MIRA INFORM REPORT

 

 

Report Date :

10.12.2011

 

IDENTIFICATION DETAILS

 

Name :

DOGG LABEL

 

 

Registered Office :

Le Temps Des Cerises 13 Rue Gustave Eiffel 13010 Marseille 10

 

 

Country :

France

 

 

Financials (as on) :

31.12.2010

 

 

Year of Establishment :

July 1997

 

 

Com. Reg. No.:

RCS Marseille B 413 108 127

 

 

Legal Form :

Simplified Joint Stock Company

 

 

Line of Business :

Manufacture of other wearing apparel and accessories

 

 

No. of Employees :

49

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

2,000,000 EUR

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 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


REGISTERED NAME & COMPANY SUMMARY

 

Name

DOGG LABEL

SIRET

413 108 127 00031

 

SUMMARY

Activity (APE)

Manufacture of other wearing apparel and accessories (1419Z)

Legal form

Simplified joint stock company

 

Phone

04 91 42 02 02

RCS Registration

RCS Marseille B 413 108 127

 

Fax

 

Share capital

3,000,000 Euros

 

Address

DOGG LABEL
LE TEMPS DES CERISES
13 RUE GUSTAVE EIFFEL
13010 MARSEILLE 10

Incorporated Date

07/1997

 

Nationality

France

Status

Economically active

 

 

CREDIT RECOMENDATION

 

Current Credit Limit: 2,000,000 EUR

 

DIRECTORS/MANAGEMENT

 

directors

 

Name

M. RICHARDIERE LYLIAN

 

Manager position

Directeur général

Date of birth

30/10/1970

 

Place of birth

ARLES

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

 

Name

M. RICHARDIERE GILBERT

 

Manager position

Président

Date of birth

02/10/1948

 

Place of birth

CAVAILLON

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

Previous Directors

Manager position

Title and name

Date of Birth/Place of Birth

 

Président

M GILBERT RICHARDIERE

 

 

Gérant

M LYLIAN RICHARDIERE

 

 

 

NEGATIVE INFORMATION

 

No negative information found.

 

SHARE & SHARE CAPITAL INFORMATION

 

Na

 

PAYMENT INFORMATION

 

Na

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Na

 

FINANCIAL INFORMATION

 

accounts

Active Account |  Passive Account |  Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2008

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Deposit date

03/10/2011

 

11/08/2010

 

-

 

 

Activity Code

1419Z

 

1419Z

 

1419Z

 

 

Employees

49

 

35

 

41

 

 


Active account

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2008

Sector Average 2010

 

Capital not called

0

0%

0

0%

0

196,72

0%

Total fixed assets

9 991 191

1,8%

9 813 913

45,7%

6 737 663

333 837,59

2892,8%

- Intangible assets

695 281

1,2%

686 746

4,2%

658 866

137 648,58

405,1%

- Tangible assets

865 815

-11,8%

982 129

-3,6%

1 018 928

95 823,29

803,6%

- Financial assets

8 430 095

3,5%

8 145 038

61,0%

5 059 866

116 049,22

7164,2%

Net current assets

37 160 981

60,0%

23 228 399

-10,8%

26 043 513

1 259 661,01

2850,1%

- Stocks

17 393 132

77,0%

9 825 870

64,0%

5 991 071

482 641,83

3503,7%

- Advanced payments

0

60,0%

0

0%

0

3 547,96

0%

- Receivables

17 840 972

72,2%

10 359 808

-37,2%

16 483 639

562 793,50

3070,1%

- Securities and cash

1 926 878

-36,7%

3 042 721

-14,7%

3 568 800

210 299,92

816,3%

- Prepaid expenses

-

-

-

-

-

1 510,85

-

Accounts of regularization

0

0%

0

0%

0

510,46

0%

Total Assets

47 152 173

42,7%

33 042 312

0,8%

32 781 177

1 594 029,19

2858,0%


Passive Account

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2008

Sector Average 2010

 

Shareholders' equity

25 427 580

16,0%

21 917 861

22,1%

17 951 275

543 427,36

4579,1%

Share capital

3 000 000

0%

3 000 000

0%

3 000 000

240 065,37

1149,7%

Other capital resources

0

0%

0

0%

0

1 046,29

0%

Risk Provisions

150 000

0%

0

0%

0

37 854,69

296,3%

Liabilities

21 574 593

93,9%

11 124 452

-25,0%

14 829 901

1 011 613,87

2032,7%

- Financial liabilities

3 762 734

1386,5%

253 131

-26,8%

345 843

323 652,19

1062,6%

- Advanced payments received

0

0%

0

0%

0

6 254,29

0%

- Trade account payables

15 807 595

55,7%

10 154 801

-24,1%

13 373 922

357 311,48

4324,0%

- Tax and social liabilities

1 746 805

214,4%

555 600

-42,5%

965 426

217 982,29

701,4%

- Other debts and fixed assets liabilities

257 459

60,0%

160 920

11,2%

144 709

160 423,78

60,5%

Account regularization

0

0%

0

0%

0

1 079,96

0%

Total liabilities

47 152 173

42,7%

33 042 312

0,8%

32 781 177

1 594 005,57

2858,1%


Results

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2008

Sector Average 2010

 

Sales of Goods

53 828 168

25,3%

42 964 434

-2,4%

44 040 316

2 416 608,92

2127,4%

Net turnover

53 664 671

25,6%

42 722 657

-0,1%

42 754 197

2 204 412,46

2334,4%

- of which net export turnover

7 548 670

72,6%

4 373 488

-35,6%

6 788 227

397 786,61

1797,7%

Operating charges

46 405 055

24,0%

37 420 641

3,6%

36 124 374

2 310 251,15

1908,7%

Operating profit/loss

7 423 113

33,9%

5 543 793

-30,0%

7 915 942

106 357,76

6879,4%

Financial income

72 713

2302,1%

3 027

-99,6%

816 418

11 448,20

535,1%

Financial charges

297 719

-26,7%

406 307

-34,4%

619 277

25 369,46

1073,5%

Financial profit/loss

-225 006

44,2%

-403 280

-304,6%

197 141

-13 921,25

-1516,3%

Pretax net operating income

7 198 107

40,0%

5 140 513

-36,6%

8 113 083

92 436,50

7687,1%

Extraordinary income

73 548

511,0%

12 037

398,0%

2 417

24 938,45

194,9%

Extraordinary charges

414 184

1269,2%

30 249

-99,2%

3 564 300

38 583,96

973,5%

Extraordinary profit/loss

-340 636

24862,3%

-18 212

99,5%

-3 561 882

-13 645,50

-2396,3%

Net result

4 509 719

13,7%

3 966 586

31,3%

3 020 594

50 230,02

8878,1%


 

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Months

 

12

 

12

 

12


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Grand Total (I to VI)

Net

47 152 173

42,7%

33 042 312

0,8%

32 781 177

 

Gross

CO

51 162 306

41,9%

36 056 111

3,0%

34 993 641

 

Amortisation

1A

4 010 133

33,1%

3 013 799

36,2%

2 212 463


Non declared distributed capital (I)

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Non declared distributed capital (I)

AA3

0

0%

0

0%

0

 

Gross

AA

0

0%

0

-

0


Active fixed asset (II)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total Active fixed asset (II)

Net

9 991 191

1,8%

9 813 913

45,7%

6 737 663

 

Gross

BJ

10 642 860

3,0%

10 336 145

45,8%

7 090 972

 

Amortisation

BK

651 669

24,8%

522 232

47,8%

353 309


Intangilble fixed assets

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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

45 281

23,2%

36 746

314,5%

8 866

 

Gross

AF

119 503

117,9%

54 840

240,8%

16 090

 

Amortisation

AG

74 222

310,2%

18 094

150,5%

7 224

Goodwill

Net

650 000

0%

650 000

0%

650 000

 

Gross

AH

650 000

0%

650 000

0%

650 000

 

Amortisation

AI

0

0%

0

0%

0

Other intangible fixed assets

Net

0

0%

0

0%

0

 

Gross

AJ

0

0%

0

0%

0

 

Amortisation

AK

0

0%

0

0%

0

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

695 281

1,2%

686 746

4,2%

658 866



Tangilble fixed assets

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Lands

Net

0

0%

0

0%

0

 

Gross

AN

0

0%

0

0%

0

 

Amortisation

AO

0

0%

0

0%

0

Buildings

Net

443 695

-13,2%

511 444

-5,0%

538 084

 

Gross

AP

677 487

0%

677 487

6,3%

637 140

 

Amortisation

AQ

233 792

40,8%

166 043

67,6%

99 056

Plant

Net

3 687

-62,6%

9 859

-35,6%

15 316

 

Gross

AR

35 306

0%

35 306

4,2%

33 883

 

Amortisation

AS

31 619

24,3%

25 447

37,1%

18 567

Other tangible fixed assets

Net

418 433

-9,2%

460 826

-1,0%

465 528

 

Gross

AT

730 469

-5,6%

773 474

11,5%

693 991

 

Amortisation

AU

312 036

-0,2%

312 648

36,8%

228 463

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

865 815

 

982 129

 

1 018 928



Financial assets

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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

8 316 365

428,1%

1 574 647

1,0%

1 559 234

 

Gross

CU

8 316 365

428,1%

1 574 647

1,0%

1 559 234

 

Amortisation

CV

0

0%

0

0%

0

Inter-company receivables

Net

0

0%

6 532 781

88,6%

3 463 022

 

Gross

BB

0

0%

6 532 781

88,6%

3 463 022

 

Amortisation

BC

0

0%

0

0%

0

Other investment securities

Net

0

0%

0

0%

0

 

Gross

BD

0

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

113 730

202,4%

37 610

0%

37 610

 

Gross

BH

113 730

202,4%

37 610

0%

37 610

 

Amortisation

BI

0

0%

0

0%

0

 

Sub Total Financial Assets

 

8 430 095

 

8 145 038

 

5 059 866

 

Current Assets (III)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total Assets

Net

37 160 981

60,0%

23 228 399

-10,8%

26 043 513

 

Gross

CJ

40 519 445

57,5%

25 719 965

-7,8%

27 902 668

 

Amortisation

CK

3 358 464

34,8%

2 491 566

34,0%

1 859 154



Stocks

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Raw materials

Net

337 644

-42,5%

587 489

-31,5%

857 233

 

Gross

BL

413 107

-41,4%

705 041

-32,8%

1 049 523

 

Amortisation

BM

75 463

-35,8%

117 552

-38,9%

192 290

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%

5 133 838

 

Gross

BR

0

0%

0

0%

5 510 568

 

Amortisation

BS

0

0%

0

0%

376 730

Goods for resale

Net

17 055 488

84,6%

9 238 381

0%

0

 

Gross

BT

18 679 730

85,3%

10 082 000

0%

0

 

Amortisation

BU

1 624 242

92,5%

843 619

0%

0

 

Sub Total Stocks

Net

17 393 132

77,0%

9 825 870

64,0%

5 991 071



Advance payments to suppliers

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Advance payments to suppliers

Net

0

0%

0

0%

0

 

Gross

BV

0

0%

0

0%

0

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Trade accounts receivable

Net

13 253 820

40,9%

9 407 132

-29,2%

13 290 359

 

Gross

BX

14 912 578

36,3%

10 937 527

-25,0%

14 580 493

 

Amortisation

BY

1 658 759

8,4%

1 530 395

18,6%

1 290 134

Other debtors

Net

4 587 152

381,5%

952 676

-70,2%

3 193 280

 

Gross

BZ

4 587 152

381,5%

952 676

-70,2%

3 193 280

 

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

17 840 972

72,2%

10 359 808

-37,2%

16 483 639



Divers

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Investment securities

Net

0

0%

216 125

0,0%

216 124

 

Gross

CD

0

0%

216 125

0,0%

216 124

 

Amortisation

CE

0

0%

0

0%

0

Cash and cash equivalents

Net

1 926 878

-31,8%

2 826 596

-15,7%

3 352 676

 

Gross

CF

1 926 878

-31,8%

2 826 596

-15,7%

3 352 676

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

1 926 878

-36,7%

3 042 721

-14,7%

3 568 800



Prepaid expenses

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Prepaid expenses

Net

0

0%

0

0%

0

 

Gross

CH

0

0%

0

0%

0

 

Amortisation

CI

0

0%

0

0%

0

 

Equalization accounts (IV to VI)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Multi-period charges

CW3

0

0%

0

0%

0

 

Gross

 

0

0%

0

-

-

 

Premiums on redemption of bonds

CM3

0

0%

0

0%

0

 

Gross

 

0

0%

0

-

-

 

Currency differential gain

CN3

0

0%

0

0%

0

 

Gross

 

0

0%

0

-

-

 

References

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Grand Total (I to V)

EE

47 152 173

42,7%

33 042 312

0,8%

32 781 177


Shareholder Equity (I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total shareholders' equity (Total I)

DL

25 427 580

16,0%

21 917 861

22,1%

17 951 275

 

Equity and shareholders' equity

DA

3 000 000

0%

3 000 000

0%

3 000 000

 

Issue and merger premiums

DB

0

0%

0

0%

0

 

Revaluation differentials

DC

0

0%

0

0%

0

 

Of which equity differential

EK

0

0%

0

0%

0

 

Legal reserve

DD

300 000

0%

300 000

0%

300 000

 

Statutory or contractual reserve

DE

0

0%

0

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

25 952

0%

25 952

0,0%

25 951

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

17 591 909

20,3%

14 625 323

26,0%

11 604 728

 

Profit or loss for the period

DI

4 509 719

13,7%

3 966 586

31,3%

3 020 594

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0

 

Other capital resources (II)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total provisions for risks and charges (Total III)

DR

150 000

0%

0

0%

0

 

Risk provisions

DP

150 000

0%

0

0%

0

 

Reserves for charges

DQ

0

0%

0

0%

0

 

Liabilities (IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total Liabilities (Total IV)

EC

21 574 593

93,9%

11 124 452

-25,0%

14 829 901

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

3 762 734

1386,5%

253 131

-19,1%

312 890

 

Sundry loans and financial liabilities

DV

0

0%

0

0%

32 953

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

0

0%

0

0%

0

 

Trade accounts payables

DX

15 807 595

55,7%

10 154 801

-24,1%

13 373 922

 

Tax and social security liabilities

DY

1 746 805

214,4%

555 600

-42,5%

965 426

 

Fixed asset liabilities

DZ

0

0%

0

0%

0

 

Other debts

EA

257 459

60,0%

160 920

11,2%

144 709

 

Translation loss (V)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Translation loss (Total V)

ED

0

0%

0

0%

0

 

Equalization accounts

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Deferred income

EB

0

0%

0

0%

0

 

References

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

0

0%

0

0%

14 606 189

 

Of which current bank facilities

EH

0

0%

0

0%

844

 

 

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Operating result (Total I-II)

GG

7 423 113

33,9%

5 543 793

-30,0%

7 915 942


2 - Financial result (V - VI)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Financial result (Total V-VI)

GV

-225 006

44,2%

-403 280

-304,6%

197 141


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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

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

GW

7 198 107

40,0%

5 140 513

-36,6%

8 113 083


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Extraordinary result (Total VII-VIII)

HI

-340 636

-1770,4%

-18 212

99,5%

-3 561 882


Profit or loss

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Profit or loss

HN

4 509 719

13,7%

3 966 586

31,3%

3 020 594


Total Income (I+III+V+VII)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Total Income (I+III+V+VII)

HL

53 974 429

25,6%

42 979 498

-4,2%

44 859 152


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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

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

HM

49 464 708

26,8%

39 012 913

-6,8%

41 838 558


Operating income (I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Total operating income (Total I)

FR

53 828 168

25,3%

42 964 434

-2,4%

44 040 316


Operating income (details)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Sale of goods for resale

FC

52 583 058

24,8%

42 129 573

123,4%

18 861 277

 

France

FA

45 069 986

19,3%

37 786 238

123,8%

16 887 066

 

Export

FB

7 513 072

73,0%

4 343 335

120,0%

1 974 211

Sale of goods produced

FF

0

0%

0

0%

23 397 363

 

France

FD

0

0%

0

0%

18 587 277

 

Export

FE

0

0%

0

0%

4 810 086

Sale of services

FI

1 081 613

82,4%

593 084

19,7%

495 556

 

France

FG

1 046 015

85,8%

562 931

14,5%

491 625

 

Export

FH

35 598

18,1%

30 153

667,3%

3 930

Net turnover

FL

53 664 671

25,6%

42 722 657

-0,1%

42 754 197

 

France

FJ

46 116 001

20,3%

38 349 169

6,6%

35 965 969

 

Export

FK

7 548 670

72,6%

4 373 488

-35,6%

6 788 227

 

Stocked production

FM

0

0%

0

0%

0

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

0

0%

792

-74,5%

3 108

 

Release of reserves and provisions

FP

142 287

-19,1%

175 944

-85,9%

1 244 470

 

Other income

FQ

21 210

-67,4%

65 041

68,8%

38 540


Operating charges (II)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Total operating charges (Total II)

GF

46 405 055

24,0%

37 420 641

3,6%

36 124 374


Exploitation charges

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Purchase of goods for resale

FS

36 746 723

37,7%

26 684 864

143,8%

10 944 732

 

Change in stocks of goods for resale

FT

-8 597 730

-88,1%

-4 571 431

-1313,1%

376 830

 

Purchase of raw materials

FU

365 299

25,6%

290 765

-85,9%

2 067 390

 

Change in stocks of raw materials

FV

291 934

-15,3%

344 482

-51,7%

713 785

 

Other external purchases and charges

FW

10 498 087

14,1%

9 198 977

-44,0%

16 425 576

 

Tax, duty and similar payments

FX

1 455 458

97,5%

737 093

44,6%

509 755

 

Payroll

FY

3 017 062

14,4%

2 637 733

-4,1%

2 749 503

 

Social security costs

FZ

1 260 925

12,8%

1 118 281

5,3%

1 061 841


Depreciation

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Depreciation of fixed assets

GA

210 437

25,0%

168 334

10,3%

152 601

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

923 104

28,2%

719 831

-32,7%

1 068 929

 

Provisions for risks and charges

GD

150 000

0%

0

0%

0


Other charges

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Other charges

GE

83 756

-8,7%

91 712

71,7%

53 428

 

Operating charges (III-IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total financial income (Total V)

GP

72 713

2302,1%

3 027

-99,6%

816 418

 

Share financial income

GJ

41 150

0%

0

0%

121 965

 

Other investment income & capitalised receivables

GK

0

0%

0

0%

0

 

Other interest and similar income

GL

59

0%

0

0%

0

 

Released provisions and transferred charges

GM

0

0%

0

0%

485 830

 

Exchange gains

GN

7 312

141,6%

3 027

-95,2%

62 892

 

Net income from disposal of investment securities

GO

24 192

0%

0

0%

145 730

 

Financial Charge (VI)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total financial charge (Total VI)

GU

297 719

-26,7%

406 307

-34,4%

619 277

 

Financial reserves and provisions

GQ

0

0%

0

0%

0

 

Interest and similar charges

GR

297 719

-26,7%

406 307

-34,4%

619 277

 

Exchange losses

GS

0

0%

0

0%

0

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

 

Financial Charge (VII)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total extraordinary income (Total VII)

HD

73 548

511,0%

12 037

398,0%

2 417

 

Extraordinary operating income

HA

63 548

0%

0

0%

1 500

 

Extraordinary income from capital transactions

HB

10 000

-16,9%

12 037

1212,6%

917

 

Released provisions and transferred charges

HC

0

0%

0

0%

0

 

Extraordinary charges (VIII)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total extraordinary charges (Total VIII)

HH

414 184

1269,2%

30 249

-99,2%

3 564 300

 

Extraordinary operating charges

HE

114 184

522,4%

18 345

294,4%

4 651

 

Extraordinary charges from capital transactions

HF

300 000

2420,2%

11 904

-99,7%

3 559 648

 

Extraordinary reserves and provisions

HG

0

0%

0

0%

0

 

Employee profit sharing (IX)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Employee profit sharing (Total IX)

HJ

0

0%

0

0%

0

 

Tax on profits (X)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Tax on profits (Total X)

HK

2 347 750

103,1%

1 155 716

-24,5%

1 530 607

 

References

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Of which equipment leases

HP

0

0%

0

0%

187 745

 

Of which property leases

HQ

0

0%

0

0%

0

 

Of which transferred charges

A1

0

0%

0

0%

179 421

 

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%

11 994

 

 

 

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Gross value at begin of period

OG

0

0%

0

0%

6 880 240

 

Increasess due to revaluation

OH

0

0%

0

0%

0

 

Decreasess, acquisitions, creations, contributions

OJ

0

0%

0

0%

3 577 899

 

Decreasess by budget item transfer

OK1

0

0%

3 600

0%

0

 

Decreasess by transfers

OK2

8 167 603

47,2%

5 547 177

64,7%

3 367 167

 

Gross value at the end of period

OL

10 642 861

3,0%

10 336 147

45,8%

7 090 972


Research and development Charge (Total I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Gross value at begin of period

KD

704 840

5,8%

666 090

251,5%

189 520

 

Increasess due to revaluation

KE

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KF

64 663

66,9%

38 750

-92,2%

500 000

 

Decreasess by budget item transfer

LV1

0

0%

0

0%

0

 

Decreasess by transfers

LV2

0

0%

0

0%

23 430

 

Gross value at the end of period

LW

769 503

9,2%

704 840

5,8%

666 090


Tangible fixed assets (Total III)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Gross value at begin of period

LN

1 486 268

8,9%

1 365 015

6,6%

1 280 844

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

37 994

-69,6%

124 853

-75,6%

511 305

 

Decreasess by budget item transfer

NG1

0

0%

3 600

0%

0

 

Decreasess by transfers

NG2

81 000

0%

0

0%

427 134

 

Gross value at the end of period

NH

1 443 262

-2,9%

1 486 268

8,9%

1 365 015


Fiancial assets (Total IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Gross value at begin of period

LQ

8 145 039

61,0%

5 059 867

-6,5%

5 409 876

 

Increasess due to revaluation

LR

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LS

8 371 660

-3,0%

8 632 349

236,3%

2 566 594

 

Decreasess by budget item transfer

NJ1

0

0%

0

0%

0

 

Decreasess by transfers

NJ2

8 086 603

45,8%

5 547 177

90,2%

2 916 603

 

Gross value at the end of period

NK

8 430 096

3,5%

8 145 039

61,0%

5 059 866

 

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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Reserve for depreciation value at begin of period

0N

0

0%

0

0%

246 573

Increases

0P

0

0%

0

0%

152 600

Decreasess

0Q

0

0%

0

0%

45 865

 

Reserve for depreciation value at the end of period

0R

0

0%

0

0%

353 308


Research and development charge (Total I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Reserve for depreciation value at begin of period

PE

18 095

150,5%

7 224

28,7%

5 615

Increases

PF

56 128

416,3%

10 871

575,6%

1 609

Decreasess

PG

0

0%

0

0%

0

 

Decreasess by budget item transfer

PH

74 223

310,2%

18 095

150,5%

7 224


Total fixed assets amotisation (Total III)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Reserve for depreciation value at begin of period

QU

504 140

45,7%

346 087

43,6%

240 958

Increases

QV

154 310

-2,4%

158 053

4,7%

150 991

Decreases

QW

81 000

0%

0

0%

45 865

 

Decreasess by budget item transfer

QX

577 450

14,5%

504 140

45,7%

346 084


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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Value at begining of period

7C

2 491 566

34,0%

1 859 154

0%

0

Increases

UB

1 073 104

49,1%

719 831

0%

0

Decreases

UC

56 207

-35,7%

87 419

0%

0

 

Value at the end of period

UD

3 508 463

40,8%

2 491 566

0%

0

Includes Total allocations

 

Operating

UE

0

0%

719 831

0%

0

 

Financial

UG

0

0%

0

0%

0

 

Exceptional

UJ

1 073 104

0%

0

0%

0

Includes Total Withdrawal

 

Operating

UF

0

0%

87 419

0%

0

 

Financial

UH

0

0%

0

0%

0

 

Exceptional

UK

56 207

0%

0

0%

0


Total regulated provisions (Total I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Value at begining of period

5Z

0

0%

0

0%

0

Increases

TV

150 000

0%

0

0%

0

Decreases

TW

0

0%

0

0%

0

 

Value at the end of period

TX

150 000

0%

0

0%

0


Total Provision for depreciation (Total III)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Value at begining of period

7B

2 491 566

34,0%

1 859 154

0%

0

Increases

TY

923 104

28,2%

719 831

0%

0

Decreases

TZ

56 207

-35,7%

87 419

0%

0

 

Value at the end of period

UA

3 358 463

34,8%

2 491 566

0%

0

 

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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Gross value

VT

19 613 460

6,2%

18 460 595

-13,2%

21 274 407

 

1 year at most

VU

19 613 460

65,0%

11 890 204

-33,1%

17 773 775

 

More than one year

VV

0

0%

6 570 391

87,7%

3 500 632


State of loans

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Claims related to holdings (gross)

UL

0

0%

6 532 781

88,6%

3 463 022

 

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

113 730

202,4%

37 610

0%

37 610

 

Other financial assets (1 year at most)

UV

113 730

0%

0

0%

0


Receivables statement of assets

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Customers doubtful or disputed

VA

1 914 640

-8,8%

2 098 507

0%

0

 

Other claims customer

UX

12 997 938

47,1%

8 839 020

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

6 535

13,6%

5 755

0%

0

 

Social Security and other social organizations

UZ

8 301

-15,2%

9 793

0%

0

 

Income taxes

VM

0

0%

498 793

0%

0

 

Value added tax

VB

331 930

108,5%

159 210

0%

0

 

Other taxes and payments assimilated

VN

0

0%

0

0%

0

 

State and other public - Miscellaneous

VP

0

0%

42 257

0%

0

 

Group and Associates

VC

3 665 802

0%

0

0%

0

 

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

VR

574 585

142,6%

236 868

0%

0


Prepaid

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Prepaid

VS

0

0%

0

0%

0


State Debt

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

Total debt (gross)

VY

21 574 593

93,9%

11 124 452

-25,0%

14 829 900

1 year at most

VZ2

20 074 593

82,6%

10 993 500

-24,7%

14 606 188

More than 1 year and 5 years at most

VZ3

975 000

644,5%

130 952

-41,5%

223 712

More than 5 years

VZ4

525 000

0%

0

0%

0


Details

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

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

2 131 782

7146,3%

29 419

3381,5%

845

1 year at most

VG2

2 131 782

7146,3%

29 419

3381,5%

845

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

1 630 952

629,0%

223 712

-28,3%

312 045

1 year at most

VH2

130 952

41,2%

92 760

5,0%

88 333

More than 1 year and 5 years at most

VH3

975 000

644,5%

130 952

-41,5%

223 712

Loans and various financial liabilities (gross)

8A1

0

0%

0

0%

32 953

1 year at most

8A2

0

0%

0

0%

32 953

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

Suppliers and associated accounts (gross)

8B1

15 807 595

55,7%

10 154 801

-24,1%

13 373 922

1 year at most

8B2

15 807 595

55,7%

10 154 801

-24,1%

13 373 922

More than 1 year and 5 years at most

8B3

15 807 595

55,7%

10 154 801

0%

0

Personnel and associated accounts (gross)

8C1

333 414

246,7%

96 161

0%

0

1 year at most

8C2

333 414

246,7%

96 161

0%

0

More than 1 year and 5 years at most

8C3

0

0%

0

0%

0

Social Security and other social organizations (gross)

8D1

431 930

28,5%

336 034

-65,2%

965 426

1 year at most

8D2

431 930

28,5%

336 034

-65,2%

965 426

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

Taxes on profits (gross)

8E1

682 200

0%

0

0%

0

1 year at most

8E2

682 200

0%

0

0%

0

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

VAT (gross)

VW1

80 291

158,6%

31 047

0%

0

1 year at most

VW2

80 291

158,6%

31 047

0%

0

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

218 970

137,1%

92 358

0%

0

1 year at most

VQ2

218 970

137,1%

92 358

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

165 928

0%

0

0%

0

1 year at most

VI2

165 928

0%

0

0%

0

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

91 532

-43,1%

160 920

11,2%

144 709

1 year at most

8K2

91 532

-43,1%

160 920

11,2%

144 709

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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Loans made during the period

VJ

1 516 943

0%

0

0%

0

 

Debt repaid during the period

VK

109 703

24,2%

88 333

5,0%

84 118

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Dividends

ZE

0

0%

0

0%

0


Commitments

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Subcontracting

YT

0

0%

0

0%

0

 

Rentals, rental charges and condominiums

XQ

0

0%

0

0%

0

 

Staff outside the company

YU

0

0%

0

0%

0

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

0

0%

0

 

Fees, commissions and brokerage

YV

0

0%

0

0%

0

 

Other accounts

ST

0

0%

0

0%

0

 

Total Other purchases and external

ZJ

0

0%

0

0%

0


Taxes and Fees

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Business tax

YW

0

0%

0

0%

0

 

Other taxes and payments assimilated

9Z

0

0%

0

0%

0

 

Total taxes and fees

YX

0

0%

0

0%

0


VAT

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Amount VAT collected

YY

0

0%

0

0%

0

 

Total VAT on goods and services

YZ

0

0%

0

0%

0


Average number of employees

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

Average number of employees

YP

49

40,0%

35

-14,6%

41


Groups and Shareholders

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2008

 

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

 

31/12/2010

 

31/12/2009

 

31/12/2008

Avg sector 2010

 

Fixed Asset Financing

2,82

28,2%

2,20

-16,3%

2,63

4,66

-39,5%

Global Debt

145 days

54,3%

94 days

-24,8%

125 days

943,95 days

-84,6%

Working Capital Fund overall net

130 days

25,0%

104 days

7,2%

97 days

-130,19 days

199,9%

Financial independence

675,77%

-92,2%

8658,70%

50,9%

5737,25%

22784,92%

-97,0%

More ratios

Solvability

53,93%

-18,7%

66,33%

21,1%

54,76%

-13,86%

489,1%

Capacity debt futures

1123,75%

-93,7%

17939,14%

-10,9%

20129,71%

30099,93%

-96,3%

Coverage of current assets by net working capital overall

47,75%

0,2%

47,64%

15,9%

41,11%

4,86%

882,5%

General Liquidity

0,98

-9,3%

1,08

-11,5%

1,22

7,30

-86,6%

Restricted Liquidity

1,07

-21,3%

1,36

-6,8%

1,46

9,88

-89,2%


Management or rotation

 

31/12/2010

 

31/12/2009

 

31/12/2008

Sector Average 2010

 

Need background in operating working capital

117 days

50,0%

78 days

16,4%

67 days

-206,29 days

156,7%

Treasury

13 days

-50,0%

26 days

-13,3%

30 days

52,87 days

-75,4%

Inventory turnover of goods

239 days

45,7%

164 days

0%

0 days

762,77 days

-68,7%

Average length of credit granted to customers

100 days

8,7%

92 days

-25,2%

123 days

49,81 days

100,8%

Average length of credit obtained suppliers

145 days

27,2%

114 days

-27,8%

158 days

73,51 days

97,3%

More ratios

Inventory turnover of raw materials in industrial enterprises

19 days

-65,5%

55 days

-40,9%

93 days

403,60 days

-95,3%

Inventory turnover of intermediate and finished products in the industrial enterprise

days

-

days

-

3132 days

1721,52 days

-

Rotation tangible assets

3718,29%

29,4%

2874,49%

-8,2%

3132,14%

1961,36%

89,6%


Profitability of the business

 

31/12/2010

 

31/12/2009

 

31/12/2008

Sector Average 2010

 

Margin trading

45,53%

-2,8%

46,85%

165,6%

17,64

15,96%

185,3%

Profitability of the business

16,08

9,3%

14,71

-20,5%

18,50

-32,49%

149,5%

Net profit

8,40%

-9,5%

9,28%

31,3%

7,07%

-41,47%

120,3%

More ratios

Growth rate of turnover (excluding VAT)

25,61%

36685,7%

-0,07%

99,6%

-16,58%

15,91%

61,0%

Rates integration

26,76%

6,1%

25,22%

-11,8%

28,60%

10,62%

152,0%

Rate leasing furniture

0%

0%

0%

0%

0,44%

0,14%

0%

Work Factor

29,79%

-14,5%

34,86%

11,8%

31,17%

75,67%

-60,6%

Weight interests

0,55

-42,1%

0,95%

-34,5%

1,45%

2,36%

-76,7%


Return on capital

 

31/12/2010

 

31/12/2009

 

31/12/2008

Sector Average 2010

 

Cash flow from the overall profitability

9,23%

-2,5%

9,47%

-39,9%

15,75%

-30,26%

130,5%

Rates of economic profitability

30%

7,1%

28%

-34,9%

43%

-29,31%

202,4%

Financial profitability

25427580%

16,0%

21917861%

22,1%

17951275%

537001,17%

4635,1%

Return on investment

16,47%

-16,5%

19,72%

-0,9%

19,89%

-19,83%

183,1%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/12/2010

 

31/12/2009

 

31/12/2008

Sector Average 2010

 

Turnover

53 664 671

25,6%

42 722 657

-0,1%

42 754 197

2 204 412 € 

2334,4%  

 

Sales of goods

52 583 058

24,8%

42 129 573

123,4%

18 861 277

 

 

- Purchase of goods

36 746 723

37,7%

26 684 864

143,8%

10 944 732

 

 

+/- Stock of goods variation

-8 597 730

-88,1%

-4 571 431

-1313,1%

376 830

 

 

Trading margin

24 434 065 €

22,1%

20 016 140 €

165,5%

7 539 715 €

236823,64 € 

10217,4%  

 

45,53 % CA

-2,8%

46,85 % CA

165,6%

17,64 % CA

17,59 % CA 

158,8%  

 

Sale of goods produced

1 081 613

82,4%

593 084

-97,5%

23 892 919

 

 

+/- Stocked production

0

0%

0

0%

0

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

1 081 613 €

82,4%

593 084 €

-97,5%

23 892 919 €

1565964,83 € 

-30,9%  

 

2,02 % CA

45,3%

1,39 % CA

-97,5%

55,88 % CA

74,40 % CA 

-97,3%  

 

Trading margin

24 434 065

22,1%

20 016 140

165,5%

7 539 715

236823,64 

10217,4%  

+ Period Production

1 081 613

82,4%

593 084

-97,5%

23 892 919

1565964,83 

-30,9%  

- Purchase of raw materials

365 299

25,6%

290 765

-85,9%

2 067 390

 

 

+/- Change in stocks of raw materiels

291 934

-15,3%

344 482

-51,7%

713 785

 

 

- Other external purchases and charges

10 498 087

14,1%

9 198 977

-44,0%

16 425 576

 

 

Added value

14 360 358 €

33,3%

10 775 000 €

-11,9%

12 225 883 €

656757,76 € 

2086,6%  

 

26,76 % CA

6,1%

25,22 % CA

-11,8%

28,60 % CA

10,62 % CA 

152,0%  

 

Added value

14 360 358 €

33,3%

10 775 000 €

-11,9%

12 225 883 €

656757,76 € 

2086,6%  

+ Operating grants

0

0%

792

-74,5%

3 108

 

 

- Tax, duty and similar payments

1 455 458

97,5%

737 093

44,6%

509 755

 

 

- Personal charges

4 277 987

13,9%

3 756 014

-1,5%

3 811 344

 

 

Gross operating surplus

8 626 913 €

37,3%

6 282 685 €

-20,6%

7 907 892 €

132142,69 € 

6428,5% 

 

16,08 % CA

9,3%

14,71 % CA

-20,5%

18,50 % CA

-32,49 % CA 

149,5%  

 

Gross operating surplus

8 626 913 €

37,3%

6 282 685 €

-20,6%

7 907 892 €

132142,69 € 

6428,5% 

+ Release of reserves and provisions

142 287

-19,1%

175 944

-85,9%

1 244 470

 

 

+ Other operating income

21 210

-67,4%

65 041

68,8%

38 540

 

 

- Depreciation/Amortisation

1 283 541

44,5%

888 165

-27,3%

1 221 530

 

 

- Other charges

83 756

-8,7%

91 712

71,7%

53 428

 

 

Operating result

7 423 113 €

33,9%

5 543 793 €

-30,0%

7 915 944 €

106357,86 € 

6879,4%  

 

16,08 % CA

9,3%

14,71 % CA

-20,5%

18,50 % CA

-39,64 % CA 

140,6%  

 

Operating result

7 423 113 €

33,9%

5 543 793 €

-30,0%

7 915 944 €

106357,86 € 

6879,4%  

+/- Result of joint-venture transferred from/to other partners

0

0%

0

0%

0

 

 

+ Financial income

72 713

2302,1%

3 027

-99,6%

816 418

 

 

- Financial charges

297 719

-26,7%

406 307

-34,4%

619 277

 

 

Pre-tax result

7 198 107 €

40,0%

5 140 513 €

-36,6%

8 113 085 €

92436,60 € 

7687,1%  

 

13,41 % CA

11,5%

12,03 % CA

-36,6%

18,98 % CA

-40,30 % CA 

133,3%  

 

Extraordinary income

73 548

511,0%

12 037

398,0%

2 417

24938,45 

194,9%  

- Extraordinary charges

414 184

1269,2%

30 249

-99,2%

3 564 300

 

 

Extraordinary result

-340 636 €

-1770,4%

-18 212 €

99,5%

-3 561 883 €

-13645,50 € 

-2396,3%  

 

-0,63 % CA

-1475,0%

-0,04 % CA

99,5%

-8 % CA

-1,18 % CA 

46,6%  

 

Pre-tax result

7 198 107 €

40,0%

5 140 513 €

-36,6%

8 113 085 €

92436,60 € 

7687,1%  

Extraordinary result

-340 636 €

-1770,4%

-18 212 €

99,5%

-3 561 883 €

-13645,50 € 

-2396,3%  

- Employee profit sharing

0

0%

0

0%

0

 

 

- Tax on profits

2 347 750

103,1%

1 155 716

-24,5%

1 530 607

 

 

Net result

4 509 721 €

13,7%

3 966 585 €

31,3%

3 020 595 €

50230,43 € 

8878,1%  

8,40 % CA

-9,5%

9,28 % CA

31,3%

7,07 % CA

-41,63 % CA 

120,2%  

 

 

JUDGEMENTS

Collective procedures

 

 

No judgment information for the company

 

 

 

 

 

 

   Social security, pension funds preferential rights | Tax office preferential rights

Preferential rights details and history

Summary of preferential rights

Company monitored since

03/10/2007

 

 

Status of Monitoring

No social security and tax office preferential right to date

 

Group data

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

Linkages

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

Consolidated Accounts

Active Account |  Passive Account |  Account Results |  Consolidation

 

Synthesized Accounts

Annual Accounts

31/12/2008

 

31/12/2006

 

 

Account period (month)

12

 

12

 

 

Account Type

Consolidated

 

Consolidated

 

 

Activity Code

1419Z

 

1419Z

 

 


Active account

Annual Accounts

31/12/2008

 

31/12/2006

 

 

Capital not called

0

0%

0

 

 

Total fixed assets

14 622 000

476,9%

2 534 514

 

 

- Intangible assets

8 419 000

558,4%

1 278 625

 

 

- Tangible assets

5 682 000

382,5%

1 177 589

 

 

- Financial assets

516 000

733,9%

61 880

 

 

Net current assets

25 229 000

21,7%

20 722 448

 

 

- Stocks

7 843 000

101,2%

3 898 488

 

 

- Advanced payments

15 000

-63,1%

40 632

 

 

- Receivables

12 561 000

188,5%

4 353 934

 

 

- Securities and cash

4 810 000

-61,3%

12 429 390

 

 

Accounts of regularization

0

0%

0

 

 

Total Assets

39 852 000

71,4%

23 256 962

 

 


Passive Account

Annual Accounts

31/12/2008

 

31/12/2006

 

 

Shareholders' equity

17 260 000

51,8%

11 369 869

 

 

Share capital

3 000 000

19579,9%

15 244

 

 

Other capital resources

0

0%

0

 

 

Risk Provisions

136 000

-67,6%

419 763

 

 

Liabilities

22 451 000

95,8%

11 467 701

 

 

- Financial liabilities

6 607 000

1808,5%

346 184

 

 

- Advanced payments received

5 000

0%

0

 

 

- Trade account payables

13 775 000

46,7%

9 389 201

 

 

- Tax and social liabilities

1 676 000

-2,4%

1 717 227

 

 

- Other debts and fixed assets liabilities

388 000

2471,9%

15 086

 

 

Account regularization

0

0%

0

 

 

Total liabilities

39 852 000

71,4%

23 256 962

 

 


Results

Annual Accounts

31/12/2008

 

31/12/2006

 

 

Sales of Goods

46 558 000

7,8%

43 171 803

 

 

Net turnover

45 255 000

8,1%

41 879 525

 

 

- of which net export turnover

6 890 000

0%

0

 

 

Operating charges

39 341 000

20,3%

32 706 363

 

 

Operating profit/loss

7 218 000

-31,0%

10 465 440

 

 

Financial income

208 000

85496,7%

243

 

 

Financial charges

744 000

-18,8%

916 692

 

 

Financial profit/loss

-536 000

41,5%

-916 449

 

 

Pretax net operating income

6 682 000

-30,0%

9 548 991

 

 

Extraordinary income

0

0%

157 625

 

 

Extraordinary charges

3 028 000

657,2%

399 913

 

 

Extraordinary profit/loss

-3 028 000

-1149,8%

-242 287

 

 


Consolidation

Annual Accounts

31/12/2008

 

31/12/2006

 

 

Net result before amortisation of goodwill

2 538 000

-59,2%

6 228 027

 

 

Goodwill amortisation allocation

6 000

0%

0

 

 

Net result of equity affiliates companies

0

0%

0

 

 

Net result of integrated companies

0

0%

0

 

 

Group result (consolidated net result)

2 532 000

-59,3%

6 228 027

 

 

Share of minority interest (Result except group)

4 000

895,2%

-503

 

 

Net result - group share (part of parent company)

2 528 000

-59,4%

6 228 529

 

 

 

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2008

 

31/12/2006

 

 

 

Months

 

12

 

12

 

 


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2008

 

31/12/2006

 

 

Grand Total (I to VI)

Net

39 852 000

71,4%

23 256 962

 

 

 

Gross

CO

42 603 000

80,8%

23 565 360

 

 

 

Amortisation

1A

2 751 000

792,0%

308 398

 

 


Capital subscribed not called (I)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Capital suscribed not called (I)

AA3

0

0%

0

 

 


Active fixed asset (II)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total Active fixed asset (II)

Net

14 622 000

476,9%

2 534 514

 

 

 

Gross

BJ

15 515 000

473,5%

2 705 191

 

 

 

Amortisation

BK

893 000

423,2%

170 677

 

 


Intangilble fixed assets

 

 

 

31/12/2008

 

31/12/2006

 

 

Start-up cost

Net

0

0%

0

 

 

 

Gross

AB

0

0%

0

 

 

 

Amortisation

AC

0

0%

0

 

 

R&D expenses

Net

0

0%

0

 

 

 

Gross

CX

0

0%

0

 

 

 

Amortisation

AE

0

0%

0

 

 

Distributorships, patents

Net

0

0%

12 085

 

 

 

Gross

AF

0

0%

16 090

 

 

 

Amortisation

AG

0

0%

4 005

 

 

Goodwill

Net

8 419 000

564,7%

1 266 540

 

 

 

Gross

AH

8 437 000

566,1%

1 266 540

 

 

 

Amortisation

AI

18 000

0%

0

 

 

Other intangible fixed assets

Net

0

0%

0

 

 

 

Gross

AJ

0

0%

0

 

 

 

Amortisation

AK

0

0%

0

 

 

Pre-payments and downpayments

Net

0

0%

0

 

 

 

Gross

AL

0

0%

0

 

 

 

Amortisation

AM

0

0%

0

 

 



Tangilble fixed assets

 

 

 

31/12/2008

 

31/12/2006

 

 

Acquisition difference

Net

4 000

-75,6%

16 418

 

 

 

Gross

A11

18 000

-2,5%

18 470

 

 

 

Amortisation

A12

18 000

-2,5%

18 470

 

 

Goodwill

Net

0

0%

0

 

 

 

Gross

A21

0

0%

0

 

 

 

Amortisation

A22

0

0%

0

 

 

Difference from the first consolidation

Net

0

0%

0

 

 

 

Gross

A31

0

0%

0

 

 

 

Amortisation

A32

0

0%

0

 

 

Lands

Net

0

0%

0

 

 

 

Gross

AN

0

0%

0

 

 

 

Amortisation

AO

0

0%

0

 

 

Buildings

Net

3 189 000

413,8%

620 671

 

 

 

Gross

AP

3 550 000

432,4%

666 738

 

 

 

Amortisation

AQ

361 000

683,6%

46 067

 

 

Plant

Net

15 000

-48,0%

28 870

 

 

 

Gross

AR

34 000

0,3%

33 883

 

 

 

Amortisation

AS

19 000

279,0%

5 013

 

 

Other tangible fixed assets

Net

2 459 000

365,7%

528 048

 

 

 

Gross

AT

2 941 000

358,4%

641 587

 

 

 

Amortisation

AU

482 000

324,5%

113 539

 

 

Fixed assets in construction

Net

19 000

0%

0

 

 

 

Gross

AV

19 000

0%

0

 

 

 

Amortisation

AW

0

0%

0

 

 

Advances and payments on account

Net

0

0%

0

 

 

 

Gross

AX

0

0%

0

 

 

 

Amortisation

AY

0

0%

0

 

 



Financial assets

 

 

 

31/12/2008

 

31/12/2006

 

 

Associates at equity

Net

0

0%

0

 

 

 

Gross

CS

0

0%

0

 

 

 

Amortisation

CT

0

0%

0

 

 

Other participations

Net

0

0%

0

 

 

 

Gross

CU

0

0%

0

 

 

 

Amortisation

CV

0

0%

0

 

 

Inter-company receivables

Net

0

0%

0

 

 

 

Gross

BB

0

0%

0

 

 

 

Amortisation

BC

0

0%

0

 

 

Other investment securities

Net

0

0%

0

 

 

 

Gross

BD

0

0%

0

 

 

 

Amortisation

BE

0

0%

0

 

 

Loans

Net

0

0%

0

 

 

 

Gross

BF

0

0%

0

 

 

 

Amortisation

BG

0

0%

0

 

 

Other financial assets

Net

516 000

733,9%

61 880

 

 

 

Gross

BH

516 000

733,9%

61 880

 

 

 

Amortisation

BI

0

0%

0

 

 

Other financial assets

Net

0

0%

0

 

 

 

Gross

A41

0

0%

0

 

 

 

Amortisation

A42

0

0%

0

 

 

 

Current Assets (III)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total Assets

Net

25 229 000

21,7%

20 722 448

 

 

 

Gross

CJ

27 088 000

29,9%

20 860 169

 

 

 

Amortisation

CK

1 859 000

1249,8%

137 720

 

 



Stocks

 

 

 

31/12/2008

 

31/12/2006

 

 

Raw materials

Net

0

0%

962 303

 

 

 

Gross

BL

0

0%

962 303

 

 

 

Amortisation

BM

0

0%

0

 

 

Work in progress (goods)

Net

0

0%

0

 

 

 

Gross

BN

0

0%

0

 

 

 

Amortisation

BO

0

0%

0

 

 

Work in progress (services)

Net

0

0%

0

 

 

 

Gross

BP

0

0%

0

 

 

 

Amortisation

BQ

0

0%

0

 

 

Semi-finished and finished products

Net

0

0%

2 936 185

 

 

 

Gross

BR

0

0%

2 946 432

 

 

 

Amortisation

BS

0

0%

10 247

 

 

Goods for resale

Net

7 843 000

0%

0

 

 

 

Gross

BT

8 412 000

0%

0

 

 

 

Amortisation

BU

569 000

0%

0

 

 



Advance payments to suppliers

 

 

 

31/12/2008

 

31/12/2006

 

 

Advance payments to suppliers

Net

15 000

-63,1%

40 632

 

 

 

Gross

BV

15 000

-63,1%

40 632

 

 

 

Amortisation

BW

0

0%

0

 

 



Debtors

 

 

 

31/12/2008

 

31/12/2006

 

 

Trade accounts receivable

Net

7 022 000

74,6%

4 020 846

 

 

 

Gross

BX

8 312 000

100,4%

4 148 319

 

 

 

Amortisation

BY

1 290 000

912,0%

127 473

 

 

Other debtors

Net

4 907 000

1806,0%

257 456

 

 

 

Gross

BZ

4 907 000

1806,0%

257 456

 

 

 

Amortisation

CA

0

0%

0

 

 

Capital subscribed and called up

Net

0

0%

0

 

 

 

Gross

CB

0

0%

0

 

 

 

Amortisation

CC

0

0%

0

 

 



Divers

 

 

 

31/12/2008

 

31/12/2006

 

 

Investment securities

Net

216 000

-88,8%

1 932 569

 

 

 

Gross

CD

216 000

-88,8%

1 932 569

 

 

 

Amortisation

CE

0

0%

0

 

 

Cash and cash equivalents

Net

4 594 000

-56,2%

10 496 821

 

 

 

Gross

CF

4 594 000

-56,2%

10 496 821

 

 

 

Amortisation

CG

0

0%

0

 

 



Prepaid expenses

 

 

 

31/12/2008

 

31/12/2006

 

 

Prepaid expenses

Net

632 000

735,6%

75 632

 

 

 

Gross

CH

632 000

735,6%

75 632

 

 

 

Amortisation

CI

0

0%

0

 

 

 

Equalization accounts (IV to VI)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Multi-period charges

CW3

0

0%

0

 

 

 

Premiums on redemption of bonds

CM3

0

0%

0

 

 

 

Currency differential gain

CN3

0

0%

0

 

 

 

References

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Due within one year

CP

0

0%

0

 

 

 

Due after one year

CR

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

 

31/12/2006

 

 

 

Grand Total (I to IV)

EE

39 852 000

71,4%

23 256 962

 

 


Shareholder Equity (I)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total shareholders' equity (Total I)

DL

17 260 000

51,8%

11 369 869

 

 

 

Equity and shareholders' equity

DA

3 000 000

19579,9%

15 244

 

 

 

Issue and merger premiums

DB

0

0%

0

 

 

 

Revaluation differentials

DC

0

0%

0

 

 

 

Of which equity differential

EK

0

0%

0

 

 

 

Legal reserve

DD

0

0%

1 524

 

 

 

Statutory or contractual reserve

DE

0

0%

0

 

 

 

Special regulated reserves

DF

0

0%

0

 

 

 

Other reserves

DG

11 732 000

30029,2%

38 939

 

 

 

Profits or losses brought forward

DH

0

0%

5 085 630

 

 

 

Conversion differences

P1

0

0%

0

 

 

 

Net result - group part

P2

2 528 000

-59,4%

6 228 529

 

 

 

Investment grants

DJ

0

0%

0

 

 

 

Special tax-allowable reserves

DK

0

0%

0

 

 

 

Other capital resources (II)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total other capital resources (Total II)

DO

0

0%

0

 

 

 

Income from participating securities

DM

0

0%

0

 

 

 

Conditional loans

DN

0

0%

0

 

 

 

Others

P3

0

0%

0

 

 

 

Provisions for risks and charges (III)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total provisions for risks and charges (Total III)

DR

136 000

-67,6%

419 763

 

 

 

Conversion differences

P4

0

0%

0

 

 

 

In reserves

P5

1 000

663,4%

131

 

 

 

In results

P6

4 000

895,2%

-503

 

 

 

Total III

P7

5 000

1447,7%

-371

 

 

 

Delayed tax

P8

0

0%

0

 

 

 

Acquisition differences

P9

0

0%

0

 

 

 

Risk provisions

DP

20 000

0%

0

 

 

 

Reserves for charges

DQ

116 000

-72,4%

419 763

 

 

 

Liabilities (IV)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total Liabilities (Total IV)

EC

22 451 000

95,8%

11 467 701

 

 

 

Convertible debentures

DS

0

0%

0

 

 

 

Other debentures

DT

0

0%

0

 

 

 

Bank loans and liabilities

DU

6 574 000

2209,0%

284 713

 

 

 

Sundry loans and financial liabilities

DV

33 000

-46,3%

61 471

 

 

 

Of which participating loans

EI

0

0%

0

 

 

 

Advance payments received for current orders

DW

5 000

0%

0

 

 

 

Trade accounts payables

DX

13 775 000

46,7%

9 389 201

 

 

 

Tax and social security liabilities

DY

1 676 000

-2,4%

1 717 227

 

 

 

Fixed asset liabilities

DZ

323 000

0%

0

 

 

 

Other debts

EA

65 000

330,9%

15 086

 

 

 

Translation loss (V)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Translation loss (Total V)

ED

0

0%

0

 

 

 

Equalization accounts

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Deferred income

EB

0

0%

0

 

 

 

References

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Of which tax-allowable reserve

EF

0

0%

0

 

 

 

Deferred income and liabilities

EG

0

0%

0

 

 

 

Of which current bank facilities

EH

0

0%

0

 

 

 

Display parameter

Currency

Euro

Kilo Euro


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

1- Operating result (I-II)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Operating result (Total I-II)

GG

7 218 000

-31,0%

10 465 440

 

 


2 - Financial result (V - VI)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Financial result (Total V-VI)

GV

-536 000

41,5%

-916 449

 

 


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

 

 

 

31/12/2008

 

31/12/2006

 

 

 

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

GW

6 682 000

-30,0%

9 548 991

 

 


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Extraordinary result (Total VII-VIII)

HI

-3 028 000

-1149,8%

-242 287

 

 


Consolidation

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Delayed tax

R1

-515 000

0%

0

 

 

 

Net result before amortisation of acquisition differences

R2

2 538 000

-59,2%

6 228 027

 

 

 

Endowment to amortisation of acquisition differences

R3

6 000

0%

0

 

 

 

Net result of companies set in equivalence

R4

0

0%

0

 

 

 

Net result of integrated companies

R5

0

0%

0

 

 

 

Group result (consolidated net result)

R6

2 532 000

-59,3%

6 228 027

 

 

 

Cross-reference : equipment leasing

R7

4 000

895,2%

-503

 

 

 

Cross-reference : property leasing

R8

2 528 000

-59,4%

6 228 529

 

 


Operating income (I)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Total operating income (Total I)

FR

46 558 000

7,8%

43 171 803

 

 


Operating income (details)

 

 

 

31/12/2008

 

31/12/2006

 

 

Sale of goods for resale

FC

0

0%

0

 

 

 

France

FA

0

0%

0

 

 

 

Export

FB

0

0%

0

 

 

Sale of goods produced

FF

0

0%

0

 

 

 

France

FD

0

0%

0

 

 

 

Export

FE

0

0%

0

 

 

Sale of services

FI

45 255 000

8,1%

41 879 525

 

 

 

France

FG

38 365 000

-8,4%

41 879 525

 

 

 

Export

FH

6 890 000

0%

0

 

 

Net turnover

FL

45 255 000

8,1%

41 879 525

 

 

 

France

FJ

38 365 000

-8,4%

41 879 525

 

 

 

Export

FK

6 890 000

0%

0

 

 

 

Stocked production

FM

0

0%

1 170 454

 

 

 

Self-constructed assets

FN

0

0%

0

 

 

 

Operating grants

FO

0

0%

6 493

 

 

 

Release of reserves and provisions

FP

1 065 000

0%

0

 

 

 

Other income

FQ

238 000

106,4%

115 330

 

 



Operating charges (II)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Total operating charges (Total II)

GF

39 341 000

20,3%

32 706 363

 

 


Exploitation charges

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Purchase of goods for resale

FS

22 801 000

0%

0

 

 

 

Change in stocks of goods for resale

FT

0

0%

0

 

 

 

Purchase of raw materials

FU

0

0%

24 687 398

 

 

 

Change in stocks of raw materials

FV

0

0%

-688 833

 

 

 

Other external purchases and charges

FW

8 488 000

66,9%

5 084 171

 

 

 

Tax, duty and similar payments

FX

616 000

52,3%

404 431

 

 

 

Payroll

FY

4 303 000

102,9%

2 120 640

 

 

 

Social security costs

FZ

1 526 000

86,5%

818 266

 

 


Depreciation

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Depreciation of fixed assets

GA

1 552 000

540,5%

242 318

 

 

 

Amortisation of fixed assets

GB

0

0%

0

 

 

 

Depreciation/amortisation of current assets

GC

0

0%

0

 

 

 

Provisions for risks and charges

GD

0

0%

0

 

 


Other charges

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Other charges

GE

54 000

42,2%

37 969

 

 

 

Operating charges (III-IV)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

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

GH

0

0%

0

 

 

 

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

GI

0

0%

0

 

 

 

Financial income (V)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total financial income (Total V)

GP

208 000

85496,7%

243

 

 

 

Share financial income

GJ

0

0%

0

 

 

 

Other investment income & capitalised receivables

GK

0

0%

0

 

 

 

Other interest and similar income

GL

0

0%

243

 

 

 

Released provisions and transferred charges

GM

0

0%

0

 

 

 

Exchange gains

GN

63 000

0%

0

 

 

 

Net income from disposal of investment securities

GO

145 000

0%

0

 

 

 

Financial Charge (VI)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total financial charge (Total VI)

GU

744 000

-18,8%

916 692

 

 

 

Financial reserves and provisions

GQ

0

0%

0

 

 

 

Interest and similar charges

GR

744 000

-18,8%

916 692

 

 

 

Exchange losses

GS

0

0%

0

 

 

 

Net loss from disposal of investment securities

GT

0

0%

0

 

 

 

Financial Charge (VII)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total extraordinary income (Total VII)

HD

0

0%

157 625

 

 

 

Extraordinary operating income

HA

0

0%

59 420

 

 

 

Extraordinary income from capital transactions

HB

0

0%

98 205

 

 

 

Released provisions and transferred charges

HC

0

0%

0

 

 

 

Extraordinary charges (VIII)

 

 

 

31/12/2008

 

31/12/2006

 

 

Total extraordinary charges (Total VIII)

HH

3 028 000

657,2%

399 913

 

 

 

Extraordinary operating charges

HE

3 028 000

749,5%

356 453

 

 

 

Extraordinary charges from capital transactions

HF

0

0%

43 460

 

 

 

Extraordinary reserves and provisions

HG

0

0%

0

 

 

 

Employee profit sharing (IX)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Employee profit sharing (Total IX)

HJ

0

0%

0

 

 

 

Tax on profits (X)

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Tax on profits (Total X)

HK

1 631 000

-47,0%

3 078 677

 

 

 

References

 

 

 

31/12/2008

 

31/12/2006

 

 

 

Of which equipment leases

HP

0

0%

0

 

 

 

Of which property leases

HQ

0

0%

0

 

 

 

 

 

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

Structure and Liquidity

 

31/12/2008

 

31/12/2006

 

 

Fixed Asset Financing

1,60

-64,8%

4,55

 

 

Global Debt

178,60 days

81,2%

98,58 days

 

 

Working Capital Fund overall net

74,63 days

-9,6%

82,53 days

 

 

Financial independence

262,55%

-93,4%

3993,45%

 

 

More ratios

Solvability

43,31%

-11,4%

48,89%

 

 


Management or rotation

 

31/12/2008

 

31/12/2006

 

 

Need background in operating working capital

31,37 days

225,7%

-24,96 days

 

 

Treasury

38,26 days

-64,2%

106,84 days

 

 

Inventory turnover of goods

132,82 days

0%

0 days

 

 

More ratios

Inventory turnover of raw materials in industrial enterprises

0 days

0%

14,03 days

 

 

Inventory turnover of intermediate and finished products in the industrial enterprise

0 days

0%

0 days

 

 


Profitability of the business

 

31/12/2008

 

31/12/2006

 

 

Margin trading

-50,38%

0%

0%

 

 

Profitability of the business

16,62

-34,5%

25,38

 

 

More ratios

Rates integration

30,86%

-7,5%

33,35%

 

 

Rate leasing furniture

0%

0%

0%

 

 

Weight interests

1,64

-25,1%

2,19%

 

 


Return on capital

 

31/12/2008

 

31/12/2006

 

 

Rates of economic profitability

31,51%

-65,3%

90,73%

 

 

 

 

FOREIGN EXCHANGE RATES

 

Na

 

ADDITIONAL INFORMATION

 

company details

 

 

 

Activity (APE)

Fabrication d'autres vêtements et accessoires (1419Z)

 

RCS Registration

RCS Marseille B 413 108 127

Share capital

3,000,000 Euros

 

Registration Court

Marseille (13)

Legal form

Simplified joint stock company

 

Court Registry Number

97 B 01508

EU VAT Number

FR13413108127

 

Incorporation Date

07/1997

Formation Date

07/1997

 

Deregistration Date

 

Last account Date

31/12/2010

 

Nationality

France

 

 

 

 

 

 

 

Activity (APE)

Fabrication d'autres vêtements et accessoires (1419Z)

Business Pages FT®

VETEMENT HOMME DAME GRO

 

Postal Address

DOGG LABEL
LE TEMPS DES CERISES
13 RUE GUSTAVE EIFFEL
13010 MARSEILLE 10

Trading Address

13 RUE GUSTAVE EIFFEL
13010 MARSEILLE 10

 

Telephone

04 91 42 02 02

 

Fax

 

 

 

 

 

Type

Head office

Status

Economically active

 

Formation Date

03/2005

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

Other

Activity Location

Other

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Bouches-du-Rhône (13)

Region

Côte d'Azur

 

District

3

Area

99

 

City

MARSEILLE 10

Size of urban area

Urban unit with 200 000 to 1 999 999 inhabitants

 

 

 

 

 

 

 

Branches

1 branch entities in this company

 

 

 

Head office

 
> DOGG LABEL <<<  - Fabrication d'autres vêtements et accessoires (1419Z)  in MARSEILLE 10  (13010)
 

 

 

Secondary establishments

>  DOGG LABEL  - Commerce de gros d'habillement (514C)  in MARSEILLE 1  (13001)
>  DOGG LABEL  - Fabrication d'autres vêtements et accessoires (1419Z)  in ROMANS SUR ISERE  (26100)
>  DOGG LABEL  - Fabrication d'autres vêtements et accessoires (1419Z)  in BORDEAUX  (33300)
>  DOGG LABEL  - Commerce de gros d'habillement (514C)  in MARSEILLE 6  (13006)

 

 

 

 

Regionality

Legal unit with all establishments in same area

 

 

Mono-activity status

Legal unit having all establishments with the same main activity

 

 

 

 

 

 

 

Workforce at address

20 to 49 employees

Company workforce

20 to 49 employees

 

 

 

 

 

event history

 

 

 

 

 

Date

Description

No Status History

 

 

 

 

 

 

Publication date

Gazette Name

Description

 

17/10/2011

Bodacc C

Comptes annuels et rapports

 

 

13 - BOUCHES-DU-RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE MARSEILLE

1285 - 413108127 RCS. DOGG LABEL. Forme : Société par actions simplifiée. Adresse : 13 rue Gustave Eiffel 13010 Marseille. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2010.

07/09/2010

Bodacc C

Comptes annuels et rapports

 

 

13 - BOUCHES-DU-RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE MARSEILLE

1861 - 413108127 RCS. DOGG LABEL. Forme : Société par actions simplifiée. Adresse : 13 rue Gustave Eiffel 13010 Marseille. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

10/11/2009

Bodacc B

Modification et mutation diverse

 

 

13 - BOUCHES-DU-RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE MARSEILLE

162 - 413 108 127 RCS Marseille. DOGG LABEL. Forme : Société par actions simplifiée. Activité : conception, fabrication, l'achat la vente la distribution et l'import-export de tous types de vêtements chaussures et accessoires.
Commentaires : Modification de l'activité. Date de commencement de l’activité : 01/07/1997.

10/09/2009

Bodacc C

Comptes annuels et rapports

 

 

13 - BOUCHES-DU-RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE MARSEILLE

718 - 413108127 RCS. DOGG LABEL. Forme : Société par actions simplifiée. Adresse : 13 rue Gustave Eiffel 13010 Marseille. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

24/10/2008

Bodacc A

Vente et cession : Vendeur

 

 

26 - DROME

GREFFE DU TRIBUNAL DE COMMERCE DE ROMANS

185 - 501 505 002 RCS Romans. INDIGO GALLERY. Forme : Société par Actions Simplifiée. Adresse : 13 rue Gustave Eiffel, 13010 Marseille.
Origine du fonds : Etablissement secondaire acquis par apport au montant évalué à 899988 EUR. Etablissement : Etablissement secondaire. Activité : Vente de prêt à porter, accessoires et tous articles de mode et d'habillement. Adresse : 60 avenue Gambetta, - Centre Commercial Marques Avenues Phase II, 26100 Romans-sur-Isère.
Précédent propriétaire : DOGG LABEL. 413 108 127 RCS Marseille.
Date de commencement de l’activité : 01/07/2008. Publication légale : L'ECHO ET LE VALENTINOIS du 27/09/2008. Déclarations des créances : Greffe du Tribunal de Commerce de Romans. Commentaires : Achat d'un établissement secondaire ou complémentaire par une personne morale.

21/10/2008

Bodacc A

Vente et cession : Vendeur

 

 

33 - GIRONDE

GREFFE DU TRIBUNAL DE COMMERCE DE BORDEAUX

279 - 501 505 002 RCS Bordeaux. INDIGO GALLERY. Forme : Société par actions simplifiée unipersonnelle. Capital : 37000 EUR. Adresse : 13 rue Gustave Eiffel, 13010 Marseille.
Origine du fonds : Apport d'un fonds de commerce. Etablissement : Etablissement principal. Activité : prêt à porter, accessoires et tous articles de mode et d'habillement. Adresse : quai des Marques, Hangar 16, Local 8, Bacalan 33300 Bordeaux.
Précédent propriétaire : DOGG LABEL. 413 108 127 RCS Marseille.
Publication légale : Les échos judiciaires girondins du 26/09/2008. Déclarations des créances : Déclaration de créances au Greffe de Tribunal de Commerce de Bordeaux. Descriptif : Autre achat, apport, attribution : Ventes et Cessions personne morale avec fonds acquis par apport au montant évalué de 802900 Euros. Commentaires : Autre achat, apport, attribution.

12/09/2008

Bodacc C

Comptes annuels et rapports

 

 

13 - BOUCHES-DU-RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE MARSEILLE

938 - 413108127 RCS. DOGG LABEL. Forme : Société par actions simplifiée. Adresse : 13 rue Gustave Eiffel 13010 Marseille. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

17/01/2008

Bodacc B

Modification et mutation diverse

 

 

13 - BOUCHES-DU-RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE MARSEILLE

138 - 413 108 127 RCS Marseille. DOGG LABEL. Forme : Société par actions simplifiée. Enseigne : LE TEMPS DES CERISES. Capital : 3000000 EUR.
Commentaires : Modification du capital.

02/12/2007

Bodacc C

Avis de dépôt des comptes

 

 

1146 - 413 108 127. RCS Marseille DOGG LABEL. Forme: Société par actions simplifiée. Adresse du siège social: 13 rue Gustave Eiffel 13010 Marseille. Comptes consolidés et rapport de l'exercice clos le: 31 décembre 2006.

26/10/2007

Bodacc C

Avis de dépôt des comptes

 

 

1601 - 413 108 127. RCS Marseille DOGG LABEL. Forme: Société par actions simplifiée. Adresse du siège social: 13 rue Gustave Eiffel 13010 Marseille. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2006.

19/10/2007

Bodacc B

Modifications et mutations diverses

 

 

335 - RCS Marseille B 413 108 127. RC 97-B 1508. DOGG LABEL. Forme : S.A.S. Commentaires : modification survenue sur l'administration. Administration : commissaire aux comptes suppléant partant : CAULET (Gilbert). Nomination d'un co-commissaire aux comptes suppléant : CAULET (Sylvie). Nomination d'un co-commissaire aux comptes titulaire : AUDIT EXPERTISE COMPTABLE ET CONSEIL GILBERT CAULET. Nomination d'un commissaire aux comptes suppléant : COMMISSAIRES EXPERTS S.A.

05/08/2007

Bodacc B

Modifications et mutations diverses

 

 

210 - RCS Marseille B 413 108 127. RC 97-B 1508. DOGG LABEL. Forme : S.A.S. Commentaires : modification survenue sur la forme juridique, le nom commercial et l'administration. Administration : modification d'un directeur général : RICHARDIERE (Lylian, Gill). Nomination du président : RICHARDIERE (Gilbert). Etablissement principal - Nom commercial : Le Temps des Cerises. Adresse : 13 rue Gustave-Eiffel, 13010

08/07/2007

Bodacc B

Modifications et mutations diverses

 

 

164 - RCS Marseille B 413 108 127. RC 97-B 1508. DOGG LABEL. Forme : S.A.R.L. Capital : 37 000 euros. Commentaires : modification survenue sur le capital (augmentation).

27/08/2006

Bodacc C

Avis de dépôt des comptes

 

 

1407 - RCS Marseille B 413 108 127. RC 97-B 1508. DOGG LABEL. Forme: S.A.R.L.. Adresse du siège social: 13, rue Gustave Eiffel,13010 Marseille. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

20/08/2005

Bodacc C

Avis de dépôt des comptes

 

 

380 - RCS Marseille B 413 108 127. RC 97-B 1508. DOGG LABEL. Forme: S.A.R.L.. Adresse du siège social: 13, rue Gustave Eiffel,13010 Marseille. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

20/05/2005

Bodacc B

Modifications et mutations diverses

 

 

235 - RCS Marseille B 413 108 127. RC 97-B 1508. DOGG LABEL. Forme : S.A.R.L. Adresse du siège social : 13 rue Gustave-Eiffel,, 13010 Commentaires : modification survenue sur l'adresse du siège social et l'adresse de l'établissement principal. Etablissement principal - Adresse : 13 rue Gustave-Eiffel, 13010

19/08/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Marseille B 413108127 RC 97-B 1508 DOGG LABEL. Forme : S.A.R.L. Commentaires : modification survenue sur l' administration. Administration : nomination d'un commissaire aux comptes suppléant : CAULET (Gilbert). Nomination d'un commissaire aux comptes titulaire : D'ORTOLI (Paul).

09/02/2003

Bodacc B

Modifications et mutations diverses

 

 

RCS Marseille B 413108127 RC 97-B 1508 DOGG LABEL. Forme : S.A.R.L. Adresse du siège social : 55 cours Julien, 13006 Marseille. Commentaires : modification survenue sur l'adresse du siège social et l'adresse de l'établissement principal Etablissement principal: Adresse : 55 cours Julien, 13006 Marseille.

09/08/1997

Bodacc A

Création d'établissement

 

 

RCS Marseille B 413 108 127 RC 97-B 1508 DOGG LABEL. Forme : S.A.R.L. Capital : 100 000 F. Activité : achat, vente, distribution, import-export de tous types de vetements, de chaussures et d' accessoires. Adresse du siège social : 139 boulevard Longchamp 13001 Marseille. Administration : gérant : RICHARDIERE ( Lylian, Gill) Cette société se constitue Date de début d'activité: 1er juillet 1997.

 

 

 

 

Date

Description

17/10/2011

Bodacc C : Deposit accounts notice

05/10/2011

Consideration of a balance sheet that has led to a reassessment of this company's creditworthiness

31/12/2010

New accounts available

07/09/2010

Bodacc C : Deposit accounts notice

31/12/2009

New accounts available

10/11/2009

Bodacc B: Various editing or changing

10/09/2009

Bodacc C : Deposit accounts notice

06/08/2009

Modification of Company Activity

06/08/2009

Update of Company Activity

06/08/2009

Change to corporate purpose

06/08/2009

Updated articles of association

06/08/2009

Minutes of general meeting of shareholders

06/08/2009

Private document

31/12/2008

New accounts available

31/12/2008

New consolidated accounts available

24/11/2008

Amendment

24/11/2008

Private document

24/10/2008

Bodacc A : Sale and transfer

24/10/2008

New Bodacc A ads detected

21/10/2008

Bodacc A : Sale and transfer

21/10/2008

New Bodacc A ads detected

12/09/2008

Bodacc C : Deposit accounts notice

17/01/2008

New Bodacc B ads detected

17/01/2008

Bodacc B: Various editing or changing

31/12/2007

New accounts available

24/12/2007

Minutes of general meeting of shareholders

24/12/2007

Capital increase

24/12/2007

Other modification of Establishment

24/12/2007

Updated articles of association

24/12/2007

Private document

17/12/2007

Other modification of Establishment

03/10/2007

Collection of preferential rights activated for this company

20/09/2007

New auditor

20/09/2007

Minutes of general meeting of shareholders

20/09/2007

Appointment/resignation of company officers

20/09/2007

Private document

20/09/2007

Updated articles of association

13/07/2007

Private document

13/07/2007

Appointment/resignation of company officers

13/07/2007

New legal form – no new category

13/07/2007

Updated articles of association

13/07/2007

Minutes of general meeting of shareholders

02/07/2007

Update of Company Legal Form

02/07/2007

Other modification of Establishment (error correction)

18/06/2007

Audit or Management Report

18/06/2007

Private document

15/06/2007

Capital increase

15/06/2007

Private document

15/06/2007

Updated articles of association

15/06/2007

Minutes of general meeting of shareholders

31/12/2006

New accounts available

31/12/2006

New consolidated accounts available

31/12/2005

New accounts available

18/04/2005

Acte sous seing privé

18/04/2005

Private document

18/04/2005

Updated articles of association

18/04/2005

Statuts mis à jour

18/04/2005

Minutes of general meeting of shareholders

18/04/2005

PV d'Assemblée

18/04/2005

Transfert du Siège dans le ressort du Tribunal de Commerce

18/04/2005

Registered office transferred inside jurisdiction of the Commercial Court

31/12/2004

New accounts available

30/07/2004

PV d'Assemblée

30/07/2004

Acte sous seing privé

30/07/2004

Minutes of general meeting of shareholders

30/07/2004

Private document

30/07/2004

Appointment/resignation of company officers

30/07/2004

New auditor

30/07/2004

Changement de Commissaire aux Comptes

30/07/2004

Nomination/démission des organes de gestion

31/12/2003

New accounts available

24/10/2003

Acte sous seing privé

24/10/2003

Statuts mis à jour

24/10/2003

PV d'Assemblée

24/10/2003

Cession de parts

23/01/2003

Acte sous seing privé

23/01/2003

Transfert du Siège dans le ressort du Tribunal de Commerce

23/01/2003

PV d'Assemblée

23/01/2003

Statuts mis à jour

22/07/1997

Formation de Société

22/07/1997

Statuts

22/07/1997

Nomination/démission des organes de gestion

22/07/1997

Acte sous seing privé

 

 

 

 

NOTES & COMMENTS

Na


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.52.28

UK Pound

1

Rs.81.55

Euro

1

Rs.69.60

 

 

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.