Jacques, Paul). Directeurs généraux : PETIT (Dominique, François, Raymond) BULA (Serge) Mme GOUTENEGRE, née DUPONT (Chantal) DUPONT (Thierry, Jacques, Paul) DUPONT (Christian, Jacques, Paul). Commissaire aux comptes titulaire : STREGO. Commissaire aux comptes suppléant : PELLE (Patrick, Christian). Cette société se constitue . Etablissement principal - Activité : holding, import-export, négoce, fabrication d'articles de confection et de bonneterie. Adresse : Z.I. de la Palue, 86220 Ingrandes. Date de début d'activité : 22 novembre 2005.

 

 

 

 

 

Date

Description

31/12/2008

New accounts available

31/12/2007

New accounts available

31/12/2006

New accounts available

10/11/2006

Appointment/resignation of company officers

10/11/2006

Private document

10/11/2006

Minutes of general meeting of shareholders

28/04/2006

Updated articles of association

28/04/2006

Minutes of general meeting of shareholders

28/04/2006

Private document

28/04/2006

New company name

31/12/2005

New accounts available

01/12/2005

Power of attorney

01/12/2005

Audit or Management Report

01/12/2005

Articles of association

01/12/2005

Minutes of general meeting of shareholders

01/12/2005

Appointment/resignation of company officers

01/12/2005

Private document

01/12/2005

Company formation

 

 

 

 

directors

 

 

 

Name

M. PETIT JEAN-PIERRE

 

Manager position

Président

Date of birth

31/05/1952

 

Place of birth

CHATELLERAULT

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

 

Name

M. PETIT DOMINIQUE

 

Manager position

Vice-président, Directeur général

Date of birth

22/01/1954

 

Place of birth

CHATELLERAULT

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

 

Name

M. BULA SERGE

 

Manager position

Vice-président, Directeur général

Date of birth

04/04/1955

 

Place of birth

ENGHIEN LES BAINS

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

 

Name

MME. GOUTENEGRE CHANTAL

 

Manager position

Vice-président, Directeur général

Date of birth

07/02/1955

 

Place of birth

CASABLANCA MAROC

 

 

 

Type of manager

Individual

Name at birth of manager

DUPONT

 

 

 

 

 

 

 

 

 

Name

M. DUPONT THIERRY

 

Manager position

Vice-président, Directeur général

Date of birth

08/10/1953

 

Place of birth

CASABLANCA MAROC

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

 

Name

M. DUPONT CHRISTIAN

 

Manager position

Vice-président, Directeur général

Date of birth

26/07/1952

 

Place of birth

CASABLANCA MAROC

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

Previous Directors

 

 

 

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

 

Bottom of Form

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.46.02

UK Pound

1

Rs.73.21

Euro

1

Rs.60.70

 

 

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

 

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.