MIRA INFORM REPORT

 

 

Report Date :

11.11.2011

 

IDENTIFICATION DETAILS

 

Name :

AGORA DISTRIBUTION

 

 

Registered Office :

Agora Distribution 81 Rue Cartier Bresson 93697 Pantin Cedex

 

 

Country :

France

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

July 2008

 

 

Com. Reg. No.:

RCS Bobigny 0 505 271 528

 

 

Legal Form :

Simplified joint stock company

 

 

Line of Business :

Wholesale (business to business) clothing and footwear (4642Z)

 

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 :

210,000 €

 

 

Status :

Satisfactory

 

 

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

AGORA DISTRIBUTION

SIRET

505 271 528 00018

 

Activity (APE)

Wholesale (business to business) clothing and footwear (4642Z)

Legal form

Simplified joint stock company

 

 

 

Phone

01 48 91 68 17

RCS Registration

RCS Bobigny 0 505 271 528

 

 

 

Fax

 

Share capital

4,000,000 Euros

 

 

 

Address

AGORA DISTRIBUTION
81 RUE CARTIER BRESSON
93697 PANTIN CEDEX

Incorporated Date

07/2008

 

 

 

Nationality

France

Status

Economically active

 

 

 

company details

 

Activity (APE)

Wholesale (business to business) clothing and footwear (4642Z)

RCS Registration

RCS Bobigny 0 505 271 528

Share capital

4,000,000 Euros

Registration Court

Bobigny (93)

Legal form

Simplified joint stock company

Court Registry Number

20 0 8B048

EU VAT Number

FR58505271528

Incorporation Date

07/2008

Formation Date

06/2008

Deregistration Date

 

Last account Date

31/12/2010

Nationality

France

 

CREDIT RECOMENDATION

 

Current Credit Limit: 210,000 €

 

DIRECTORS/MANAGEMENT

 

directors

 

 

 

Name

M. DEROUDE EMMANUEL, ROGER

 

Manager position

Président

Date of birth

07/12/1968

 

Place of birth

AVALLON

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

Previous Directors

 

 

Vous pouvez consulter ici l'historique des dirigeants de l'entreprise.
Si vous souhaitez consulter l'historique d'un dirigeant, il vous suffit de cliquer sur le lien voir le détail pour y accéder.

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

Président

M YANN HINSINGER

 

 

Président

M YANN HINSINGER

 

 

 

NEGATIVE INFORMATION

 

No negative information found.

 

SHARE & SHARE CAPITAL INFORMATION

 

Na

 

PAYMENT INFORMATION

 

Na

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Na


FINANCIAL INFORMATION

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/12/2010

 

31/12/2009

 

 

 

 

Account period (month)

12

 

19

 

 

 

 

Account Type

Normal

 

Normal

 

 

 

 

Deposit date

31/08/2011

 

25/08/2010

 

 

 

 

Activity Code

4642Z

 

4642Z

 

 

 

 

Employees

148

 

147

 

-

 

 


Active account

Annual Accounts

31/12/2010

 

31/12/2009

 

 

Sector Median 2010

 

Capital not called

0

0%

0

 

 

0

0%

Total fixed assets

6 091 555

-21,1%

7 718 993

 

 

38 948,50

15540,0%

- Intangible assets

2 653 541

-42,6%

4 626 211

 

 

3 204

82719,6%

- Tangible assets

2 737 124

-11,5%

3 092 182

 

 

5 753,50

47473,2%

- Financial assets

700 890

116715,0%

600

 

 

5 166,50

13466,1%

Net current assets

69 491 087

-19,7%

86 591 911

 

 

219 812,50

31513,8%

- Stocks

29 580 369

-13,8%

34 320 509

 

 

49 654

59473,0%

- Advanced payments

0

-19,7%

-182

 

 

0

0%

- Receivables

39 292 310

-22,2%

50 526 256

 

 

68 130

57572,6%

- Securities and cash

618 408

-64,6%

1 745 328

 

 

35 276,50

1653,0%

- Prepaid expenses

-

-

-

 

 

85

-

Accounts of regularization

0

0%

0

 

 

0

0%

Total Assets

75 582 642

-19,9%

94 310 904

 

 

308 293,50

24416,5%


Passive Account

Annual Accounts

31/12/2010

 

31/12/2009

 

 

Sector Median 2010

 

Shareholders' equity

648 703

-16,3%

774 741

 

 

64 100

912,0%

Share capital

1 000 000

0%

1 000 000

 

 

10 000

9900%

Other capital resources

0

0%

0

 

 

0

0%

Risk Provisions

1 092 649

123,4%

489 006

 

 

0

0%

Liabilities

73 841 290

-20,6%

93 047 157

 

 

202 804

36310,2%

- Financial liabilities

36 328 675

-23,4%

47 404 293

 

 

18 168,50

199854,2%

- Advanced payments received

0

0%

0

 

 

0

0%

- Trade account payables

34 717 123

-16,6%

41 649 592

 

 

71 307,50

48586,5%

- Tax and social liabilities

2 682 175

-32,8%

3 993 272

 

 

46 497

5668,5%

- Other debts and fixed assets liabilities

113 317

0%

0

 

 

8 639,50

1211,6%

Account regularization

0

0%

0

 

 

0

0%

Total liabilities

75 582 642

-19,9%

94 310 904

 

 

308 293

24416,5%


Results

Annual Accounts

31/12/2010

 

31/12/2009

 

 

Sector Median 2010

 

Sales of Goods

235 201 810

67,4%

140 468 335

 

 

472 995

49626,1%

Net turnover

233 688 510

66,4%

140 459 915

 

 

466 115

50035,4%

- of which net export turnover

19 809 989

-83,0%

116 599 017

 

 

2 716

729281,0%

Operating charges

234 426 404

67,6%

139 837 891

 

 

467 921

49999,6%

Operating profit/loss

775 406

23,0%

630 444

 

 

11 174

6839,4%

Financial income

439 014

251,3%

124 979

 

 

4,50

9755766,7%

Financial charges

1 556 524

91,8%

811 692

 

 

923

168537,5%

Financial profit/loss

-1 117 510

-62,7%

-686 713

 

 

-199

-561462,8%

Pretax net operating income

-342 104

-508,0%

-56 269

 

 

9 463,50

-3715,0%

Extraordinary income

1 367 386

0%

0

 

 

08

17092225,0%

Extraordinary charges

1 133 049

639,1%

153 301

 

 

255

444232,9%

Extraordinary profit/loss

234 337

17,8%

-153 301

 

 

0

0%

Net result

-126 038

44,0%

-225 259

 

 

9 327

-1451,3%


 

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2010

 

31/12/2009

 

 

 

Months

 

12

 

19

 

 


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2010

 

31/12/2009

 

 

Grand Total (I to VI)

Net

75 582 642

-19,9%

94 310 904

 

 

 

Gross

CO

81 881 239

-16,7%

98 300 695

 

 

 

Amortisation

1A

6 298 597

57,9%

3 989 791

 

 


Non declared distributed capital (I)

 

31/12/2010

 

31/12/2009

 

 

 

Non declared distributed capital (I)

AA3

0

0%

0

 

 

 

Gross

AA

0

0%

0

 

 


Active fixed asset (II)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total Active fixed asset (II)

Net

6 091 555

-21,1%

7 718 993

 

 

 

Gross

BJ

10 623 370

0,1%

10 609 267

 

 

 

Amortisation

BK

4 531 815

56,8%

2 890 274

 

 


Intangilble fixed assets

 

 

 

31/12/2010

 

31/12/2009

 

 

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

2 645 041

-42,7%

4 618 711

 

 

 

Gross

AF

5 465 299

-16,9%

6 580 600

 

 

 

Amortisation

AG

2 820 258

43,8%

1 961 889

 

 

Goodwill

Net

0

0%

0

 

 

 

Gross

AH

0

0%

0

 

 

 

Amortisation

AI

0

0%

0

 

 

Other intangible fixed assets

Net

8 500

13,3%

7 500

 

 

 

Gross

AJ

8 500

13,3%

7 500

 

 

 

Amortisation

AK

0

0%

0

 

 

Pre-payments and downpayments

Net

0

0%

0

 

 

 

Gross

AL

0

0%

0

 

 

 

Amortisation

AM

0

0%

0

 

 

Sub Total Intangible Assets

Net

2 653 541

-42,6%

4 626 211

 

 



Tangilble fixed assets

 

 

 

31/12/2010

 

31/12/2009

 

 

Lands

Net

0

0%

0

 

 

 

Gross

AN

0

0%

0

 

 

 

Amortisation

AO

0

0%

0

 

 

Buildings

Net

2 020 954

-9,4%

2 231 540

 

 

 

Gross

AP

2 609 135

4,0%

2 509 183

 

 

 

Amortisation

AQ

588 181

111,8%

277 643

 

 

Plant

Net

48 272

-34,7%

73 915

 

 

 

Gross

AR

120 607

9,7%

109 957

 

 

 

Amortisation

AS

72 335

100,7%

36 042

 

 

Other tangible fixed assets

Net

667 898

-15,1%

786 727

 

 

 

Gross

AT

1 718 939

22,7%

1 401 427

 

 

 

Amortisation

AU

1 051 041

71,0%

614 700

 

 

Fixed assets in construction

Net

0

0%

0

 

 

 

Gross

AV

0

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

 

 

 

Sub Total Tangible asset

Net

2 737 124

 

3 092 182

 

 



Financial assets

 

 

 

31/12/2010

 

31/12/2009

 

 

Associates at equity

Net

0

0%

0

 

 

 

Gross

CS

0

0%

0

 

 

 

Amortisation

CT

0

0%

0

 

 

Other participations

Net

700 000

0%

0

 

 

 

Gross

CU

700 000

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

 

 

Other financial assets

Net

890

48,3%

600

 

 

 

Gross

BH

890

48,3%

600

 

 

 

Amortisation

BI

0

0%

0

 

 

 

Sub Total Financial Assets

 

700 890

 

600

 

 

 

Current Assets (III)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total Assets

Net

69 491 087

-19,7%

86 591 911

 

 

 

Gross

CJ

71 257 869

-18,7%

87 691 428

 

 

 

Amortisation

CK

1 766 782

60,7%

1 099 517

 

 



Stocks

 

 

 

31/12/2010

 

31/12/2009

 

 

Raw materials

Net

0

0%

0

 

 

 

Gross

BL

0

0%

0

 

 

 

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%

0

 

 

 

Gross

BR

0

0%

0

 

 

 

Amortisation

BS

0

0%

0

 

 

Goods for resale

Net

29 580 369

-13,8%

34 320 509

 

 

 

Gross

BT

31 216 048

-11,9%

35 420 026

 

 

 

Amortisation

BU

1 635 679

48,8%

1 099 517

 

 

 

Sub Total Stocks

Net

29 580 369

-13,8%

34 320 509

 

 



Advance payments to suppliers

 

 

 

31/12/2010

 

31/12/2009

 

 

Advance payments to suppliers

Net

0

0%

-182

 

 

 

Gross

BV

0

0%

-182

 

 

 

Amortisation

BW

0

0%

0

 

 



Debtors

 

 

 

31/12/2010

 

31/12/2009

 

 

Trade accounts receivable

Net

32 334 834

7,1%

30 195 668

 

 

 

Gross

BX

32 465 937

7,5%

30 195 668

 

 

 

Amortisation

BY

131 103

0%

0

 

 

Other debtors

Net

4 406 138

-75,6%

18 091 535

 

 

 

Gross

BZ

4 406 138

-75,6%

18 091 535

 

 

 

Amortisation

CA

0

0%

0

 

 

Capital subscribed and called up

Net

0

0%

0

 

 

 

Gross

CB

0

0%

0

 

 

 

Amortisation

CC

0

0%

0

 

 

 

Sub Total Debtors

Net

36 740 972

-23,9%

48 287 203

 

 



Divers

 

 

 

31/12/2010

 

31/12/2009

 

 

Investment securities

Net

0

0%

1 000 000

 

 

 

Gross

CD

0

0%

1 000 000

 

 

 

Amortisation

CE

0

0%

0

 

 

Cash and cash equivalents

Net

618 408

-17,0%

745 328

 

 

 

Gross

CF

618 408

-17,0%

745 328

 

 

 

Amortisation

CG

0

0%

0

 

 

 

Sub Total Divers

Net

618 408

-64,6%

1 745 328

 

 



Prepaid expenses

 

 

 

31/12/2010

 

31/12/2009

 

 

Prepaid expenses

Net

2 551 338

13,9%

2 239 053

 

 

 

Gross

CH

2 551 338

13,9%

2 239 053

 

 

 

Amortisation

CI

0

0%

0

 

 

 

Equalization accounts (IV to VI)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Multi-period charges

CW3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

Premiums on redemption of bonds

CM3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

Currency differential gain

CN3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

References

 

 

 

31/12/2010

 

31/12/2009

 

 

 

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)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Grand Total (I to V)

EE

75 582 642

-19,9%

94 310 904

 

 


Shareholder Equity (I)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total shareholders' equity (Total I)

DL

648 703

-16,3%

774 741

 

 

 

Equity and shareholders' equity

DA

1 000 000

0%

1 000 000

 

 

 

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%

0

 

 

 

Statutory or contractual reserve

DE

0

0%

0

 

 

 

Special regulated reserves

DF

0

0%

0

 

 

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

 

 

 

Other reserves

DG

0

0%

0

 

 

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

 

 

Profits or losses brought forward

DH

-225 259

0%

0

 

 

 

Profit or loss for the period

DI

-126 038

44,0%

-225 259

 

 

 

Investment grants

DJ

0

0%

0

 

 

 

Special tax-allowable reserves

DK

0

0%

0

 

 

 

Other capital resources (II)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total other capital resources (Total II)

DO

0

0%

0

 

 

 

Income from participating securities

DM

0

0%

0

 

 

 

Conditional loans

DN

0

0%

0

 

 

 

Provisions for risks and charges (III)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total provisions for risks and charges (Total III)

DR

1 092 649

123,4%

489 006

 

 

 

Risk provisions

DP

690 000

711,8%

85 000

 

 

 

Reserves for charges

DQ

402 649

-0,3%

404 006

 

 

 

Liabilities (IV)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total Liabilities (Total IV)

EC

73 841 290

-20,6%

93 047 157

 

 

 

Convertible debentures

DS

0

0%

0

 

 

 

Other debentures

DT

0

0%

0

 

 

 

Bank loans and liabilities

DU

30 620 274

9,3%

28 006 518

 

 

 

Sundry loans and financial liabilities

DV

5 708 401

-70,6%

19 397 775

 

 

 

Of which participating loans

EI

0

0%

0

 

 

 

Advance payments received for current orders

DW

0

0%

0

 

 

 

Trade accounts payables

DX

34 717 123

-16,6%

41 649 592

 

 

 

Tax and social security liabilities

DY

2 682 175

-32,8%

3 993 272

 

 

 

Fixed asset liabilities

DZ

0

0%

0

 

 

 

Other debts

EA

113 317

0%

0

 

 

 

 


Translation loss (V)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Translation loss (Total V)

ED

0

0%

0

 

 

 

Equalization accounts

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Deferred income

EB

0

0%

0

 

 

 

References

 

 

 

31/12/2010

 

31/12/2009

 

 

 

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
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

 

 

 

Operating result (Total I-II)

GG

775 406

23,0%

630 444

 

 


2 - Financial result (V - VI)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Financial result (Total V-VI)

GV

-1 117 510

-62,7%

-686 713

 

 


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

 

 

 

31/12/2010

 

31/12/2009

 

 

 

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

GW

-342 104

-508,0%

-56 269

 

 


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Extraordinary result (Total VII-VIII)

HI

234 337

252,9%

-153 301

 

 


Profit or loss

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Profit or loss

HN

-126 038

44,0%

-225 259

 

 


Total Income (I+III+V+VII)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Total Income (I+III+V+VII)

HL

237 008 210

68,6%

140 593 314

 

 


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

 

 

 

31/12/2010

 

31/12/2009

 

 

 

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

HM

237 134 249

68,4%

140 818 573

 

 


Operating income (I)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Total operating income (Total I)

FR

235 201 810

67,4%

140 468 335

 

 


Operating income (details)

 

 

 

31/12/2010

 

31/12/2009

 

 

Sale of goods for resale

FC

213 630 455

79,6%

118 959 998

 

 

 

France

FA

194 308 190

8019,8%

2 393 009

 

 

 

Export

FB

19 322 265

-83,4%

116 566 989

 

 

Sale of goods produced

FF

913 509

83,5%

497 865

 

 

 

France

FD

868 480

86,4%

465 837

 

 

 

Export

FE

45 029

40,6%

32 028

 

 

Sale of services

FI

19 144 546

-8,8%

21 002 052

 

 

 

France

FG

18 701 851

-11,0%

21 002 052

 

 

 

Export

FH

442 695

0%

0

 

 

Net turnover

FL

233 688 510

66,4%

140 459 915

 

 

 

France

FJ

213 878 521

796,4%

23 860 898

 

 

 

Export

FK

19 809 989

-83,0%

116 599 017

 

 

 

Stocked production

FM

0

0%

0

 

 

 

Self-constructed assets

FN

0

0%

0

 

 

 

Operating grants

FO

0

0%

0

 

 

 

Release of reserves and provisions

FP

1 498 883

0%

0

 

 

 

Other income

FQ

14 417

71,2%

8 420

 

 


Operating charges (II)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Total operating charges (Total II)

GF

234 426 404

67,6%

139 837 891

 

 


Exploitation charges

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Purchase of goods for resale

FS

191 433 043

31,0%

146 110 982

 

 

 

Change in stocks of goods for resale

FT

4 203 977

111,9%

-35 420 026

 

 

 

Purchase of raw materials

FU

1 336 522

88,8%

707 864

 

 

 

Change in stocks of raw materials

FV

0

0%

0

 

 

 

Other external purchases and charges

FW

21 333 093

42,5%

14 971 366

 

 

 

Tax, duty and similar payments

FX

840 534

102,9%

414 185

 

 

 

Payroll

FY

7 468 024

24,5%

6 000 254

 

 

 

Social security costs

FZ

3 176 038

23,5%

2 571 120

 

 


Depreciation

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Depreciation of fixed assets

GA

1 873 999

-35,2%

2 893 848

 

 

 

Amortisation of fixed assets

GB

0

0%

0

 

 

 

Depreciation/amortisation of current assets

GC

1 766 782

60,7%

1 099 517

 

 

 

Provisions for risks and charges

GD

994 392

103,3%

489 006

 

 


Other charges

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Other charges

GE

0

0%

-225

 

 

 

Operating charges (III-IV)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

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)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total financial income (Total V)

GP

439 014

251,3%

124 979

 

 

 

Share financial income

GJ

0

0%

0

 

 

 

Other investment income & capitalised receivables

GK

434 339

325,9%

101 971

 

 

 

Other interest and similar income

GL

4 675

-79,7%

23 008

 

 

 

Released provisions and transferred charges

GM

0

0%

0

 

 

 

Exchange gains

GN

0

0%

0

 

 

 

Net income from disposal of investment securities

GO

0

0%

0

 

 

 

Financial Charge (VI)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total financial charge (Total VI)

GU

1 556 524

91,8%

811 692

 

 

 

Financial reserves and provisions

GQ

0

0%

0

 

 

 

Interest and similar charges

GR

1 556 524

91,8%

811 692

 

 

 

Exchange losses

GS

0

0%

0

 

 

 

Net loss from disposal of investment securities

GT

0

0%

0

 

 

 

Financial Charge (VII)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total extraordinary income (Total VII)

HD

1 367 386

0%

0

 

 

 

Extraordinary operating income

HA

24 079

0%

0

 

 

 

Extraordinary income from capital transactions

HB

1 343 307

0%

0

 

 

 

Released provisions and transferred charges

HC

0

0%

0

 

 

 

Extraordinary charges (VIII)

 

 

 

31/12/2010

 

31/12/2009

 

 

Total extraordinary charges (Total VIII)

HH

1 133 049

639,1%

153 301

 

 

 

Extraordinary operating charges

HE

7 887

4651,2%

166

 

 

 

Extraordinary charges from capital transactions

HF

1 125 162

634,8%

153 135

 

 

 

Extraordinary reserves and provisions

HG

0

0%

0

 

 

 

Employee profit sharing (IX)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Employee profit sharing (Total IX)

HJ

0

0%

0

 

 

 

Tax on profits (X)

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Tax on profits (Total X)

HK

18 272

16,5%

15 689

 

 

 

References

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Of which equipment leases

HP

0

0%

0

 

 

 

Of which property leases

HQ

0

0%

0

 

 

 

Of which transferred charges

A1

0

0%

0

 

 

 

Of which trader's own contributions

A2

0

0%

0

 

 

 

Of which royalties on licences and patents (income)

A3

0

0%

0

 

 

 

Of which royalties on licences and patents (charges)

A4

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)

 

 

 

31/12/2010

 

31/12/2009

 

 

Gross value at begin of period

OG

0

0%

0

 

 

 

Increasess due to revaluation

OH

0

0%

0

 

 

 

Decreasess, acquisitions, creations, contributions

OJ

0

0%

0

 

 

 

Decreasess by budget item transfer

OK1

0

0%

0

 

 

 

Decreasess by transfers

OK2

102 476 620

8678,9%

1 167 306

 

 

 

Gross value at the end of period

OL

10 623 370

0,1%

10 609 267

 

 


Research and development Charge (Total I)

 

 

 

31/12/2010

 

31/12/2009

 

 

Gross value at begin of period

CZ

0

0%

0

 

 

 

Increasess due to revaluation

KB

0

0%

0

 

 

 

Increasess, acquisitions, creations, contributions

KC

0

0%

0

 

 

 

Decreasess by budget item transfer

C01

0

0%

0

 

 

 

Decreasess by transfers

C02

0

0%

0

 

 

 

Gross value at the end of period

D0

0

0%

0

 

 


Other budget item from Intangible fixed assets (Total II)

 

 

 

31/12/2010

 

31/12/2009

 

 

Gross value at begin of period

KD

6 588 100

0%

0

 

 

 

Increasess due to revaluation

KE

0

0%

0

 

 

 

Increasess, acquisitions, creations, contributions

KF

213 825

-96,8%

6 588 100

 

 

 

Decreasess by budget item transfer

LV1

0

0%

0

 

 

 

Decreasess by transfers

LV2

1 328 125

0%

0

 

 

 

Gross value at the end of period

LW

5 473 800

-16,9%

6 588 100

 

 


Tangible fixed assets (Total III)

 

 

 

31/12/2010

 

31/12/2009

 

 

Gross value at begin of period

LN

4 020 567

0%

0

 

 

 

Increasess due to revaluation

LO

0

0%

0

 

 

 

Increasess, acquisitions, creations, contributions

LP

457 608

-89,0%

4 177 276

 

 

 

Decreasess by budget item transfer

NG1

0

0%

0

 

 

 

Decreasess by transfers

NG2

29 494

-81,2%

156 709

 

 

 

Gross value at the end of period

NH

4 448 681

10,6%

4 020 567

 

 


Fiancial assets (Total IV)

 

 

 

31/12/2010

 

31/12/2009

 

 

Gross value at begin of period

LQ

600

-99,9%

1 010 597

 

 

 

Increasess due to revaluation

LR

0

0%

0

 

 

 

Increasess, acquisitions, creations, contributions

LS

101 819 290

16969781,7%

600

 

 

 

Decreasess by budget item transfer

NJ1

0

0%

0

 

 

 

Decreasess by transfers

NJ2

101 119 000

9905,9%

1 010 597

 

 

 

Gross value at the end of period

NK

700 890

116715,0%

600

 

 

 

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

 

 

 

31/12/2010

 

31/12/2009

 

 

Reserve for depreciation value at begin of period

0N

0

0%

0

 

 

Increases

0P

0

0%

0

 

 

Decreasess

0Q

0

0%

0

 

 

 

Reserve for depreciation value at the end of period

0R

0

0%

0

 

 


Research and development charge (Total I)

 

 

 

31/12/2010

 

31/12/2009

 

 

Reserve for depreciation value at begin of period

CY

0

0%

0

 

 

Increases

PB

0

0%

0

 

 

Decreasess

PC

0

0%

0

 

 

 

Decreasess by budget item transfer

PD

0

0%

0

 

 


Other intangible assets (Total II)

 

 

 

31/12/2010

 

31/12/2009

 

 

Reserve for depreciation value at begin of period

PE

1 961 889

0%

0

 

 

Increases

PF

1 085 802

-44,7%

1 961 889

 

 

Decreasess

PG

227 433

0%

0

 

 

 

Decreasess by budget item transfer

PH

2 820 258

43,8%

1 961 889

 

 


Total fixed assets amotisation (Total III)

 

 

 

31/12/2010

 

31/12/2009

 

 

Reserve for depreciation value at begin of period

QU

928 385

0%

0

 

 

Increases

QV

788 197

-15,4%

931 959

 

 

Decreases

QW

5 025

40,6%

3 574

 

 

 

Decreasess by budget item transfer

QX

1 711 557

84,4%

928 385

 

 


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

 

 

 

31/12/2010

 

31/12/2009

 

 

Gross value at begin of period

Z91

0

0%

0

 

 

Increases

Z92

0

0%

0

 

 

Depreciation of fixed assets during period

Z9

0

0%

0

 

 

 

Decreasess by budget item transfer

B1

0

0%

0

 

 


Premium refund of obligations

 

 

 

31/12/2010

 

31/12/2009

 

 

Net value at begining of period

SP1

0

0%

0

 

 

Increases

SP2

0

0%

0

 

 

Depreciation of fixed assets during period

SP

0

0%

0

 

 

 

Net value at the end of period

SR

0

0%

0

 

 

 

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

 

 

 

31/12/2010

 

31/12/2009

 

 

Value at begining of period

7C

1 588 523

0%

0

 

 

Increases

UB

2 761 174

73,8%

1 588 523

 

 

Decreases

UC

1 490 266

0%

0

 

 

 

Value at the end of period

UD

2 859 431

80,0%

1 588 523

 

 

Includes Total allocations

 

Operating

UE

1 766 782

11,2%

1 588 523

 

 

 

Financial

UG

0

0%

0

 

 

 

Exceptional

UJ

994 392

0%

0

 

 

Includes Total Withdrawal

 

Operating

UF

1 099 517

0%

0

 

 

 

Financial

UH

0

0%

0

 

 

 

Exceptional

UK

390 749

0%

0

 

 


Total regulated provisions (Total I)

 

 

 

31/12/2010

 

31/12/2009

 

 

Value at begining of period

3Z

0

0%

0

 

 

Increases

TS

0

0%

0

 

 

Decreases

TT

0

0%

0

 

 

 

Value at the end of period

TU

0

0%

0

 

 


Total risk and charge provisions (Total II)

 

 

 

31/12/2010

 

31/12/2009

 

 

Value at begining of period

5Z

489 006

0%

0

 

 

Increases

TV

994 392

103,3%

489 006

 

 

Decreases

TW

390 749

0%

0

 

 

 

Value at the end of period

TX

1 092 649

123,4%

489 006

 

 


Total Provision for depreciation (Total III)

 

 

 

31/12/2010

 

31/12/2009

 

 

Value at begining of period

7B

1 099 517

0%

0

 

 

Increases

TY

1 766 782

60,7%

1 099 517

 

 

Decreases

TZ

1 099 517

0%

0

 

 

 

Value at the end of period

UA

1 766 782

60,7%

1 099 517

 

 

 

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

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Gross value

VT

39 424 303

-22,0%

50 526 856

 

 

 

1 year at most

VU

39 423 413

-22,0%

50 526 256

 

 

 

More than one year

VV

890

48,3%

600

 

 


State of loans

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Claims related to holdings (gross)

UL

0

0%

0

 

 

 

Claims related to shareholdings (1 year at most)

UM

0

0%

0

 

 

 

Loans (gross)

UP

0

0%

0

 

 

 

Loans (1 year at most)

UR

0

0%

0

 

 

 

Other financial assets (gross)

UT

890

48,3%

600

 

 

 

Other financial assets (1 year at most)

UV

0

0%

0

 

 


Receivables statement of assets

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Customers doubtful or disputed

VA

0

0%

0

 

 

 

Other claims customer

UX

32 465 937

7,5%

30 195 668

 

 

 

Receivables represent Loaned Securities

UU

0

0%

0

 

 

 

Provision for depreciation previously established

UQ

0

0%

0

 

 

 

Personnel and associated accounts

UY

553

-58,2%

1 322

 

 

 

Social Security and other social organizations

UZ

0

0%

0

 

 

 

Income taxes

VM

12 282

0%

0

 

 

 

Value added tax

VB

4 304 684

-54,3%

9 425 222

 

 

 

Other taxes and payments assimilated

VN

0

0%

0

 

 

 

State and other public - Miscellaneous

VP

0

0%

0

 

 

 

Group and Associates

VC

0

0%

7 270 455

 

 

 

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

VR

88 618

-93,6%

1 394 536

 

 


Prepaid

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Prepaid

VS

2 551 338

13,9%

2 239 053

 

 


State Debt

 

 

 

31/12/2010

 

31/12/2009

 

 

Total debt (gross)

VY

73 860 703

-20,6%

93 047 339

 

 

1 year at most

VZ2

73 860 703

-20,6%

93 047 339

 

 

More than 1 year and 5 years at most

VZ3

0

0%

0

 

 

More than 5 years

VZ4

0

0%

0

 

 


Details

 

 

 

31/12/2010

 

31/12/2009

 

 

Convertible bonds (gross)

7Y1

0

0%

0

 

 

1 year at most

7Y2

0

0%

0

 

 

More than 1 year and 5 years at most

7Y3

0

0%

0

 

 

Other bonds (gross)

7Z1

0

0%

0

 

 

1 year at most

7Z2

0

0%

0

 

 

More than 1 year and 5 years at most

7Z3

0

0%

0

 

 

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

VG1

30 620 274

9,3%

28 006 518

 

 

1 year at most

VG2

30 620 274

9,3%

28 006 518

 

 

More than 1 year and 5 years at most

VG3

0

0%

0

 

 

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

VH1

0

0%

0

 

 

1 year at most

VH2

0

0%

0

 

 

More than 1 year and 5 years at most

VH3

0

0%

0

 

 

Loans and various financial liabilities (gross)

8A1

5 708 401

-70,6%

19 397 775

 

 

1 year at most

8A2

5 708 401

-70,6%

19 397 775

 

 

More than 1 year and 5 years at most

8A3

0

0%

0

 

 

Suppliers and associated accounts (gross)

8B1

34 736 536

-16,6%

41 649 774

 

 

1 year at most

8B2

34 736 536

-16,6%

41 649 774

 

 

More than 1 year and 5 years at most

8B3

34 736 536

-16,6%

41 649 774

 

 

Personnel and associated accounts (gross)

8C1

947 856

58,3%

598 894

 

 

1 year at most

8C2

947 856

58,3%

598 894

 

 

More than 1 year and 5 years at most

8C3

0

0%

0

 

 

Social Security and other social organizations (gross)

8D1

1 058 372

20,1%

881 278

 

 

1 year at most

8D2

1 058 372

20,1%

881 278

 

 

More than 1 year and 5 years at most

8D3

0

0%

0

 

 

Taxes on profits (gross)

8E1

0

0%

15 689

 

 

1 year at most

8E2

0

0%

15 689

 

 

More than 1 year and 5 years at most

8E3

0

0%

0

 

 

VAT (gross)

VW1

68 731

-96,7%

2 097 186

 

 

1 year at most

VW2

68 731

-96,7%

2 097 186

 

 

More than 1 year and 5 years at most

VW3

0

0%

0

 

 

Backed Obligations (gross)

VX1

0

0%

0

 

 

1 year at most

VX2

0

0%

0

 

 

More than 1 year and 5 years at most

VX3

0

0%

0

 

 

Other taxes and assimilated (gross)

VQ1

607 218

51,7%

400 224

 

 

1 year at most

VQ2

607 218

51,7%

400 224

 

 

More than 1 year and 5 years at most

VQ3

0

0%

0

 

 

Assets and liabilities associated accounts (gross)

8J1

0

0%

0

 

 

1 year at most

8J2

0

0%

0

 

 

More than 1 year and 5 years at most

8J3

0

0%

0

 

 

More than 5 years

8J4

0

0%

0

 

 

Groups and associates (gross)

VI1

50 000

0%

0

 

 

1 year at most

VI2

50 000

0%

0

 

 

More than 1 year and 5 years at most

VI3

0

0%

0

 

 

More 5 years

VI4

0

0%

0

 

 

Other liabilities (gross)

8K1

63 317

0%

0

 

 

1 year at most

8K2

63 317

0%

0

 

 

More than 1 year and 5 years at most

8K3

0

0%

0

 

 

Debt representative of borrowed securities (gross)

SZ1

0

0%

0

 

 

1 year at most

SZ2

0

0%

0

 

 

More than 1 year and 5 years at most

SZ3

0

0%

0

 

 

Products in advance (gross)

8L1

0

0%

0

 

 

1 year at most

8L2

0

0%

0

 

 

More than 1 year and 5 years at most

8L3

0

0%

0

 

 


References

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Loans made during the period

VJ

160 372 457

171,3%

59 110 000

 

 

 

Debt repaid during the period

VK

174 061 831

1350,5%

12 000 000

 

 

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Dividends

ZE

0

0%

0

 

 


Commitments

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Commitments leasing furniture

YQ

0

0%

0

 

 

 

Commitments Real Estate Leasing

YR

0

0%

0

 

 

 

Effects brought to the discount and unmatured

YS

0

0%

0

 

 


Other charges Externes

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Subcontracting

YT

0

0%

0

 

 

 

Rentals, rental charges and condominiums

XQ

0

0%

0

 

 

 

Staff outside the company

YU

0

0%

0

 

 

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

0

 

 

 

Fees, commissions and brokerage

YV

0

0%

0

 

 

 

Other accounts

ST

0

0%

0

 

 

 

Total Other purchases and external

ZJ

0

0%

0

 

 


Taxes and Fees

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Business tax

YW

0

0%

0

 

 

 

Other taxes and payments assimilated

9Z

0

0%

0

 

 

 

Total taxes and fees

YX

0

0%

0

 

 


VAT

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Amount VAT collected

YY

0

0%

0

 

 

 

Total VAT on goods and services

YZ

0

0%

0

 

 


Average number of employees

 

 

 

31/12/2010

 

31/12/2009

 

 

 

Average number of employees

YP

148

0,7%

147

 

 


Groups and Shareholders

 

 

 

31/12/2010

 

31/12/2009

 

 

 

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

 

 

Sector Median 2010

 

Fixed Asset Financing

 

4,01

-17,5%

4,86

 

 

1,93

107,8%

Global Debt

 

114 days

-69,8%

378 days

 

 

140 days

-18,6%

Working Capital Fund overall net

 

49 days

-70,5%

166 days

 

 

48 days

2,1%

Financial independence

 

2,12%

-23,5%

2,77%

 

 

387,60%

-99,5%

More ratios

Solvability

 

0,86%

4,9%

0,82%

 

 

26,88%

-96,8%

Capacity debt futures

 

2,12%

-23,5%

2,77%

 

 

856,19%

-99,8%

Coverage of current assets by net working capital overall

 

46,54%

-1,8%

47,37%

 

 

33,05%

40,8%

General Liquidity

 

0,53

-1,9%

0,54

 

 

0,45

17,8%

Restricted Liquidity

 

0,54

-3,6%

0,56

 

 

0,78

-30,8%


Management or rotation

 

31/12/2010

 

31/12/2009

 

 

Sector Median 2010

 

Need background in operating working capital

 

44 days

-70,7%

150 days

 

 

12 days

266,7%

Treasury

 

1 days

-85,7%

7 days

 

 

7 days

-85,7%

Inventory turnover of goods

 

57 days

-50,4%

115 days

 

 

83 days

-31,3%

Average length of credit granted to customers

 

50 days

-35,1%

77 days

 

 

33 days

51,5%

Average length of credit obtained suppliers

 

57 days

-52,1%

119 days

 

 

61 days

-6,6%

More ratios

Inventory turnover of raw materials in industrial enterprises

 

0 days

0%

0 days

 

 

0 days

0%

Inventory turnover of intermediate and finished products in the industrial enterprise

 

5253 days

50,3%

3494 days

 

 

2443 days

115,0%

Rotation tangible assets

 

5252,98%

50,4%

3493,53%

 

 

2074,16%

153,3%


Profitability of the business

 

31/12/2010

 

31/12/2009

 

 

Sector Median 2010

 

Margin trading

 

7,70%

30,7%

5,89%

 

 

31,68%

-75,7%

Profitability of the business

 

1,67

-54,0%

3,63

 

 

3,36%

-50,3%

Net profit

 

-0,05%

68,8%

-0,16%

 

 

1,84%

-102,7%

More ratios

Growth rate of turnover (excluding VAT)

 

66,37%

-

%

 

 

1,04%

6281,7%

Rates integration

 

6,58%

-34,4%

10,03%

 

 

19,21%

-65,7%

Rate leasing furniture

 

0%

0%

0%

 

 

0%

0%

Work Factor

 

69,20%

13,8%

60,83%

 

 

68,17%

1,5%

Weight interests

 

0,67

15,5%

0,58%

 

 

0,24%

179,2%


Return on capital

 

31/12/2010

 

31/12/2009

 

 

Sector Median 2010

 

Cash flow from the overall profitability

 

0,02%

-99,0%

2,01%

 

 

2,38%

-99,2%

Rates of economic profitability

 

11%

0%

11%

 

 

15%

-26,7%

Financial profitability

 

648703%

-16,3%

774741%

 

 

34758%

1766,3%

Return on investment

 

3,87%

217,2%

1,22%

 

 

11,94%

-67,6%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/12/2010

 

31/12/2009

 

 

Sector Median 2010

 

Turnover

233 688 510

66,4%

140 459 915

 

 

466 115 € 

50035,4% 

 

Sales of goods

213 630 455

79,6%

118 959 998

 

 

 

 

- Purchase of goods

191 433 043

31,0%

146 110 982

 

 

 

 

+/- Stock of goods variation

4 203 977

111,9%

-35 420 026

 

 

 

 

Trading margin

17 993 435 €

117,6%

8 269 042 €

 

 

120 226 € 

14866,3% 

 

7,70 % CA

30,7%

5,89 % CA

 

 

32,56 % CA 

-76,4% 

 

Sale of goods produced

20 058 055

-6,7%

21 499 917

 

 

 

 

+/- Stocked production

0

0%

0

 

 

 

 

+ Self-constructed assets

0

0%

0

 

 

 

 

Period production

20 058 055 €

-6,7%

21 499 917 €

 

 

3 164 € 

633846,1% 

 

8,58 % CA

-44,0%

15,31 % CA

 

 

1,29 % CA 

565,1% 

 

Trading margin

17 993 435

117,6%

8 269 042

 

 

120 226 

14866,3% 

+ Period Production

20 058 055

-6,7%

21 499 917

 

 

3 164 

633846,1% 

- Purchase of raw materials

1 336 522

88,8%

707 864

 

 

 

 

+/- Change in stocks of raw materiels

0

0%

0

 

 

 

 

- Other external purchases and charges

21 333 093

42,5%

14 971 366

 

 

 

 

Added value

15 381 875 €

9,2%

14 089 729 €

 

 

92 556 € 

16519,0% 

 

6,58 % CA

-34,4%

10,03 % CA

 

 

19,21 % CA 

-65,7% 

 

Added value

15 381 875 €

9,2%

14 089 729 €

 

 

92 556 € 

16519,0% 

+ Operating grants

0

0%

0

 

 

 

 

- Tax, duty and similar payments

840 534

102,9%

414 185

 

 

 

 

- Personal charges

10 644 062

24,2%

8 571 374

 

 

 

 

Gross operating surplus

3 897 279 €

-23,6%

5 104 170 €

 

 

13 359 € 

29073,4% 

 

1,67 % CA

-54,0%

3,63 % CA

 

 

3,36 % CA 

-50,3% 

 

Gross operating surplus

3 897 279 €

-23,6%

5 104 170 €

 

 

13 359 € 

29073,4% 

+ Release of reserves and provisions

1 498 883

0%

0

 

 

 

 

+ Other operating income

14 417

71,2%

8 420

 

 

 

 

- Depreciation/Amortisation

4 635 173

3,4%

4 482 371

 

 

 

 

- Other charges

0

0%

-225

 

 

 

 

Operating result

775 406 €

23,0%

630 444 €

 

 

11 105,50 € 

6882,2% 

 

1,67 % CA

-54,0%

3,63 % CA

 

 

3,20 % CA 

-47,8% 

 

Operating result

775 406 €

23,0%

630 444 €

 

 

11 105,50 € 

6882,2% 

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

0

0%

0

 

 

 

 

+ Financial income

439 014

251,3%

124 979

 

 

 

 

- Financial charges

1 556 524

91,8%

811 692

 

 

 

 

Pre-tax result

-342 104 €

-508,0%

-56 269 €

 

 

9 443,50 € 

-3722,6% 

 

-0,15 % CA

-275,0%

-0,04 % CA

 

 

1,98 % CA 

-107,6% 

 

Extraordinary income

1 367 386

0%

0

 

 

08 

17092225,0% 

- Extraordinary charges

1 133 049

639,1%

153 301

 

 

 

 

Extraordinary result

234 337 €

252,9%

-153 301 €

 

 

0 € 

0% 

 

0,10 % CA

190,9%

-0,11 % CA

 

 

0 % CA 

0% 

 

Pre-tax result

-342 104 €

-508,0%

-56 269 €

 

 

9 443,50 € 

-3722,6% 

Extraordinary result

234 337 €

252,9%

-153 301 €

 

 

0 € 

0% 

- Employee profit sharing

0

0%

0

 

 

 

 

- Tax on profits

18 272

16,5%

15 689

 

 

 

 

Net result

-126 039 €

44,0%

-225 259 €

 

 

9 245 € 

-1463,3% 

 

-0,05 % CA

68,8%

-0,16 % CA

 

 

1,83 % CA 

-102,7% 

 

FOREIGN EXCHANGE RATES

 

Na

 

ADDITIONAL INFORMATION

 

 

 

 

 

 

 

 

Activity (APE)

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

Business Pages FT®

 

 

Postal Address

AGORA DISTRIBUTION
81 RUE CARTIER BRESSON
93697 PANTIN CEDEX

Trading Address

81 RUE CARTIER BRESSON
93500 PANTIN

 

Telephone

01 48 91 68 17

 

Fax

 

 

 

 

 

Type

Head office (one site company)

Status

Economically active

 

Formation Date

06/2008

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

Wholesale or intermediary of trade

Activity Location

Office

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Seine-Saint-Denis (93)

Region

Ile-de-France

 

District

 

Area

 

 

City

PANTIN

Size of urban area

 

 

 

 

 

 

 

 

Branches

1 branch entities in this company

 

 

 

Head office

 
> AGORA DISTRIBUTION <<<  - Commerce de gros (commerce interentreprises) d'habillement et de chaussures (4642Z)  in PANTIN  (93500)
 

 

 

Secondary establishments

 

 

 

 

 

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

100 to 199 employees

Company workforce

100 to 199 employees

 

 

accounts

Active Account |  Passive Account |  Account Results

 

 

 

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

21/10/2010

 

 

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.

event history

 

 

Date

Description

No Status History

 

 

 

 

Publication date

Gazette Name

Description

 

31/10/2011

Bodacc B

Modification et mutation diverse

 

 

93 - SEINE-SAINT-DENIS

GREFFE DU TRIBUNAL DE COMMERCE DE BOBIGNY

1848 - 505 271 528 RCS Bobigny. AGORA DISTRIBUTION. Forme : Société par actions simplifiée. Capital : 4000000 EUR. Activité : .
Commentaires : Modification du capital.

07/10/2011

JAL

Modification of the share capital

 

 

Moniteur des bâtiments et travaux publics


Date de décision : 26/09/2011
La société : 505271528 - AGORA DISTRIBUTION, 81 RUE CARTIER BRESSON, 93500 PANTIN a subi une augmentation de son capital social désormais de 4 000 000 €
Date d'effet : 26/09/2011

07/10/2010

Bodacc B

Modification et mutation diverse

 

 

93 - SEINE-SAINT-DENIS

GREFFE DU TRIBUNAL DE COMMERCE DE BOBIGNY

2898 - 505 271 528 RCS Bobigny. AGORA DISTRIBUTION. Forme : Société par actions simplifiée. Administration : Commissaire aux comptes titulaire : LHOMMEAU Philippe en fonction le 25 Juillet 2008 Commissaire aux comptes titulaire : FIDUCIAIRE AUDIT CONSEIL en fonction le 25 Juillet 2008 Commissaire aux comptes suppléant : SCOUPE Florence en fonction le 25 Juillet 2008 Commissaire aux comptes suppléant : CABINET AVEC en fonction le 25 Juillet 2008 Président : DEROUDE Emmanuel, Roger en fonction le 28 Septembre 2010.
Commentaires : Modification de représentant.

07/09/2010

Bodacc C

Comptes annuels et rapports

 

 

93 - SEINE-SAINT-DENIS

GREFFE DU TRIBUNAL DE COMMERCE DE BOBIGNY

9282 - 505271528 RCS. AGORA DISTRIBUTION. Forme : Société par actions simplifiée. Adresse : 81 rue Cartier Bresson Pantin 93697 Pantin Cedex. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

05/08/2008

Bodacc A

Création d'établissement

 

 

93 - SEINE-SAINT-DENIS

GREFFE DU TRIBUNAL DE COMMERCE DE BOBIGNY

1492 - 505 271 528 RCS Bobigny. AGORA DISTRIBUTION. Forme : Société par actions simplifiée. Administration : Président : HINSINGER Yann. Commissaire aux comptes titulaire : LHOMMEAU Philippe. Commissaire aux comptes titulaire : FIDUCIAIRE AUDIT CONSEIL. Commissaire aux comptes suppléant : SCOUPE Florence. Commissaire aux comptes suppléant : CABINET AVEC. Capital : 1000000 EUR. Adresse : 81 rue Cartier Bresson, Pantin 93697 Pantin Cedex.
Origine du fonds : Création d'un fonds de commerce. Etablissement : Etablissement principal. Activité : achat vente en gros et demi gros de vêtements articles textiles et en général tous articles d'équipement de la personne. Adresse : .
Date de commencement de l’activité : 20/06/2008. Commentaires : Immatriculation d'une personne morale (B, C, D) suite à création d'un établissement principal.

 

 

 

 

Date

Description

31/10/2011

Bodacc B: Various editing or changing

24/10/2011

Updated articles of association

24/10/2011

Capital increase

24/10/2011

Minutes of general meeting of shareholders

24/10/2011

Fund deposit certificate

26/09/2011

Legal Gazette: Modification of the share capital

26/09/2011

Update of Company Workforce

26/09/2011

Other modification of Establishment

06/09/2011

Bodacc C : Deposit accounts notice

01/09/2011

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

31/12/2010

New accounts available

21/10/2010

Collection of preferential rights activated for this company

07/10/2010

Bodacc B: Various editing or changing

28/09/2010

New chairman (CEO, CoB)

28/09/2010

Minutes of general meeting of shareholders

07/09/2010

Bodacc C : Deposit accounts notice

31/12/2009

New accounts available

05/08/2008

New Bodacc A ads detected

05/08/2008

Bodacc A : Establishment creation

25/07/2008

Nomination/démission des organes de gestion

25/07/2008

Appointment/resignation of company officers

25/07/2008

Articles of association

25/07/2008

Fund deposit certificate

25/07/2008

Private document

25/07/2008

Minutes of general meeting of shareholders

25/07/2008

Statuts

25/07/2008

PV d'Assemblée

25/07/2008

New chairman (CEO, CoB)

25/07/2008

Changement de Président (PDG, PCA)

25/07/2008

Company formation

20/06/2008

Formation of Company

 

 

 

 

 

NOTES & COMMENTS

 

Na

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.78

UK Pound

1

Rs.80.10

Euro

1

Rs.68.82

 

 

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.