MIRA INFORM REPORT

 

 

Report Date :

13.06.2012

 

IDENTIFICATION DETAILS

 

Name :

EURO HARDWOOD

 

 

Registered Office :

4 Rue Des Dahlias, 57200 Sarreguemines

 

 

Country :

France

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

February 1998

 

 

Com. Reg. No.:

RCS Sarreguemines B 417 799 954

 

 

Legal Form :

Sole Proprietorship Ltd

 

 

Line of Business :

Wholesale business of wood and building materials 

 

 

No. of Employees :

Not Available

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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 – March 31st, 2012

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

France

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


Company summary

 

 

Name

EURO HARDWOOD

SIRET

417 799 954 00017

 

 

 

 

 

Trade name

EURO HARDWOOD

 

 

Safe Number

FR04837747

 

 

 

 

Activity (APE)

Commerce de gros (commerce interentreprises) de bois et de matériaux de construction (4673A)

 

(Wholesale business of wood and building materials  (4673A))

Legal form

Sole proprietorship Ltd

 

 

Phone

09 65 12 40 22

RCS Registration

RCS Sarreguemines B 417 799 954

 

 

Fax

 

Share capital

32,000 Euros

 

 

Address

EURO HARDWOOD
4 RUE DES DAHLIAS
57200 SARREGUEMINES

Incorporated Date

02/1998

 

 

Nationality

France

Status

Economically active

 

 

 

 Last published preferential right

This company is not under monitoring

 

 

 

Current Directors

1

 

 

 

Trading to Date

12/31/2005

12/31/2004

12/31/2003

 

Turnover

4,656,019 €

3,047,340 €

2,775,098 €

 

Gross Operating Surplus

0,62 % Turnover

0,65 % Turnover

4,86 % Turnover

 

Net worth

199,738 €

169,891 €

140,047 €

 

Employees

0 employee

-

-

 

 

 

Trends

 

 

Profitability

 

Liquidity

 

Net worth

 

 

 

 

 

 

company details

 

 

 

 

 

 

Activity (APE)

Commerce de gros (commerce interentreprises) de bois et de matĂ©riaux de construction  (4673A)

 

RCS Registration

RCS Sarreguemines B 417 799 954

Share capital

32,000 Euros

 

Registration Court

Sarreguemines (57)

Legal form

Sole proprietorship Ltd

 

Court Registry Number

98 B 00055

EU VAT Number

FR18417799954

 

Incorporation Date

02/1998

Formation Date

02/1998

 

Deregistration Date

 

Last account Date

31/12/2005

 

Nationality

France

 

 

 

 

 

 

 

Trade name

EURO HARDWOOD

 

Activity (APE)

Commerce de gros (commerce interentreprises) de bois et de matĂ©riaux de construction  (4673A)

Business Pages FT®

 

 

Postal Address

EURO HARDWOOD 
4 RUE DES DAHLIAS 
57200 SARREGUEMINES

Trading Address

4 RUE DES DAHLIAS 
57200 SARREGUEMINES

 

Telephone

09 65 12 40 22

 

Fax

 

 

 

 

 

Type

Head office (one site company)

Status

Economically active

 

Formation Date

02/1998

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

-

Activity Location

Store

 

Location surface

Less than 300 m²

Seasonality

 

 

 

 

 

Department

Moselle (57)

Region

Lorraine

 

District

6

Area

30

 

City

SARREGUEMINES

Size of urban area

 

 

 

 

 

 

 

 

Branches

1 branch entities in this company

 

 

 

Head office

 
> EURO HARDWOOD <<<  - Commerce de gros (commerce interentreprises) de bois et de matĂ©riaux de construction (4673A)  in SARREGUEMINES  (57200) 
 

 

 

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

0 employee

Company workforce

0 employee

 

 

 


 

accounts

 

Active Account |  Passive Account |  Account Results

 

Synthesized Accounts 

Display parameter

Currency

 Euro

 Kilo Euro

 

Comparison mode

 Average

 Median

 

 

Annual Accounts

31/12/2005

 

31/12/2004

 

31/12/2003

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Deposit date

-

 

-

 

-

 

 

Activity Code

4673A

 

4673A

 

4673A

 

 

Employees

0

 

0

 

0

 

 


Active account

Annual Accounts

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

531

-56,7%

1 226

-45,3%

2 241

52 905

-99,0%

- Intangible assets

0

0%

0

0%

0

46

0%

- Tangible assets

531

-56,7%

1 226

-45,3%

2 241

30 175

-98,2%

- Financial assets

0

0%

0

0%

0

1 532

0%

Net current assets

585 411

22,0%

479 950

-3,1%

495 208

459 737

27,3%

- Stocks

0

0%

0

0%

0

96 149

0%

- Advanced payments

0

22,0%

0

0%

0

0

0%

- Receivables

546 915

59,7%

342 453

26,4%

270 877

213 610

156,0%

- Securities and cash

38 497

-72,0%

137 497

-38,7%

224 331

49 513

-22,2%

- Prepaid expenses

-

-

-

-

-

275,50

-

Accounts of regularization

-2 044

-199,0%

2 064

-90,1%

20 833

0

0%

Total Assets

583 898

20,8%

483 240

-6,8%

518 282

547 839

6,6%


Passive Account

Annual Accounts

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Shareholders' equity

199 738

17,6%

169 891

21,3%

140 047

139 645

43,0%

Share capital

32 000

0%

32 000

0%

32 000

34 000

-5,9%

Other capital resources

0

0%

0

0%

0

0

0%

Risk Provisions

17 697

-48,6%

34 414

65,2%

20 833

0

0%

Liabilities

368 605

32,1%

278 935

-22,0%

357 403

368 313

0,1%

- Financial liabilities

1 158

22,9%

942

75,4%

537

43 669

-97,3%

- Advanced payments received

20 291

0%

0

0%

0

0

0%

- Trade account payables

332 726

29,3%

257 287

-25,9%

347 175

180 751

84,1%

- Tax and social liabilities

6 856

-58,6%

16 575

465,1%

2 933

68 182

-89,9%

- Other debts and fixed assets liabilities

5 432

31,5%

4 131

-38,9%

6 758

4 948

9,8%

Account regularization

0

0%

0

0%

0

0

0%

Total liabilities

583 898

20,8%

483 240

-6,8%

518 282

547 842

6,6%


Results

Annual Accounts

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Sales of Goods

4 688 368

47,9%

3 169 754

14,2%

2 775 098

1 094 974

328,2%

Net turnover

4 656 019

52,8%

3 047 340

9,8%

2 775 098

1 087 999

327,9%

- of which net export turnover

4 392 907

61,7%

2 716 485

-2,1%

2 775 098

0

0%

Operating charges

4 643 635

48,4%

3 128 846

13,2%

2 763 754

1 053 887

340,6%

Operating profit/loss

44 733

9,4%

40 908

260,6%

11 344

31 203

43,4%

Financial income

63 492

11,8%

56 801

76,7%

32 145

134

47282,1%

Financial charges

59 730

14,8%

52 007

117,8%

23 875

3 112

1819,3%

Financial profit/loss

3 762

-21,5%

4 794

-42,0%

8 270

-1 135

431,5%

Pretax net operating income

48 495

6,1%

45 702

133,0%

19 614

27 629

75,5%

Extraordinary income

34

-43,3%

60

-96,6%

1 755

1 295

-97,4%

Extraordinary charges

60

1400%

04

0%

0

887

-93,2%

Extraordinary profit/loss

-26

53198,2%

56

-96,8%

1 755

0

0%

Net result

29 847

0,2%

29 801

111,1%

14 116

23 425

27,4%


 

 

Display parameter

Currency

 Euro

 Kilo Euro

 

 

Normal Account

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Months

 

12

 

12

 

12

 

 

Accounts - Active 
Current Assets |  Equalization accounts |  Reference 

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Grand Total (I to VI)

Net

583 898

20,8%

483 240

-6,8%

518 282

 

Gross

CO

587 467

20,8%

486 114

-24,3%

642 555

 

Amortisation

1A

3 569

24,2%

2 874

-97,7%

124 273


Non declared distributed capital (I)

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Non declared distributed capital (I)

AA3

0

0%

0

0%

0

 

Gross

AA

-

-

-

-

-


Active fixed asset (II)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total Active fixed asset (II)

Net

531

-56,7%

1 226

-45,3%

2 241

 

Gross

BJ

4 100

0%

4 100

0%

4 100

 

Amortisation

BK

3 569

24,2%

2 874

54,6%

1 859


Intangilble fixed assets

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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

0

0%

0

0%

0

 

Gross

AH

0

0%

0

0%

0

 

Amortisation

AI

0

0%

0

0%

0

Other intangible fixed assets

Net

0

0%

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

0

0%

0

0%

0



Tangilble fixed assets

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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

531

-56,7%

1 226

-45,3%

2 241

 

Gross

AT

4 100

0%

4 100

0%

4 100

 

Amortisation

AU

3 569

24,2%

2 874

54,6%

1 859

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

531

 

1 226

 

2 241



Financial assets

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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

0

0%

0

0%

0

 

Gross

BH

0

0%

0

0%

0

 

Amortisation

BI

0

0%

0

0%

0

 

Sub Total Financial Assets

 

0

 

0

 

0

  

Current Assets (III)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total Assets

Net

585 411

22,0%

479 950

-3,1%

495 208

 

Gross

CJ

585 411

22,0%

479 950

-22,3%

617 622

 

Amortisation

CK

0

0%

0

0%

122 414



Stocks

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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

0

0%

0

0%

0

 

Gross

BT

0

0%

0

0%

0

 

Amortisation

BU

0

0%

0

0%

0

 

Sub Total Stocks

Net

0

0%

0

0%

0



Advance payments to suppliers

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Advance payments to suppliers

Net

0

0%

0

0%

0

 

Gross

BV

0

0%

0

0%

0

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Trade accounts receivable

Net

536 009

57,0%

341 348

30,1%

262 472

 

Gross

BX

536 009

57,0%

341 348

-11,3%

384 886

 

Amortisation

BY

0

0%

0

0%

122 414

Other debtors

Net

10 906

887,0%

1 105

-86,9%

8 405

 

Gross

BZ

10 906

887,0%

1 105

-86,9%

8 405

 

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

546 915

59,7%

342 453

26,4%

270 877



Divers

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Investment securities

Net

0

0%

0

0%

0

 

Gross

CD

0

0%

0

0%

0

 

Amortisation

CE

0

0%

0

0%

0

Cash and cash equivalents

Net

38 497

-72,0%

137 497

-38,7%

224 331

 

Gross

CF

38 497

-72,0%

137 497

-38,7%

224 331

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

38 497

-72,0%

137 497

-38,7%

224 331



Prepaid expenses

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Prepaid expenses

Net

0

0%

0

0%

0

 

Gross

CH

0

0%

0

0%

0

 

Amortisation

CI

0

0%

0

0%

0

  

Equalization accounts (IV to VI)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Multi-period charges

CW3

0

0%

0

0%

0

 

Gross

 

-

-

-

-

-

 

Premiums on redemption of bonds

CM3

0

0%

0

0%

0

 

Gross

 

-

-

-

-

-

 

Currency differential gain

CN3

-2 044

-199,0%

2 064

-90,1%

20 833

 

Gross

 

-

-

-

-

-

  

References

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Due within one year

CP

0

0%

0

0%

0

 

Due after one year

CR

0

0%

0

0%

0

 

 

Display parameter

Currency

 Euro

 Kilo Euro


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

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Grand Total (I to V)

EE

583 898

20,8%

483 240

-6,8%

518 282


Shareholder Equity (I)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total shareholders' equity (Total I)

DL

199 738

17,6%

169 891

21,3%

140 047

 

Equity and shareholders' equity

DA

32 000

0%

32 000

0%

32 000

 

Issue and merger premiums

DB

0

0%

0

0%

0

 

Revaluation differentials

DC

0

0%

0

0%

0

 

Of which equity differential

EK

0

0%

0

0%

0

 

Legal reserve

DD

3 200

0%

3 200

0%

3 200

 

Statutory or contractual reserve

DE

0

0%

0

0%

0

 

Special regulated reserves

DF

0

0%

0

0%

0

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

0%

0

 

Other reserves

DG

134 000

28,8%

104 000

22,4%

85 000

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

691

-22,4%

890

-84,5%

5 731

 

Profit or loss for the period

DI

29 847

0,2%

29 801

111,1%

14 116

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0

  

Other capital resources (II)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total provisions for risks and charges (Total III)

DR

17 697

-48,6%

34 414

65,2%

20 833

 

Risk provisions

DP

17 697

-48,6%

34 414

65,2%

20 833

 

Reserves for charges

DQ

0

0%

0

0%

0

  

 

 

Liabilities (IV)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total Liabilities (Total IV)

EC

368 605

32,1%

278 935

-22,0%

357 403

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

691

45,5%

475

578,6%

70

 

Sundry loans and financial liabilities

DV

467

0%

467

0%

467

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

20 291

0%

0

0%

0

 

Trade accounts payables

DX

332 726

29,3%

257 287

-25,9%

347 175

 

Tax and social security liabilities

DY

6 856

-58,6%

16 575

465,1%

2 933

 

Fixed asset liabilities

DZ

0

0%

0

0%

0

 

Other debts

EA

7 574

83,3%

4 131

-38,9%

6 758

  

Translation loss (V)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Translation loss (Total V)

ED

-2 142

0%

0

0%

0

  

Equalization accounts

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Deferred income

EB

0

0%

0

0%

0

  

References

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

348 314

24,9%

278 935

-22,0%

357 403

 

Of which current bank facilities

EH

691

45,5%

475

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Operating result (Total I-II)

GG

44 733

9,4%

40 908

260,6%

11 344


2 - Financial result (V - VI)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Financial result (Total V-VI)

GV

3 762

-21,5%

4 794

-42,0%

8 270


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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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

GW

48 495

6,1%

45 702

133,0%

19 614


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Extraordinary result (Total VII-VIII)

HI

-26

-146,4%

56

-96,8%

1 755


Profit or loss

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Profit or loss

HN

29 847

0,2%

29 801

111,1%

14 116


Total Income (I+III+V+VII)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Total Income (I+III+V+VII)

HL

4 751 894

47,3%

3 226 615

14,9%

2 808 999


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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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

HM

4 722 047

47,7%

3 196 814

14,4%

2 794 883


Operating income (I)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Total operating income (Total I)

FR

4 688 368

47,9%

3 169 754

14,2%

2 775 098


Operating income (details)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Sale of goods for resale

FC

4 656 019

52,8%

3 047 340

9,8%

2 775 098

 

France

FA

263 112

-20,5%

330 855

0%

0

 

Export

FB

4 392 907

61,7%

2 716 485

-2,1%

2 775 098

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

0

0%

0

0%

0

 

France

FG

0

0%

0

0%

0

 

Export

FH

0

0%

0

0%

0

Net turnover

FL

4 656 019

52,8%

3 047 340

9,8%

2 775 098

 

France

FJ

263 112

-20,5%

330 855

0%

0

 

Export

FK

4 392 907

61,7%

2 716 485

-2,1%

2 775 098

 

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

32 350

-73,6%

122 414

0%

0

 

Other income

FQ

0

0%

0

0%

0


Operating charges (II)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Total operating charges (Total II)

GF

4 643 635

48,4%

3 128 846

13,2%

2 763 754


Exploitation charges

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Purchase of goods for resale

FS

3 267 603

43,7%

2 273 552

28,1%

1 774 160

 

Change in stocks of goods for resale

FT

0

0%

0

0%

0

 

Purchase of raw materials

FU

1 770

80,2%

982

0%

0

 

Change in stocks of raw materials

FV

0

0%

0

0%

0

 

Other external purchases and charges

FW

1 344 812

80,1%

746 569

-13,1%

859 181

 

Tax, duty and similar payments

FX

13 200

102,8%

6 510

-6,7%

6 974

 

Payroll

FY

0

0%

0

0%

0

 

Social security costs

FZ

0

0%

0

0%

0


Depreciation

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Depreciation of fixed assets

GA

695

-31,5%

1 015

-1,0%

1 025

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

0

0%

0

0%

122 414

 

Provisions for risks and charges

GD

15 554

-51,9%

32 350

0%

0


Other charges

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Other charges

GE

0

0%

67 869

0%

0

  

Operating charges (III-IV)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total financial income (Total V)

GP

63 492

11,8%

56 801

76,7%

32 145

 

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

61 428

70,8%

35 968

52,2%

23 635

 

Released provisions and transferred charges

GM

2 064

-90,1%

20 833

144,8%

8 510

 

Exchange gains

GN

0

0%

0

0%

0

 

Net income from disposal of investment securities

GO

0

0%

0

0%

0

  

Financial Charge (VI)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total financial charge (Total VI)

GU

59 730

14,8%

52 007

117,8%

23 875

 

Financial reserves and provisions

GQ

2 142

3,8%

2 064

-90,1%

20 833

 

Interest and similar charges

GR

56 391

375,6%

11 857

1831,1%

614

 

Exchange losses

GS

1 196

-96,9%

38 086

1468,6%

2 428

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

  

Financial Charge (VII)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total extraordinary income (Total VII)

HD

34

-43,3%

60

-96,6%

1 755

 

Extraordinary operating income

HA

34

-43,3%

60

-96,6%

1 755

 

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total extraordinary charges (Total VIII)

HH

60

1400%

04

0%

0

 

Extraordinary operating charges

HE

60

1400%

04

0%

0

 

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Employee profit sharing (Total IX)

HJ

0

0%

0

0%

0

  

Tax on profits (X)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Tax on profits (Total X)

HK

18 622

16,7%

15 957

120,0%

7 254

  

References

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Gross value at begin of period

OG

4 100

0%

4 100

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

4 100

0%

4 100

0%

0


Research and development Charge (Total I)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Gross value at begin of period

LN

4 100

0%

4 100

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

4 100

0%

4 100

0%

0

 

 

Fiancial assets (Total IV)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Reserve for depreciation value at begin of period

0N

2 874

54,6%

1 859

122,9%

834

Increases

0P

695

-31,5%

1 015

-1,0%

1 025

Decreasess

0Q

0

0%

0

0%

0

 

Reserve for depreciation value at the end of period

0R

3 569

24,2%

2 874

54,6%

1 859


Research and development charge (Total I)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Reserve for depreciation value at begin of period

QU

2 874

54,6%

1 859

0%

0

Increases

QV

695

-31,5%

1 015

0%

0

Decreases

QW

0

0%

0

0%

0

 

Decreasess by budget item transfer

QX

3 569

24,2%

2 874

54,6%

1 859


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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Value at begining of period

7C

34 414

-76,0%

143 247

0%

0

Increases

UB

17 697

-48,6%

34 414

0%

0

Decreases

UC

34 414

-76,0%

143 247

0%

0

 

Value at the end of period

UD

17 697

-48,6%

34 414

0%

0

Includes Total allocations

 

Operating

UE

15 554

-51,9%

32 350

0%

0

 

Financial

UG

2 142

3,8%

2 064

0%

0

 

Exceptional

UJ

0

0%

0

0%

0

Includes Total Withdrawal

 

Operating

UF

32 350

-73,6%

122 414

0%

0

 

Financial

UH

2 064

-90,1%

20 833

144,8%

8 510

 

Exceptional

UK

0

0%

0

0%

0


Total regulated provisions (Total I)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Value at begining of period

5Z

34 414

65,2%

20 833

0%

0

Increases

TV

17 697

-48,6%

34 414

0%

0

Decreases

TW

34 414

65,2%

20 833

0%

0

 

Value at the end of period

TX

17 697

-48,6%

34 414

0%

0


Total Provision for depreciation (Total III)

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Value at begining of period

7B

0

0%

122 414

0%

0

Increases

TY

0

0%

0

0%

122 414

Decreases

TZ

0

0%

122 414

0%

0

 

Value at the end of period

UA

0

0%

0

0%

122 414

  

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Gross value

VT

546 915

59,7%

342 453

-12,9%

393 291

 

1 year at most

VU

546 915

59,7%

342 453

-12,9%

393 291

 

More than one year

VV

0

0%

0

0%

0


State of loans

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Claims related to holdings (gross)

UL

0

0%

0

0%

0

 

Claims related to shareholdings (1 year at most)

UM

0

0%

0

0%

0

 

Loans (gross)

UP

0

0%

0

0%

0

 

Loans (1 year at most)

UR

0

0%

0

0%

0

 

Other financial assets (gross)

UT

0

0%

0

0%

0

 

Other financial assets (1 year at most)

UV

0

0%

0

0%

0


Receivables statement of assets

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Customers doubtful or disputed

VA

0

0%

0

0%

367 477

 

Other claims customer

UX

536 009

57,0%

341 348

0%

0

 

Receivables represent Loaned Securities

UU

0

0%

0

0%

0

 

Provision for depreciation previously established

UQ

0

0%

0

0%

0

 

Personnel and associated accounts

UY

0

0%

0

0%

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

1 131

2,4%

1 105

-86,9%

8 405

 

Other taxes and payments assimilated

VN

0

0%

0

0%

0

 

State and other public - Miscellaneous

VP

0

0%

0

0%

0

 

Group and Associates

VC

0

0%

0

0%

0

 

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

VR

9 774

0%

0

0%

0


Prepaid

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Prepaid

VS

0

0%

0

0%

0


State Debt

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

Total debt (gross)

VY

348 314

24,9%

278 935

-22,0%

357 403

1 year at most

VZ2

348 314

24,9%

278 935

-22,0%

357 403

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

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

691

45,5%

475

578,6%

70

1 year at most

VG2

691

45,5%

475

578,6%

70

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

0

0%

0

0%

0

1 year at most

8A2

0

0%

0

0%

0

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

Suppliers and associated accounts (gross)

8B1

332 726

29,3%

257 287

0%

0

1 year at most

8B2

332 726

29,3%

257 287

-25,9%

347 175

More than 1 year and 5 years at most

8B3

0

0%

0

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

0

0%

0

0%

0

1 year at most

8D2

0

0%

0

0%

0

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

Taxes on profits (gross)

8E1

2 899

-75,0%

11 610

0%

0

1 year at most

8E2

2 899

-75,0%

11 610

334,2%

2 674

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

VAT (gross)

VW1

3 957

-20,3%

4 965

1817,0%

259

1 year at most

VW2

3 957

-20,3%

4 965

1817,0%

259

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

467

0%

467

0%

467

1 year at most

VI2

467

0%

467

0%

467

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

7 574

83,3%

4 131

0%

0

1 year at most

8K2

7 574

83,3%

4 131

-38,9%

6 758

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Dividends

ZE

0

0%

0

0%

0


Commitments

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

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

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Average number of employees

YP

0

0%

0

0%

0


Groups and Shareholders

 

 

 

31/12/2005

 

31/12/2004

 

31/12/2003

 

Groups and Shareholders

ZR

-

-

-

-

-

 

 

 

Display parameter

Comparison mode

 Average

 Median


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

Structure and Liquidity

 

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Fixed Asset Financing

54,02

6,7%

50,65

27,2%

39,82

2,05

2535,1%

Global Debt

29 days

-12,1%

33 days

-28,3%

46 days

116 days

-75,0%

Working Capital Fund overall net

17 days

-29,2%

24 days

14,3%

21 days

48 days

-64,6%

Financial independence

28905,64%

-19,2%

35766,53%

-82,1%

200067,14%

384,93%

7409,3%

Solvability

34,21%

-2,7%

35,16%

30,1%

27,02%

29,87%

14,5%

Capacity debt futures

28905,64%

-19,2%

35766,53%

-82,1%

200067,14%

1045,59%

2664,5%

Coverage of current assets by net working capital overall

37,13%

-12,4%

42,41%

64,6%

25,77%

33,10%

12,2%

General Liquidity

1,57

27,6%

1,23

11,8%

1,10

0,71

121,1%

Restricted Liquidity

1,68

-2,3%

1,72

-0,6%

1,73

0,99

69,7%


Management or rotation

 

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Need background in operating working capital

14 days

75,0%

8 days

172,7%

-11 days

23 days

-39,1%

Treasury

3 days

-81,2%

16 days

-44,8%

29 days

11 days

-72,7%

Inventory turnover of goods

0 days

0%

0 days

0%

0 days

60,50 days

0%

Average length of credit granted to customers

41 days

2,5%

40 days

-20,0%

50 days

61 days

-32,8%

Average length of credit obtained suppliers

26 days

-16,1%

31 days

-34,0%

47 days

77 days

-66,2%

Inventory turnover of raw materials in industrial enterprises

0 days

0%

0 days

0%

0 days

0 days

0%

Inventory turnover of intermediate and finished products in the industrial enterprise

days

-

days

-

days

797 days

-

Rotation tangible assets

113561,44%

52,8%

74325,37%

-

%

1002,84%

11224,0%


Profitability of the business

 

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Margin trading

29,82%

17,4%

25,39%

-29,6%

36,07

25,21%

18,3%

Profitability of the business

0,61

-6,2%

0,65

-86,6%

4,86

4,47%

-86,4%

Net profit

0,64%

-34,7%

0,98%

92,2%

0,51%

2,23%

-71,3%

Growth rate of turnover (excluding VAT)

52,79%

438,1%

9,81%

-

%

5,24%

907,4%

Rates integration

0,90%

4,7%

0,86%

-83,2%

5,11%

19,96%

-95,5%

Rate leasing furniture

0%

0%

0%

0%

0%

0%

0%

Work Factor

0%

0%

0%

0%

0%

68,07%

0%

Weight interests

1,28

-25,1%

1,71%

98,8%

0,86%

0,30%

326,7%


Return on capital

 

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Cash flow from the overall profitability

-0,04%

98,9%

-3,62%

-465,7%

0,99%

3,22%

-101,2%

Rates of economic profitability

14%

16,7%

12%

-87,5%

96%

21%

-33,3%

Financial profitability

199738%

17,6%

169891%

21,3%

140047%

131233%

52,2%

Return on investment

44,59%

-6,9%

47,89%

77,2%

27,02%

12,72%

250,6%

 

 

Display parameter

Currency

 Euro

 Kilo Euro

Comparison mode

 Average

 Median


Soldes Intermédiaires de Gestion

 

31/12/2005

 

31/12/2004

 

31/12/2003

Sector Median2005

 

Turnover

4 656 019

52,8%

3 047 340

9,8%

2 775 098

1 087 999 € 

327,9% 

 

Sales of goods

4 656 019

52,8%

3 047 340

9,8%

2 775 098

 

 

- Purchase of goods

3 267 603

43,7%

2 273 552

28,1%

1 774 160

 

 

+/- Stock of goods variation

0

0%

0

0%

0

 

 

Trading margin

1 388 416 €

79,4%

773 788 €

-22,7%

1 000 938 €

249 867 € 

455,7% 

 

29,82 % CA

17,4%

25,39 % CA

-29,6%

36,07 % CA

25,68 % CA 

16,1% 

 

Sale of goods produced

0

0%

0

0%

0

 

 

+/- Stocked production

0

0%

0

0%

0

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

0 €

0%

0 €

0%

0 €

35 773 € 

0% 

 

0,00 % CA

0%

0,00 % CA

0%

0,00 % CA

2,62 % CA 

0% 

 

Trading margin

1 388 416

79,4%

773 788

-22,7%

1 000 938

249 867 

455,7% 

+ Period Production

0

0%

0

0%

0

35 773 

0% 

- Purchase of raw materials

1 770

80,2%

982

0%

0

 

 

+/- Change in stocks of raw materiels

0

0%

0

0%

0

 

 

- Other external purchases and charges

1 344 812

80,1%

746 569

-13,1%

859 181

 

 

Added value

41 834 €

59,4%

26 237 €

-81,5%

141 757 €

229 963 € 

-81,8% 

 

0,90 % CA

4,7%

0,86 % CA

-83,2%

5,11 % CA

19,96 % CA 

-95,5% 

 

Added value

41 834 €

59,4%

26 237 €

-81,5%

141 757 €

229 963 € 

-81,8% 

+ Operating grants

0

0%

0

0%

0

 

 

- Tax, duty and similar payments

13 200

102,8%

6 510

-6,7%

6 974

 

 

- Personal charges

0

0%

0

0%

0

 

 

Gross operating surplus

28 634 €

45,2%

19 727 €

-85,4%

134 783 €

44 104 € 

-35,1% 

 

0,61 % CA

-6,2%

0,65 % CA

-86,6%

4,86 % CA

4,47 % CA 

-86,4% 

 

Gross operating surplus

28 634 €

45,2%

19 727 €

-85,4%

134 783 €

44 104 € 

-35,1% 

+ Release of reserves and provisions

32 350

-73,6%

122 414

0%

0

 

 

+ Other operating income

0

0%

0

0%

0

 

 

- Depreciation/Amortisation

16 249

-51,3%

33 365

-73,0%

123 439

 

 

- Other charges

0

0%

67 869

0%

0

 

 

Operating result

44 735 €

9,4%

40 907 €

260,6%

11 344 €

31 117 € 

43,8% 

 

0,96 % CA

-28,4%

1,34 % CA

226,8%

0,41 % CA

3,15 % CA 

-69,5% 

 

Operating result

44 735 €

9,4%

40 907 €

260,6%

11 344 €

31 117 € 

43,8% 

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

0

0%

0

0%

0

 

 

+ Financial income

63 492

11,8%

56 801

76,7%

32 145

 

 

- Financial charges

59 730

14,8%

52 007

117,8%

23 875

 

 

Pre-tax result

48 497 €

6,1%

45 701 €

133,0%

19 614 €

27 433 € 

76,8% 

 

1,04 % CA

-30,7%

1,50 % CA

111,3%

0,71 % CA

2,79 % CA 

-62,7% 

 

Extraordinary income

34

-43,3%

60

-96,6%

1 755

1 291 

-97,4% 

- Extraordinary charges

60

1400%

04

0%

0

 

 

Extraordinary result

-26 €

-146,4%

56 €

-96,8%

1 755 €

0 € 

0% 

 

0,00 % CA

0%

0,00 % CA

0%

0 % CA

0 % CA 

0% 

 

Pre-tax result

48 497 €

6,1%

45 701 €

133,0%

19 614 €

27 433 € 

76,8% 

Extraordinary result

-26 €

-146,4%

56 €

-96,8%

1 755 €

0 € 

0% 

- Employee profit sharing

0

0%

0

0%

0

 

 

- Tax on profits

18 622

16,7%

15 957

120,0%

7 254

 

 

Net result

29 849 €

0,2%

29 800 €

111,1%

14 115 €

23 244 € 

28,4% 

0,64 % CA

-34,7%

0,98 % CA

92,2%

0,51 % CA

2,22 % CA 

-71,2% 

 

 

 

judgements

 

Collective procedures

 

 

No judgment information for the company

 

 

 

 

 

 

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

Preferential rights details and history

Status of collection

This company is not under monitoring

 

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

 

07/11/2006

Bodacc C

Avis de dépôt des comptes

 

 

949 - RCS Sarreguemines B 417 799 954. EURO HARDWOOD. Forme: S.A.R.L.. Adresse du siège social: 4, rue des Dahlias,57200 Sarreguemines. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

07/11/2006

Bodacc C

Avis de dépôt des comptes

 

 

950 - RCS Sarreguemines B 417 799 954. EURO HARDWOOD. Forme: S.A.R.L.. Adresse du siège social: 4, rue des Dahlias,57200 Sarreguemines. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

02/03/2001

Bodacc B

Modifications et mutations diverses

 

 

Ancienne situation du siège social. RCS Sarreguemines B 417799954 RC 98-B 55 EURO HARDWOOD. Forme : S.A.R.L. Capital : 50 000 F Nom commercial: Euro Hardwood. Adresse : 4 rue des Dahlias, 57200 Sarreguemines Nouvelle situation du siège social. Capital : 32 000 euros. Date d'effet : 8 décembre 2000.

23/05/1998

Bodacc A

Création d'établissement

 

 

RCS Sarreguemines B 417 799 954 A dater du: 26 février 1998 RC 98-B 55 EURO HARDWOOD. Forme : S.A.R.L. Capital : 50 000 F (fixe) Nom commercial: Euro Hardwood. Adresse du siège social : 4 rue des Dahlias, 57200 Sarreguemines. Administration : gérant : GERSTNER RIEWER (Adolf) Cette société se constitue Etablissement principal: Activité : achat et négoce de bois , de produits dérivés et de tous produits similaires. Adresse : 4 rue des Dahlias, 57200 Sarreguemines Date de début d' activité: 1er février 1998.

 

 

 

 

Date

Description

31/12/2005

New accounts available

31/12/2004

New accounts available

31/12/2003

New accounts available

27/12/2000

PV d'Assemblée

27/12/2000

Nomination/démission des organes de gestion

27/12/2000

Certificat de dépôt des fonds

27/12/2000

Statuts mis Ă  jour

27/12/2000

Acte sous seing privé

27/12/2000

Augmentation de Capital

27/12/2000

Conversion du Capital Social en Euros

26/02/1998

Formation de Société

26/02/1998

Acte sous seing privé

26/02/1998

Statuts

 

 

 

 

 

 

Date

Description

16/02/2012

Update Rating

04/12/2011

Update Rating

04/12/2011

Update Limit

15/07/2011

Update Limit

15/07/2011

Update Rating

28/06/2011

Update of phone numbers

04/04/2010

Update Rating

04/01/2010

Update Limit

30/12/2009

Update Rating

16/12/2007

Update Limit

 

 

 

directors

 

 

 

 

Name

M. GERSTNER RIEWER ADOLF

 

Manager position

Gérant

Date of birth

09/05/1954

 

Place of birth

VOLKLINGEN ALLEMAGNE

 

 

 

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

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.56.05

UK Pound

1

Rs.86.69

Euro

1

Rs.69.98

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.