MIRA INFORM REPORT

 

 

Report Date :

05.04.2013

 

IDENTIFICATION DETAILS

 

Correct Name :

SOCIETE CASTELBRIANTAISE DES PLASTIQUE

 

 

Registered Office :

Societe Castelbriantaise Des Plastique, Promoplast, Zone Industrielle, Rue Du Quebec, 44110 Chateaubriant

 

 

Country :

France

 

 

Financials (as on) :

May 1973

 

 

Date of Incorporation :

31.12.2011

 

 

Legal Form :

Simplified joint stock company

 

 

Line of Business :

Manufacture of plastics (Fabrication d'emballages en matières plastiques)

 

 

No. of Employees :

100 to 199

 

 

RATING & COMMENTS

 

MIRA’s Rating :

C

 

RATING

STATUS

PROPOSED CREDIT LINE

<10

C

Absolute credit risk exists. Caution needed to be exercised

Credit not recommended

 

Status :

Poor

Payment Behaviour :

Unknown

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

France - ECONOMIC OVERVIEW

 

France was transitioning from an economy that has featured extensive government ownership and intervention to one that relies more on market mechanisms but is in the midst of a euro-zone crisis. The government has partially or fully privatized many large companies, banks, and insurers, and has ceded stakes in such leading firms as Air France, France Telecom, Renault, and Thales. It maintains a strong presence in some sectors, particularly power, public transport, and defense industries. With at least 75 million foreign tourists per year, France is the most visited country in the world and maintains the third largest income in the world from tourism. France's leaders remain committed to a capitalism in which they maintain social equity by means of laws, tax policies, and social spending that reduce income disparity and the impact of free markets on public health and welfare. France's real GDP contracted 2.6% in 2009, but recovered somewhat in 2010 and 2011. The unemployment rate increased from 7.4% in 2008 to 9.3% in 2010 and 9.1% in 2011. Lower-than-expected growth and increased unemployment have cut government revenues and increased borrowing costs, contributing to a deterioration of France's public finances. The government budget deficit rose sharply from 3.4% of GDP in 2008 to 7.5% of GDP in 2009 before improving to 5.8% of GDP in 2011, while France's public debt rose from 68% of GDP to 86% over the same period. Under President SARKOZY, Paris implemented austerity measures that eliminated tax credits and froze most government spending in an effort to bring the budget deficit under the 3% euro-zone ceiling by 2013 and to highlight France's commitment to fiscal discipline at a time of intense financial market scrutiny of euro-zone debt levels. Socialist Francois HOLLANDE won the May 2012 presidential election, after advocating pro-growth economic policies, as well as measures such as forcing banks to separate their traditional deposit taking and lending activities from more speculative businesses, increasing taxes on bank profits, introducing a new top bracket on income taxes for people earning over €1 million ($1.3 million) a year, and hiring an additional 60,000 civil servants during his five-year term of office.

Source : CIA

 


REGISTERED NAME & COMPANY SUMMARY

 

Name

SOCIETE CASTELBRIANTAISE DES PLASTIQUE

SIRET

785 941 089 00019

 

Personal comment

Company summary

 

Trade name

PROMOPLAST

 

 

 

 

EUR VAT Number

FR47785941089

 

 

Activity (APE)

Fabrication d'emballages en matières plastiques (2222Z)

Legal form

Simplified joint stock company

 

 

Phone

02 40 81 09 25

RCS Registration

RCS Nantes 7 785 941 089

 

 

Fax

 

Share capital

1,530,000 Euros

 

 

Address

SOCIETE CASTELBRIANTAISE DES PLASTIQUE
PROMOPLAST
ZONE INDUSTRIELLE
RUE DU QUEBEC
44110 CHATEAUBRIANT

Incorporated Date

05/1973

 

 

Nationality

France

Status

Economically active

 

 

Establishment details

 

 

 

 

Trade name

PROMOPLAST

 

Activity (APE)

Fabrication d'emballages en matières plastiques (2222Z)

Business Pages FT®

 

 

Postal Address

SOCIETE CASTELBRIANTAISE DES PLASTIQUE
PROMOPLAST
ZONE INDUSTRIELLE
RUE DU QUEBEC
44110 CHATEAUBRIANT

Trading Address

RUE DU QUEBEC
44110 CHATEAUBRIANT

 

Telephone

02 40 81 09 25

 

Fax

 

 

 

 

 

DIRECTORS/MANAGEMENT

 

Current Directors

1

 

 

directors

Shareholder(s)

 

 

Name

FINANCIERE DE L'OUEST

 

Name of representative

 

 

Manager position

Président

Date of birth

 

 

Place of birth

 

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

Previous Directors

 

View the directors history for this company
If you want to view the directors history, please click on the link view details.

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

Président Directeur Général

M PATRICK MARION

05/03/1946 - RENNES

 

Président

FINANCIERE DE L'OUEST

- - -

 

 

 

NEGATIVE INFORMATION

 

No social security and tax office preferential right to date.

judgements

Collective procedures

 

No judgment information for the company

 

 

 

 

 

 

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

Preferential rights details and history

Summary of preferential rights

Company monitored since

26/03/2009

 

 

Status of Monitoring

No social security and tax office preferential right to date

 

Recent publications in Gazettes

 

 

 

Publication date

Gazette Name

Description

 

10/12/2012

Bodacc C

Comptes annuels et rapports

 

44 - LOIRE-ATLANTIQUE

GREFFE DU TRIBUNAL DE COMMERCE DE NANTES

5906 - 785941089 RCS. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : Société par actions simplifiée à associé unique. Adresse : rue du Québec 44110 Châteaubriant. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2011.

16/11/2011

Bodacc B

Modification et mutation diverse

 

44 - LOIRE-ATLANTIQUE

GREFFE DU TRIBUNAL DE COMMERCE DE NANTES

410 - 785 941 089 RCS Nantes. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A.S. unipersonnelle. Administration : Président de la société : FINANCIERE DE L'OUEST Commissaire aux comptes titulaire : KPMG SA Commissaire aux comptes suppléant : DUPAS Luc. Capital : 1530000 EUR. Activité : Transformation et négoce de toutes matières plastiques synthétiques ou de fibres naturelles. Adresse de l’établissement principal : Z.I. rue du Québec, 44110 Chateaubriant.
Adresse du siège social : Z.I. rue du Québec, 44110 Chateaubriant.
Commentaires : changement de président dans une société par actions simplifié. Date de commencement de l’activité : 01/04/1973. Date d’effet : 18/10/2011.

25/10/2011

Bodacc C

Comptes annuels et rapports

 

44 - LOIRE-ATLANTIQUE

GREFFE DU TRIBUNAL DE COMMERCE DE NANTES

6241 - 785941089 RCS. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A.S. unipersonnelle. Adresse : Z.I. rue du Québec 44110 Chateaubriant. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2010.

18/10/2010

Bodacc C

Comptes annuels et rapports

 

44 - LOIRE-ATLANTIQUE

GREFFE DU TRIBUNAL DE COMMERCE DE NANTES

6336 - 785941089 RCS. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A.S. unipersonnelle. Adresse : Z.I. rue du Québec 44110 Chateaubriant. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

30/10/2009

Bodacc C

Comptes annuels et rapports

 

44 - LOIRE-ATLANTIQUE

GREFFE DU TRIBUNAL DE COMMERCE DE NANTES

6282 - 785941089 RCS. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : Société par actions simplifiée unipersonnelle. Adresse : Z.I. rue du Québec 44110 Châteaubriant. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

25/10/2008

Bodacc C

Comptes annuels et rapports

 

44 - LOIRE-ATLANTIQUE

GREFFE DU TRIBUNAL DE COMMERCE DE NANTES

5361 - 785941089 RCS. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : Société par actions simplifiée unipersonnelle. Adresse : Z.I. rue du Québec 44110 Châteaubriant. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

25/11/2007

Bodacc C

Avis de dépôt des comptes

 

8149 - 785 941 089. RCS Nantes SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme: Société par actions simplifiée unipersonnelle. Adresse du siège social: Z.I. - rue du Québec 44110 Châteaubriant. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2006.

18/11/2006

Bodacc C

Avis de dépôt des comptes

 

2865 - RCS Nantes B 785 941 089. RC 73-B 191. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme: SASU . Adresse du siège social: Z.I. - rue du Quebec,44110 Chateaubriant. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

30/10/2005

Bodacc C

Avis de dépôt des comptes

 

2931 - RCS Nantes B 785 941 089. RC 73-B 191. SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme: SASU . Adresse du siège social: Z.I. - rue du Quebec,44110 Chateaubriant. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

21/11/2003

Bodacc B

Modifications et mutations diverses

 

RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A. à conseil d'administration. Capital : 1 530 000 euros. Adresse du siège social : Z.I., rue du Québec, 44110 Chateaubriant. Administration : président du conseil d'administration et directeur général : MARION (Patrick, Charles, Jacques). Administrateurs : FERNIER (Jean-Marie, Pierre, Maurice) M l l e CHEVALIER (Catherine, Renée, Claude). Commissaire aux comptes titulaire : K.P.M.G. S.A. Commissaire aux comptes suppléant : DUPAS (Luc). Ancien président du conseil d' administration : BAUCHER (Bernard, Pierre, Joseph, Marie). Anciens administrateurs : COCKREM (Anthony, Philips) DESBORDES (Chantal, Yvonne, Marie) CREESE (Andrew, Georges, James) . Ancien directeur général : MARION ( Patrick, Charles, Jacques) Etablissement principal: Activité : transformation, négoce de toutes matières plastiques, synthétiques ou de fibres naturelles. Adresse : Z.I., rue du Québec, 44110 Chateaubriant. Date d'effet : 6 octobre 2003.

21/11/2003

Bodacc B

Modifications et mutations diverses

 

Ancienne situation du siège social. RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S. A. à conseil d'administration. Capital : 1 530 000 euros. Adresse : Z.I., rue du Québec, 44110 Chateaubriant. Administration : président : MARION ( Patrick, Charles, Jacques). Commissaire aux comptes titulaire : K.P.M.G. S.A. Commissaire aux comptes suppléant : DUPAS (Luc). Anciens administrateurs : FERNIER (Jean-Marie, Pierre, Maurice) M l l e CHEVALIER (Catherine, Renée, Claude). Ancien président du conseil d' administration : MARION (Patrick, Charles, Jacques) Nouvelle situation du siège social. Forme : S.A.S.U Etablissement principal: Activité : transformation, négoce de toutes matières plastiques et synthétiques ou de fibres naturelles. Adresse : Z.I., rue du Québec, 44110 Chateaubriant. Date d'effet : 22 octobre 2003.

11/04/2003

Bodacc B

Modifications et mutations diverses

 

Ancienne situation du siège social. RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S. A. à conseil d'administration. Capital : 3 213 000 euros. Adresse : Z.I., rue du Québec, 44110 Chateaubriant Nouvelle situation du siège social. Capital : 1 530 000 euros Etablissement principal: Activité : transformation, négoce de toutes matières plastiques, synthétiques ou de fibres naturelles. Adresse : Z.I., rue du Québec, 44110 Chateaubriant. Date d'effet : 24 janvier 2003.

03/04/2003

Bodacc B

Modifications et mutations diverses

 

RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A. à conseil d'administration. Capital : 3 213 000 euros. Adresse du siège social : Z.I. rue du Québec, 44110 Chateaubriant. Administration : président du conseil d'administration : BAUCHER ( Bernard, Pierre, Joseph, Marie), ancien directeur général. Directeur général : MARION (Patrick, Charles, Jacques). Administrateurs : COCKREM (Anthony, Philips) DESBORDES (Chantal, Yvonne, Marie) CREESE (Andrew, Georges, James) . Commissaire aux comptes titulaire : K. P.M.G. S.A. Commissaire aux comptes suppléant : DUPAS (Luc) Etablissement principal: Activité : transformation, négoce de toutes matières plastiques, synthétiques ou de fibres naturelles. Adresse : Z.I. rue du Québec, 44110 Chateaubriant.

30/09/2001

Bodacc B

Modifications et mutations diverses

 

RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A. à conseil d'administration. Capital : 3 213 000 euros. Adresse du siège social : Z.I. rue du Québec, 44110 Chateaubriant. Administration : président du conseil d'administration : BAUCHER ( Bernard, Pierre, Joseph, Marie). Directeur général : MARION (Patrick, Charles, Jacques). Administrateurs : COCKREM (Anthony, Philips) DESBORDES ( Chantal, Yvonne, Marie). Nomination d' un administrateur : CREESE (Andrew, Georges, James). Commissaire aux comptes titulaire : K.P.M.G. S.A. Commissaire aux comptes suppléant : DUPAS (Luc) Etablissement principal: Activité : transformation, négoce de toutes matières plastiques, synthétiques ou de fibres naturelles. Adresse : Z.I. rue du Québec, 44110 Chateaubriant. Date d'effet : 18 avril 2001.

28/09/2001

Bodacc B

Modifications et mutations diverses

 

RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A. à conseil d'administration. Capital : 3 213 000 euros. Adresse du siège social : Z.I. rue du Québec, 44110 Chateaubriant. Administration : président du conseil d'administration : BAUCHER ( Bernard, Pierre, Joseph, Marie). Directeur général : MARION (Patrick, Charles, Jacques). Administrateurs : COCKREM (Anthony, Philips) DESBORDES ( Chantal, Yvonne, Marie). Commissaire aux comptes titulaire : K.P.M.G. S.A. Commissaire aux comptes suppléant : DUPAS (Luc). Ancien administrateur : ANDERSON (Michael, Colin) Etablissement principal: Activité : transformation et négoce de tous matériaux plastiques, synthétiques ou de fibres naturelles. Adresse : Z.I. rue du Québec, 44110 Chateaubriant. Date d'effet : 1 e r mars 2001.

11/10/2000

Bodacc B

Modifications et mutations diverses

 

RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A. à conseil d'administration. Capital : 21 000 000 de F. Adresse du siège social : Z.I., rue du Québec, 44110 Chateaubriant. Administration : président du conseil d'administration : BAUCHER (Bernard, Pierre, Joseph, Marie) . Directeur général : MARION (Patrick, Charles, Jacques). Administrateurs : ANDERSON (Michael, Colin) COCKREM ( Anthony, Philips) DESBORDES (Chantal, Yvonne, Marie). Commissaire aux comptes titulaire : FIDUCIAIRE DE FRANCE-STE D' EXPERTISE COMPTABLE COMMISSAIRE AUX COMPTES. Commissaire aux comptes suppléant : DUPAS (Luc). Ancien administrateur : KERVEADOU (André) Etablissement principal: Activité : transformation, négoce de tous matériaux en plastique, synthétique ou en fibres naturelles. Adresse : Z.I., rue du Québec, 44110 Chateaubriant. Date d'effet : 1er mai 2000.

11/10/2000

Bodacc B

Modifications et mutations diverses

 

Ancienne situation du siège social. RCS Nantes B 785941089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S. A. à conseil d'administration. Capital : 21 000 000 d'euros. Adresse : Z.I., rue du Québec, 44110 Chateaubriant Nouvelle situation du siège social. Capital : 3 213 000 euros Etablissement principal: Activité : transformation et négoce de toutes matières plastiques, synthétiques ou de fibres naturelles. Adresse : Z.I., rue du Québec, 44110 Chateaubriant. Date d'effet : 31 mai 2000.

20/09/1998

Bodacc B

Modifications et mutations diverses

 

RCS Nantes B 785 941 089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A. à conseil d'administration. Capital : 21 000 000 de F. Adresse du siège social : Z.I., rue du Québec 44110 Chateaubriant. Administration : président du conseil d'administration : BAUCHER ( Bernard, Pierre, Joseph, Marie). Administrateurs : ANDERSON (Michael, Colin) COCKREM (Anthony, Philips) KERVEADOU (André, Louis, Marie). Commissaire aux comptes titulaire : FIDUCIAIRE DE FRANCE-STE D'EXPERTISE COMPTABLE COMMISSAIRE AUX COMPTES - FIDEX. Commissaire aux comptes suppléant : DUPAS (Luc). Ancien administrateur : SALTER (Saul) Etablissement principal: Activité : transformation et négoce de matières plastiques synthétiques ou de fibres naturelles. Adresse : Z.I., rue du Québec 44110 Chateaubriant. Date d'effet : 15 juin 1998.

06/10/1996

Bodacc B

Modifications et mutations diverses

 

RCS Nantes B 785 941 089 RC 73-B 191 SOCIETE CASTELBRIANTAISE DE PLASTIQUES. Forme : S.A. Capital : 14 000 000 de F. Adresse du siège social : Z.I., rue du Québec 44110 Chateaubriant. Administration : président du conseil d' administration : BAUCHER (Bernard, Pierre, Joseph, Marie). Administrateurs ANDERSON (Michael, Colin) COCKREM ( Anthony, Philips) SALTER (Saul). Commissaire aux comptes titulaire : FIDUCIAIRE DE FRANCE-STE D'EXPERTISE COMPTABLE COMMISSAIRE AUX COMPTES. Commissaire aux comptes suppléant : DUPAS (Luc). Ancien commissaire du gouvernement : ESCO AUDIT ET PERFORMANCE. Ancien commissaire aux comptes suppléant : DIDIER (Jean-Paul) Etablissement principal: Activité : transformation, négoce de matériel plastique, synthétique ou de fibres naturelles. Adresse : Z.I., rue du Québec 44110 Chateaubriant. Date d'effet : 20 juin 1996.

 

 

SHARE & SHARE CAPITAL INFORMATION

 

Na

 

 

PAYMENT INFORMATION

 

Na

 

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Ultimate Holding Company

 

Company Name

 

 

Company number

Click here to view the affiliation links

 

FINANCIERE DES SOUZEAUX

 

 

534150594

 

 

 

Ultimate Parent

1 ultimate parent company for this company
>  FINANCIERE DES SOUZEAUX  - Activités des sociétés holding (6420Z)  in PARIS 2  (75002)

 

Group data

Ultimate parent company

FINANCIERE DES SOUZEAUX

Direct parent

FINANCIERE DES SOUZEAUX - 100 %

Group – Number of companies

3

Linkages – Number of companies

-

Number of countries

-

 

Company Name

 

SIREN

Parts

Rating

Limit

Last account published

FINANCIERE DES SOUZEAUX

 

534150594

-

95

6 800 €

31/12/2011

SOCIETE CASTELBRIANTAISE DES PLASTIQ...

 

785941089

100%

19

0 €

31/12/2011

PROMOPLAST OCEAN INDIEN

 

510081375

80%

19

0 €

-

 

Type of shareholder

Shareholders

To view this content, JavaScript must be enabled, and you need the latest version of the Adobe Flash Player.

Please download the free Flash Player and refresh the page.

Get Adobe Flash Player

 

Linkages

Ultimate parent company

FINANCIERE DES SOUZEAUX

Direct parent

FINANCIERE DES SOUZEAUX - 100 %

Group – Number of companies

3

Linkages – Number of companies

-

Number of countries

-

No linked companies

 

 

FINANCIAL INFORMATION

 

Trading to Date

12/31/2011

12/31/2010

12/31/2009

 

Turnover

13,568,661 €

13,026,316 €

13,166,699 €

 

Gross Operating Surplus

9,70 % Turnover

9,51 % Turnover

10,74 % Turnover

 

Shareholders’ equity

2,782,508 €

2,742,225 €

2,664,751 €

 

Net result

690,424 €

810,536 €

757,690 €

 

Employees

100 to 199 employees

-

-

 

 

accounts

Active Account |  Passive Account |  Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Deposit date

22/02/2013

 

12/10/2011

 

22/09/2010

 

 

Activity Code

2222Z

 

2222Z

 

2222Z

 

 

Employees

127

 

125

 

0

 

 


Active account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

860 224

5,2%

817 662

13,9%

717 973

428 308

100,8%

- Intangible assets

23 357

47,8%

15 801

-16,8%

18 992

7 622

206,4%

- Tangible assets

813 742

4,5%

778 736

15,5%

674 262

331 788

145,3%

- Financial assets

30 747

0%

30 747

-4,9%

32 341

6 520

371,6%

Net current assets

6 185 946

3,4%

5 982 692

-3,1%

6 173 222

1 523 407

306,1%

- Stocks

624 360

-7,3%

673 545

7,9%

624 150

390 440

59,9%

- Advanced payments

76 543

3,4%

51 342

-22,8%

66 539

0

0%

- Receivables

3 427 019

5,5%

3 248 966

-2,8%

3 342 909

707 042

384,7%

- Securities and cash

2 058 024

2,4%

2 008 839

-6,1%

2 139 624

113 150

1718,8%

- Prepaid expenses

-

-

-

-

-

620,50

-

Accounts of regularization

0

0%

0

0%

0

0

0%

Total Assets

7 046 173

3,6%

6 800 355

-1,3%

6 891 195

2 128 769

231,0%


Passive Account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Shareholders' equity

2 782 508

1,5%

2 742 225

2,9%

2 664 751

703 829

295,3%

Share capital

1 530 000

0%

1 530 000

0%

1 530 000

170 800

795,8%

Other capital resources

47 000

0%

47 000

0%

47 000

0

0%

Risk Provisions

172 890

90,4%

90 780

-66,2%

268 700

0

0%

Liabilities

4 043 777

3,1%

3 920 350

0,2%

3 910 743

1 035 070

290,7%

- Financial liabilities

13 005

-61,2%

33 485

-73,3%

125 458

177 296

-92,7%

- Advanced payments received

23 808

87,1%

12 723

-4,0%

13 260

0

0%

- Trade account payables

1 450 901

8,5%

1 336 751

7,9%

1 239 015

426 205

240,4%

- Tax and social liabilities

1 645 292

4,7%

1 571 465

-0,8%

1 584 783

217 008

658,2%

- Other debts and fixed assets liabilities

880 507

-6,1%

937 411

-1,1%

948 227

18 573

4640,8%

Account regularization

30 264

6,1%

28 515

0%

0

0

0%

Total liabilities

7 046 174

3,6%

6 800 355

-1,3%

6 891 195

2 128 771

231,0%


Results

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Sales of Goods

13 989 892

3,0%

13 582 128

0,1%

13 571 552

3 780 547

270,0%

Net turnover

13 568 661

4,2%

13 026 316

-1,1%

13 166 699

3 664 471

270,3%

- of which net export turnover

499 990

29,1%

387 177

-9,3%

426 668

76 755

551,4%

Operating charges

12 764 108

3,2%

12 367 964

1,4%

12 202 330

3 614 497

253,1%

Operating profit/loss

1 225 784

1,0%

1 214 164

-11,3%

1 369 222

73 993

1556,6%

Financial income

18 995

-26,1%

25 702

33,5%

19 258

3 737

408,3%

Financial charges

15 538

-5,0%

16 354

3,4%

15 811

13 984

11,1%

Financial profit/loss

3 457

-63,0%

9 348

171,2%

3 447

-3 617

195,6%

Pretax net operating income

1 229 241

0,5%

1 223 512

-10,9%

1 372 670

63 398

1838,9%

Extraordinary income

141 749

-38,7%

231 147

173,5%

84 524

12 063

1075,1%

Extraordinary charges

205 272

274,4%

54 834

-55,8%

124 193

11 377

1704,3%

Extraordinary profit/loss

-63 523

-136,0%

176 313

544,5%

-39 669

0

0%

Net result

690 424

-14,8%

810 536

7,0%

757 690

53 347

1194,2%


 

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Months

 

12

 

12

 

12


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Grand Total (I to VI)

Net

7 046 173

3,6%

6 800 355

-1,3%

6 891 195

 

Gross

CO

12 392 234

2,6%

12 078 250

0,2%

12 049 322

 

Amortisation

1A

5 346 061

1,3%

5 277 895

2,3%

5 158 127


Non declared distributed capital (I)

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Non declared distributed capital (I)

AA3

0

0%

0

0%

0

 

Gross

AA

0

0%

0

0%

0


Active fixed asset (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total Active fixed asset (II)

Net

860 224

5,2%

817 662

13,9%

717 973

 

Gross

BJ

5 844 039

2,0%

5 729 188

3,6%

5 531 491

 

Amortisation

BK

4 983 815

1,5%

4 911 526

2,0%

4 813 518


Intangilble fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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

15 735

92,4%

8 179

-28,1%

11 370

 

Gross

AF

411 104

0,5%

409 035

1,1%

404 400

 

Amortisation

AG

395 369

-1,4%

400 856

2,0%

393 030

Goodwill

Net

7 622

0%

0

0%

0

 

Gross

AH

7 622

0%

7 622

0%

7 622

 

Amortisation

AI

7 622

0%

7 622

0%

7 622

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

23 357

185,6%

8 179

-28,1%

11 370



Tangilble fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Lands

Net

109 531

-2,7%

112 534

-2,6%

115 536

 

Gross

AN

125 873

0%

125 873

0%

125 873

 

Amortisation

AO

16 342

22,5%

13 339

29,0%

10 337

Buildings

Net

156 027

-10,4%

174 143

-4,9%

183 035

 

Gross

AP

1 719 458

0,3%

1 714 294

0,8%

1 700 254

 

Amortisation

AQ

1 563 431

1,5%

1 540 151

1,5%

1 517 219

Plant

Net

408 898

19,6%

341 795

23,5%

276 758

 

Gross

AR

2 966 160

4,4%

2 840 972

3,6%

2 740 969

 

Amortisation

AS

2 557 262

2,3%

2 499 177

1,4%

2 464 211

Other tangible fixed assets

Net

92 439

-17,5%

112 070

81,8%

61 630

 

Gross

AT

536 228

-4,7%

562 451

16,5%

482 729

 

Amortisation

AU

443 789

-1,5%

450 381

7,0%

421 099

Fixed assets in construction

Net

40 991

369,7%

8 727

-61,1%

22 437

 

Gross

AV

40 991

369,7%

8 727

-61,1%

22 437

 

Amortisation

AW

0

0%

0

0%

0

Advances and payments on account

Net

5 856

-80,1%

29 467

98,2%

14 866

 

Gross

AX

5 856

-80,1%

29 467

98,2%

14 866

 

Amortisation

AY

0

0%

0

0%

0

 

Sub Total Tangible asset

Net

813 742

 

778 736

 

674 262



Financial assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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

24 000

0%

24 000

0%

24 000

 

Gross

CU

24 000

0%

24 000

0%

24 000

 

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

5 008

0%

5 008

0%

5 008

 

Gross

BD

5 008

0%

5 008

0%

5 008

 

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

1 739

0%

1 739

-47,8%

3 333

 

Gross

BH

1 739

0%

1 739

-47,8%

3 333

 

Amortisation

BI

0

0%

0

0%

0

 

Sub Total Financial Assets

 

30 747

 

30 747

 

32 341

 

Current Assets (III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total Assets

Net

6 185 946

3,4%

5 982 692

-3,1%

6 173 222

 

Gross

CJ

6 548 192

3,1%

6 349 060

-2,6%

6 517 830

 

Amortisation

CK

362 246

-1,1%

366 368

6,3%

344 608



Stocks

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Raw materials

Net

488 302

-4,0%

508 821

4,4%

487 188

 

Gross

BL

722 295

-4,7%

757 744

4,7%

723 499

 

Amortisation

BM

233 993

-6,0%

248 923

5,3%

236 311

Work in progress (goods)

Net

68 234

503,6%

11 304

59,2%

7 100

 

Gross

BN

75 814

369,9%

16 133

20,5%

13 390

 

Amortisation

BO

7 580

57,0%

4 829

-23,2%

6 290

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

67 824

-55,8%

153 420

18,1%

129 862

 

Gross

BR

98 351

-48,3%

190 350

17,1%

162 543

 

Amortisation

BS

30 527

-17,3%

36 930

13,0%

32 681

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

624 360

-7,3%

673 545

7,9%

624 150



Advance payments to suppliers

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Advance payments to suppliers

Net

76 543

49,1%

51 342

-22,8%

66 539

 

Gross

BV

76 543

49,1%

51 342

-22,8%

66 539

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Trade accounts receivable

Net

3 102 834

3,7%

2 993 150

-3,4%

3 097 559

 

Gross

BX

3 192 980

4,0%

3 068 836

-3,1%

3 166 885

 

Amortisation

BY

90 146

19,1%

75 686

9,2%

69 326

Other debtors

Net

258 385

32,0%

195 696

2,5%

190 972

 

Gross

BZ

258 385

32,0%

195 696

2,5%

190 972

 

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

3 361 219

5,4%

3 188 846

-3,0%

3 288 531



Divers

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Investment securities

Net

361

-99,2%

46 728

-90,0%

467 662

 

Gross

CD

361

-99,2%

46 728

-90,0%

467 662

 

Amortisation

CE

0

0%

0

0%

0

Cash and cash equivalents

Net

2 057 663

4,9%

1 962 111

17,4%

1 671 962

 

Gross

CF

2 057 663

4,9%

1 962 111

17,4%

1 671 962

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

2 058 024

2,4%

2 008 839

-6,1%

2 139 624



Prepaid expenses

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Prepaid expenses

Net

65 800

9,4%

60 120

10,6%

54 378

 

Gross

CH

65 800

9,4%

60 120

10,6%

54 378

 

Amortisation

CI

0

0%

0

0%

0

 

Equalization accounts (IV to VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Multi-period charges

CW3

0

0%

0

0%

0

 

Gross

 

0

0%

0

0%

0

 

Premiums on redemption of bonds

CM3

0

0%

0

0%

0

 

Gross

 

0

0%

0

0%

0

 

Currency differential gain

CN3

0

0%

0

0%

0

 

Gross

 

0

0%

0

0%

0

 

References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Due within one year

CP

1 612

0%

0

0%

0

 

Due after one year

CR

11 512

-16,8%

13 830

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Grand Total (I to V)

EE

7 046 174

3,6%

6 800 355

-1,3%

6 891 195


Shareholder Equity (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total shareholders' equity (Total I)

DL

2 782 508

1,5%

2 742 225

2,9%

2 664 751

 

Equity and shareholders' equity

DA

1 530 000

0%

1 530 000

0%

1 530 000

 

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

153 000

0%

153 000

0%

153 000

 

Statutory or contractual reserve

DE

0

0%

0

0%

0

 

Special regulated reserves

DF

0

0%

0

0%

0

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

0%

0

 

Other reserves

DG

258 733

163,5%

98 197

0%

98 197

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

2 491

0%

2 491

0%

2 491

 

Profit or loss for the period

DI

690 424

-14,8%

810 536

7,0%

757 690

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

147 860

-0,1%

148 001

20,0%

123 373

 

Other capital resources (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total other capital resources (Total II)

DO

47 000

0%

47 000

0%

47 000

 

Income from participating securities

DM

0

0%

0

0%

0

 

Conditional loans

DN

47 000

0%

47 000

0%

47 000

 

Provisions for risks and charges (III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total provisions for risks and charges (Total III)

DR

172 890

90,4%

90 780

-66,2%

268 700

 

Risk provisions

DP

172 890

90,4%

90 780

-66,2%

268 700

 

Reserves for charges

DQ

0

0%

0

0%

0

 

Liabilities (IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total Liabilities (Total IV)

EC

4 043 777

3,1%

3 920 350

0,2%

3 910 743

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

13 005

-48,6%

25 312

-32,3%

37 398

 

Sundry loans and financial liabilities

DV

0

0%

8 173

-90,7%

88 060

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

23 808

87,1%

12 723

-4,0%

13 260

 

Trade accounts payables

DX

1 450 901

8,5%

1 336 751

7,9%

1 239 015

 

Tax and social security liabilities

DY

1 645 292

4,7%

1 571 465

-0,8%

1 584 783

 

Fixed asset liabilities

DZ

25 810

-17,0%

31 081

153,0%

12 283

 

Other debts

EA

854 697

-5,7%

906 330

-3,2%

935 944

 

Translation loss (V)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Translation loss (Total V)

ED

0

0%

0

0%

0

 

Equalization accounts

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Deferred income

EB

30 264

6,1%

28 515

0%

0

 

References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

4 012 984

3,1%

3 891 717

0,4%

3 874 826

 

Of which current bank facilities

EH

46

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Operating result (Total I-II)

GG

1 225 784

1,0%

1 214 164

-11,3%

1 369 222


2 - Financial result (V - VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Financial result (Total V-VI)

GV

3 457

-63,0%

9 348

171,2%

3 447


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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

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

GW

1 229 241

0,5%

1 223 512

-10,9%

1 372 670


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Extraordinary result (Total VII-VIII)

HI

-63 523

-136,0%

176 313

544,5%

-39 669


Profit or loss

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Profit or loss

HN

690 424

-14,8%

810 536

7,0%

757 690


Total Income (I+III+V+VII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total Income (I+III+V+VII)

HL

14 150 636

2,3%

13 838 977

1,2%

13 675 335


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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

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

HM

13 460 213

3,3%

13 028 441

0,9%

12 917 645


Operating income (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total operating income (Total I)

FR

13 989 892

3,0%

13 582 128

0,1%

13 571 552


Operating income (details)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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

Sale of goods produced

FF

13 370 049

4,1%

12 847 112

-1,1%

12 994 603

 

France

FD

12 887 211

3,3%

12 476 191

-0,9%

12 584 189

 

Export

FE

482 838

30,2%

370 921

-9,6%

410 414

Sale of services

FI

198 612

10,8%

179 204

4,1%

172 095

 

France

FG

181 460

11,4%

162 948

4,6%

155 841

 

Export

FH

17 152

5,5%

16 256

0,0%

16 254

Net turnover

FL

13 568 661

4,2%

13 026 316

-1,1%

13 166 699

 

France

FJ

13 068 671

3,4%

12 639 139

-0,8%

12 740 030

 

Export

FK

499 990

29,1%

387 177

-9,3%

426 668

 

Stocked production

FM

-32 317

-205,8%

30 549

226,4%

-24 173

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

49 245

-54,3%

107 748

162,2%

41 096

 

Release of reserves and provisions

FP

394 850

-3,0%

407 177

8,0%

376 899

 

Other income

FQ

9 453

-8,6%

10 338

-6,3%

11 033


Operating charges (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total operating charges (Total II)

GF

12 764 108

3,2%

12 367 964

1,4%

12 202 330


Exploitation charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

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

4 124 258

5,2%

3 922 203

3,3%

3 798 395

 

Change in stocks of raw materials

FV

35 449

203,5%

-34 245

-162,5%

54 764

 

Other external purchases and charges

FW

2 914 481

-1,2%

2 950 804

1,1%

2 918 690

 

Tax, duty and similar payments

FX

338 437

-19,2%

418 719

-8,8%

459 111

 

Payroll

FY

3 411 588

3,1%

3 309 629

2,6%

3 226 452

 

Social security costs

FZ

1 444 721

6,3%

1 359 356

3,6%

1 312 125


Depreciation

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Depreciation of fixed assets

GA

131 473

5,3%

124 825

0,1%

124 715

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

322 404

6,4%

303 074

0,2%

302 581

 

Provisions for risks and charges

GD

0

0%

0

0%

0


Other charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Other charges

GE

41 297

203,7%

13 599

147,3%

5 498

 

Operating charges (III-IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total financial income (Total V)

GP

18 995

-26,1%

25 702

33,5%

19 258

 

Share financial income

GJ

11 520

28700%

40

0%

0

 

Other investment income & capitalised receivables

GK

126

-8,0%

137

-7,4%

148

 

Other interest and similar income

GL

3 449

15,5%

2 986

-53,7%

6 450

 

Released provisions and transferred charges

GM

0

0%

0

0%

1 193

 

Exchange gains

GN

3 900

-82,7%

22 539

96,5%

11 468

 

Net income from disposal of investment securities

GO

0

0%

0

0%

0

 

Financial Charge (VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total financial charge (Total VI)

GU

15 538

-5,0%

16 354

3,4%

15 811

 

Financial reserves and provisions

GQ

0

0%

0

0%

0

 

Interest and similar charges

GR

12 416

-12,5%

14 184

7,3%

13 215

 

Exchange losses

GS

3 122

43,9%

2 170

-16,4%

2 596

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

 

Extraordinary income (VII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total extraordinary income (Total VII)

HD

141 749

-38,7%

231 147

173,5%

84 524

 

Extraordinary operating income

HA

52 824

111,1%

25 028

387,2%

5 137

 

Extraordinary income from capital transactions

HB

650

-96,2%

17 300

15,3%

15 000

 

Released provisions and transferred charges

HC

88 275

-53,2%

188 819

193,3%

64 387

 

Extraordinary charges (VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total extraordinary charges (Total VIII)

HH

205 272

274,4%

54 834

-55,8%

124 193

 

Extraordinary operating charges

HE

29 027

70697,6%

41

-94,7%

776

 

Extraordinary charges from capital transactions

HF

6 001

0,6%

5 966

-88,0%

49 637

 

Extraordinary reserves and provisions

HG

170 244

248,7%

48 827

-33,8%

73 779

 

Employee profit sharing (IX)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Employee profit sharing (Total IX)

HJ

139 938

-20,7%

176 556

2,8%

171 823

 

Tax on profits (X)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Tax on profits (Total X)

HK

335 357

-18,7%

412 733

2,3%

403 488

 

References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Of which equipment leases

HP

3 218

-39,1%

5 281

-22,1%

6 780

 

Of which property leases

HQ

0

0%

0

0%

0

 

Of which transferred charges

A1

68 324

-39,3%

112 562

35,5%

83 090

 

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

18 923

40,1%

13 511

148,9%

5 429

 

 

 

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

OG

0

0%

0

0%

0

 

Increasess due to revaluation

OH

0

0%

0

0%

0

 

Decreasess, acquisitions, creations, contributions

OJ

0

0%

0

0%

0

 

Decreasess by budget item transfer

OK1

28 091

51,4%

18 557

0%

0

 

Decreasess by transfers

OK2

59 973

93,9%

30 927

-18,4%

37 911

 

Gross value at the end of period

OL

5 844 040

2,0%

5 729 189

3,6%

5 531 492


Research and development Charge (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

KD

416 658

1,1%

412 023

0,2%

411 001

 

Increasess due to revaluation

KE

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KF

11 250

142,7%

4 635

-26,7%

6 325

 

Decreasess by budget item transfer

LV1

0

0%

0

0%

0

 

Decreasess by transfers

LV2

9 181

0%

0

0%

5 303

 

Gross value at the end of period

LW

418 727

0,5%

416 658

1,1%

412 023


Tangible fixed assets (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

LN

5 281 785

3,8%

5 087 128

3,1%

4 934 783

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

191 665

-21,0%

242 546

31,1%

184 954

 

Decreasess by budget item transfer

NG1

28 091

51,4%

18 557

0%

0

 

Decreasess by transfers

NG2

50 792

73,2%

29 333

-10,0%

32 609

 

Gross value at the end of period

NH

5 394 567

2,1%

5 281 784

3,8%

5 087 128


Fiancial assets (Total IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

LQ

30 747

-4,9%

32 341

0%

32 341

 

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%

1 594

0%

0

 

Gross value at the end of period

NK

30 747

0%

30 747

-4,9%

32 341

 

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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Reserve for depreciation value at begin of period

0N

0

0%

0

0%

0

Increases

0P

0

0%

0

0%

0

Decreasess

0Q

0

0%

0

0%

0

 

Reserve for depreciation value at the end of period

0R

0

0%

0

0%

0


Research and development charge (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Reserve for depreciation value at begin of period

PE

408 478

2,0%

400 652

1,0%

396 741

Increases

PF

3 694

-52,8%

7 826

-15,1%

9 214

Decreasess

PG

9 181

0%

0

0%

5 303

 

Decreasess by budget item transfer

PH

402 991

-1,3%

408 478

2,0%

400 652


Total fixed assets amotisation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Reserve for depreciation value at begin of period

QU

4 503 049

2,0%

4 412 866

1,9%

4 328 837

Increases

QV

127 779

9,2%

116 998

1,3%

115 500

Decreases

QW

50 003

86,5%

26 817

-14,8%

31 471

 

Decreasess by budget item transfer

QX

4 580 825

1,7%

4 503 047

2,0%

4 412 866


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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

7C

605 149

-17,9%

736 681

2,6%

718 173

Increases

UB

492 647

40,0%

351 901

-6,5%

376 360

Decreases

UC

414 801

-14,2%

483 434

35,1%

357 852

 

Value at the end of period

UD

682 995

12,9%

605 148

-17,9%

736 681

Includes Total allocations

 

Operating

UE

322 404

6,4%

303 074

0,2%

302 581

 

Financial

UG

0

0%

0

0%

0

 

Exceptional

UJ

170 244

248,7%

48 827

-33,8%

73 779

Includes Total Withdrawal

 

Operating

UF

326 526

10,8%

294 615

0,3%

293 808

 

Financial

UH

0

0%

0

0%

1 193

 

Exceptional

UK

88 275

-53,2%

188 819

200,4%

62 851


Total regulated provisions (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

3Z

148 000

20,0%

123 372

6,2%

116 144

Increases

TS

33 354

1,9%

32 747

126,2%

14 479

Decreases

TT

33 494

312,5%

8 119

12,0%

7 251

 

Value at the end of period

TU

147 860

-0,1%

148 000

20,0%

123 372


Total risk and charge provisions (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

5Z

90 780

-66,2%

268 700

0,9%

266 193

Increases

TV

136 890

751,3%

16 080

-72,9%

59 300

Decreases

TW

54 780

-71,8%

194 000

241,6%

56 793

 

Value at the end of period

TX

172 890

90,4%

90 780

-66,2%

268 700


Total Provision for depreciation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

7B

366 369

6,3%

344 609

2,6%

335 837

Increases

TY

322 403

6,4%

303 075

0,2%

302 581

Decreases

TZ

326 527

16,1%

281 314

-4,3%

293 809

 

Value at the end of period

UA

362 245

-1,1%

366 370

6,3%

344 609

 

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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Gross value

VT

3 518 905

5,8%

3 326 391

-2,6%

3 415 567

 

1 year at most

VU

3 507 266

5,9%

3 310 822

-2,7%

3 401 817

 

More than one year

VV

11 639

-25,2%

15 569

13,2%

13 750


State of loans

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

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

1 739

0%

1 739

-47,8%

3 333

 

Other financial assets (1 year at most)

UV

1 612

0%

0

0%

1 736


Receivables statement of assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Customers doubtful or disputed

VA

110 062

27,4%

86 424

6,5%

81 157

 

Other claims customer

UX

3 082 918

3,4%

2 982 412

-3,3%

3 085 727

 

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

13 644

-6,0%

14 508

12,3%

12 923

 

Social Security and other social organizations

UZ

1 113

-48,0%

2 141

0%

0

 

Income taxes

VM

0

0%

0

0%

0

 

Value added tax

VB

85 072

-13,6%

98 432

2,7%

95 833

 

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

77 375

0%

0

0%

0

 

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

VR

81 181

0,7%

80 614

-1,9%

82 216


Prepaid

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Prepaid

VS

65 800

9,4%

60 120

10,6%

54 378


State Debt

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total debt (gross)

VY

4 019 967

2,9%

3 907 627

0,3%

3 897 484

1 year at most

VZ2

4 012 984

3,1%

3 891 717

0,6%

3 868 059

More than 1 year and 5 years at most

VZ3

6 983

-56,1%

15 910

-45,9%

29 425

More than 5 years

VZ4

0

0%

0

0%

0


Details

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

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

3 808

-85,0%

25 312

-32,3%

37 398

1 year at most

VG2

3 808

-76,4%

16 115

9,3%

14 740

More than 1 year and 5 years at most

VG3

0

0%

9 197

-59,4%

22 658

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

VH1

9 197

0%

0

0%

0

1 year at most

VH2

9 197

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%

8 173

-90,7%

88 060

1 year at most

8A2

0

0%

8 173

-90,7%

88 060

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

Suppliers and associated accounts (gross)

8B1

1 450 901

8,5%

1 336 751

7,9%

1 239 015

1 year at most

8B2

1 450 901

8,5%

1 336 751

7,9%

1 239 015

More than 1 year and 5 years at most

8B3

1 450 901

8,5%

1 336 751

7,9%

1 239 015

Personnel and associated accounts (gross)

8C1

783 650

-1,0%

791 885

-2,7%

813 886

1 year at most

8C2

783 650

-1,0%

791 885

-2,7%

813 886

More than 1 year and 5 years at most

8C3

0

0%

0

0%

0

Social Security and other social organizations (gross)

8D1

673 787

4,1%

646 988

3,3%

626 032

1 year at most

8D2

666 804

4,1%

640 275

3,4%

619 265

More than 1 year and 5 years at most

8D3

6 983

4,0%

6 713

-0,8%

6 767

Taxes on profits (gross)

8E1

0

0%

0

0%

0

1 year at most

8E2

0

0%

0

0%

0

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

VAT (gross)

VW1

183 388

40,5%

130 490

-8,0%

141 884

1 year at most

VW2

183 388

40,5%

130 490

-8,0%

141 884

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

4 466

112,4%

2 103

-29,5%

2 981

1 year at most

VQ2

4 466

112,4%

2 103

-29,5%

2 981

More than 1 year and 5 years at most

VQ3

0

0%

0

0%

0

Assets and liabilities associated accounts (gross)

8J1

25 810

-17,0%

31 081

153,0%

12 283

1 year at most

8J2

25 810

-17,0%

31 081

153,0%

12 283

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

650 000

-9,7%

720 000

2,9%

700 000

1 year at most

VI2

650 000

-9,7%

720 000

2,9%

700 000

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

204 697

9,9%

186 330

-21,0%

235 944

1 year at most

8K2

204 697

9,9%

186 330

-21,0%

235 944

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

30 264

6,1%

28 515

0%

0

1 year at most

8L2

30 264

6,1%

28 515

0%

0

More than 1 year and 5 years at most

8L3

0

0%

0

0%

0


References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Loans made during the period

VJ

0

0%

0

0%

40 000

 

Debt repaid during the period

VK

13 461

3,0%

13 070

205,9%

4 272

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Dividends

ZE

650 000

0%

0

0%

0


Commitments

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Commitments leasing furniture

YQ

0

0%

2 219

-69,3%

7 238

 

Commitments Real Estate Leasing

YR

0

0%

0

0%

0

 

Effects brought to the discount and unmatured

YS

68 570

0%

0

0%

0


Other charges Externes

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Subcontracting

YT

276 606

0%

0

0%

0

 

Rentals, rental charges and condominiums

XQ

251 047

0%

0

0%

0

 

Staff outside the company

YU

30 260

0%

0

0%

0

 

Remuneration intermediaries and fees (excluding fees)

SS

613 171

0%

0

0%

0

 

Fees, commissions and brokerage

YV

0

0%

0

0%

0

 

Other accounts

ST

1 743 396

0%

0

0%

0

 

Total Other purchases and external

ZJ

2 914 480

0%

0

0%

0


Taxes and Fees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Business tax

YW

133 191

0%

0

0%

0

 

Other taxes and payments assimilated

9Z

205 246

0%

0

0%

0

 

Total taxes and fees

YX

338 437

0%

0

0%

0


VAT

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Amount VAT collected

YY

2 424 990

0%

0

0%

0

 

Total VAT on goods and services

YZ

1 272 589

0%

0

0%

0


Average number of employees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Average number of employees

YP

127

1,6%

125

0%

0


Groups and Shareholders

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Groups and Shareholders

ZR

0

-

0

-

-

 

 

 

Display parameter

Comparison mode

Average

Median


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

Structure and Liquidity

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Fixed Asset Financing

1,37

0%

1,37

-4,2%

1,43

1,35

1,5%

Global Debt

107 days

-0,9%

108 days

0,9%

107 days

110 days

-2,7%

Working Capital Fund overall net

57 days

-1,7%

58 days

-10,8%

65 days

61 days

-6,6%

Financial independence

21395,68%

97,5%

10833,70%

52,0%

7125,38%

396,92%

5290,4%

More ratios

Solvability

40,16%

-2,1%

41,02%

4,2%

39,35%

40,29%

-0,3%

Capacity debt futures

21395,68%

169,2%

7946,41%

79,1%

4437,11%

1017,46%

2002,9%

Coverage of current assets by net working capital overall

33,24%

0,5%

33,08%

-4,0%

34,45%

41,95%

-20,8%

General Liquidity

0,87

2,4%

0,85

-3,4%

0,88

0,82

6,1%

Restricted Liquidity

1,39

1,5%

1,37

-4,2%

1,43

1,04

33,7%


Management or rotation

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Need background in operating working capital

2 days

0%

2 days

-60,0%

5 days

41 days

-95,1%

Treasury

55 days

-1,8%

56 days

-5,1%

59 days

11 days

400%

Inventory turnover of goods

days

-

days

-

days

17 days

-

Average length of credit granted to customers

73 days

-14,1%

85 days

-2,3%

87 days

61 days

19,7%

Average length of credit obtained suppliers

63 days

-10,0%

70 days

6,1%

66 days

65 days

-3,1%

More ratios

Inventory turnover of raw materials in industrial enterprises

63 days

-10,0%

70 days

1,4%

69 days

50 days

26,0%

Inventory turnover of intermediate and finished products in the industrial enterprise

252 days

2,0%

247 days

-4,6%

259 days

216 days

16,7%

Rotation tangible assets

251,52%

2,0%

246,63%

-4,7%

258,82%

240,25%

4,7%


Profitability of the business

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Margin trading

0%

0%

0%

0%

0

0,35%

0%

Profitability of the business

9,70

2,1%

9,50

-11,5%

10,74

5,40%

79,6%

Net profit

5,09%

-18,2%

6,22%

8,2%

5,75%

2,12%

140,1%

More ratios

Growth rate of turnover (excluding VAT)

4,16%

488,8%

-1,07%

90,0%

-10,71%

6,66%

-37,5%

Rates integration

47,63%

-0,2%

47,73%

-1,3%

48,38%

28,84%

65,2%

Rate leasing furniture

0,02%

-50,0%

0,04%

-20,0%

0,05%

0%

0%

Work Factor

75,15%

0,1%

75,09%

5,4%

71,24%

74,73%

0,6%

Weight interests

0,11

-15,4%

0,13%

8,3%

0,12%

0,45%

-75,6%


Return on capital

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Cash flow from the overall profitability

4,29%

14,1%

3,76%

-21,8%

4,81%

4,72%

-9,1%

Rates of economic profitability

46%

4,5%

44%

-12,0%

50%

17%

170,6%

Financial profitability

2829508%

1,4%

2789225%

2,9%

2711751%

703829%

302,0%

Return on investment

24,84%

-15,2%

29,29%

7,4%

27,26%

8,22%

202,2%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Turnover

13 568 661

4,2%

13 026 316

-1,1%

13 166 699

3 664 471 € 

270,3% 

 

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 €

9 438 € 

0% 

 

0,00 % CA

0%

0,00 % CA

0%

0,00 % CA

0,43 % CA 

0% 

 

Sale of goods produced

13 568 661

4,2%

13 026 316

-1,1%

13 166 698

 

 

+/- Stocked production

-32 317

-205,8%

30 549

226,4%

-24 173

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

13 536 344 €

3,7%

13 056 865 €

-0,7%

13 142 525 €

3 169 592 € 

327,1% 

 

99,76 % CA

-0,5%

100,23 % CA

0,4%

99,82 % CA

98,14 % CA 

1,7% 

 

Trading margin

0

0%

0

0%

0

9 438 

0% 

+ Period Production

13 536 344

3,7%

13 056 865

-0,7%

13 142 525

3 169 592 

327,1% 

- Purchase of raw materials

4 124 258

5,2%

3 922 203

3,3%

3 798 395

 

 

+/- Change in stocks of raw materiels

35 449

203,5%

-34 245

-162,5%

54 764

 

 

- Other external purchases and charges

2 914 481

-1,2%

2 950 804

1,1%

2 918 690

 

 

Added value

6 462 156 €

3,9%

6 218 103 €

-2,4%

6 370 676 €

1 046 623 € 

517,4% 

 

47,63 % CA

-0,2%

47,73 % CA

-1,3%

48,38 % CA

28,84 % CA 

65,2% 

 

Added value

6 462 156 €

3,9%

6 218 103 €

-2,4%

6 370 676 €

1 046 623 € 

517,4% 

+ Operating grants

49 245

-54,3%

107 748

162,2%

41 096

 

 

- Tax, duty and similar payments

338 437

-19,2%

418 719

-8,8%

459 111

 

 

- Personal charges

4 856 309

4,0%

4 668 985

2,9%

4 538 577

 

 

Gross operating surplus

1 316 655 €

6,3%

1 238 147 €

-12,4%

1 414 084 €

139 492 € 

843,9% 

 

9,70 % CA

2,1%

9,50 % CA

-11,5%

10,74 % CA

5,40 % CA 

79,6% 

 

Gross operating surplus

1 316 655 €

6,3%

1 238 147 €

-12,4%

1 414 084 €

139 492 € 

843,9% 

+ Release of reserves and provisions

394 850

-3,0%

407 177

8,0%

376 899

 

 

+ Other operating income

9 453

-8,6%

10 338

-6,3%

11 033

 

 

- Depreciation/Amortisation

453 877

6,1%

427 899

0,1%

427 296

 

 

- Other charges

41 297

203,7%

13 599

147,3%

5 498

 

 

Operating result

1 225 784 €

1,0%

1 214 164 €

-11,3%

1 369 222 €

73 993 € 

1556,6% 

 

9,03 % CA

-3,1%

9,32 % CA

-10,4%

10,40 % CA

2,74 % CA 

229,6% 

 

Operating result

1 225 784 €

1,0%

1 214 164 €

-11,3%

1 369 222 €

73 993 € 

1556,6% 

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

0

0%

0

0%

0

 

 

+ Financial income

18 995

-26,1%

25 702

33,5%

19 258

 

 

- Financial charges

15 538

-5,0%

16 354

3,4%

15 811

 

 

Pre-tax result

1 229 241 €

0,5%

1 223 512 €

-10,9%

1 372 669 €

63 398 € 

1838,9% 

 

9,06 % CA

-3,5%

9,39 % CA

-10,0%

10,43 % CA

2,72 % CA 

233,1% 

 

Extraordinary income

141 749

-38,7%

231 147

173,5%

84 524

12 063 

1075,1% 

- Extraordinary charges

205 272

274,4%

54 834

-55,8%

124 193

 

 

Extraordinary result

-63 523 €

-136,0%

176 313 €

544,5%

-39 669 €

0 € 

0% 

 

-0,47 % CA

-134,8%

1,35 % CA

550,0%

0 % CA

0 % CA 

0% 

 

Pre-tax result

1 229 241 €

0,5%

1 223 512 €

-10,9%

1 372 669 €

63 398 € 

1838,9% 

Extraordinary result

-63 523 €

-136,0%

176 313 €

544,5%

-39 669 €

0 € 

0% 

- Employee profit sharing

139 938

-20,7%

176 556

2,8%

171 823

 

 

- Tax on profits

335 357

-18,7%

412 733

2,3%

403 488

 

 

Net result

690 423 €

-14,8%

810 536 €

7,0%

757 689 €

53 347 € 

1194,2% 

5,09 % CA

-18,2%

6,22 % CA

8,2%

5,75 % CA

2,12 % CA 

140,1%

 

 

FOREIGN EXCHANGE RATES

 

Na

 

 

ADDITIONAL INFORMATION

 

Trends

 

 

Profitability

 

Liquidity

 

Net worth

 

company details

 

Company details

 

 

 

 

Activity (APE)

Fabrication d'emballages en matières plastiques (2222Z)

 

RCS Registration

RCS Nantes 7 785 941 089

Share capital

1,530,000 Euros

 

Registration Court

Nantes (44)

Legal form

Simplified joint stock company

 

Court Registry Number

19 7 3B001

EUR VAT Number

FR47785941089

 

Incorporation Date

05/1973

Formation Date

01/1973

 

Deregistration Date

 

Last account Date

31/12/2011

 

Nationality

France

 

Type

Head office

Status

Economically active

 

 

Formation Date

01/1973

Reason for formation

 

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

Manufacture, production

Activity Location

Plant

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Loire-Atlantique (44)

Region

Pays de La Loire

 

District

1

Area

08

 

City

CHATEAUBRIANT

Size of urban area

 

 

 

 

Other establishments

 

 

 

 

Branches

1 branch entities in this company

 

Head office

 
> SOCIETE CASTELBRIANTAISE DES PLASTIQUE <<<  - Fabrication d'emballages en matières plastiques (2222Z)  in CHATEAUBRIANT  (44110)
 

 

Secondary establishments

>  SOCIETE CASTELBRIANTAISE DES PLASTIQUE  - Fabrication d'emballages en matières plastiques (2222Z)  in SAINT DENIS  (97400)

 

 

 

 

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

100 to 199 employees

Company workforce

100 to 199 employees

 

event history

 

 

Status history

 

 

 

Date

Description

No Status History

 

Company events history

 

 

 

Date

Description

23/02/2013

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

10/12/2012

Bodacc C : Deposit accounts notice

05/10/2012

Disengagement of the group

05/10/2012

New ultimate parent

05/10/2012

New parent detected

27/04/2012

Update of Company Activity

27/04/2012

Modification of Company Activity

03/02/2012

New subsidiarie(s) detected

31/12/2011

New accounts available

16/11/2011

Bodacc B: Various editing or changing

04/11/2011

Amendment

04/11/2011

New chairman (CEO, CoB)

25/10/2011

Bodacc C : Deposit accounts notice

14/10/2011

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

31/12/2010

New accounts available

12/11/2010

New ultimate parent

12/11/2010

New parent detected

18/10/2010

Bodacc C : Deposit accounts notice

31/12/2009

New accounts available

30/10/2009

Bodacc C : Deposit accounts notice

26/03/2009

Collection of preferential rights activated for this company

31/12/2008

New accounts available

25/10/2008

Bodacc C : Deposit accounts notice

31/12/2007

New accounts available

31/12/2006

New accounts available

31/12/2005

New accounts available

31/12/2004

New accounts available

31/12/2003

New accounts available

10/11/2003

Changement de Forme Juridique sans changement de catégorie

10/11/2003

Changement de Président (PDG, PCA)

10/11/2003

Acte sous seing privé

10/11/2003

Nomination/démission des organes de gestion

10/11/2003

PV d'Assemblée

10/11/2003

Statuts mis à jour

10/11/2003

Acte modificatif

07/11/2003

Acte sous seing privé

07/11/2003

Acte modificatif

07/11/2003

Nomination/démission des organes de gestion

07/11/2003

Modification du Conseil d'Administration

07/11/2003

Changement de Président (PDG, PCA)

07/11/2003

PV du Conseil d'Administration

07/11/2003

PV d'Assemblée

27/10/2003

Rapport des Commissaires ou du Gérant

27/10/2003

Acte sous seing privé

01/04/2003

Rapport des Commissaires ou du Gérant

01/04/2003

Réduction de Capital

01/04/2003

Statuts mis à jour

01/04/2003

PV du Conseil d'Administration

01/04/2003

Acte sous seing privé

23/01/2003

Acte sous seing privé

23/01/2003

PV du Conseil d'Administration

23/01/2003

Statuts mis à jour

23/01/2003

Acte modificatif

23/01/2003

PV d'Assemblée

23/12/2002

Réduction de Capital

23/12/2002

PV d'Assemblée

23/12/2002

Acte sous seing privé

17/09/2001

Nomination/démission des organes de gestion

17/09/2001

Modification du Conseil d'Administration

17/09/2001

PV du Conseil d'Administration

17/09/2001

Acte sous seing privé

26/09/2000

Statuts mis à jour

26/09/2000

PV d'Assemblée

26/09/2000

Nomination/démission des organes de gestion

26/09/2000

Acte sous seing privé

26/09/2000

Modification du Conseil d'Administration

26/09/2000

Augmentation de Capital

26/09/2000

Conversion du Capital Social en Euros

25/09/2000

Nomination/démission des organes de gestion

25/09/2000

Acte sous seing privé

25/09/2000

Modification du Conseil d'Administration

25/09/2000

PV du Conseil d'Administration

07/09/1998

Modification du Conseil d'Administration

07/09/1998

PV d'Assemblée

07/09/1998

Nomination/démission des organes de gestion

07/09/1998

Acte sous seing privé

04/09/1997

PV d'Assemblée

04/09/1997

Nomination/démission des organes de gestion

04/09/1997

Acte sous seing privé

21/11/1996

Rapport des Commissaires ou du Gérant

21/11/1996

Augmentation de Capital

21/11/1996

Statuts mis à jour

21/11/1996

PV du Conseil d'Administration

21/11/1996

PV d'Assemblée

21/11/1996

Acte sous seing privé

20/09/1996

PV du Conseil d'Administration

20/09/1996

Acte sous seing privé

20/09/1996

PV d'Assemblée

20/09/1996

Nomination/démission des organes de gestion

18/10/1994

PV d'Assemblée

29/03/1994

Modification du Conseil d'Administration

29/03/1994

PV du Conseil d'Administration

25/01/1994

Rapport des Commissaires ou du Gérant

25/01/1994

Augmentation de Capital

25/01/1994

Réduction de Capital

25/01/1994

Statuts mis à jour

25/01/1994

Certificat de dépôt des fonds

25/01/1994

Déclaration de conformité

25/01/1994

PV d'Assemblée

23/12/1992

Modification du Conseil d'Administration

23/12/1992

PV du Conseil d'Administration

17/06/1992

Modification du Conseil d'Administration

17/06/1992

PV du Conseil d'Administration

11/06/1992

PV d'Assemblée

11/06/1992

Nomination/démission des organes de gestion

11/06/1992

Modification du Conseil d'Administration

25/02/1992

PV d'Assemblée

25/02/1992

Déclaration de conformité

25/02/1992

Statuts mis à jour

06/02/1992

Nomination/démission des organes de gestion

06/02/1992

Changement de Président (PDG, PCA)

06/02/1992

PV du Conseil d'Administration

18/11/1991

Nomination/démission des organes de gestion

18/11/1991

PV d'Assemblée

18/11/1991

Modification du Conseil d'Administration

18/11/1991

PV du Conseil d'Administration

 

 

 

Establishment events history

 

 

 

Date

Description

31/08/2012

Update Limit

31/08/2012

Update Rating

18/05/2012

Update of phone numbers

27/04/2012

Update of Establishment Activity

27/04/2012

Modification of Head office Activity

14/10/2011

Update Limit

08/10/2011

Update Limit

28/06/2011

Update of phone numbers

06/05/2011

Update Rating

21/01/2011

Update Rating

28/09/2010

Update Rating

28/09/2010

Update Limit

26/09/2010

Update Rating

25/05/2010

Update of phone numbers

20/10/2009

Update Rating

20/10/2009

Update Limit

03/10/2009

Update Limit

06/09/2009

Update Rating

24/10/2008

Update Limit

01/10/2008

Update Limit

13/01/2008

Update Limit

16/12/2007

Update Limit

09/12/2007

Update Limit

07/12/2007

Update Limit

08/10/2007

Update Limit

 

 

NOTES & COMMENTS

 

Na

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.64

UK Pound

1

Rs.82.41

Euro

1

Rs.70.07

 

 

INFORMATION DETAILS

 

Report Prepared by :

PDT

 

 

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.