MIRA INFORM REPORT

 

 

Report Date :

22.03.2012

 

IDENTIFICATION DETAILS

 

Name :

CIVAD SARL

 

 

Registered Office :

687 Av De L Europe 12100 Millau

 

 

Country :

France

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

April 1983

 

 

Com. Reg. No.:

RCS Millau B 327 325 106

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Building contractors other buildings

 

 

No. of Employees :

1 or 2 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

20,000 €

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


REGISTERED NAME & COMPANY SUMMARY

 

CIVAD SARL

company summary

 

 

Acronym

CIVAD

 

 

Safe Number

FR01252245

 

 

 

 

Activity (APE)

Building contractors other buildings (4110C)

Legal form

Limited Liability Company

 

 

Phone

 

RCS Registration

RCS Millau B 327 325 106

 

 

Fax

 

Share capital

8,000 Euros

 

 

Address

CIVAD SARL
687 AV DE L EUROPE
12100 MILLAU

Incorporated Date

04/1983

 

 

Nationality

France

Status

Economically active

 

 

company details

 

Company details

 

 

 

 

Activity (APE)

Promotion immobilière d'autres bâtiments (4110C)

 

RCS Registration

RCS Millau B 327 325 106

Share capital

8,000 Euros

 

Registration Court

Millau (12)

Legal form

Limited Liability Company

 

Court Registry Number

07 B 00178

EU VAT Number

FR01327325106

 

Incorporation Date

04/1983

Formation Date

04/1983

 

Deregistration Date

 

Last account Date

31/03/2007

 

Nationality

France

 

 

 

Establishment details

 

 

 

 

Acronym

CIVAD

 

Activity (APE)

Promotion immobilière d'autres bâtiments (4110C)

Business Pages FT®

 

 

Postal Address

CIVAD SARL
687 AV DE L EUROPE
12100 MILLAU

Trading Address

687 AVENUE DE L EUROPE
12100 MILLAU

 

Telephone

 

 

Fax

 

 

 

 

CREDIT RECOMENDATION

 

Current Credit Limit: 20,000 €

DIRECTORS/MANAGEMENT

 

Current Directors

2

 

directors

 

 

Name

M. AYOT LAURENT

 

Manager position

Gérant

Date of birth

23/10/1964

 

Place of birth

MILLAU

 

 

 

Type of manager

Individual

Name at birth of manager

 

 

 

 

 

 

 

 

 

 

Name

M. DUVIOL CHRISTIAN

 

Manager position

Gérant

Date of birth

20/02/1953

 

Place of birth

USCLAS DU BOSC

 

 

 

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

 

Gérant

M ANTOINE VIDAL

 

 

 

NEGATIVE INFORMATION

 

Last published preferential right

This company is not under monitoring

 

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

 

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

 

Trading to Date

03/31/2007

03/31/2006

03/31/2005

 

Turnover

534,093 €

463,068 €

484,581 €

 

Gross Operating Surplus

34,24 % Turnover

14,91 % Turnover

36,90 % Turnover

 

Net worth

137,736 €

112,982 €

186,477 €

 

Employees

1 or 2 employees

-

-

 

accounts

Active Account |  Passive Account |  Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/03/2007

 

31/03/2006

 

31/03/2005

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Deposit date

-

 

-

 

-

 

 

Activity Code

4110C

 

4110C

 

4110C

 

 

Employees

0

 

1

 

0

 

 


Active account

Annual Accounts

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

5 791

-22,8%

7 502

-10,0%

8 334

4 455

30,0%

- Intangible assets

0

0%

0

0%

0

0

0%

- Tangible assets

5 791

-22,8%

7 502

-10,0%

8 334

545

962,6%

- Financial assets

0

0%

0

0%

0

30

0%

Net current assets

363 777

17,4%

309 853

-12,0%

351 934

647 550

-43,8%

- Stocks

0

0%

0

0%

0

59 866

0%

- Advanced payments

0

17,4%

0

0%

0

0

0%

- Receivables

157 171

-24,7%

208 722

29,4%

161 301

120 926

30,0%

- Securities and cash

206 606

104,3%

101 130

-47,0%

190 633

43 430

375,7%

- Prepaid expenses

-

-

-

-

-

0

-

Accounts of regularization

0

0%

0

0%

0

0

0%

Total Assets

369 568

16,5%

317 355

-11,9%

360 268

798 102

-53,7%


Passive Account

Annual Accounts

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Shareholders' equity

137 736

21,9%

112 982

-39,4%

186 477

102 376

34,5%

Share capital

8 000

0%

8 000

0%

8 000

10 000

-20,0%

Other capital resources

0

0%

0

0%

0

0

0%

Risk Provisions

0

0%

0

0%

0

0

0%

Liabilities

231 832

13,4%

204 372

17,6%

173 792

538 017

-56,9%

- Financial liabilities

0

0%

0

0%

216

131 166

0%

- Advanced payments received

0

0%

0

0%

0

0

0%

- Trade account payables

143 859

0,1%

143 725

44,1%

99 752

43 481

230,9%

- Tax and social liabilities

87 973

45,1%

60 647

-17,8%

73 824

30 470

188,7%

- Other debts and fixed assets liabilities

0

0%

0

0%

0

2 598

0%

Account regularization

0

0%

0

0%

0

0

0%

Total liabilities

369 568

16,5%

317 355

-11,9%

360 268

798 102

-53,7%


Results

Annual Accounts

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Sales of Goods

534 093

15,3%

463 068

-4,9%

486 967

246 254

116,9%

Net turnover

534 093

15,3%

463 068

-4,4%

484 581

171 865

210,8%

- of which net export turnover

0

0%

0

0%

0

0

0%

Operating charges

352 946

-10,9%

396 297

28,5%

308 283

244 396

44,4%

Operating profit/loss

181 147

171,3%

66 771

-62,6%

178 684

3 021

5896,3%

Financial income

0

0%

0

0%

0

1 223

0%

Financial charges

0

0%

0

0%

0

2 699

0%

Financial profit/loss

0

0%

0

0%

0

0

0%

Pretax net operating income

181 147

171,3%

66 771

-62,6%

178 684

18 625

872,6%

Extraordinary income

0

0%

04

0%

0

0

0%

Extraordinary charges

0

0%

0

0%

28

0

0%

Extraordinary profit/loss

0

3193725,0%

04

114,3%

-28

0

0%

Net result

127 753

148,0%

51 506

-58,9%

125 305

22 708

462,6%


 

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Months

 

12

 

12

 

12


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Grand Total (I to VI)

Net

369 568

16,5%

317 355

-11,9%

360 268

 

Gross

CO

381 330

16,5%

327 406

-11,0%

368 055

 

Amortisation

1A

11 762

17,0%

10 051

29,1%

7 786


Non declared distributed capital (I)

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Non declared distributed capital (I)

AA3

0

0%

0

0%

0

 

Gross

AA

-

-

-

-

-


Active fixed asset (II)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Active fixed asset (II)

Net

5 791

-22,8%

7 502

-10,0%

8 334

 

Gross

BJ

17 553

0%

17 553

8,9%

16 120

 

Amortisation

BK

11 762

17,0%

10 051

29,1%

7 786


Intangilble fixed assets

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Start-up cost

Net

0

0%

0

0%

0

 

Gross

AB

0

0%

0

0%

0

 

Amortisation

AC

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

R & D expenses

Net

0

0%

0

0%

0

 

Gross

CX

0

0%

0

0%

0

 

Amortisation

AE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Distributorships, patents

Net

0

0%

0

0%

0

 

Gross

AF

0

0%

0

0%

0

 

Amortisation

AG

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Goodwill

Net

0

0%

0

0%

0

 

Gross

AH

0

0%

0

0%

0

 

Amortisation

AI

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other intangible fixed assets

Net

0

0%

0

0%

0

 

Gross

AJ

0

0%

0

0%

0

 

Amortisation

AK

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Lands

Net

0

0%

0

0%

0

 

Gross

AN

0

0%

0

0%

0

 

Amortisation

AO

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Buildings

Net

0

0%

0

0%

0

 

Gross

AP

0

0%

0

0%

0

 

Amortisation

AQ

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Plant

Net

0

0%

0

0%

0

 

Gross

AR

338

0%

338

0%

338

 

Amortisation

AS

338

0%

338

0%

338

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other tangible fixed assets

Net

5 791

-22,8%

7 502

-10,0%

8 334

 

Gross

AT

17 215

0%

17 215

9,1%

15 782

 

Amortisation

AU

11 424

17,6%

9 713

30,4%

7 448

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Fixed assets in construction

Net

0

0%

0

0%

0

 

Gross

AV

0

0%

0

0%

0

 

Amortisation

AW

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

5 791

 

7 502

 

8 334



Financial assets

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Associates at equity

Net

0

0%

0

0%

0

 

Gross

CS

0

0%

0

0%

0

 

Amortisation

CT

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other participations

Net

0

0%

0

0%

0

 

Gross

CU

0

0%

0

0%

0

 

Amortisation

CV

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Inter-company receivables

Net

0

0%

0

0%

0

 

Gross

BB

0

0%

0

0%

0

 

Amortisation

BC

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other investment securities

Net

0

0%

0

0%

0

 

Gross

BD

0

0%

0

0%

0

 

Amortisation

BE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Loans

Net

0

0%

0

0%

0

 

Gross

BF

0

0%

0

0%

0

 

Amortisation

BG

0

 

0

 

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Assets

Net

363 777

17,4%

309 853

-12,0%

351 934

 

Gross

CJ

363 777

17,4%

309 853

-12,0%

351 934

 

Amortisation

CK

0

0%

0

0%

0



Stocks

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Raw materials

Net

0

0%

0

0%

0

 

Gross

BL

0

0%

0

0%

0

 

Amortisation

BM

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Work in progress (goods)

Net

0

0%

0

0%

0

 

Gross

BN

0

0%

0

0%

0

 

Amortisation

BO

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Work in progress (services)

Net

0

0%

0

0%

0

 

Gross

BP

0

0%

0

0%

0

 

Amortisation

BQ

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Trade accounts receivable

Net

131 974

-10,8%

147 909

-0,2%

148 178

 

Gross

BX

131 974

-10,8%

147 909

-0,2%

148 178

 

Amortisation

BY

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other debtors

Net

25 197

-58,6%

60 813

363,4%

13 123

 

Gross

BZ

25 197

-58,6%

60 813

363,4%

13 123

 

Amortisation

CA

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

157 171

-24,7%

208 722

29,4%

161 301



Divers

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Investment securities

Net

0

0%

0

0%

0

 

Gross

CD

0

0%

0

0%

0

 

Amortisation

CE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Cash and cash equivalents

Net

206 606

104,3%

101 130

-47,0%

190 633

 

Gross

CF

206 606

104,3%

101 130

-47,0%

190 633

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

206 606

104,3%

101 130

-47,0%

190 633



Prepaid expenses

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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

0

0%

0

0%

0

 

Gross

 

-

-

-

-

-

 

References

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Grand Total (I to V)

EE

369 568

16,5%

317 355

-11,9%

360 268


Shareholder Equity (I)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total shareholders' equity (Total I)

DL

137 736

21,9%

112 982

-39,4%

186 477

 

Equity and shareholders' equity

DA

8 000

0%

8 000

0%

8 000

 

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

800

0%

800

5,0%

762

 

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

1 182

-97,8%

52 676

0,5%

52 409

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

0

0%

0

0%

0

 

Profit or loss for the period

DI

127 753

148,0%

51 506

-58,9%

125 305

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0

 

Other capital resources (II)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Liabilities (Total IV)

EC

231 832

13,4%

204 372

17,6%

173 792

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

0

0%

0

0%

0

 

Sundry loans and financial liabilities

DV

0

0%

0

0%

216

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

0

0%

0

0%

0

 

Trade accounts payables

DX

143 859

0,1%

143 725

44,1%

99 752

 

Tax and social security liabilities

DY

87 973

45,1%

60 647

-17,8%

73 824

 

Fixed asset liabilities

DZ

0

0%

0

0%

0

 

Other debts

EA

0

0%

0

0%

0

 

Translation loss (V)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Translation loss (Total V)

ED

0

0%

0

0%

0

 

Equalization accounts

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Deferred income

EB

0

0%

0

0%

0

 

References

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

231 832

15,1%

201 504

15,9%

173 792

 

Of which current bank facilities

EH

0

0%

0

0%

0

 

 

Display parameter

Currency

Euro

Kilo Euro


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

1- Operating result (I-II)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Operating result (Total I-II)

GG

181 147

171,3%

66 771

-62,6%

178 684


2 - Financial result (V - VI)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Financial result (Total V-VI)

GV

0

0%

0

0%

0


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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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

GW

181 147

171,3%

66 771

-62,6%

178 684


4 - Extraordinary result (VII-VIII)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Extraordinary result (Total VII-VIII)

HI

0

0%

04

114,3%

-28


Profit or loss

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Profit or loss

HN

127 753

148,0%

51 506

-58,9%

125 305


Total Income (I+III+V+VII)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Total Income (I+III+V+VII)

HL

534 093

15,3%

463 072

-4,9%

486 967


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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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

HM

406 340

-1,3%

411 566

13,8%

361 662


Operating income (I)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Total operating income (Total I)

FR

534 093

15,3%

463 068

-4,9%

486 967


Operating income (details)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of goods for resale

FC

0

0%

0

0%

0

 

France

FA

0

0%

0

0%

0

 

Export

FB

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of goods produced

FF

0

0%

0

0%

0

 

France

FD

0

0%

0

0%

0

 

Export

FE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of services

FI

534 093

15,3%

463 068

-4,4%

484 581

 

France

FG

534 093

15,3%

463 068

-4,4%

484 581

 

Export

FH

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Net turnover

FL

534 093

15,3%

463 068

-4,4%

484 581

 

France

FJ

534 093

15,3%

463 068

-4,4%

484 581

 

Export

FK

0

0%

0

0%

0

 

Stocked production

FM

0

0%

0

0%

0

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

0

0%

0

0%

0

 

Release of reserves and provisions

FP

0

0%

0

0%

2 386

 

Other income

FQ

0

0%

0

0%

0


Operating charges (II)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Total operating charges (Total II)

GF

352 946

-10,9%

396 297

28,5%

308 283


Exploitation charges

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Purchase of goods for resale

FS

0

0%

0

0%

0

 

Change in stocks of goods for resale

FT

0

0%

0

0%

0

 

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

214 183

-17,9%

261 019

51,7%

172 077

 

Tax, duty and similar payments

FX

4 743

133,6%

2 030

26,0%

1 611

 

Payroll

FY

93 610

0,0%

93 649

-0,3%

93 977

 

Social security costs

FZ

38 700

3,7%

37 335

-2,0%

38 106


Depreciation

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Depreciation of fixed assets

GA

1 711

-24,5%

2 265

-9,9%

2 513

 

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Other charges

GE

0

0%

0

0%

0

 

Operating charges (III-IV)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total financial income (Total V)

GP

0

0%

0

0%

0

 

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%

0

0%

0

 

Net income from disposal of investment securities

GO

0

0%

0

0%

0

 

Financial Charge (VI)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total financial charge (Total VI)

GU

0

0%

0

0%

0

 

Financial reserves and provisions

GQ

0

0%

0

0%

0

 

Interest and similar charges

GR

0

0%

0

0%

0

 

Exchange losses

GS

0

0%

0

0%

0

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

 

Financial Charge (VII)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total extraordinary income (Total VII)

HD

0

0%

04

0%

0

 

Extraordinary operating income

HA

0

0%

04

0%

0

 

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total extraordinary charges (Total VIII)

HH

0

0%

0

0%

28

 

Extraordinary operating charges

HE

0

0%

0

0%

28

 

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Employee profit sharing (Total IX)

HJ

0

0%

0

0%

0

 

Tax on profits (X)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Tax on profits (Total X)

HK

53 394

249,7%

15 269

-71,4%

53 351

 

References

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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%

2 386

 

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Gross value at begin of period

OG

17 553

8,9%

16 120

0%

0

 

Increasess due to revaluation

OH

0

0%

0

0%

0

 

Decreasess, acquisitions, creations, contributions

OJ

0

0%

1 433

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

17 553

0%

17 553

0%

0


Research and development Charge (Total I)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Gross value at begin of period

LN

17 553

8,9%

16 120

0%

0

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

0

0%

1 433

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

17 553

0%

17 553

0%

0


Fiancial assets (Total IV)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Reserve for depreciation value at begin of period

0N

10 051

29,1%

7 786

47,7%

5 273

Increases

0P

1 711

-24,5%

2 265

-9,9%

2 513

Decreasess

0Q

0

0%

0

0%

0

 

Reserve for depreciation value at the end of period

0R

11 762

17,0%

10 051

29,1%

7 786


Research and development charge (Total I)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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%

05

0%

0

 

Decreasess by budget item transfer

PH

0

0%

0

0%

0


Total fixed assets amotisation (Total III)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Reserve for depreciation value at begin of period

QU

10 051

29,1%

7 786

0%

0

Increases

QV

1 711

-24,5%

2 265

0%

0

Decreases

QW

0

0%

0

0%

0

 

Decreasess by budget item transfer

QX

11 762

17,0%

10 051

29,1%

7 786


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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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)

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Gross value

VT

157 171

-24,7%

208 723

29,4%

161 301

 

1 year at most

VU

157 171

-24,7%

208 723

29,4%

161 301

 

More than one year

VV

0

0%

0

0%

0


State of loans

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Customers doubtful or disputed

VA

0

0%

0

0%

0

 

Other claims customer

UX

0

0%

147 909

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%

38 587

0%

0

 

Value added tax

VB

0

0%

20 946

0%

0

 

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

0

0%

1 281

0%

0


Prepaid

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Prepaid

VS

0

0%

0

0%

0


State Debt

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total debt (gross)

VY

231 832

13,4%

204 372

17,6%

173 792

1 year at most

VZ2

231 832

13,4%

204 372

17,6%

173 792

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

VG1

0

0%

0

0%

0

1 year at most

VG2

0

0%

0

0%

0

More than 1 year and 5 years at most

VG3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

VH1

0

0%

0

0%

0

1 year at most

VH2

0

0%

15 753

0%

0

More than 1 year and 5 years at most

VH3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Loans and various financial liabilities (gross)

8A1

0

0%

0

0%

0

1 year at most

8A2

0

0%

0

0%

216

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Suppliers and associated accounts (gross)

8B1

143 859

0,1%

143 725

0%

0

1 year at most

8B2

143 859

0,1%

143 725

44,1%

99 752

More than 1 year and 5 years at most

8B3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Personnel and associated accounts (gross)

8C1

0

0%

15 753

0%

0

1 year at most

8C2

0

0%

15 753

0%

0

More than 1 year and 5 years at most

8C3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Social Security and other social organizations (gross)

8D1

87 973

429,5%

16 614

-77,5%

73 824

1 year at most

8D2

87 973

429,5%

16 614

-77,5%

73 824

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

VAT (gross)

VW1

0

0%

28 280

0%

0

1 year at most

VW2

0

0%

28 280

0%

0

More than 1 year and 5 years at most

VW3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other liabilities (gross)

8K1

0

0%

0

0%

0

1 year at most

8K2

0

0%

0

0%

0

More than 1 year and 5 years at most

8K3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Dividends

ZE

0

0%

125 000

0%

0


Commitments

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Subcontracting

YT

0

0%

0

0%

0

 

Rentals, rental charges and condominiums

XQ

0

0%

4 560

0%

0

 

Staff outside the company

YU

0

0%

0

0%

0

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

209 883

0%

0

 

Fees, commissions and brokerage

YV

0

0%

0

0%

0

 

Other accounts

ST

0

0%

46 575

0%

0

 

Total Other purchases and external

ZJ

0

0%

261 019

0%

0


Taxes and Fees

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Business tax

YW

0

0%

965

0%

0

 

Other taxes and payments assimilated

9Z

0

0%

1 065

0%

0

 

Total taxes and fees

YX

0

0%

2 030

0%

0


VAT

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Amount VAT collected

YY

0

0%

90 761

0%

0

 

Total VAT on goods and services

YZ

0

0%

34 291

0%

0


Average number of employees

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

Average number of employees

YP

0

0%

01

0%

0


Groups and Shareholders

 

 

 

31/03/2007

 

31/03/2006

 

31/03/2005

 

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

 

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Fixed Asset Financing

http://www.creditsafe.fr/csfr/Images/help1.gif

8,52

21,5%

7,01

-41,9%

12,06

7,77

9,7%

Global Debt

http://www.creditsafe.fr/csfr/Images/help1.gif

156 days

-1,9%

159 days

23,3%

129 days

403 days

-61,3%

Working Capital Fund overall net

http://www.creditsafe.fr/csfr/Images/help1.gif

89 days

8,5%

82 days

-38,3%

133 days

176 days

-49,4%

Financial independence

http://www.creditsafe.fr/csfr/Images/help1.gif

%

-

%

-

%

101,04%

-

http://www.creditsafe.fr/csfr/images/button_plus.gifhttp://www.creditsafe.fr/csfr/images/button_minus.gifMore ratios

Solvability

http://www.creditsafe.fr/csfr/Images/help1.gif

37,27%

4,7%

35,60%

-31,2%

51,76%

19,29%

93,2%

Capacity debt futures

http://www.creditsafe.fr/csfr/Images/help1.gif

%

-

717,21%

-

%

216,94%

-

Coverage of current assets by net working capital overall

http://www.creditsafe.fr/csfr/Images/help1.gif

36,27%

6,6%

34,04%

-32,8%

50,68%

46,70%

-22,3%

General Liquidity

http://www.creditsafe.fr/csfr/Images/help1.gif

0,68

-33,3%

1,02

9,7%

0,93

0,39

74,4%

Restricted Liquidity

http://www.creditsafe.fr/csfr/Images/help1.gif

1,57

3,3%

1,52

-25,1%

2,03

0,94

67,0%


Management or rotation

 

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Need background in operating working capital

http://www.creditsafe.fr/csfr/Images/help1.gif

-50 days

-1766,7%

3 days

133,3%

-9 days

131 days

-138,2%

Treasury

http://www.creditsafe.fr/csfr/Images/help1.gif

139 days

75,9%

79 days

-44,4%

142 days

30 days

363,3%

Inventory turnover of goods

http://www.creditsafe.fr/csfr/Images/help1.gif

days

-

days

-

days

36 days

-

Average length of credit granted to customers

http://www.creditsafe.fr/csfr/Images/help1.gif

89 days

-7,3%

96 days

-12,7%

110 days

21 days

323,8%

Average length of credit obtained suppliers

http://www.creditsafe.fr/csfr/Images/help1.gif

242 days

38,3%

175 days

-16,3%

209 days

93 days

160,2%

http://www.creditsafe.fr/csfr/images/button_plus.gifhttp://www.creditsafe.fr/csfr/images/button_minus.gifMore ratios

Inventory turnover of raw materials in industrial enterprises

http://www.creditsafe.fr/csfr/Images/help1.gif

days

-

days

-

days

0 days

-

Inventory turnover of intermediate and finished products in the industrial enterprise

http://www.creditsafe.fr/csfr/Images/help1.gif

days

-

days

-

days

2425 days

-

Rotation tangible assets

http://www.creditsafe.fr/csfr/Images/help1.gif

3042,74%

15,3%

2638,11%

-

%

1293,25%

135,3%


Profitability of the business

 

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Margin trading

http://www.creditsafe.fr/csfr/Images/help1.gif

0%

0%

0%

0%

0

0%

0%

Profitability of the business

http://www.creditsafe.fr/csfr/Images/help1.gif

34,24

129,6%

14,91

-59,6%

36,90

10,72%

219,4%

Net profit

http://www.creditsafe.fr/csfr/Images/help1.gif

23,92%

115,1%

11,12%

-57,0%

25,86%

9,47%

152,6%

http://www.creditsafe.fr/csfr/images/button_plus.gifhttp://www.creditsafe.fr/csfr/images/button_minus.gifMore ratios

Growth rate of turnover (excluding VAT)

http://www.creditsafe.fr/csfr/Images/help1.gif

15,34%

445,5%

-4,44%

-152,5%

8,46%

0%

0%

Rates integration

http://www.creditsafe.fr/csfr/Images/help1.gif

59,90%

37,3%

43,63%

-32,3%

64,49%

24,08%

148,8%

Rate leasing furniture

http://www.creditsafe.fr/csfr/Images/help1.gif

0%

0%

0%

0%

0%

0%

0%

Work Factor

http://www.creditsafe.fr/csfr/Images/help1.gif

41,36%

-36,2%

64,83%

53,4%

42,27%

0%

0%

Weight interests

http://www.creditsafe.fr/csfr/Images/help1.gif

0

0%

0%

0%

0%

1,20%

0%


Return on capital

 

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Cash flow from the overall profitability

http://www.creditsafe.fr/csfr/Images/help1.gif

24,24%

108,8%

11,61%

-56,0%

26,38%

9,72%

149,4%

Rates of economic profitability

http://www.creditsafe.fr/csfr/Images/help1.gif

133%

118,0%

61%

-36,5%

96%

2%

6550,0%

Financial profitability

http://www.creditsafe.fr/csfr/Images/help1.gif

137736%

21,9%

112982%

-39,4%

186477%

81517%

69,0%

Return on investment

http://www.creditsafe.fr/csfr/Images/help1.gif

92,75%

103,4%

45,59%

-32,1%

67,12%

7,92%

1071,1%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/03/2007

 

31/03/2006

 

31/03/2005

Sector Median 2007

 

Turnover

534 093

15,3%

463 068

-4,4%

484 581

171 865 € 

210,8% 

 

Sales of goods

0

0%

0

0%

0

 

 

- Purchase of goods

0

0%

0

0%

0

 

 

+/- Stock of goods variation

0

0%

0

0%

0

 

 

Trading margin

0 €

0%

0 €

0%

0 €

0 € 

0% 

 

0,00 % CA

0%

0,00 % CA

0%

0,00 % CA

0 % CA 

0% 

 

Sale of goods produced

534 093

15,3%

463 068

-4,4%

484 581

 

 

+/- Stocked production

0

0%

0

0%

0

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

534 093 €

15,3%

463 068 €

-4,4%

484 581 €

121 438 € 

339,8% 

 

100,00 % CA

0%

100,00 % CA

0%

100,00 % CA

100 % CA 

0% 

 

Trading margin

0

0%

0

0%

0

0% 

+ Period Production

534 093

15,3%

463 068

-4,4%

484 581

121 438 

339,8% 

- 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

214 183

-17,9%

261 019

51,7%

172 077

 

 

Added value

319 910 €

58,3%

202 049 €

-35,3%

312 504 €

35 198 € 

808,9% 

 

59,90 % CA

37,3%

43,63 % CA

-32,3%

64,49 % CA

23,87 % CA 

150,9% 

 

Added value

319 910 €

58,3%

202 049 €

-35,3%

312 504 €

35 198 € 

808,9% 

+ Operating grants

0

0%

0

0%

0

 

 

- Tax, duty and similar payments

4 743

133,6%

2 030

26,0%

1 611

 

 

- Personal charges

132 310

1,0%

130 984

-0,8%

132 083

 

 

Gross operating surplus

182 857 €

164,9%

69 035 €

-61,4%

178 810 €

0 € 

0% 

 

34,24 % CA

129,6%

14,91 % CA

-59,6%

36,90 % CA

10,68 % CA 

220,6% 

 

Gross operating surplus

182 857 €

164,9%

69 035 €

-61,4%

178 810 €

0 € 

0% 

+ Release of reserves and provisions

0

0%

0

0%

2 386

 

 

+ Other operating income

0

0%

0

0%

0

 

 

- Depreciation/Amortisation

1 711

-24,5%

2 265

-9,9%

2 513

 

 

- Other charges

0

0%

0

0%

0

 

 

Operating result

181 146 €

171,3%

66 770 €

-62,6%

178 683 €

2 550 € 

7003,8% 

 

33,92 % CA

135,2%

14,42 % CA

-60,9%

36,87 % CA

10,09 % CA 

236,2% 

 

Operating result

181 146 €

171,3%

66 770 €

-62,6%

178 683 €

2 550 € 

7003,8% 

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

0

0%

0

0%

0

 

 

+ Financial income

0

0%

0

0%

0

 

 

- Financial charges

0

0%

0

0%

0

 

 

Pre-tax result

181 146 €

171,3%

66 770 €

-62,6%

178 683 €

14 445 € 

1154,0% 

 

33,92 % CA

135,2%

14,42 % CA

-60,9%

36,87 % CA

9,50 % CA 

257,1% 

 

Extraordinary income

0

0%

04

0%

0

0% 

- Extraordinary charges

0

0%

0

0%

28

 

 

Extraordinary result

0 €

0%

04 €

114,3%

-28 €

0 € 

0% 

 

0,00 % CA

0%

0,00 % CA

0%

0 % CA

0 % CA 

0% 

 

Pre-tax result

181 146 €

171,3%

66 770 €

-62,6%

178 683 €

14 445 € 

1154,0% 

Extraordinary result

0 €

0%

04 €

114,3%

-28 €

0 € 

0% 

- Employee profit sharing

0

0%

0

0%

0

 

 

- Tax on profits

53 394

249,7%

15 269

-71,4%

53 351

 

 

Net result

127 752 €

148,0%

51 505 €

-58,9%

125 304 €

16 085 € 

694,2% 

http://www.creditsafe.fr/csfr/Images/help1.gif

23,92 % CA

115,1%

11,12 % CA

-57,0%

25,86 % CA

8,31 % CA 

187,8%

 

FOREIGN EXCHANGE RATES

 

Na

 

ADDITIONAL INFORMATION

 

Trends

 

 

Profitability

http://www.creditsafe.fr/csfr/Images/arrow_up.gif

 

Liquidity

http://www.creditsafe.fr/csfr/Images/arrow_up.gif

 

Net worth

http://www.creditsafe.fr/csfr/Images/arrow_up.gif

 

Type

Head office

Status

Economically active

 

 

Formation Date

09/2007

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

 

Activity Location

 

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Aveyron (12)

Region

Midi-Pyrénées

 

District

1

Area

97

 

City

MILLAU

Size of urban area

 

 

 

 

Other establishments

 

 

 

 

Branches

1 branch entities in this company

 

Head office

 
> CIVAD SARL <<<  - Promotion immobilière d'autres bâtiments (4110C)  in MILLAU  (12100)
 

 

Secondary establishments

>  CIVAD SARL  - Promotion immobilière d'infrastructures (701C)  in NARBONNE  (11100)
>  CIVAD SARL  - Promotion immobilière d'infrastructures (701C)  in NARBONNE  (11100)

 

 

 

 

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

1 or 2 employees

Company workforce

1 or 2 employees

 

event history

 

 

Status history

 

 

 

Date

Description

No Status History

 

 

Recent publications in Gazettes

 

 

 

Publication date

Gazette Name

Description

 

21/03/2008

Bodacc A

Immatriculation

 

12 - AVEYRON

GREFFE DU TRIBUNAL DE COMMERCE DE MILLAU

345 - 327 325 106 RCS Millau. CIVAD. Forme : Société à responsabilité limitée. Administration : Gérant(e) : AYOT Laurent Maurice René. Gérant(e) : DUVIOL Christian Paul Joseph. Capital : 8000 EUR. Adresse : 687 avenue de l'Europe, 12100 Millau.
Origine du fonds : Transfert de siège (origine hors ressort). Etablissement : Etablissement principal. Activité : Réalisation de constructions ou de bâtiments agricoles, industriels, administratifs, d'habitations ou divers ainsi que le négoce de tous produits ou prestations de services.
Adresse : 687 avenue de l'Europe, 12100 Millau.
A dater du : 05/11/2007.
Date de commencement de l’activité : 14/09/2007. Descriptif : Modification survenue sur l'administration et transfert de l'établissement principal, transfert du siège social. Commentaires : Immatriculation d'une personne morale suite à transfert de son siège social.

25/01/2008

Bodacc C

Comptes annuels et rapports

 

12 - AVEYRON

GREFFE DU TRIBUNAL DE COMMERCE DE MILLAU

685 - 327325106 RCS. CIVAD. Forme : Société à responsabilité limitée. Adresse : 687 avenue de l'Europe 12100 Millau. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/03/2007.

15/09/2006

Bodacc C

Avis de dépôt des comptes

 

640 - RCS Narbonne B 327 325 106. RC 83-B 54. CIVAD. Forme: S.A.R.L.. Adresse du siège social: 6, rue de l'Amazonite,11100 Narbonne. Comptes annuels et rapports de l'exercice clos le: 31 mars 2006.

12/08/2005

Bodacc C

Avis de dépôt des comptes

 

399 - RCS Narbonne B 327 325 106. RC 83-B 54. CIVAD. Forme: S.A.R.L.. Adresse du siège social: 6, rue de l'Amazonite,11100 Narbonne. Comptes annuels et rapports de l'exercice clos le: 31 mars 2005.

13/12/2002

Bodacc B

Modifications et mutations diverses

 

RCS Narbonne B 327325106 RC 83-B 54 CIVAD. Forme : S.A.R.L. Capital : 8 000 euros. Adresse du siège social : 6 rue de l'Amazonite, 11100 Narbonne. Commentaires : modification survenue sur l'adresse du siège social et l'adresse de l'établissement principal Etablissement principal: Adresse : 6 rue de l'Amazonite, 11100 Narbonne. Date d'effet : 1 e r octobre 2002.

05/09/2001

Bodacc B

Modifications et mutations diverses

 

RCS Narbonne B 327325106 RC 83-B 54 CIVAD. Forme : S.A.R.L. Capital : 8 000 euros. Adresse du siège social : 6 bis rue Paul-Brousse, 11100 Narbonne. Commentaires : modification survenue sur le capital (augmentation et conversion en euros). Date d'effet : 2 juillet 2001.

 

Company events history

 

 

 

Date

Description

03/04/2008

Updated articles of association

03/04/2008

Minutes of general meeting of shareholders

03/04/2008

Private document

03/04/2008

New closing date

21/03/2008

New Bodacc A ads detected

21/03/2008

Bodacc A : Registration

25/01/2008

Bodacc C : Deposit accounts notice

05/11/2007

Private document

05/11/2007

Appointment/resignation of company officers

05/11/2007

Updated articles of association

05/11/2007

Registration after transfer

05/11/2007

Sale of shares

05/11/2007

Minutes of general meeting of shareholders

05/11/2007

New manager

14/09/2007

Transfer of Establishment

14/09/2007

Update of Company Head Office Identifier

31/03/2007

New accounts available

31/03/2006

New accounts available

31/03/2005

New accounts available

31/03/2004

New accounts available

31/03/2003

New accounts available

20/11/2002

PV d'Assemblée

20/11/2002

Transfert du Siège dans le ressort du Tribunal de Commerce

20/11/2002

Acte sous seing privé

20/11/2002

Statuts mis à jour

27/07/2001

Statuts mis à jour

27/07/2001

PV d'Assemblée

27/07/2001

Acte sous seing privé

27/07/2001

Conversion du Capital Social en Euros

27/07/2001

Augmentation de Capital

17/05/2001

Donation/Partage

17/05/2001

Expédition acte notarié

09/05/2001

Cession de parts

09/05/2001

Acte sous seing privé

07/03/1994

Réduction de Capital

07/03/1994

Déclaration de conformité

07/03/1994

Statuts mis à jour

07/03/1994

PV d'Assemblée

23/09/1993

PV d'Assemblée

07/03/1993

Augmentation de Capital

07/03/1993

Réduction de Capital

07/03/1993

PV d'Assemblée

07/03/1993

Statuts mis à jour

07/03/1993

Déclaration de conformité

 

 

 

Establishment events history

 

 

 

Date

Description

09/12/2011

Update Rating

21/07/2011

Update Rating

27/09/2010

Update Rating

07/02/2010

Update Rating

29/12/2009

Update Rating

06/12/2008

Update Rating

27/12/2007

Update Rating

27/12/2007

Update Limit

26/12/2007

Update Rating

19/12/2007

Update Rating

16/12/2007

Update Limit

10/12/2007

Update Limit

09/12/2007

Update Limit

08/12/2007

Update Rating

14/09/2007

Formation of Head office (after transfer)

 

NOTES & COMMENTS

 

Na

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.50.59

UK Pound

1

Rs.80.34

Euro

1

Rs.67.14

 

 

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.