MIRA INFORM REPORT

 

 

Report Date :           

03.02.2012

 

IDENTIFICATION DETAILS

 

Correct Name :

EURO-PAK

 

 

Registered Office :

11 Rue Leon Jouhaux, 75010 Paris 10

 

 

Country :

France

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

December 2000

 

 

Com. Reg. No.:

433 850 906 00010

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Other retail sale via stalls and markets

 

 

No. of Employees :

04

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

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 30th, 2011

 

Country Name

Previous Rating

                   (30.06.2011)                  

Current Rating

(30.09.2011)

France

a2

a2

 

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

EURO-PAK

SIRET

433 850 906 00010

 

company summary

 

 

Activity (APE)

Autres commerces de détail sur éventaires et marchés (4789Z)

 

Other retail sale via stalls and markets(4789Z))

Legal form

Limited Liability Company

 

 

Phone

01 42 08 00 88

RCS Registration

RCS Paris B 433 850 906

 

 

Fax

 

Share capital

7,622 Euros

 

 

Address

EURO-PAK
11 RUE LEON JOUHAUX
75010 PARIS 10

Incorporated Date

12/2000

 

 

Nationality

France

Status

Economically active

 

 

 

Company details

 

 

 

Activity (APE)

Autres commerces de détail sur éventaires et marchés (4789Z)

 

(Other retail sale via stalls and markets(4789Z))

 

RCS Registration

RCS Paris B 433 850 906

Share capital

7,622 Euros

 

Registration Court

Paris (75)

Legal form

Limited Liability Company

 

Court Registry Number

00 B 20715

EU VAT Number

FR37433850906

 

Incorporation Date

12/2000

Formation Date

12/2000

 

Deregistration Date

 

Last account Date

31/12/2009

 

Nationality

France

 

 

DIRECTORS/MANAGEMENT

 

directors

 

 

 

Name

M. KAN BHATTI

 

Manager position

Gérant

Date of birth

04/01/1955

 

Place of birth

GUJRAN WALA PAKISTAN

 

 

 

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

 

 

NEGATIVE INFORMATION

 

judgements

 

 

Collective procedures

 

 

 

 

No judgment information for the company

 

 

 

 

 

 

 

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

 

 

SHARE & SHARE CAPITAL INFORMATION

 

Na

 

 

PAYMENT INFORMATION

 

Na

 

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

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.

 

 

FINANCIAL INFORMATION

 

accounts

 

 

Active Account |  Passive Account |  Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/12/2009

 

31/12/2008

 

31/12/2007

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Deposit date

05/05/2011

 

21/09/2010

 

14/09/2010

 

 

Activity Code

4789Z

 

4789Z

 

4789Z

 

 

Employees

4

 

0

 

0

 

 


Active account

Annual Accounts

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

49 160

-6,3%

52 493

6,0%

49 515

5 490

795,4%

- Intangible assets

36 000

0%

36 000

0%

36 000

0

0%

- Tangible assets

624

-15,8%

741

-13,6%

858

1 727

-63,9%

- Financial assets

12 536

-20,4%

15 752

24,5%

12 657

0

0%

Net current assets

226 509

-3,7%

235 238

-56,9%

545 349

30 483

643,1%

- Stocks

136 250

-21,5%

173 645

-5,3%

183 314

11 113

1126,0%

- Advanced payments

200

-3,7%

0

0%

0

0

0%

- Receivables

41 417

19,7%

34 612

-86,7%

260 516

2 829

1364,0%

- Securities and cash

48 642

80,3%

26 981

-73,4%

101 519

4 728

928,8%

- Prepaid expenses

-

-

-

-

-

0

-

Accounts of regularization

1 486

0%

0

0%

0

0

0%

Total Assets

277 154

-3,7%

287 731

-51,6%

594 864

42 824

547,2%


Passive Account

Annual Accounts

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Shareholders' equity

-52 130

3,9%

-54 220

-475,1%

14 454

8 896,50

-686,0%

Share capital

7 622

0%

7 622

0%

7 622

7 622

0%

Other capital resources

0

0%

0

0%

0

0

0%

Risk Provisions

0

0%

0

0%

0

0

0%

Liabilities

329 087

-3,8%

341 915

-41,0%

579 219

31 155

956,3%

- Financial liabilities

10 728

-79,9%

53 363

25,3%

42 590

4 963

116,2%

- Advanced payments received

0

0%

0

0%

1 838

0

0%

- Trade account payables

281 294

14,1%

246 529

-50,1%

494 051

4 556,50

6073,5%

- Tax and social liabilities

25 700

-38,8%

42 023

3,1%

40 740

5 265,50

388,1%

- Other debts and fixed assets liabilities

11 561

32013,9%

36

-97,0%

1 190

4 611,50

150,7%

Account regularization

0

0%

0

0%

0

0

0%

Total liabilities

277 154

-3,7%

287 731

-51,6%

594 864

42 824

547,2%


Results

Annual Accounts

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Sales of Goods

362 082

-36,7%

572 045

-21,4%

727 494

83 399,50

334,2%

Net turnover

362 080

-36,7%

571 963

-21,4%

727 486

83 102,50

335,7%

- of which net export turnover

0

0%

0

0%

12 360

0

0%

Operating charges

359 665

-42,2%

622 795

-13,9%

723 195

81 817

339,6%

Operating profit/loss

2 417

104,8%

-50 750

-1280,5%

4 299

886,50

172,6%

Financial income

0

0%

1 144

-14,8%

1 343

0

0%

Financial charges

120

-61,9%

315

-64,9%

898

178

-32,6%

Financial profit/loss

-120

-114,5%

829

86,3%

445

-100

-20,0%

Pretax net operating income

2 297

104,6%

-49 921

-1152,3%

4 744

485,50

373,1%

Extraordinary income

0

0%

2 445

-32,7%

3 631

0

0%

Extraordinary charges

206

-99,0%

21 201

3580,7%

576

01

20500%

Extraordinary profit/loss

-206

111,1%

-18 756

-713,9%

3 055

0

0%

Net result

2 091

103,0%

-68 675

-1203,6%

6 223

652,50

220,5%


 

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Months

 

12

 

12

 

12


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Grand Total (I to VI)

Net

277 154

-3,7%

287 731

-51,6%

594 864

 

Gross

CO

279 105

-3,6%

289 565

-51,5%

596 581

 

Amortisation

1A

1 951

6,4%

1 834

6,8%

1 717


Non declared distributed capital (I)

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Non declared distributed capital (I)

AA3

0

0%

0

0%

0

 

Gross

AA

0

0%

0

0%

0


Active fixed asset (II)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total Active fixed asset (II)

Net

49 160

-6,3%

52 493

6,0%

49 515

 

Gross

BJ

51 111

-5,9%

54 327

6,0%

51 232

 

Amortisation

BK

1 951

6,4%

1 834

6,8%

1 717


Intangilble fixed assets

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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

0

0%

0

0%

0

 

Gross

AF

0

0%

0

0%

0

 

Amortisation

AG

0

0%

0

0%

0

Goodwill

Net

36 000

0%

36 000

0%

36 000

 

Gross

AH

36 000

0%

36 000

0%

36 000

 

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

36 000

0%

36 000

0%

36 000



Tangilble fixed assets

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Lands

Net

0

0%

0

0%

0

 

Gross

AN

0

0%

0

0%

0

 

Amortisation

AO

0

0%

0

0%

0

Buildings

Net

0

0%

0

0%

0

 

Gross

AP

0

0%

0

0%

0

 

Amortisation

AQ

0

0%

0

0%

0

Plant

Net

0

0%

0

0%

0

 

Gross

AR

0

0%

0

0%

0

 

Amortisation

AS

0

0%

0

0%

0

Other tangible fixed assets

Net

624

-15,8%

741

-13,6%

858

 

Gross

AT

2 575

0%

2 575

0%

2 575

 

Amortisation

AU

1 951

6,4%

1 834

6,8%

1 717

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

624

 

741

 

858



Financial assets

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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

0

0%

0

0%

0

 

Gross

CU

0

0%

0

0%

0

 

Amortisation

CV

0

0%

0

0%

0

Inter-company receivables

Net

0

0%

0

0%

0

 

Gross

BB

0

0%

0

0%

0

 

Amortisation

BC

0

0%

0

0%

0

Other investment securities

Net

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

12 536

-20,4%

15 752

24,5%

12 657

 

Gross

BH

12 536

-20,4%

15 752

24,5%

12 657

 

Amortisation

BI

0

0%

0

0%

0

 

Sub Total Financial Assets

 

12 536

 

15 752

 

12 657

 

Current Assets (III)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total Assets

Net

226 509

-3,7%

235 238

-56,9%

545 349

 

Gross

CJ

226 509

-3,7%

235 238

-56,9%

545 349

 

Amortisation

CK

0

0%

0

0%

0



Stocks

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Raw materials

Net

0

0%

0

0%

0

 

Gross

BL

0

0%

0

0%

0

 

Amortisation

BM

0

0%

0

0%

0

Work in progress (goods)

Net

0

0%

0

0%

0

 

Gross

BN

0

0%

0

0%

0

 

Amortisation

BO

0

0%

0

0%

0

Work in progress (services)

Net

0

0%

0

0%

0

 

Gross

BP

0

0%

0

0%

0

 

Amortisation

BQ

0

0%

0

0%

0

Semi-finished and finished products

Net

0

0%

0

0%

0

 

Gross

BR

0

0%

0

0%

0

 

Amortisation

BS

0

0%

0

0%

0

Goods for resale

Net

136 250

-21,5%

173 645

-5,3%

183 314

 

Gross

BT

136 250

-21,5%

173 645

-5,3%

183 314

 

Amortisation

BU

0

0%

0

0%

0

 

Sub Total Stocks

Net

136 250

-21,5%

173 645

-5,3%

183 314



Advance payments to suppliers

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Advance payments to suppliers

Net

200

0%

0

0%

0

 

Gross

BV

200

0%

0

0%

0

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Trade accounts receivable

Net

26 995

-9,7%

29 911

-38,1%

48 321

 

Gross

BX

26 995

-9,7%

29 911

-38,1%

48 321

 

Amortisation

BY

0

0%

0

0%

0

Other debtors

Net

619

114,9%

288

-96,4%

7 895

 

Gross

BZ

619

114,9%

288

-96,4%

7 895

 

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

27 614

-8,6%

30 199

-46,3%

56 216



Divers

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Investment securities

Net

26 981

0%

26 981

0%

26 981

 

Gross

CD

26 981

0%

26 981

0%

26 981

 

Amortisation

CE

0

0%

0

0%

0

Cash and cash equivalents

Net

21 661

0%

0

0%

74 538

 

Gross

CF

21 661

0%

0

0%

74 538

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

48 642

80,3%

26 981

-73,4%

101 519



Prepaid expenses

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Prepaid expenses

Net

13 803

212,8%

4 413

-97,8%

204 300

 

Gross

CH

13 803

212,8%

4 413

-97,8%

204 300

 

Amortisation

CI

0

0%

0

0%

0

 

Equalization accounts (IV to VI)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Multi-period charges

CW3

0

0%

0

0%

0

 

Gross

 

0

0%

0

0%

0

 

Premiums on redemption of bonds

CM3

0

0%

0

0%

0

 

Gross

 

0

0%

0

0%

0

 

Currency differential gain

CN3

1 486

0%

0

0%

0

 

Gross

 

1 486

0%

0

0%

0

 

References

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Due within one year

CP

0

0%

0

0%

0

 

Due after one year

CR

0

0%

0

0%

25 265

 

 

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Grand Total (I to V)

EE

277 154

-3,7%

287 731

-51,6%

594 864


Shareholder Equity (I)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total shareholders' equity (Total I)

DL

-52 130

3,9%

-54 220

-475,1%

14 454

 

Equity and shareholders' equity

DA

7 622

0%

7 622

0%

7 622

 

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

762

0%

762

0%

762

 

Statutory or contractual reserve

DE

208

0%

208

0%

208

 

Special regulated reserves

DF

762

0%

762

0%

762

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

0%

0

 

Other reserves

DG

0

0%

0

0%

0

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

-63 574

-1346,3%

5 101

554,2%

-1 123

 

Profit or loss for the period

DI

2 090

103,0%

-68 675

-1203,6%

6 223

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0

 

Other capital resources (II)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total provisions for risks and charges (Total III)

DR

0

0%

0

0%

0

 

Risk provisions

DP

0

0%

0

0%

0

 

Reserves for charges

DQ

0

0%

0

0%

0

 

Liabilities (IV)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total Liabilities (Total IV)

EC

329 087

-3,8%

341 915

-41,0%

579 219

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

108

-99,8%

44 778

0%

0

 

Sundry loans and financial liabilities

DV

10 620

23,7%

8 585

-79,8%

42 590

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

0

0%

0

0%

1 838

 

Trade accounts payables

DX

281 294

14,1%

246 529

-50,1%

494 051

 

Tax and social security liabilities

DY

25 700

-38,8%

42 023

3,1%

40 740

 

Fixed asset liabilities

DZ

0

0%

0

0%

0

 

Other debts

EA

11 365

0%

0

0%

0

 

Translation loss (V)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Translation loss (Total V)

ED

196

444,4%

36

-97,0%

1 190

 

Equalization accounts

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Deferred income

EB

0

0%

0

0%

0

 

References

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

329 086

-3,8%

341 914

-41,0%

579 219

 

Of which current bank facilities

EH

108

-99,8%

44 778

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Operating result (Total I-II)

GG

2 417

104,8%

-50 750

-1280,5%

4 299


2 - Financial result (V - VI)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Financial result (Total V-VI)

GV

-120

-114,5%

829

86,3%

445


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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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

GW

2 297

104,6%

-49 921

-1152,3%

4 744


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Extraordinary result (Total VII-VIII)

HI

-206

98,9%

-18 756

-713,9%

3 055


Profit or loss

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Profit or loss

HN

2 091

103,0%

-68 675

-1203,6%

6 223


Total Income (I+III+V+VII)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Total Income (I+III+V+VII)

HL

362 082

-37,1%

575 634

-21,4%

732 468


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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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

HM

359 991

-44,1%

644 311

-11,3%

726 244


Operating income (I)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Total operating income (Total I)

FR

362 082

-36,7%

572 045

-21,4%

727 494


Operating income (details)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Sale of goods for resale

FC

361 829

-36,7%

571 963

-21,4%

727 486

 

France

FA

361 829

-36,7%

571 963

-20,0%

715 126

 

Export

FB

0

0%

0

0%

12 360

Sale of goods produced

FF

0

0%

0

0%

0

 

France

FD

0

0%

0

0%

0

 

Export

FE

0

0%

0

0%

0

Sale of services

FI

251

0%

0

0%

0

 

France

FG

251

0%

0

0%

0

 

Export

FH

0

0%

0

0%

0

Net turnover

FL

362 080

-36,7%

571 963

-21,4%

727 486

 

France

FJ

362 080

-36,7%

571 963

-20,0%

715 126

 

Export

FK

0

0%

0

0%

12 360

 

Stocked production

FM

0

0%

0

0%

0

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

0

0%

0

0%

0

 

Release of reserves and provisions

FP

0

0%

0

0%

0

 

Other income

FQ

02

-97,6%

82

925,0%

08


Operating charges (II)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Total operating charges (Total II)

GF

359 665

-42,2%

622 795

-13,9%

723 195


Exploitation charges

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Purchase of goods for resale

FS

174 059

-55,4%

390 305

-25,0%

520 631

 

Change in stocks of goods for resale

FT

37 395

286,8%

9 669

176,9%

-12 566

 

Purchase of raw materials

FU

0

0%

0

0%

0

 

Change in stocks of raw materials

FV

0

0%

0

0%

0

 

Other external purchases and charges

FW

82 292

-36,7%

130 062

22,5%

106 201

 

Tax, duty and similar payments

FX

922

-70,9%

3 168

9,5%

2 892

 

Payroll

FY

51 471

-22,8%

66 659

-13,8%

77 372

 

Social security costs

FZ

13 369

-41,4%

22 813

-20,1%

28 547


Depreciation

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Depreciation of fixed assets

GA

117

0%

117

0%

117

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

0

0%

0

0%

0

 

Provisions for risks and charges

GD

0

0%

0

0%

0


Other charges

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Other charges

GE

40

1900%

02

100%

01

 

Operating charges (III-IV)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total financial income (Total V)

GP

0

0%

1 144

-14,8%

1 343

 

Share financial income

GJ

0

0%

0

0%

0

 

Other investment income & capitalised receivables

GK

0

0%

0

0%

0

 

Other interest and similar income

GL

0

0%

0

0%

0

 

Released provisions and transferred charges

GM

0

0%

0

0%

0

 

Exchange gains

GN

0

0%

1 144

-14,8%

1 343

 

Net income from disposal of investment securities

GO

0

0%

0

0%

0

 

Financial Charge (VI)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total financial charge (Total VI)

GU

120

-61,9%

315

-64,9%

898

 

Financial reserves and provisions

GQ

0

0%

0

0%

0

 

Interest and similar charges

GR

120

-49,2%

236

118,5%

108

 

Exchange losses

GS

0

0%

79

-90,0%

790

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

 

Financial Charge (VII)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total extraordinary income (Total VII)

HD

0

0%

2 445

-32,7%

3 631

 

Extraordinary operating income

HA

0

0%

2 445

-32,7%

3 631

 

Extraordinary income from capital transactions

HB

0

0%

0

0%

0

 

Released provisions and transferred charges

HC

0

0%

0

0%

0

 

Extraordinary charges (VIII)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total extraordinary charges (Total VIII)

HH

206

-99,0%

21 201

3580,7%

576

 

Extraordinary operating charges

HE

206

-99,0%

21 201

3580,7%

576

 

Extraordinary charges from capital transactions

HF

0

0%

0

0%

0

 

Extraordinary reserves and provisions

HG

0

0%

0

0%

0

 

Employee profit sharing (IX)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Employee profit sharing (Total IX)

HJ

0

0%

0

0%

0

 

Tax on profits (X)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Tax on profits (Total X)

HK

0

0%

0

0%

1 575

 

References

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Of which equipment leases

HP

0

0%

0

0%

0

 

Of which property leases

HQ

0

0%

0

0%

0

 

Of which transferred charges

A1

0

0%

0

0%

0

 

Of which trader's own contributions

A2

0

0%

0

0%

0

 

Of which royalties on licences and patents (income)

A3

0

0%

0

0%

0

 

Of which royalties on licences and patents (charges)

A4

0

0%

0

0%

0

 

 

 

Display parameter

Currency

Euro

Kilo Euro


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

Fixed Assets
Grand Total Fixed Assets (I to IV)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Gross value at begin of period

OG

0

0%

0

0%

0

 

Increasess due to revaluation

OH

0

0%

0

0%

0

 

Decreasess, acquisitions, creations, contributions

OJ

0

0%

0

0%

0

 

Decreasess by budget item transfer

OK1

0

0%

0

0%

0

 

Decreasess by transfers

OK2

0

0%

0

0%

0

 

Gross value at the end of period

OL

0

0%

0

0%

0


Research and development Charge (Total I)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Gross value at begin of period

KD

0

0%

0

0%

0

 

Increasess due to revaluation

KE

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KF

0

0%

0

0%

0

 

Decreasess by budget item transfer

LV1

0

0%

0

0%

0

 

Decreasess by transfers

LV2

0

0%

0

0%

0

 

Gross value at the end of period

LW

0

0%

0

0%

0


Tangible fixed assets (Total III)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Gross value at begin of period

LN

0

0%

0

0%

0

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

0

0%

0

0%

0

 

Decreasess by budget item transfer

NG1

0

0%

0

0%

0

 

Decreasess by transfers

NG2

0

0%

0

0%

0

 

Gross value at the end of period

NH

0

0%

0

0%

0


Fiancial assets (Total IV)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Gross value at begin of period

LQ

0

0%

0

0%

0

 

Increasess due to revaluation

LR

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LS

0

0%

0

0%

0

 

Decreasess by budget item transfer

NJ1

0

0%

0

0%

0

 

Decreasess by transfers

NJ2

0

0%

0

0%

0

 

Gross value at the end of period

NK

0

0%

0

0%

0

 

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Reserve for depreciation value at begin of period

0N

0

0%

0

0%

0

Increases

0P

0

0%

0

0%

0

Decreasess

0Q

0

0%

0

0%

0

 

Reserve for depreciation value at the end of period

0R

0

0%

0

0%

0


Research and development charge (Total I)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Reserve for depreciation value at begin of period

PE

0

0%

0

0%

0

Increases

PF

0

0%

0

0%

0

Decreasess

PG

0

0%

0

0%

0

 

Decreasess by budget item transfer

PH

0

0%

0

0%

0


Total fixed assets amotisation (Total III)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Reserve for depreciation value at begin of period

QU

0

0%

1 717

0%

0

Increases

QV

0

0%

117

0%

0

Decreases

QW

0

0%

0

0%

0

 

Decreasess by budget item transfer

QX

0

0%

1 834

0%

0


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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Value at begining of period

7C

0

0%

0

0%

0

Increases

UB

0

0%

0

0%

0

Decreases

UC

0

0%

0

0%

0

 

Value at the end of period

UD

0

0%

0

0%

0

Includes Total allocations

 

Operating

UE

0

0%

0

0%

0

 

Financial

UG

0

0%

0

0%

0

 

Exceptional

UJ

0

0%

0

0%

0

Includes Total Withdrawal

 

Operating

UF

0

0%

0

0%

0

 

Financial

UH

0

0%

0

0%

0

 

Exceptional

UK

0

0%

0

0%

0


Total regulated provisions (Total I)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Value at begining of period

5Z

0

0%

0

0%

0

Increases

TV

0

0%

0

0%

0

Decreases

TW

0

0%

0

0%

0

 

Value at the end of period

TX

0

0%

0

0%

0


Total Provision for depreciation (Total III)

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Value at begining of period

7B

0

0%

0

0%

0

Increases

TY

0

0%

0

0%

0

Decreases

TZ

0

0%

0

0%

0

 

Value at the end of period

UA

0

0%

0

0%

0

 

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Gross value

VT

53 953

7,1%

50 364

0%

0

 

1 year at most

VU

41 417

19,7%

34 612

0%

0

 

More than one year

VV

12 536

-20,4%

15 752

0%

0


State of loans

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Claims related to holdings (gross)

UL

0

0%

0

0%

0

 

Claims related to shareholdings (1 year at most)

UM

0

0%

0

0%

0

 

Loans (gross)

UP

0

0%

0

0%

0

 

Loans (1 year at most)

UR

0

0%

0

0%

0

 

Other financial assets (gross)

UT

12 536

-20,4%

15 752

0%

0

 

Other financial assets (1 year at most)

UV

0

0%

0

0%

0


Receivables statement of assets

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Customers doubtful or disputed

VA

0

0%

0

0%

0

 

Other claims customer

UX

26 995

0%

0

0%

0

 

Receivables represent Loaned Securities

UU

0

0%

0

0%

0

 

Provision for depreciation previously established

UQ

0

0%

0

0%

0

 

Personnel and associated accounts

UY

0

0%

29 911

0%

0

 

Social Security and other social organizations

UZ

0

0%

0

0%

0

 

Income taxes

VM

0

0%

0

0%

0

 

Value added tax

VB

0

0%

0

0%

0

 

Other taxes and payments assimilated

VN

0

0%

288

0%

0

 

State and other public - Miscellaneous

VP

0

0%

0

0%

0

 

Group and Associates

VC

0

0%

0

0%

0

 

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

VR

619

0%

0

0%

0


Prepaid

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Prepaid

VS

13 803

212,8%

4 413

0%

0


State Debt

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

Total debt (gross)

VY

329 087

-3,8%

341 915

0%

0

1 year at most

VZ2

329 087

-3,8%

341 915

0%

0

More than 1 year and 5 years at most

VZ3

0

0%

0

0%

0

More than 5 years

VZ4

0

0%

0

0%

0


Details

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

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

108

-99,8%

44 778

0%

0

1 year at most

VG2

108

-99,8%

44 778

0%

0

More than 1 year and 5 years at most

VG3

0

0%

0

0%

0

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

VH1

0

0%

0

0%

0

1 year at most

VH2

0

0%

0

0%

0

More than 1 year and 5 years at most

VH3

0

0%

0

0%

0

Loans and various financial liabilities (gross)

8A1

10 620

23,7%

8 585

0%

0

1 year at most

8A2

10 620

23,7%

8 585

0%

0

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

Suppliers and associated accounts (gross)

8B1

281 294

14,1%

246 529

0%

0

1 year at most

8B2

281 294

14,1%

246 529

0%

0

More than 1 year and 5 years at most

8B3

281 294

14,1%

246 529

0%

0

Personnel and associated accounts (gross)

8C1

0

0%

0

0%

0

1 year at most

8C2

0

0%

0

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

25 700

-38,8%

42 023

0%

0

1 year at most

8D2

25 700

-38,8%

42 023

0%

0

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

Taxes on profits (gross)

8E1

0

0%

0

0%

0

1 year at most

8E2

0

0%

0

0%

0

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

VAT (gross)

VW1

0

0%

0

0%

0

1 year at most

VW2

0

0%

0

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

0

0%

0

0%

0

1 year at most

VQ2

0

0%

0

0%

0

More than 1 year and 5 years at most

VQ3

0

0%

0

0%

0

Assets and liabilities associated accounts (gross)

8J1

0

0%

0

0%

0

1 year at most

8J2

0

0%

0

0%

0

More than 1 year and 5 years at most

8J3

0

0%

0

0%

0

More than 5 years

8J4

0

0%

0

0%

0

Groups and associates (gross)

VI1

0

0%

0

0%

0

1 year at most

VI2

0

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

11 365

0%

0

0%

0

1 year at most

8K2

11 365

0%

0

0%

0

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Loans made during the period

VJ

0

0%

0

0%

0

 

Debt repaid during the period

VK

0

0%

0

0%

0

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Dividends

ZE

0

0%

0

0%

0


Commitments

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

Average number of employees

YP

04

0%

0

0%

0


Groups and Shareholders

 

 

 

31/12/2009

 

31/12/2008

 

31/12/2007

 

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

 

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Fixed Asset Financing

-0,77

4,9%

-0,81

-170,4%

1,15

1,62

-147,5%

Global Debt

327 days

52,1%

215 days

-25,1%

287 days

130,50 days

150,6%

Working Capital Fund overall net

-90 days

-45,2%

-62 days

-1650,0%

4 days

42 days

-314,3%

Financial independence

-48268,52%

-39761,7%

-121,09%

-

%

101,51%

-47650,5%

More ratios

Solvability

-18,81%

0,2%

-18,84%

-875,3%

2,43%

26,63%

-170,6%

Capacity debt futures

-48268,52%

-39761,7%

-121,09%

-

%

698,62%

-7009,1%

Coverage of current assets by net working capital overall

-37,83%

0,6%

-38,06%

-1956,6%

2,05%

37,65%

-200,5%

General Liquidity

0,13

30,0%

0,10

-

 

0,11

18,2%

Restricted Liquidity

0,27

50,0%

0,18

-

 

0,43

-37,2%


Management or rotation

 

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Need background in operating working capital

-153 days

-188,7%

-53 days

63,9%

-147 days

4 days

-3925,0%

Treasury

48 days

536,4%

-11 days

-122,0%

50 days

0 days

0%

Inventory turnover of goods

232 days

48,7%

156 days

20,0%

130 days

120,50 days

92,5%

Average length of credit granted to customers

27 days

42,1%

19 days

-20,8%

24 days

0 days

0%

Average length of credit obtained suppliers

345 days

106,6%

167 days

-42,4%

290 days

26 days

1226,9%

More ratios

Inventory turnover of raw materials in industrial enterprises

days

-

days

-

0 days

0 days

-

Inventory turnover of intermediate and finished products in the industrial enterprise

days

-

days

-

days

671 days

-

Rotation tangible assets

%

-

%

-

%

777,71%

-


Profitability of the business

 

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Margin trading

41,53%

38,1%

30,07%

-0,3%

30,16

48,72%

-14,8%

Profitability of the business

0,71

108,0%

-8,87

-1554,1%

0,61

2,72%

-73,9%

Net profit

0,58%

104,8%

-12,01%

-1496,5%

0,86%

0,92%

-37,0%

More ratios

Growth rate of turnover (excluding VAT)

-36,70%

-71,7%

-21,38%

-537,2%

4,89%

-2,86%

-1183,2%

Rates integration

18,87%

157,4%

7,33%

-52,9%

15,56%

22,19%

-15,0%

Rate leasing furniture

0%

0%

0%

0%

0%

0%

0%

Work Factor

94,89%

-55,5%

213,40%

128,1%

93,55%

63,91%

48,5%

Weight interests

0,03

-50,0%

0,06%

-50,0%

0,12%

0,16%

-81,2%


Return on capital

 

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Cash flow from the overall profitability

0,61%

105,1%

-11,99%

-1478,2%

0,87%

2,44%

-75,0%

Rates of economic profitability

-6%

-100,1%

5918%

73875,0%

8%

12,44%

-148,2%

Financial profitability

-52130%

3,9%

-54220%

-475,1%

14454%

39,80%

-131079,9%

Return on investment

-5,34%

-100,1%

7976,66%

63815,5%

12,48%

8,43%

-163,3%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/12/2009

 

31/12/2008

 

31/12/2007

Sector Median 2009

 

Turnover

362 080

-36,7%

571 963

-21,4%

727 486

83 102 € 

335,7% 

 

Sales of goods

361 829

-36,7%

571 963

-21,4%

727 486

 

 

- Purchase of goods

174 059

-55,4%

390 305

-25,0%

520 631

 

 

+/- Stock of goods variation

37 395

286,8%

9 669

176,9%

-12 566

 

 

Trading margin

150 375 €

-12,6%

171 989 €

-21,6%

219 421 €

36 289,50 € 

314,4% 

 

41,53 % CA

38,1%

30,07 % CA

-0,3%

30,16 % CA

49,41 % CA 

-15,9% 

 

Sale of goods produced

251

0%

0

0%

0

 

 

+/- Stocked production

0

0%

0

0%

0

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

251 €

0%

0 €

0%

0 €

0 € 

0% 

 

0,07 % CA

0%

0,00 % CA

0%

0,00 % CA

0,48 % CA 

-85,4% 

 

Trading margin

150 375

-12,6%

171 989

-21,6%

219 421

36 289,50 

314,4% 

+ Period Production

251

0%

0

0%

0

0% 

- Purchase of raw materials

0

0%

0

0%

0

 

 

+/- Change in stocks of raw materiels

0

0%

0

0%

0

 

 

- Other external purchases and charges

82 292

-36,7%

130 062

22,5%

106 201

 

 

Added value

68 334 €

63,0%

41 927 €

-63,0%

113 220 €

18 916,50 € 

261,2% 

 

18,87 % CA

157,4%

7,33 % CA

-52,9%

15,56 % CA

22,19 % CA 

-15,0% 

 

Added value

68 334 €

63,0%

41 927 €

-63,0%

113 220 €

18 916,50 € 

261,2% 

+ Operating grants

0

0%

0

0%

0

 

 

- Tax, duty and similar payments

922

-70,9%

3 168

9,5%

2 892

 

 

- Personal charges

64 840

-27,5%

89 472

-15,5%

105 919

 

 

Gross operating surplus

2 572 €

105,1%

-50 713 €

-1250,2%

4 409 €

1 846,50 € 

39,3% 

 

0,71 % CA

108,0%

-8,87 % CA

-1554,1%

0,61 % CA

2,72 % CA 

-73,9% 

 

Gross operating surplus

2 572 €

105,1%

-50 713 €

-1250,2%

4 409 €

1 846,50 € 

39,3% 

+ Release of reserves and provisions

0

0%

0

0%

0

 

 

+ Other operating income

02

-97,6%

82

925,0%

08

 

 

- Depreciation/Amortisation

117

0%

117

0%

117

 

 

- Other charges

40

1900%

02

100%

01

 

 

Operating result

2 417 €

104,8%

-50 750 €

-1280,5%

4 299 €

897,50 € 

169,3% 

 

0,67 % CA

107,6%

-8,87 % CA

-1603,4%

0,59 % CA

1,40 % CA 

-52,1% 

 

Operating result

2 417 €

104,8%

-50 750 €

-1280,5%

4 299 €

897,50 € 

169,3% 

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

0

0%

0

0%

0

 

 

+ Financial income

0

0%

1 144

-14,8%

1 343

 

 

- Financial charges

120

-61,9%

315

-64,9%

898

 

 

Pre-tax result

2 297 €

104,6%

-49 921 €

-1152,3%

4 744 €

495 € 

364,0% 

 

0,63 % CA

107,2%

-8,73 % CA

-1443,1%

0,65 % CA

0,91 % CA 

-30,8% 

 

Extraordinary income

0

0%

2 445

-32,7%

3 631

0% 

- Extraordinary charges

206

-99,0%

21 201

3580,7%

576

 

 

Extraordinary result

-206 €

98,9%

-18 756 €

-713,9%

3 055 €

0 € 

0% 

 

-0,06 % CA

98,2%

-3,28 % CA

-881,0%

0 % CA

-00,01 % CA 

-500% 

 

Pre-tax result

2 297 €

104,6%

-49 921 €

-1152,3%

4 744 €

495 € 

364,0% 

Extraordinary result

-206 €

98,9%

-18 756 €

-713,9%

3 055 €

0 € 

0% 

- Employee profit sharing

0

0%

0

0%

0

 

 

- Tax on profits

0

0%

0

0%

1 575

 

 

Net result

2 091 €

103,0%

-68 677 €

-1203,4%

6 224 €

654 € 

219,7% 

0,58 % CA

104,8%

-12,01 % CA

-1496,5%

0,86 % CA

0,92 % CA 

-37,0% 

 


FOREIGN EXCHANGE RATES

 

Na

 

 

ADDITIONAL INFORMATION

 

Establishment details

 

 

Activity (APE)

Autres commerces de détail sur éventaires et marchés (4789Z)

Business Pages FT®

TAPI ORIENT ARTISANAT

 

Postal Address

EURO-PAK
11 RUE LEON JOUHAUX
75010 PARIS 10

Trading Address

11 RUE LEON JOUHAUX
75010 PARIS 10

 

Telephone

01 42 08 00 88

 

Fax

 

 

 

 

Type

Head office

Status

Economically active

 

Formation Date

12/2000

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

-

Activity Location

N/R

 

Location surface

 

Seasonality

 

 

 

 

Department

Paris (75)

Region

Ile-de-France

 

District

1

Area

99

 

City

PARIS 10

Size of urban area

Paris conglomeration

 

 

Other establishments

 

 

 

Branches

2 branch entities in this company

 

 

 

Head office

 
> EURO-PAK <<<  - Autres commerces de détail sur éventaires et marchés (4789Z)  in PARIS 10  (75010)
 

 

 

Secondary establishments

>  EURO-PAK  - Autres commerces de détail sur éventaires et marchés (4789Z)  in PARIS 10  (75010)

 

 

 

Regionality

Legal unit with all establishments in same area

 

 

 

Mono-activity status

Legal unit having all establishments with the same main activity

 

 

 

Workforces

 

 

 

Workforce at address

3 to 5 employees

Company workforce

3 to 5 employees

 

event history

 

 

 

Status history

 

 

Date

Description

No Status History

 

 

 

Recent publications in Gazettes

 

 

Publication date

Gazette Name

Description

 

29/10/2010

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

11685 - 433850906 RCS. EURO-PAK. Forme : Société à responsabilité limitée. Adresse : 11 R LEON JOUHAUX 75010 PARIS. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

18/10/2010

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

9633 - 433850906 RCS. EURO-PAK. Forme : Société à responsabilité limitée. Adresse : 11 R LEON JOUHAUX 75010 PARIS. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

10/12/2009

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

8418 - 433850906 RCS. EURO-PAK. Forme : Société à responsabilité limitée. Adresse : 11 R LEON JOUHAUX 75010 PARIS. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2006.

18/09/2008

Bodacc B

Modification et mutation diverse

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

2211 - 433 850 906 RCS Paris. EURO-PAK. Forme : Société à responsabilité limitée. Capital : 7622.45 EUR. Activité : Vente en ambulant Import Export de tous produits non réglementés achat vente en gros demi gros détail de tapis selon législation en vigueur vente en ambulant de tissus habillement chaussures gadgets bijoux fantaisie, vente ambulante. Adresse de l’établissement principal : 11 rue Léon Jouhaux, 75010 Paris.
Adresse du siège social : 11 rue Léon Jouhaux, 75010 Paris.
Commentaires : modification survenue sur l'activité de l'établissement principal.

04/03/2008

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

8030 - 433850906 RCS. EURO-PAK. Forme : Société à responsabilité limitée. Adresse : 11 rue Léon Jouhaux 75010 Paris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2004.

27/11/2007

Bodacc C

Avis de dépôt des comptes

 

 

6753 - 433 850 906. RCS Paris EURO-PAK. Forme: Société à responsabilité limitée. Adresse du siège social: 11 rue Léon Jouhaux 75010 Paris. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

05/06/2007

Bodacc C

Avis de dépôt des comptes

 

 

6830 - RCS Paris B 433 850 906. RC 00-B 20715. EURO PAK. Forme: S.A.R.L.. Adresse du siège social: 11, R Léon Jouhaux,Paris, 75010 Paris. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

31/12/2000

Bodacc A

Création d'établissement

 

 

RCS Paris B 433850906 RC 00-B 20715 EURO PAK. Forme : S.A.R.L. Capital : 50 000 F. Activité : import-export de tous produits non réglementés achat, vente en gros, en demi-gros ou au détail de tapis selon la législation en vigueur. Vente à titre ambulant uniquement sur Paris de tissu, d' habillement, de chaussures, de gadgets et de bijoux fantaisie. Adresse du siège social : 11 rue Léon-Jouhaux, 75010 Paris. Administration : gérant : KAN (Bhatti, Nasrullah) Cette société se constitue Date de début d'activité: 12 décembre 2000.

 

Company events history

 

 

Date

Description

06/05/2011

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

29/10/2010

Bodacc C : Deposit accounts notice

18/10/2010

Bodacc C : Deposit accounts notice

31/12/2009

New accounts available

10/12/2009

Bodacc C : Deposit accounts notice

15/06/2009

Private document

15/06/2009

Sale of shares

31/12/2008

New accounts available

18/09/2008

Bodacc B: Various editing or changing

18/09/2008

New Bodacc B ads detected

04/03/2008

Bodacc C : Deposit accounts notice

31/12/2007

New accounts available

31/12/2006

New accounts available

31/12/2005

New accounts available

31/12/2004

New accounts available

31/12/2003

New accounts available

14/12/2000

Certificat de dépôt des fonds

14/12/2000

Nomination/démission des organes de gestion

14/12/2000

Acte sous seing privé

14/12/2000

PV d'Assemblée

14/12/2000

Formation de Société

14/12/2000

Statuts

 

 

NOTES & COMMENTS

 

Na

 

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.49.13

UK Pound

1

Rs.77.85

Euro

1

Rs.64.78

 

 

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.