MIRA INFORM REPORT

 

 

Report Date :

18.04.2013

 

IDENTIFICATION DETAILS

 

Name :

ARMOR DEVELOPPEMENT

 

 

Registered Office :

Zone De Kerjaouen, 21 Rue Louison Bobet, 29000 Quimper

 

 

Country :

France

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

December 1992

 

 

Com. Reg. No.:

RCS Quimper 9 389 451 352

 

 

Legal Form :

Public limited company with board of directors

 

 

Line of Business :

Wholesale trader of Clothing and shoes

 

 

No. of Employees :

1 or 2 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Good

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

France

A2

A2

 

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


 

Company summary

 

Name

ARMOR DEVELOPPEMENT

SIRET

389 451 352 00030

 

 

 

 

 

EUR VAT Number

FR29389451352http://www.creditsafe.fr/csfr/Images/help1.gif

 

 

Activity (APE)

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

(Wholesale (intercompany trade) Clothing and shoes (4642Z))

Legal form

Public limited company with board of directors

 

 

Phone

02 98 94 69 87

RCS Registration

RCS Quimper 9 389 451 352

 

 

Fax

 

Share capital

4,500,000 Euros

 

 

Address

ARMOR DEVELOPPEMENT
ZONE DE KERJAOUEN
21 RUE LOUISON BOBET
29000 QUIMPER

Incorporated Date

12/1992

 

 

Nationality

France

Status

Economically active

 

 

 

This company is not under monitoring

 

 

Ultimate Holding Company

 

Company Name

 

Company number

 

 

ARMOR DEVELOPPEMENT

 

389451352

 

 

 

 

Current Directors

7

 

 

 

Trading to Date

12/31/2011

12/31/2010

12/31/2009

 

Turnover

27,143,435 €

27,223,306 €

26,294,815 €

 

Gross Operating Surplus

7,28 % Turnover

8,43 % Turnover

7,76 % Turnover

 

Shareholders’ equity

12,509,122 €

11,794,567 €

11,201,085 €

 

Net result

1,150,638 €

1,055,117 €

1,027,701 €

 

Employees

1 or 2 employees

-

-

 

 

Trends

 

 

Liquidity

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

 

Net worth

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

 

 

 

 

 

Activity (APE)

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

 

RCS Registration

RCS Quimper 9 389 451 352

Share capital

4,500,000 Euros

 

Registration Court

Quimper (29)

Legal form

Public limited company with board of directors

 

Court Registry Number

19 9 3B002

EUR VAT Number

FR29389451352

 

Incorporation Date

12/1992

Formation Date

12/1992

 

Deregistration Date

 

Last account Date

31/12/2011

 

Nationality

France

 

Establishment details

 

 

 

 

Activity (APE)

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

Business Pages FT®

 

 

Telephone

02 98 94 69 87

 

Fax

 

 

 

 

 

Type

Head office (one site company)

Status

Economically active

 

Formation Date

08/2004

Reason for formation

Other

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

Wholesale or intermediary of trade

Activity Location

Deposit, warehouse

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Finistère (29)

Region

Bretagne

 

District

4

Area

98

 

City

QUIMPER

Size of urban area

 

 

Other establishments

 

 

 

 

Branches

1 branch entities in this company

 

 

 

Head office

 
> ARMOR DEVELOPPEMENT <<<  - Commerce de gros (commerce interentreprises) d'habillement et de chaussures (4642Z)  in QUIMPER  (29000) 
 

 

 

Secondary establishments

>  ARMOR DEVELOPPEMENT  - Gestion de portefeuilles (671C)  in QUIMPER  (29000)

 

 

 

 

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

 

 

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

21/02/2013

 

08/09/2011

 

12/07/2010

 

 

Activity Code

4642Z

 

4642Z

 

4642Z

 

 

Employees

4

 

3

 

5

 

 


Active account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median2011

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

10 066 668

-0,7%

10 133 517

-0,7%

10 200 559

41 582,50

24108,9%

- Intangible assets

493 788

-13,7%

572 320

-26,3%

776 328

5 618

8689,4%

- Tangible assets

893 434

-6,4%

954 186

-9,8%

1 057 366

5 251

16914,5%

- Financial assets

8 679 446

0,8%

8 607 011

2,9%

8 366 865

5 606,50

154710,4%

Net current assets

17 352 872

-5,1%

18 286 194

43,2%

12 768 179

211 108

8119,9%

- Stocks

2 792 038

31,8%

2 117 897

2,3%

2 070 755

52 348

5233,6%

- Advanced payments

0

-5,1%

12 791

0%

12 791

0

0%

- Receivables

11 581 471

5,6%

10 966 224

15,6%

9 483 777

61 397

18763,3%

- Securities and cash

2 979 363

-42,6%

5 189 282

332,1%

1 200 856

31 818,50

9263,6%

- Prepaid expenses

-

-

-

-

-

65

-

Accounts of regularization

0

0%

0

0%

0

0

0%

Total Assets

27 419 538

-3,5%

28 419 707

23,7%

22 968 739

290 418

9341,4%


Passive Account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median2011

 

Shareholders' equity

12 509 122

6,1%

11 794 567

5,3%

11 201 085

59 879

20790,7%

Share capital

4 500 000

0%

4 500 000

0%

4 500 000

8 000

56150,0%

Other capital resources

0

0%

0

0%

0

0

0%

Risk Provisions

0

0%

161 135

0%

0

0

0%

Liabilities

14 910 416

-9,4%

16 464 006

39,9%

11 767 655

199 054,50

7390,6%

- Financial liabilities

6 148 309

-4,4%

6 430 503

14,9%

5 596 118

16 578

36987,2%

- Advanced payments received

0

0%

339 363

337,9%

77 501

0

0%

- Trade account payables

3 761 523

-24,5%

4 983 664

76,1%

2 829 552

66 756,50

5534,7%

- Tax and social liabilities

1 348 061

29,6%

1 039 894

22,7%

847 258

46 629

2791,0%

- Other debts and fixed assets liabilities

3 560 023

0,4%

3 544 510

53,4%

2 310 637

8 268,50

42955,2%

Account regularization

92 500

-26,6%

126 072

18,3%

106 589

0

0%

Total liabilities

27 419 537

-3,5%

28 419 708

23,7%

22 968 739

289 143

9383,0%


Results

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median2011

 

Sales of Goods

27 311 986

0,3%

27 229 232

3,2%

26 377 436

437 125

6148,1%

Net turnover

27 143 435

-0,3%

27 223 306

3,5%

26 294 815

430 272

6208,4%

- of which net export turnover

680 792

-0,8%

686 069

-46,2%

1 274 952

2 544

26660,7%

Operating charges

25 552 243

0,2%

25 509 192

3,6%

24 624 187

438 247,50

5730,6%

Operating profit/loss

1 759 743

2,3%

1 720 040

-1,9%

1 753 249

7 568

23152,4%

Financial income

393 945

10,6%

356 166

218,5%

111 830

0

0%

Financial charges

404 875

30,8%

309 439

-1,8%

315 248

711,50

56804,4%

Financial profit/loss

-10 930

-123,4%

46 727

123,0%

-203 418

-76

-14281,6%

Pretax net operating income

1 748 813

-1,0%

1 766 767

14,0%

1 549 831

6 506

26780,0%

Extraordinary income

18 048

-72,5%

65 510

438,5%

12 165

0

0%

Extraordinary charges

93 651

-67,5%

288 063

148,1%

116 119

180

51928,3%

Extraordinary profit/loss

-75 603

66,0%

-222 553

-114,1%

-103 954

0

0%

Net result

1 150 638

9,1%

1 055 117

2,7%

1 027 701

6 503

17594,0%


 

 

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

27 419 538

-3,5%

28 419 707

23,7%

22 968 739

 

Gross

CO

28 823 319

-2,1%

29 432 976

24,9%

23 561 001

 

Amortisation

1A

1 403 781

38,5%

1 013 269

71,1%

592 262


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

10 066 668

-0,7%

10 133 517

-0,7%

10 200 559

 

Gross

BJ

11 462 179

2,9%

11 138 514

3,3%

10 784 551

 

Amortisation

BK

1 395 511

38,9%

1 004 997

72,1%

583 992


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

60 000

0%

60 000

-50,0%

120 000

 

Gross

AF

150 000

0%

150 000

0%

150 000

 

Amortisation

AG

90 000

0%

90 000

200%

30 000

Goodwill

Net

0

0%

0

0%

0

 

Gross

AH

0

0%

0

0%

0

 

Amortisation

AI

0

0%

0

0%

0

Other intangible fixed assets

Net

343 264

-31,4%

500 684

-14,7%

586 995

 

Gross

AJ

1 062 893

5,4%

1 008 750

19,8%

842 356

 

Amortisation

AK

719 629

41,6%

508 066

99,0%

255 361

Pre-payments and downpayments

Net

90 524

678,0%

11 636

-83,2%

69 333

 

Gross

AL

90 524

678,0%

11 636

-83,2%

69 333

 

Amortisation

AM

0

0%

0

0%

0

Sub Total Intangible Assets

Net

493 788

-13,7%

572 320

-26,3%

776 328



Tangilble fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Lands

Net

0

0%

0

0%

0

 

Gross

AN

0

0%

0

0%

0

 

Amortisation

AO

0

0%

0

0%

0

Buildings

Net

630 481

-12,9%

724 138

-5,8%

768 375

 

Gross

AP

893 747

0%

893 747

5,2%

849 214

 

Amortisation

AQ

263 266

55,2%

169 609

109,8%

80 839

Plant

Net

57 809

-15,6%

68 509

-10,6%

76 646

 

Gross

AR

95 892

0%

95 892

2,7%

93 372

 

Amortisation

AS

38 083

39,1%

27 383

63,7%

16 726

Other tangible fixed assets

Net

129 014

-20,1%

161 539

-23,9%

212 345

 

Gross

AT

335 798

5,6%

318 121

1,0%

315 058

 

Amortisation

AU

206 784

32,1%

156 582

52,4%

102 713

Fixed assets in construction

Net

0

0%

0

0%

0

 

Gross

AV

0

0%

0

0%

0

 

Amortisation

AW

0

0%

0

0%

0

Advances and payments on account

Net

76 130

0%

0

0%

0

 

Gross

AX

76 130

0%

0

0%

0

 

Amortisation

AY

0

0%

0

0%

0

 

Sub Total Tangible asset

Net

893 434

 

954 186

 

1 057 366



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

8 671 446

0,8%

8 599 011

3,0%

8 351 243

 

Gross

CU

8 695 838

1,1%

8 599 011

2,4%

8 396 239

 

Amortisation

CV

24 392

0%

0

0%

44 996

Inter-company receivables

Net

0

0%

0

0%

0

 

Gross

BB

0

0%

0

0%

0

 

Amortisation

BC

0

0%

0

0%

0

Other investment securities

Net

0

0%

0

0%

7 622

 

Gross

BD

0

0%

0

0%

7 622

 

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

8 000

0%

8 000

0%

8 000

 

Gross

BH

61 357

0%

61 357

0%

61 357

 

Amortisation

BI

53 357

0%

53 357

0%

53 357

 

Sub Total Financial Assets

 

8 679 446

 

8 607 011

 

8 366 865

  

Current Assets (III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total Assets

Net

17 352 872

-5,1%

18 286 194

43,2%

12 768 179

 

Gross

CJ

17 361 142

-5,1%

18 294 464

43,2%

12 776 449

 

Amortisation

CK

8 270

0%

8 270

0%

8 270



Stocks

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Raw materials

Net

150 129

24,5%

120 540

63,9%

73 537

 

Gross

BL

150 129

24,5%

120 540

63,9%

73 537

 

Amortisation

BM

0

0%

0

0%

0

Work in progress (goods)

Net

0

0%

0

0%

0

 

Gross

BN

0

0%

0

0%

0

 

Amortisation

BO

0

0%

0

0%

0

Work in progress (services)

Net

0

0%

0

0%

0

 

Gross

BP

0

0%

0

0%

0

 

Amortisation

BQ

0

0%

0

0%

0

Semi-finished and finished products

Net

0

0%

0

0%

0

 

Gross

BR

0

0%

0

0%

0

 

Amortisation

BS

0

0%

0

0%

0

Goods for resale

Net

2 641 909

32,3%

1 997 357

0,0%

1 997 218

 

Gross

BT

2 641 909

32,3%

1 997 357

0,0%

1 997 218

 

Amortisation

BU

0

0%

0

0%

0

 

Sub Total Stocks

Net

2 792 038

31,8%

2 117 897

2,3%

2 070 755



Advance payments to suppliers

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Advance payments to suppliers

Net

0

0%

12 791

0%

12 791

 

Gross

BV

0

0%

12 791

0%

12 791

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Trade accounts receivable

Net

5 043 737

-17,3%

6 097 090

44,5%

4 220 002

 

Gross

BX

5 052 007

-17,3%

6 105 360

44,4%

4 228 272

 

Amortisation

BY

8 270

0%

8 270

0%

8 270

Other debtors

Net

6 341 179

35,4%

4 682 491

-5,8%

4 968 898

 

Gross

BZ

6 341 179

35,4%

4 682 491

-5,8%

4 968 898

 

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

11 384 916

5,6%

10 779 581

17,3%

9 188 900



Divers

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Investment securities

Net

0

0%

0

0%

0

 

Gross

CD

0

0%

0

0%

0

 

Amortisation

CE

0

0%

0

0%

0

Cash and cash equivalents

Net

2 979 363

-42,6%

5 189 282

332,1%

1 200 856

 

Gross

CF

2 979 363

-42,6%

5 189 282

332,1%

1 200 856

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

2 979 363

-42,6%

5 189 282

332,1%

1 200 856



Prepaid expenses

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Prepaid expenses

Net

196 555

5,3%

186 643

-36,7%

294 877

 

Gross

CH

196 555

5,3%

186 643

-36,7%

294 877

 

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

0

0%

0

0%

0

 

Due after one year

CR

0

0%

0

0%

0

 

 

Display parameter

Currency

 Euro

 Kilo Euro


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

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Grand Total (I to V)

EE

27 419 537

-3,5%

28 419 708

23,7%

22 968 739


Shareholder Equity (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total shareholders' equity (Total I)

DL

12 509 122

6,1%

11 794 567

5,3%

11 201 085

 

Equity and shareholders' equity

DA

4 500 000

0%

4 500 000

0%

4 500 000

 

Issue and merger premiums

DB

346 143

0%

346 143

0%

346 143

 

Revaluation differentials

DC

0

0%

0

0%

0

 

Of which equity differential

EK

0

0%

0

0%

0

 

Legal reserve

DD

450 000

0%

450 000

0%

450 000

 

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

5 913 732

11,4%

5 308 615

11,0%

4 781 539

 

Of which reserve for buying originals works from alive artists

EJ

15 050

 

0

0%

4 720

 

Profits or losses brought forward

DH

0

0%

0

0%

0

 

Profit or loss for the period

DI

1 150 911

9,1%

1 055 117

2,7%

1 027 701

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

148 336

10,1%

134 692

40,7%

95 702

  

Other capital resources (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total other capital resources (Total II)

DO

0

0%

0

0%

0

 

Income from participating securities

DM

0

0%

0

0%

0

 

Conditional loans

DN

0

0%

0

0%

0

  

Provisions for risks and charges (III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total provisions for risks and charges (Total III)

DR

0

0%

161 135

0%

0

 

Risk provisions

DP

0

0%

0

0%

0

 

Reserves for charges

DQ

0

0%

161 135

0%

0

  

Liabilities (IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total Liabilities (Total IV)

EC

14 910 416

-9,4%

16 464 006

39,9%

11 767 655

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

6 148 309

-4,4%

6 430 503

14,9%

5 596 118

 

Sundry loans and financial liabilities

DV

0

0%

0

0%

0

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

0

0%

339 363

337,9%

77 501

 

Trade accounts payables

DX

3 761 523

-24,5%

4 983 664

76,1%

2 829 552

 

Tax and social security liabilities

DY

1 348 061

29,6%

1 039 894

22,7%

847 258

 

Fixed asset liabilities

DZ

0

0%

0

0%

0

 

Other debts

EA

3 560 023

0,4%

3 544 510

53,4%

2 310 637

  

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

92 500

-26,6%

126 072

18,3%

106 589

  

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

0

0%

0

0%

0

 

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)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Operating result (Total I-II)

GG

1 759 743

2,3%

1 720 040

-1,9%

1 753 249


2 - Financial result (V - VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Financial result (Total V-VI)

GV

-10 930

-123,4%

46 727

123,0%

-203 418


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

1 748 813

-1,0%

1 766 767

14,0%

1 549 831


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Extraordinary result (Total VII-VIII)

HI

-75 603

66,0%

-222 553

-114,1%

-103 954


Profit or loss

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Profit or loss

HN

1 150 638

9,1%

1 055 117

2,7%

1 027 701


Total Income (I+III+V+VII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total Income (I+III+V+VII)

HL

27 723 979

0,3%

27 650 908

4,3%

26 501 431


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

26 573 340

-0,1%

26 595 790

4,4%

25 473 729


Operating income (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total operating income (Total I)

FR

27 311 986

0,3%

27 229 232

3,2%

26 377 436


Operating income (details)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sale of goods for resale

FC

18 411 240

0,7%

18 283 995

-0,6%

18 385 907

 

France

FA

17 858 241

0,9%

17 702 232

0,1%

17 685 476

 

Export

FB

552 999

-4,9%

581 763

-16,9%

700 431

Sale of goods produced

FF

285 910

-26,5%

389 076

18,4%

328 624

 

France

FD

285 910

-26,5%

389 076

18,4%

328 624

 

Export

FE

0

0%

0

0%

0

Sale of services

FI

8 446 285

-1,2%

8 550 235

12,8%

7 580 284

 

France

FG

8 318 492

-1,5%

8 445 929

20,6%

7 005 763

 

Export

FH

127 793

22,5%

104 306

-81,8%

574 521

Net turnover

FL

27 143 435

-0,3%

27 223 306

3,5%

26 294 815

 

France

FJ

26 462 643

-0,3%

26 537 237

6,1%

25 019 863

 

Export

FK

680 792

-0,8%

686 069

-46,2%

1 274 952

 

Stocked production

FM

0

0%

0

0%

73 917

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

0

0%

0

0%

0

 

Release of reserves and provisions

FP

163 971

20577,3%

793

0%

0

 

Other income

FQ

4 580

-10,8%

5 133

-41,0%

8 704


Operating charges (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total operating charges (Total II)

GF

25 552 243

0,2%

25 509 192

3,6%

24 624 187


Exploitation charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Purchase of goods for resale

FS

15 074 520

5,3%

14 317 056

17,2%

12 210 950

 

Change in stocks of goods for resale

FT

-644 552

-466966,7%

-138

-100,0%

1 960 938

 

Purchase of raw materials

FU

252 678

-27,2%

347 188

68,8%

205 712

 

Change in stocks of raw materials

FV

-29 589

37,0%

-47 003

-263,8%

-12 920

 

Other external purchases and charges

FW

10 065 720

1,0%

9 968 029

6,0%

9 407 103

 

Tax, duty and similar payments

FX

148 277

2,2%

145 069

11,4%

130 167

 

Payroll

FY

209 094

53,8%

135 936

-53,3%

291 317

 

Social security costs

FZ

91 130

44,8%

62 918

-53,4%

134 892


Depreciation

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Depreciation of fixed assets

GA

370 965

-8,6%

406 002

66,6%

243 758

 

Amortisation of fixed assets

GB

0

0%

0

0%

30 000

 

Depreciation/amortisation of current assets

GC

14 000

0%

0

0%

8 270

 

Provisions for risks and charges

GD

0

0%

161 135

0%

0


Other charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Other charges

GE

0

0%

13 000

-7,1%

14 000

  

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

393 945

10,6%

356 166

218,5%

111 830

 

Share financial income

GJ

0

0%

315 784

198,3%

105 850

 

Other investment income & capitalised receivables

GK

264 353

0%

0

0%

0

 

Other interest and similar income

GL

129 592

220,9%

40 382

0%

0

 

Released provisions and transferred charges

GM

0

0%

0

0%

0

 

Exchange gains

GN

0

0%

0

0%

5 980

 

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

404 875

30,8%

309 439

-1,8%

315 248

 

Financial reserves and provisions

GQ

24 392

0%

0

0%

0

 

Interest and similar charges

GR

333 286

11,3%

299 321

0,6%

297 632

 

Exchange losses

GS

47 197

366,5%

10 118

-42,6%

17 616

 

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

18 048

-72,5%

65 510

438,5%

12 165

 

Extraordinary operating income

HA

5 548

-57,1%

12 928

6,3%

12 165

 

Extraordinary income from capital transactions

HB

12 500

64,8%

7 586

0%

0

 

Released provisions and transferred charges

HC

0

0%

44 996

0%

0

  

Extraordinary charges (VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total extraordinary charges (Total VIII)

HH

93 651

-67,5%

288 063

148,1%

116 119

 

Extraordinary operating charges

HE

67 491

-49,8%

134 555

593,0%

19 417

 

Extraordinary charges from capital transactions

HF

12 516

-77,0%

54 518

5351,8%

1 000

 

Extraordinary reserves and provisions

HG

13 644

-86,2%

98 990

3,4%

95 702

  

Employee profit sharing (IX)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Employee profit sharing (Total IX)

HJ

522 571

0%

0

0%

0

  

Tax on profits (X)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Tax on profits (Total X)

HK

0

0%

489 096

17,0%

418 175

  

 

 

 

References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Of which equipment leases

HP

0

0%

0

0%

0

 

Of which property leases

HQ

0

0%

0

0%

0

 

Of which transferred charges

A1

0

0%

0

0%

0

 

Of which trader's own contributions

A2

0

0%

0

0%

0

 

Of which royalties on licences and patents (income)

A3

0

0%

0

0%

0

 

Of which royalties on licences and patents (charges)

A4

0

0%

0

0%

0

 

 

 

Display parameter

Currency

 Euro

 Kilo Euro


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

Fixed Assets
Grand Total Fixed Assets (I to IV)

 

 

 

31/12/2011

 

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

11 636

-83,2%

69 333

-65,5%

201 046

 

Decreasess by transfers

OK2

5 865

-89,2%

54 518

493,9%

9 180

 

Gross value at the end of period

OL

11 462 177

2,9%

11 138 513

3,3%

10 784 552


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

1 170 385

10,2%

1 061 689

93,1%

549 747

 

Increasess due to revaluation

KE

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KF

144 667

-18,7%

178 029

-75,0%

712 848

 

Decreasess by budget item transfer

LV1

11 636

-83,2%

69 333

-65,5%

200 906

 

Decreasess by transfers

LV2

0

0%

0

0%

0

 

Gross value at the end of period

LW

1 303 416

11,4%

1 170 385

10,2%

1 061 689


Tangible fixed assets (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

LN

1 307 761

4,0%

1 257 644

40,4%

896 032

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

99 671

98,9%

50 115

-86,1%

361 752

 

Decreasess by budget item transfer

NG1

0

0%

0

0%

140

 

Decreasess by transfers

NG2

5 865

0%

0

0%

0

 

Gross value at the end of period

NH

1 401 567

7,2%

1 307 759

4,0%

1 257 644


Fiancial assets (Total IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

LQ

8 660 368

2,3%

8 465 218

0,4%

8 434 731

 

Increasess due to revaluation

LR

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LS

96 827

-61,2%

249 667

529,4%

39 667

 

Decreasess by budget item transfer

NJ1

0

0%

0

0%

0

 

Decreasess by transfers

NJ2

0

0%

54 518

493,9%

9 180

 

Gross value at the end of period

NK

8 757 195

1,1%

8 660 367

2,3%

8 465 218

  

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

508 066

99,0%

255 362

70,2%

150 066

Increases

PF

211 563

-16,3%

252 705

140,0%

105 296

Decreasess

PG

0

0%

0

0%

0

 

Decreasess by budget item transfer

PH

719 629

41,6%

508 067

99,0%

255 362


Total fixed assets amotisation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Reserve for depreciation value at begin of period

QU

353 575

76,5%

200 278

224,0%

61 816

Increases

QV

159 131

3,8%

153 297

10,7%

138 462

Decreases

QW

4 574

0%

0

0%

0

 

Decreasess by budget item transfer

QX

508 132

43,7%

353 575

76,5%

200 278


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

447 454

92,6%

232 324

136,2%

98 353

Increases

UB

38 036

-85,4%

260 125

94,2%

133 972

Decreases

UC

161 135

258,1%

44 996

0%

0

 

Value at the end of period

UD

324 355

-27,5%

447 453

92,6%

232 325

Includes Total allocations

 

Operating

UE

0

0%

161 135

321,0%

38 270

 

Financial

UG

24 392

0%

0

0%

0

 

Exceptional

UJ

13 644

-86,2%

98 990

3,4%

95 702

Includes Total Withdrawal

 

Operating

UF

161 135

0%

0

0%

0

 

Financial

UH

0

0%

0

0%

0

 

Exceptional

UK

0

0%

44 996

0%

0


Total regulated provisions (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

3Z

134 692

40,7%

95 702

0%

0

Increases

TS

13 644

-65,0%

38 990

-59,3%

95 702

Decreases

TT

0

0%

0

0%

0

 

Value at the end of period

TU

148 336

10,1%

134 692

40,7%

95 702


Total risk and charge provisions (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

5Z

161 135

0%

0

0%

0

Increases

TV

0

0%

161 135

0%

0

Decreases

TW

161 135

0%

0

0%

0

 

Value at the end of period

TX

0

0%

161 135

0%

0


Total Provision for depreciation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

7B

151 627

11,0%

136 623

38,9%

98 353

Increases

TY

24 392

-59,3%

60 000

56,8%

38 270

Decreases

TZ

0

0%

44 996

0%

0

 

Value at the end of period

UA

176 019

16,1%

151 627

11,0%

136 623

  

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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Gross value

VT

11 651 098

5,6%

11 035 851

15,5%

9 553 404

 

1 year at most

VU

11 580 542

5,6%

10 964 603

15,6%

9 482 156

 

More than one year

VV

70 556

-1,0%

71 248

0%

71 248


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

61 357

0%

61 357

0%

61 357

 

Other financial assets (1 year at most)

UV

0

0%

0

0%

0


Receivables statement of assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Customers doubtful or disputed

VA

9 199

-7,0%

9 891

0%

9 891

 

Other claims customer

UX

5 042 808

-17,3%

6 095 469

44,5%

4 218 381

 

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%

305

0%

305

 

Social Security and other social organizations

UZ

0

0%

0

0%

2 141

 

Income taxes

VM

907 220

44,2%

629 245

12,4%

559 671

 

Value added tax

VB

201 687

-32,4%

298 271

84,6%

161 536

 

Other taxes and payments assimilated

VN

3 200

0%

0

0%

0

 

State and other public - Miscellaneous

VP

0

0%

0

0%

0

 

Group and Associates

VC

5 029 692

36,9%

3 674 231

-12,2%

4 186 358

 

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

VR

199 380

147,9%

80 438

36,6%

58 887


Prepaid

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Prepaid

VS

196 555

5,3%

186 643

-36,7%

294 877


State Debt

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total debt (gross)

VY

14 910 416

-7,5%

16 124 643

37,9%

11 690 154

1 year at most

VZ2

11 801 209

-2,1%

12 060 015

43,7%

8 392 256

More than 1 year and 5 years at most

VZ3

2 828 826

-13,5%

3 269 596

24,0%

2 636 594

More than 5 years

VZ4

280 381

-64,7%

795 032

20,2%

661 304


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

1 858 955

53,0%

1 215 150

-13,8%

1 410 097

1 year at most

VG2

1 858 955

53,0%

1 215 150

-13,8%

1 410 097

More than 1 year and 5 years at most

VG3

0

0%

0

0%

0

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

VH1

4 289 353

-17,8%

5 215 353

24,6%

4 186 021

1 year at most

VH2

1 180 146

2,6%

1 150 725

29,6%

888 123

More than 1 year and 5 years at most

VH3

2 828 826

-13,5%

3 269 596

24,0%

2 636 594

Loans and various financial liabilities (gross)

8A1

0

0%

0

0%

0

1 year at most

8A2

0

0%

0

0%

0

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

Suppliers and associated accounts (gross)

8B1

3 761 523

-24,5%

4 983 664

76,1%

2 829 552

1 year at most

8B2

3 761 523

-24,5%

4 983 664

76,1%

2 829 552

More than 1 year and 5 years at most

8B3

3 761 523

-24,5%

4 983 664

76,1%

2 829 552

Personnel and associated accounts (gross)

8C1

21 961

-0,5%

22 078

11,9%

19 724

1 year at most

8C2

21 961

-0,5%

22 078

11,9%

19 724

More than 1 year and 5 years at most

8C3

0

0%

0

0%

0

Social Security and other social organizations (gross)

8D1

23 058

-7,6%

24 966

-11,7%

28 287

1 year at most

8D2

23 058

-7,6%

24 966

-11,7%

28 287

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

Taxes on profits (gross)

8E1

915 453

89,7%

482 619

25,4%

384 841

1 year at most

8E2

915 453

89,7%

482 619

25,4%

384 841

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

VAT (gross)

VW1

338 755

-26,5%

461 050

29,8%

355 242

1 year at most

VW2

338 755

-26,5%

461 050

29,8%

355 242

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

48 835

-0,7%

49 181

-16,9%

59 165

1 year at most

VQ2

48 835

-0,7%

49 181

-16,9%

59 165

More than 1 year and 5 years at most

VQ3

0

0%

0

0%

0

Assets and liabilities associated accounts (gross)

8J1

0

0%

0

0%

0

1 year at most

8J2

0

0%

0

0%

0

More than 1 year and 5 years at most

8J3

0

0%

0

0%

0

More than 5 years

8J4

0

0%

0

0%

0

Groups and associates (gross)

VI1

3 473 364

-1,0%

3 507 704

0%

0

1 year at most

VI2

3 473 364

-1,0%

3 507 704

0%

0

More than 1 year and 5 years at most

VI3

0

0%

0

0%

0

More 5 years

VI4

0

0%

0

0%

0

Other liabilities (gross)

8K1

86 659

135,4%

36 806

-98,4%

2 310 637

1 year at most

8K2

86 659

135,4%

36 806

-98,4%

2 310 637

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

92 500

-26,6%

126 072

18,3%

106 589

1 year at most

8L2

92 500

-26,6%

126 072

18,3%

106 589

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

225 000

-90,2%

2 300 000

-15,6%

2 726 298

 

Debt repaid during the period

VK

1 151 542

-9,7%

1 275 935

136,3%

539 969

  

Table allocation results and other information 
Dividends distributed

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Dividends

ZE

0

0%

0

0%

402 188


Commitments

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Commitments leasing furniture

YQ

0

0%

0

0%

0

 

Commitments Real Estate Leasing

YR

0

0%

0

0%

0

 

Effects brought to the discount and unmatured

YS

0

0%

0

0%

0


Other charges Externes

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Subcontracting

YT

0

0%

2 687 263

-1,1%

2 716 777

 

Rentals, rental charges and condominiums

XQ

0

0%

654 579

3,8%

630 666

 

Staff outside the company

YU

0

0%

2 338 986

2,0%

2 293 959

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

1 153 228

41,4%

815 436

 

Fees, commissions and brokerage

YV

0

0%

0

0%

0

 

Other accounts

ST

0

0%

3 133 973

6,2%

2 950 265

 

Total Other purchases and external

ZJ

0

0%

9 968 029

6,0%

9 407 103


Taxes and Fees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Business tax

YW

0

0%

47 783

3,8%

46 030

 

Other taxes and payments assimilated

9Z

0

0%

97 286

15,6%

84 137

 

Total taxes and fees

YX

0

0%

145 069

11,4%

130 167


VAT

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Amount VAT collected

YY

0

0%

5 433 541

10,2%

4 929 322

 

Total VAT on goods and services

YZ

0

0%

4 549 891

10,4%

4 122 496


Average number of employees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Average number of employees

YP

04

33,3%

03

-40,0%

05


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 Median2011

 

Fixed Asset Financing

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

1,75

0,6%

1,74

8,1%

1,61

1,90

-7,9%

Global Debt

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

198 days

-9,2%

218 days

35,4%

161 days

144 days

37,5%

Working Capital Fund overall net

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

114 days

4,6%

109 days

21,1%

90 days

46 days

147,8%

Financial independence

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

203,46%

10,9%

183,42%

-8,4%

200,16%

352,71%

-42,3%

Solvability

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

45,62%

9,9%

41,50%

-14,9%

48,77%

26,51%

72,1%

Capacity debt futures

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

411,61%

-17,4%

498,53%

2,3%

487,38%

799,22%

-48,5%

Coverage of current assets by net working capital overall

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

50,05%

9,8%

45,58%

-13,8%

52,85%

32,47%

54,1%

General Liquidity

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

0,98

7,7%

0,91

-19,5%

1,13

0,39

151,3%

Restricted Liquidity

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

1,23

-8,2%

1,34

5,5%

1,27

0,71

73,2%


Management or rotation

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median2011

 

Need background in operating working capital

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

73 days

82,5%

40 days

-43,7%

71 days

9 days

711,1%

Treasury

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

40 days

-42,0%

69 days

331,2%

16 days

6 days

566,7%

Inventory turnover of goods

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

66 days

32,0%

50 days

-2,0%

51 days

92 days

-28,3%

Average length of credit granted to customers

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

67 days

0%

67 days

36,7%

49 days

29 days

131,0%

Average length of credit obtained suppliers

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

55 days

-11,3%

62 days

67,6%

37 days

61 days

-9,8%

Inventory turnover of raw materials in industrial enterprises

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

67 days

42,6%

47 days

62,1%

29 days

0 days

0%

Inventory turnover of intermediate and finished products in the industrial enterprise

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

1937 days

-7,0%

2082 days

-0,4%

2091 days

1957 days

-1,0%

Rotation tangible assets

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

1936,65%

-7,0%

2081,68%

-0,4%

2090,80%

2074,70%

-6,7%


Profitability of the business

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median2011

 

Margin trading

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

14,67%

0,7%

14,57%

-9,1%

16,03

31,75%

-53,8%

Profitability of the business

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

7,28

-13,6%

8,43

8,6%

7,76

2,77%

162,8%

Net profit

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

4,24%

9,3%

3,88%

-0,8%

3,91%

1,57%

170,1%

Growth rate of turnover (excluding VAT)

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

-0,29%

-108,2%

3,53%

21,7%

2,90%

0%

0%

Rates integration

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

8,93%

-7,8%

9,69%

-1,9%

9,88%

18,50%

-51,7%

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

12,38%

64,2%

7,54%

-54,1%

16,41%

69,17%

-82,1%

Weight interests

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

1,49

30,7%

1,14%

-5,0%

1,20%

0,21%

609,5%


Return on capital

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median2011

 

Cash flow from the overall profitability

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

5,15%

-10,3%

5,74%

7,9%

5,32%

2,03%

153,7%

Rates of economic profitability

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

11%

-15,4%

13%

8,3%

12%

13%

-15,4%

Financial profitability

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

12509122%

6,1%

11794567%

5,3%

11201085%

29087%

42905,9%

Return on investment

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

8,34%

11,3%

7,49%

-6,4%

8%

10,31%

-19,1%

 

 

Display parameter

Currency

 Euro

 Kilo Euro

Comparison mode

 Average

 Median


Soldes Intermédiaires de Gestion

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median2011

 

Turnover

27 143 435

-0,3%

27 223 306

3,5%

26 294 815

430 272 € 

6208,4% 

 

Sales of goods

18 411 240

0,7%

18 283 995

-0,6%

18 385 907

 

 

- Purchase of goods

15 074 520

5,3%

14 317 056

17,2%

12 210 950

 

 

+/- Stock of goods variation

-644 552

-466966,7%

-138

-100,0%

1 960 938

 

 

Trading margin

3 981 272 €

0,4%

3 967 077 €

-5,9%

4 214 019 €

112 473 € 

3439,8% 

 

14,67 % CA

0,7%

14,57 % CA

-9,1%

16,03 % CA

32,76 % CA 

-55,2% 

 

Sale of goods produced

8 732 195

-2,3%

8 939 311

13,0%

7 908 908

 

 

+/- Stocked production

0

0%

0

0%

73 917

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

8 732 195 €

-2,3%

8 939 311 €

12,0%

7 982 825 €

2 050 € 

425860,7% 

 

32,17 % CA

-2,0%

32,84 % CA

8,2%

30,36 % CA

1,06 % CA 

2934,9% 

 

Trading margin

3 981 272

0,4%

3 967 077

-5,9%

4 214 019

112 473 

3439,8% 

+ Period Production

8 732 195

-2,3%

8 939 311

12,0%

7 982 825

2 050 

425860,7% 

- Purchase of raw materials

252 678

-27,2%

347 188

68,8%

205 712

 

 

+/- Change in stocks of raw materiels

-29 589

37,0%

-47 003

-263,8%

-12 920

 

 

- Other external purchases and charges

10 065 720

1,0%

9 968 029

6,0%

9 407 103

 

 

Added value

2 424 658 €

-8,1%

2 638 174 €

1,6%

2 596 949 €

87 413,50 € 

2673,8% 

 

8,93 % CA

-7,8%

9,69 % CA

-1,9%

9,88 % CA

18,50 % CA 

-51,7% 

 

Added value

2 424 658 €

-8,1%

2 638 174 €

1,6%

2 596 949 €

87 413,50 € 

2673,8% 

+ Operating grants

0

0%

0

0%

0

 

 

- Tax, duty and similar payments

148 277

2,2%

145 069

11,4%

130 167

 

 

- Personal charges

300 224

51,0%

198 854

-53,3%

426 209

 

 

Gross operating surplus

1 976 157 €

-13,9%

2 294 251 €

12,4%

2 040 573 €

10 054,50 € 

19554,5% 

 

7,28 % CA

-13,6%

8,43 % CA

8,6%

7,76 % CA

2,77 % CA 

162,8% 

 

Gross operating surplus

1 976 157 €

-13,9%

2 294 251 €

12,4%

2 040 573 €

10 054,50 € 

19554,5% 

+ Release of reserves and provisions

163 971

20577,3%

793

0%

0

 

 

+ Other operating income

4 580

-10,8%

5 133

-41,0%

8 704

 

 

- Depreciation/Amortisation

384 965

-32,1%

567 137

101,1%

282 028

 

 

- Other charges

0

0%

13 000

-7,1%

14 000

 

 

Operating result

1 759 743 €

2,3%

1 720 040 €

-1,9%

1 753 249 €

7 559,50 € 

23178,6% 

 

6,48 % CA

2,5%

6,32 % CA

-5,2%

6,67 % CA

2,08 % CA 

211,5% 

 

Operating result

1 759 743 €

2,3%

1 720 040 €

-1,9%

1 753 249 €

7 559,50 € 

23178,6% 

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

0

0%

0

0%

0

 

 

+ Financial income

393 945

10,6%

356 166

218,5%

111 830

 

 

- Financial charges

404 875

30,8%

309 439

-1,8%

315 248

 

 

Pre-tax result

1 748 813 €

-1,0%

1 766 767 €

14,0%

1 549 831 €

6 506 € 

26780,0% 

 

6,44 % CA

-0,8%

6,49 % CA

10,2%

5,89 % CA

1,70 % CA 

278,8% 

 

Extraordinary income

18 048

-72,5%

65 510

438,5%

12 165

0% 

- Extraordinary charges

93 651

-67,5%

288 063

148,1%

116 119

 

 

Extraordinary result

-75 603 €

66,0%

-222 553 €

-114,1%

-103 954 €

0 € 

0% 

 

-0,28 % CA

65,9%

-0,82 % CA

-105,0%

0 % CA

0 % CA 

0% 

 

Pre-tax result

1 748 813 €

-1,0%

1 766 767 €

14,0%

1 549 831 €

6 506 € 

26780,0% 

Extraordinary result

-75 603 €

66,0%

-222 553 €

-114,1%

-103 954 €

0 € 

0% 

- Employee profit sharing

522 571

0%

0

0%

0

 

 

- Tax on profits

0

0%

489 096

17,0%

418 175

 

 

Net result

1 150 639 €

9,1%

1 055 118 €

2,7%

1 027 702 €

6 491 € 

17626,7% 

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

4,24 % CA

9,3%

3,88 % CA

-0,8%

3,91 % CA

1,57 % CA 

170,1% 

 

 

 

 

judgements

 

Collective procedures

 

 

No judgment information for the company

 

 

 

 

 

 

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

Preferential rights details and history

Status of collection

This company is not under monitoring

Group data

Ultimate parent company

ARMOR DEVELOPPEMENT

Direct parent

-

Group – Number of companies

12

Linkages – Number of companies

-

Number of countries

-

 

Company Name

 

SIREN

Parts

Last account published

http://www.creditsafe.fr/csfr/images/Prospect/tminus.gif ARMOR DEVELO

PEMENT

 

389451352

-

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/tminus.gif BONNETERIE D'ARMOR

 

375680139

99.95%

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/T.gif SOCIETE DE DISTRIBUTION TEXTILE

 

323277327

100%

31/12/2009

http://www.creditsafe.fr/csfr/images/Prospect/T.gif SNC STRASBOURG MAILLE

 

352137285

99%

31/12/2009

http://www.creditsafe.fr/csfr/images/Prospect/T.gif SNC SIAM MAILLE

 

343317574

99%

31/12/2009

http://www.creditsafe.fr/csfr/images/Prospect/T.gif SNC BREST MAILLE

 

343317509

99%

31/12/2009

http://www.creditsafe.fr/csfr/images/Prospect/T.gif SNC LAVAL MAILLE

 

379454663

99%

31/12/2009

http://www.creditsafe.fr/csfr/images/Prospect/L.gif LA COMPAGNIE D'ARMOR

 

483300232

100%

31/12/2006

http://www.creditsafe.fr/csfr/images/Prospect/T.gif GUY DE BERAC SAS

 

392641478

97.50%

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/T.gif A L'ORIGINE

 

504908310

Majority

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/T.gif BERMUDES

 

444519201

99.92%

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/L.gif SARL FRANCOIS LE VILLEC

 

349975565

100%

30/09/2009

 

 

Consolidated Accounts

Active Account |  Passive Account |  Account Results |  Consolidation

 

Synthesized Accounts 

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2007

Account period (month)

12

 

12

 

12

Account Type

Consolidated

 

Consolidated

 

Consolidated

Activity Code

4642Z

 

4642Z

 

4642Z


Active account

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2007

Capital not called

0

0%

0

0%

0

Total fixed assets

7 987 841

-2,5%

8 193 939

18,4%

6 919 461

- Intangible assets

2 861 113

-7,8%

3 104 281

19,7%

2 593 265

- Tangible assets

4 520 949

-2,3%

4 629 367

20,4%

3 845 453

- Financial assets

371 719

-5,0%

391 453

-18,6%

480 743

Net current assets

39 064 014

18,2%

33 047 509

-15,8%

39 229 574

- Stocks

18 330 631

1,3%

18 088 471

-16,9%

21 756 958

- Advanced payments

59 387

107,7%

28 593

379,3%

5 965

- Receivables

14 980 754

18,3%

12 659 655

-25,5%

16 991 341

- Securities and cash

5 693 242

150,7%

2 270 790

377,7%

475 310

Accounts of regularization

0

0%

0

0%

0

Total Assets

47 051 855

14,1%

41 241 448

-10,6%

46 149 035


Passive Account

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2007

Shareholders' equity

19 464 969

9,8%

17 733 930

17,6%

15 078 959

Share capital

4 500 000

0%

4 500 000

0%

4 500 000

Other capital resources

0

0%

0

0%

140 000

Risk Provisions

680 943

6,4%

639 790

-6,6%

685 226

Liabilities

26 763 110

17,8%

22 725 007

-24,0%

29 892 998

- Financial liabilities

10 221 851

5,8%

9 662 708

-36,3%

15 173 513

- Advanced payments received

339 364

252,2%

96 346

0%

0

- Trade account payables

10 397 215

33,5%

7 785 431

-21,1%

9 865 393

- Tax and social liabilities

5 346 100

15,1%

4 646 126

6,7%

4 352 919

- Other debts and fixed assets liabilities

332 507

3,0%

322 785

-7,9%

350 326

Account regularization

126 073

-40,4%

211 611

40,3%

150 847

Total liabilities

47 051 855

14,1%

41 241 448

-10,6%

46 149 035


Results

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2007

Sales of Goods

75 792 083

11,8%

67 812 897

-6,3%

72 408 428

Net turnover

75 206 918

7,6%

69 899 305

-1,4%

70 909 321

- of which net export turnover

0

0%

0

0%

0

Operating charges

71 627 537

11,0%

64 528 464

-6,5%

69 027 031

Operating profit/loss

4 164 546

26,8%

3 284 433

-2,9%

3 381 397

Financial income

176 917

129,0%

77 265

26,2%

61 209

Financial charges

525 079

-19,7%

653 562

-35,2%

1 008 178

Financial profit/loss

-348 162

39,6%

-576 297

39,1%

-946 969

Pretax net operating income

3 816 384

40,9%

2 708 136

11,2%

2 434 428

Extraordinary income

780 476

271,0%

210 386

-62,0%

554 240

Extraordinary charges

981 710

152,2%

389 271

-21,2%

493 978

Extraordinary profit/loss

-201 234

-12,5%

-178 885

-396,8%

60 262


Consolidation

Annual Accounts

31/12/2010

 

31/12/2009

 

31/12/2007

Net result before amortisation of goodwill

2 331 446

32,9%

1 754 289

5,6%

1 661 875

Goodwill amortisation allocation

-38 695

0%

0

0%

0

Net result of equity affiliates companies

10 539

-20,2%

13 215

255,2%

-8 515

Net result of integrated companies

0

0%

0

0%

0

Group result (consolidated net result)

2 303 290

30,3%

1 767 504

6,9%

1 653 360

Share of minority interest (Result except group)

31 891

5,6%

30 201

231,1%

-23 029

Net result - group share (part of parent company)

2 271 399

30,7%

1 737 303

3,6%

1 676 389

 

 

Display parameter                      

Currency

 Euro

 Kilo Euro

 

 

Normal Account

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Months

 

12

 

12

 

12


Accounts - Active 
Current Assets |  Equalization accounts |  Reference 

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Grand Total (I to VI)

Net

47 051 855

14,1%

41 241 448

-10,6%

46 149 035

 

Gross

CO

47 051 855

14,1%

41 241 448

-10,6%

46 149 035

 

Amortisation

1A

0

0%

0

0%

0


Capital subscribed not called (I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Capital suscribed not called (I)

AA3

0

0%

0

0%

0


Active fixed asset (II)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total Active fixed asset (II)

Net

7 987 841

-2,5%

8 193 939

18,4%

6 919 461

 

Gross

BJ

7 987 841

-2,5%

8 193 939

18,4%

6 919 461

 

Amortisation

BK

0

0%

0

0%

0


Intangilble fixed assets

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Start-up cost

Net

0

0%

0

0%

0

 

Gross

AB

0

0%

0

0%

0

 

Amortisation

AC

0

0%

0

0%

0

R&D expenses

Net

0

0%

0

0%

0

 

Gross

CX

0

0%

0

0%

0

 

Amortisation

AE

0

0%

0

0%

0

Distributorships, patents

Net

110 504

-31,3%

160 879

-17,4%

194 879

 

Gross

AF

110 504

-31,3%

160 879

-17,4%

194 879

 

Amortisation

AG

0

0%

0

0%

0

Goodwill

Net

2 109 394

-0,1%

2 110 929

-2,0%

2 152 928

 

Gross

AH

2 109 394

-0,1%

2 110 929

-2,0%

2 152 928

 

Amortisation

AI

0

0%

0

0%

0

Other intangible fixed assets

Net

629 579

-17,5%

763 140

210,9%

245 458

 

Gross

AJ

629 579

-17,5%

763 140

210,9%

245 458

 

Amortisation

AK

0

0%

0

0%

0

Pre-payments and downpayments

Net

11 636

-83,2%

69 333

0%

0

 

Gross

AL

11 636

-83,2%

69 333

0%

0

 

Amortisation

AM

0

0%

0

0%

0



Tangilble fixed assets

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Acquisition difference

Net

167 679

0%

0

0%

0

 

Gross

A11

167 679

0%

0

0%

0

 

Amortisation

A12

0

0%

0

0%

0

Goodwill

Net

0

0%

0

0%

0

 

Gross

A21

0

0%

0

0%

0

 

Amortisation

A22

0

0%

0

0%

0

Difference from the first consolidation

Net

0

0%

0

0%

0

 

Gross

A31

0

0%

0

0%

0

 

Amortisation

A32

0

0%

0

0%

0

Lands

Net

53 691

-46,4%

100 124

-1,2%

101 370

 

Gross

AN

53 691

-46,4%

100 124

-1,2%

101 370

 

Amortisation

AO

0

0%

0

0%

0

Buildings

Net

1 233 708

-1,7%

1 254 771

164,7%

474 072

 

Gross

AP

1 233 708

-1,7%

1 254 771

164,7%

474 072

 

Amortisation

AQ

0

0%

0

0%

0

Plant

Net

1 440 575

4,6%

1 377 229

-7,5%

1 489 659

 

Gross

AR

1 440 575

4,6%

1 377 229

-7,5%

1 489 659

 

Amortisation

AS

0

0%

0

0%

0

Other tangible fixed assets

Net

1 792 975

-5,5%

1 897 243

7,3%

1 767 994

 

Gross

AT

1 792 975

-5,5%

1 897 243

7,3%

1 767 994

 

Amortisation

AU

0

0%

0

0%

0

Fixed assets in construction

Net

0

0%

0

0%

0

 

Gross

AV

0

0%

0

0%

0

 

Amortisation

AW

0

0%

0

0%

0

Advances and payments on account

Net

0

0%

0

0%

12 358

 

Gross

AX

0

0%

0

0%

12 358

 

Amortisation

AY

0

0%

0

0%

0



Financial assets

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Associates at equity

Net

0

0%

0

0%

0

 

Gross

CS

0

0%

0

0%

0

 

Amortisation

CT

0

0%

0

0%

0

Other participations

Net

68 994

24,3%

55 502

23,0%

45 126

 

Gross

CU

68 994

24,3%

55 502

23,0%

45 126

 

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

39 079

-16,3%

46 686

0%

46 686

 

Gross

BD

39 079

-16,3%

46 686

0%

46 686

 

Amortisation

BE

0

0%

0

0%

0

Loans

Net

0

0%

0

0%

50 000

 

Gross

BF

0

0%

0

0%

50 000

 

Amortisation

BG

0

0%

0

0%

0

Other financial assets

Net

263 646

-8,9%

289 265

-14,7%

338 931

 

Gross

BH

263 646

-8,9%

289 265

-14,7%

338 931

 

Amortisation

BI

0

0%

0

0%

0

Other financial assets

Net

66 381

-3,6%

68 838

0%

0

 

Gross

A41

66 381

-3,6%

68 838

0%

0

 

Amortisation

A42

0

0%

0

0%

0

  

Current Assets (III)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total Assets

Net

39 064 014

18,2%

33 047 509

-15,8%

39 229 574

 

Gross

CJ

39 064 014

18,2%

33 047 509

-15,8%

39 229 574

 

Amortisation

CK

0

0%

0

0%

0



Stocks

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Raw materials

Net

2 573 171

30,5%

1 971 901

-33,7%

2 975 610

 

Gross

BL

2 573 171

30,5%

1 971 901

-33,7%

2 975 610

 

Amortisation

BM

0

0%

0

0%

0

Work in progress (goods)

Net

1 490 054

26,7%

1 175 937

-37,4%

1 877 787

 

Gross

BN

1 490 054

26,7%

1 175 937

-37,4%

1 877 787

 

Amortisation

BO

0

0%

0

0%

0

Work in progress (services)

Net

0

0%

0

0%

0

 

Gross

BP

0

0%

0

0%

0

 

Amortisation

BQ

0

0%

0

0%

0

Semi-finished and finished products

Net

6 162 845

-11,3%

6 944 433

-21,6%

8 859 092

 

Gross

BR

6 162 845

-11,3%

6 944 433

-21,6%

8 859 092

 

Amortisation

BS

0

0%

0

0%

0

Goods for resale

Net

8 104 561

1,4%

7 996 200

-0,6%

8 044 469

 

Gross

BT

8 104 561

1,4%

7 996 200

-0,6%

8 044 469

 

Amortisation

BU

0

0%

0

0%

0



Advance payments to suppliers

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Advance payments to suppliers

Net

59 387

107,7%

28 593

379,3%

5 965

 

Gross

BV

59 387

107,7%

28 593

379,3%

5 965

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Trade accounts receivable

Net

11 983 164

25,2%

9 573 765

-31,1%

13 885 791

 

Gross

BX

11 983 164

25,2%

9 573 765

-31,1%

13 885 791

 

Amortisation

BY

0

0%

0

0%

0

Other debtors

Net

1 943 021

11,3%

1 746 299

-5,1%

1 840 409

 

Gross

BZ

1 943 021

11,3%

1 746 299

-5,1%

1 840 409

 

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



Divers

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Investment securities

Net

0

0%

0

0%

0

 

Gross

CD

0

0%

0

0%

0

 

Amortisation

CE

0

0%

0

0%

0

Cash and cash equivalents

Net

5 693 242

150,7%

2 270 790

377,7%

475 310

 

Gross

CF

5 693 242

150,7%

2 270 790

377,7%

475 310

 

Amortisation

CG

0

0%

0

0%

0



Prepaid expenses

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Prepaid expenses

Net

1 054 569

-21,3%

1 339 591

5,9%

1 265 141

 

Gross

CH

1 054 569

-21,3%

1 339 591

5,9%

1 265 141

 

Amortisation

CI

0

0%

0

0%

0

  

Equalization accounts (IV to VI)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Multi-period charges

CW3

0

0%

0

0%

0

 

Premiums on redemption of bonds

CM3

0

0%

0

0%

0

 

Currency differential gain

CN3

0

0%

0

0%

0

  

References

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Due within one year

CP

0

0%

0

0%

0

 

Due after one year

CR

0

0%

0

0%

0

 

Display parameter

Currency

 Euro

 Kilo Euro


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

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Grand Total (I to IV)

EE

47 051 855

14,1%

41 241 448

-10,6%

46 149 035


Shareholder Equity (I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total shareholders' equity (Total I)

DL

19 464 969

9,8%

17 733 930

17,6%

15 078 959

 

Equity and shareholders' equity

DA

4 500 000

0%

4 500 000

0%

4 500 000

 

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

0

0%

0

0%

0

 

Statutory or contractual reserve

DE

0

0%

0

0%

0

 

Special regulated reserves

DF

0

0%

0

0%

0

 

Other reserves

DG

12 693 570

10,4%

11 496 627

29,1%

8 902 570

 

Profits or losses brought forward

DH

0

0%

0

0%

0

 

Conversion differences

P1

0

0%

0

0%

0

 

Net result - group part

P2

2 271 399

30,7%

1 737 303

3,6%

1 676 389

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0

  

Other capital resources (II)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total other capital resources (Total II)

DO

0

0%

0

0%

140 000

 

Income from participating securities

DM

0

0%

0

0%

0

 

Conditional loans

DN

0

0%

0

0%

0

 

Others

P3

0

0%

0

0%

140 000

  

Provisions for risks and charges (III)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total provisions for risks and charges (Total III)

DR

680 943

6,4%

639 790

-6,6%

685 226

 

Conversion differences

P4

0

0%

0

0%

0

 

In reserves

P5

142 833

0,1%

142 721

-61,9%

374 881

 

In results

P6

0

0%

0

0%

-23 029

 

Total III

P7

142 833

0,1%

142 721

-59,4%

351 852

 

Delayed tax

P8

0

0%

0

0%

0

 

Acquisition differences

P9

0

0%

0

0%

0

 

Risk provisions

DP

68 000

0%

0

0%

182 220

 

Reserves for charges

DQ

612 943

-4,2%

639 790

27,2%

503 006

  

Liabilities (IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total Liabilities (Total IV)

EC

26 763 110

17,8%

22 725 007

-24,0%

29 892 998

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

10 219 685

5,8%

9 660 393

-36,1%

15 127 128

 

Sundry loans and financial liabilities

DV

2 166

-6,4%

2 315

-95,0%

46 385

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

339 364

252,2%

96 346

0%

0

 

Trade accounts payables

DX

10 397 215

33,5%

7 785 431

-21,1%

9 865 393

 

Tax and social security liabilities

DY

5 346 100

15,1%

4 646 126

6,7%

4 352 919

 

Fixed asset liabilities

DZ

0

0%

0

0%

0

 

Other debts

EA

332 507

3,0%

322 785

-7,9%

350 326

  

Translation loss (V)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Translation loss (Total V)

ED

0

0%

0

0%

0

  

Equalization accounts

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Deferred income

EB

126 073

-40,4%

211 611

40,3%

150 847

  

References

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

0

0%

0

0%

0

 

Of which current bank facilities

EH

0

0%

0

0%

0

 

Display parameter

Currency

 Euro

 Kilo Euro


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

1- Operating result (I-II)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Operating result (Total I-II)

GG

4 164 546

26,8%

3 284 433

-2,9%

3 381 397


2 - Financial result (V - VI)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Financial result (Total V-VI)

GV

-348 162

39,6%

-576 297

39,1%

-946 969


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

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

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

GW

3 816 384

40,9%

2 708 136

11,2%

2 434 428


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Extraordinary result (Total VII-VIII)

HI

-201 234

-12,5%

-178 885

-396,8%

60 262


Consolidation

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Delayed tax

R1

0

0%

0

0%

0

 

Net result before amortisation of acquisition differences

R2

2 331 446

32,9%

1 754 289

5,6%

1 661 875

 

Endowment to amortisation of acquisition differences

R3

-38 695

0%

0

0%

0

 

Net result of companies set in equivalence

R4

10 539

-20,2%

13 215

255,2%

-8 515

 

Net result of integrated companies

R5

0

0%

0

0%

0

 

Group result (consolidated net result)

R6

2 303 290

30,3%

1 767 504

6,9%

1 653 360

 

Cross-reference : equipment leasing

R7

31 891

5,6%

30 201

231,1%

-23 029

 

Cross-reference : property leasing

R8

2 271 399

30,7%

1 737 303

3,6%

1 676 389


Operating income (I)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Total operating income (Total I)

FR

75 792 083

11,8%

67 812 897

-6,3%

72 408 428


Operating income (details)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Sale of goods for resale

FC

42 103 812

4,7%

40 232 765

1,6%

39 617 401

 

France

FA

42 103 812

4,7%

40 232 765

1,6%

39 617 401

 

Export

FB

0

0%

0

0%

0

Sale of goods produced

FF

24 093 099

11,7%

21 568 489

-21,7%

27 558 230

 

France

FD

24 093 099

11,7%

21 568 489

-21,7%

27 558 230

 

Export

FE

0

0%

0

0%

0

Sale of services

FI

9 010 007

11,3%

8 098 051

116,9%

3 733 690

 

France

FG

9 010 007

11,3%

8 098 051

116,9%

3 733 690

 

Export

FH

0

0%

0

0%

0

Net turnover

FL

75 206 918

7,6%

69 899 305

-1,4%

70 909 321

 

France

FJ

75 206 918

7,6%

69 899 305

-1,4%

70 909 321

 

Export

FK

0

0%

0

0%

0

 

Stocked production

FM

-467 471

83,0%

-2 753 154

-352,7%

1 089 442

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

0

0%

0

0%

12 973

 

Release of reserves and provisions

FP

614 883

55,5%

395 362

-0,3%

396 669

 

Other income

FQ

437 753

61,3%

271 384

1179830,4%

23



Operating charges (II)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Total operating charges (Total II)

GF

71 627 537

11,0%

64 528 464

-6,5%

69 027 031


Exploitation charges

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Purchase of goods for resale

FS

24 830 893

27,3%

19 510 568

-19,7%

24 306 623

 

Change in stocks of goods for resale

FT

-12 796

-100,4%

2 918 211

310,6%

-1 385 814

 

Purchase of raw materials

FU

7 115 048

60,4%

4 435 480

-46,3%

8 254 834

 

Change in stocks of raw materials

FV

-557 806

-241,1%

395 214

492,4%

-100 705

 

Other external purchases and charges

FW

20 359 292

15,9%

17 565 014

-6,0%

18 681 527

 

Tax, duty and similar payments

FX

1 104 095

-8,2%

1 203 151

3,7%

1 160 073

 

Payroll

FY

12 726 343

-0,2%

12 755 793

-0,6%

12 833 317

 

Social security costs

FZ

4 564 498

0,9%

4 522 849

2,2%

4 427 339


Depreciation

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Depreciation of fixed assets

GA

1 145 584

28,5%

891 790

69,8%

525 072

 

Amortisation of fixed assets

GB

0

0%

30 000

-84,6%

195 033

 

Depreciation/amortisation of current assets

GC

266 420

0%

0

0%

0

 

Provisions for risks and charges

GD

0

0%

188 574

0%

0


Other charges

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Other charges

GE

85 966

-23,1%

111 820

-13,8%

129 732

  

Operating charges (III-IV)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Share of joint-venture transferred to other partner(s) (Total III)

GH

0

0%

0

0%

0

 

Share of joint venture transferred from other partner(s) (Total IV)

GI

0

0%

0

0%

0

  

Financial income (V)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total financial income (Total V)

GP

176 917

129,0%

77 265

26,2%

61 209

 

Share financial income

GJ

0

0%

0

0%

0

 

Other investment income & capitalised receivables

GK

2 681

-8,9%

2 943

-51,5%

6 065

 

Other interest and similar income

GL

141 382

309,4%

34 533

99,8%

17 288

 

Released provisions and transferred charges

GM

0

0%

0

0%

0

 

Exchange gains

GN

32 854

-17,4%

39 789

5,1%

37 856

 

Net income from disposal of investment securities

GO

0

0%

0

0%

0

  

Financial Charge (VI)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total financial charge (Total VI)

GU

525 079

-19,7%

653 562

-35,2%

1 008 178

 

Financial reserves and provisions

GQ

0

0%

0

0%

0

 

Interest and similar charges

GR

506 002

-20,3%

634 560

-36,0%

992 103

 

Exchange losses

GS

19 077

0,4%

19 002

18,2%

16 075

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

  

Extraordinary income (VII)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total extraordinary income (Total VII)

HD

780 476

271,0%

210 386

-62,0%

554 240

 

Extraordinary operating income

HA

0

0%

210 386

-62,0%

554 240

 

Extraordinary income from capital transactions

HB

780 476

0%

0

0%

0

 

Released provisions and transferred charges

HC

0

0%

0

0%

0

  

Extraordinary charges (VIII)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

Total extraordinary charges (Total VIII)

HH

981 710

152,2%

389 271

-21,2%

493 978

 

Extraordinary operating charges

HE

0

0%

389 271

-21,2%

493 978

 

Extraordinary charges from capital transactions

HF

981 710

0%

0

0%

0

 

Extraordinary reserves and provisions

HG

0

0%

0

0%

0

  

Employee profit sharing (IX)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Employee profit sharing (Total IX)

HJ

335 746

0%

0

0%

205 834

  

Tax on profits (X)

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Tax on profits (Total X)

HK

947 958

22,3%

774 962

23,6%

626 981

  

References

 

 

 

31/12/2010

 

31/12/2009

 

31/12/2007

 

Of which equipment leases

HP

0

0%

0

0%

0

 

Of which property leases

HQ

0

0%

0

0%

0

 

 

 

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

Structure and Liquidity

 

31/12/2010

 

31/12/2009

 

31/12/2007

Fixed Asset Financing

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

3,80

11,1%

3,42

-23,8%

4,49

Global Debt

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

128,11 days

9,5%

117,04 days

-22,9%

151,76 days

Working Capital Fund overall net

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

107,13 days

4,8%

102,19 days

-16,7%

122,65 days

Financial independence

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

190,47%

3,8%

183,57%

84,2%

99,68%

More ratios

Solvability

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

41,37%

-3,8%

43%

30,4%

32,98%


Management or rotation

 

31/12/2010

 

31/12/2009

 

31/12/2007

Need background in operating working capital

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

76,11 days

-10,9%

85,42 days

-26,6%

116,37 days

Treasury

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

27,25 days

132,9%

11,70 days

385,5%

2,41 days

Inventory turnover of goods

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

117,56 days

-8,4%

128,35 days

1,6%

126,35 days

More ratios

Inventory turnover of raw materials in industrial enterprises

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

130,19 days

-18,7%

160,05 days

23,3%

129,77 days

Inventory turnover of intermediate and finished products in the industrial enterprise

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

0 days

0%

0 days

0%

0,65 days


Profitability of the business

 

31/12/2010

 

31/12/2009

 

31/12/2007

Margin trading

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

42103779%

4,7%

40232732,91%

1,6%

39617368,68

Profitability of the business

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

6,13

11,7%

5,49

1,5%

5,41

More ratios

Rates integration

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

30,59%

-4,2%

31,93%

1,8%

31,37%

Rate leasing furniture

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

0%

0%

0%

0%

0%

Weight interests

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

0,70

-25,5%

0,94%

-33,8%

1,42%


Return on capital

 

31/12/2010

 

31/12/2009

 

31/12/2007

Rates of economic profitability

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

15,53%

10,8%

14,02%

11,1%

12,62%

 

 

 

 

 

 

 

Event history

 

Status history

 

 

 

Date

Description

No Status History

 

Publication date

Gazette Name

Description

 

25/02/2013

Bodacc C

Comptes annuels, consolidés et rapports

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

4105 - 389451352 RCS. ARMOR DEVELOPPEMENTForme : Société anonyme. Adresse : 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper.Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2011.

25/02/2013

Bodacc C

Comptes annuels et rapports

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

4106 - 389451352 RCS. ARMOR DEVELOPPEMENTForme : Société anonyme. Adresse : 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper.Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2011.

07/01/2011

Bodacc B

Modification et mutation diverse

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

256 - 389 451 352 RCS Quimper. ARMOR DEVELOPPEMENT. Forme : Société anonyme. Administration : Président du conseil d'administration et Directeur général : LE FLOCH Jean-Guy Administrateur : V.F.P. XII représenté par KEREZEON Gilles Administrateur : GUEGUEN Michel Administrateur : IPO - INSTITUT DE PARTICIPATIONS DE L'OUEST représenté par ROUAULT DE LA VIGNE François Administrateur : LE FLOC'H Joëlle né(e) PERROT Administrateur : OUEST CROISSANCE (SA) représenté par GUICHARD Anne né(e) SULGER Administrateur : BEBON Marc Commissaire aux comptes titulaire : FARO Claude Commissaire aux comptes titulaire : SOCIETE CONSTANTIN ASSOCIES Co-commissaire aux comptes titulaire : VESQUE Danielle Commissaire aux comptes suppléant : QUERON Thierry. Activité : 
Commentaires : Modification survenue sur l'administration.

02/09/2010

Bodacc C

Comptes annuels et rapports

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

5644 - 389451352 RCS. ARMOR DEVELOPPEMENTForme : Société anonyme. Adresse : 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper.Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

02/09/2010

Bodacc C

Comptes annuels, consolidés et rapports

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

5645 - 389451352 RCS. ARMOR DEVELOPPEMENTForme : Société anonyme. Adresse : 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper.Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

26/08/2009

Bodacc C

Comptes annuels et rapports

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

6109 - 389451352 RCS. ARMOR DEVELOPPEMENTForme : Société anonyme. Adresse : 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper.Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

12/08/2009

Bodacc B

Modification et mutation diverse

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

807 - 389 451 352 RCS Quimper. ARMOR DEVELOPPEMENT. Forme : Société anonyme. Administration : Président du conseil d'administration et Directeur général : LE FLOCH Jean-Guy Administrateur : V.F.P. XII représenté par KEREZEON Gilles Administrateur : GUEGUEN Michel Administrateur : IPO - INSTITUT DE PARTICIPATIONS DE L'OUEST représenté par ROUAULT DE LA VIGNE François Administrateur : LE FLOC'H Joëlle né(e) PERROT Administrateur : OUEST CROISSANCE (SA) représenté par GUICHARD Anne né(e) SULGER Administrateur : BEBON Marc Commissaire aux comptes titulaire : FARO Claude Commissaire aux comptes titulaire : SOCIETE CONSTANTIN ASSOCIES Co-commissaire aux comptes titulaire : VESQUE Danielle Commissaire aux comptes suppléant : CART-TANNEUR Gilles. 
Commentaires : Modification survenue sur l'administration.

25/09/2008

Bodacc C

Comptes consolidés et rapports

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

3566 - 389451352 RCS. ARMOR DEVELOPPEMENTForme : Société anonyme. Adresse : 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper.Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

25/09/2008

Bodacc C

Comptes annuels et rapports

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

3567 - 389451352 RCS. ARMOR DEVELOPPEMENTForme : Société anonyme. Adresse : 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper.Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

06/02/2008

Bodacc B

Modification et mutation diverse

 

 

29 - FINISTERE

GREFFE DU TRIBUNAL DE COMMERCE DE QUIMPER

2440 - 389 451 352 RCS Quimper. ARMOR DEVELOPPEMENT. Forme : Société anonyme. Activité : Ã€) acquisition et gestion de valeurs mobilières, prise de participations dans toutes entreprises exploitation, location, vente de tous fonds de commerce, terrains, immeubles l'exercice d'achat et de vente de marques, la gestion desdites marques et, de manière générale, toutes opérations liées à ces marques ; B) négoce de textiles - commerce en gros de l'habillement -. 
Commentaires : Modification survenue sur l'activité, l'activi

é.

08/11/2007

Bodacc C

Avis de dépôt des comptes

 

 

4960 - 389 451 352. RCS Quimper ARMOR DEVELOPPEMENT. Forme: Société anonyme. Adresse du siège social: 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2006.

08/10/2007

Bodacc C

Avis de dépôt des comptes

 

 

5441 - 389 451 352. RCS Quimper ARMOR DEVELOPPEMENT. Forme: Société anonyme. Adresse du siège social: 21/23 rue Louison Bobet - Zone de Kerjaouen 29000 Quimper. Comptes consolidés et rapport de l'exercice clos le: 31 décembre 2006.

24/05/2007

Bodacc B

Modifications et mutations diverses

 

 

348 - RCS Quimper B 389 451 352. RC 93-B 264. ARMOR DEVELOPPEMENT. Forme : S.A. Adresse du siège social : zone de Kerjaouen, 21-23 rue Louison-Bobet,, 29000 Commentaires : modification survenue sur l'administration. Administration : président du conseil d'administration et directeur général : LE FLOCH (Jean, Guy) (Nom d'usage : LE FLOCH). Administrateurs : V.F.P. XII, représentée par KEREZEON (Gilles) (Nom d'usage : KEREZEON) GUEGUEN (Michel) (Nom d'usage : GUEGUEN) IPO-INSTITUT DE PARTICIPATIONS DE L'OUEST, représentée par ROUAULT DE LA VIGNE (François) (Nom d'usage : ROUAULT DE LA VIGNE) PERROT (Joëlle) (Nom d'usage : LE FLOC'H) OUEST CROISSANCE, représentée par SULGER (Anne) (Nom d'usage : GUICHARD). Commissaires aux comptes titulaires : FARO (Claude) (Nom d'usage : FARO) SOCIETE CONSTANTIN ASSOCIES. Co-commissaire aux comptes titulaire : VESQUE (Danielle) (Nom d'usage : VESQUE). Commissaire aux comptes suppléant : CART-TANNEUR (Gilles) (Nom d'usage : CART-TANNEUR). Date d'effet : 25 janvier 2007.

30/03/2007

Bodacc C

Avis de dépôt des comptes

 

 

1724 - RCS Quimper B 389 451 352. RC 93-B 264. ARMOR DEVELOPPEMENT. Forme: S.A. Adresse du siège social: 21/23, rue Louison Bobet - Zone de Kerjaouen,29000 Quimper. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

16/03/2007

Bodacc C

Avis de dépôt des comptes

 

 

2769 - RCS Quimper B 389 451 352. RC 93-B 264. ARMOR DEVELOPPEMENT. Forme: S.A. Adresse du siège social: 21/23, rue Louison Bobet - Zone de Kerjaouen,29000 Quimper. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

11/01/2006

Bodacc B

Modifications et mutations diverses

 

 

0512 - RCS Quimper B 389 451 352. RC 93-B 264. ARMOR DEVELOPPEMENT. Forme : S.A. Adresse du siège social : zone de Kerjaouen, 21-23 rue Louison-Bobet,, 29000 Commentaires : modification survenue sur l'administration. Administration : président du conseil d'administration et directeur général : LE FLOCH (Jean, Guy) (Nom d'usage : LE FLOCH). Administrateurs : V.F.P. XII, représentée par KEREZEON (Gilles) (Nom d'usage : KEREZEON) GUEGUEN (Michel) (Nom d'usage : GUEGUEN) SIGEFI, représentée par PUGET (Antoine) (Nom d'usage : PUGET) IPO-INSTITUT DE PARTICIPATIONS DE L'OUEST, représentée par ROUAULT DE LA VIGNE (François) (Nom d'usage : ROUAULT DE LA VIGNE) PERROT (Joëlle) (Nom d'usage : LE FLOC'H). Commissaires aux comptes titulaires : FARO (Claude) (Nom d'usage : FARO) STE CONSTANTIN ASSOCIES. Co-commissaire aux comptes titulaire : VESQUE (Danielle) (Nom d'usage : VESQUE). Commissaire aux comptes suppléant : CART-TANNEUR (Gilles) (Nom d'usage : CART-TANNEUR). Date d'effet : 20 juin 2005.

28/12/2005

Bodacc C

Avis de dépôt des comptes

 

 

2453 - RCS Quimper B 389 451 352. RC 93-B 264. ARMOR DEVELOPPEMENT. Forme: S.A. Adresse du siège social: 21/23, rue Louison Bobet - Zone de Kerjaouen,29000 Quimper. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

28/12/2005

Bodacc C

Avis de dépôt des comptes

 

 

2454 - RCS Quimper B 389 451 352. RC 93-B 264. ARMOR DEVELOPPEMENT. Forme: S.A. Adresse du siège social: 21/23, rue Louison Bobet - Zone de Kerjaouen,29000 Quimper. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

14/10/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Quimper B 389451352 RC 93-B 264 ARMOR DEVELOPPEMENT. Forme : S.A. Adresse du siège social : zone de Kerjaouen, 21- 23 rue Louison-Bobet, 29000 Quimper. Commentaires : modification survenue sur l'adresse du siège social. Date d'effet : 24 juin 2004.

08/08/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Paris B 389451352 RC 92-B 15142 V.F. P. XI. Forme : S.A. Adresse du siège social : 13 rue d'Uzès, 75002 Paris Date de radiation: 26 juillet 2004.

06/05/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Quimper B 389451352 RC 93-B 264 ARMOR DEVELOPPEMENT. Forme : S.A. Adresse du siège social : 60 B rue Guy-Autret, 29000 Quimper. Commentaires : modification survenue sur l' administration. Administration : président du conseil d'administration et directeur général : LE FLOCH (Jean, Guy) ( Nom d'usage : LE FLOCH). Administrateurs : V.F.P. XII, représentée par KEREZEON (Gilles) ( Nom d'usage : KEREZEON) GUEGUEN (Michel) ( Nom d'usage : GUEGUEN) SIGEFI, représentée par TOUX (Jean, Christophe) ( Nom d'usage : TOUX) IPO-INSTITUT DE PARTICIPATIONS DE L'OUEST, représenté par ROUAULT DE LA VIGNE ( François) ( Nom d'usage : ROUAULT DE LA VIGNE) PERROT (Joelle) ( Nom d' usage : LE FLOC'H). Commissaire aux comptes titulaire : STE CONSTANTIN ASSOCIES. Co-commissaires aux comptes titulaires : STE GORIOUX FARO ET ASSOCIES VESQUE (Danielle) ( Nom d' usage : VESQUE). Commissaire aux comptes suppléant : CART-TANNEUR ( Gilles) ( Nom d'usage : CART-TANNEUR). Date d'effet : 14 octobre 2003.

08/01/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Quimper B 389451352 RC 93-B 264 ARMOR DEVELOPPEMENT. Forme : S.A. Capital : 4 500 000 euros. Adresse du siège social : 60 bis rue Guy-Autret, 29000 Quimper. Commentaires : modification survenue sur le capital (augmentation) et l' administration. Administration : président du conseil d'administration et directeur général : LE FLOCH (Jean, Guy) ( Nom d'usage : LE FLOCH). Administrateurs : V.F.P. XII, représentée par PERROT (Joelle) ( Nom d' usage : LE FLOCH) GUEGUEN (Michel) ( Nom d'usage : GUEGUEN) SIGEFI, représentée par TOUX (Jean, Christophe) ( Nom d'usage : TOUX). Commissaire aux comptes titulaire : STE CONSTANTIN ASSOCIES. Co-commissaires aux comptes titulaires : STE GORIOUX FARO ET ASSOCIES VESQUE (Danielle) ( Nom d' usage : VESQUE). Commissaire aux comptes suppléant : CART-TANNEUR ( Gilles) ( Nom d'usage : CART-TANNEUR). Date d'effet : 28 octobre 2003.

24/02/2002

Bodacc B

Modifications et mutations diverses

 

 

RCS Quimper B 389451352 RC 93-B 264 ARMOR DEVELOPPEMENT. Forme : S.A. Capital : 4 452 822,36 euros. Adresse du siège social : 60 bis rue Guy-Autret, 29000 Quimper. Commentaires : modification survenue sur l'administration. Administration : P.-D.G. : LE FLOCH ( Jean, Guy) ( Nom d'usage : LE FLOCH). Administrateurs : V.F.P. XII, représentée par PERROT (Joelle) ( Nom d' usage : LE FLOCH) GUEGUEN (Michel) ( Nom d'usage : GUEGUEN) SIGEFI, représentée par TOUX (Jean, Christophe) ( Nom d'usage : TOUX). Commissaire aux comptes titulaire : STE CONSTANTIN ASSOCIES. Co-commissaires aux comptes titulaires : STE GORIOUX FARO ET ASSOCIES VESQUE (Danielle) ( Nom d' usage : VESQUE). Commissaire aux comptes suppléant : CART-TANNEUR ( Gilles) ( Nom d'usage : CART-TANNEUR). Date d'effet : 27 février 2001.

12/07/2000

Bodacc B

Modifications et mutations diverses

 

 

RCS Quimper B 389451352 RC 93-B 264 ARMOR DEVELOPPEMENT. Forme : S.A. Capital : 29 208 600 F. Adresse du siège social : 60 bis rue Guy-Autret, 29000 Quimper. Commentaires : modification survenue sur l'administration. Administration : P.-D.G. LE FLOCH (Jean, Guy) ( Nom d'usage : LE FLOCH). Administrateurs : V.F.P. XII, représentée par PERROT (Joelle) ( Nom d' usage : LE FLOCH) GUEGUEN (Michel) ( Nom d'usage : GUEGUEN) SIGEFI, représentée par DUVAL-ARNOUX (Joel) ( Nom d'usage : DUVAL-ARNOUX). Co- commissaire aux comptes titulaire : STE SOCOGERE. Commissaire aux comptes titulaire : STE CONSTANTIN ASSOCIES. Co- commissaire aux comptes suppléant : THOMAZO (Yves) ( Nom d'usage : THOMAZO) . Commissaire aux comptes suppléant : CART-TANNEUR (Gilles) ( Nom d'usage : CART-TANNEUR). Date d'effet : 31 aout 1999.

12/07/2000

Bodacc B

Modifications et mutations diverses

 

 

RCS Quimper B 389451352 RC 93-B 264 ARMOR DEVELOPPEMENT. Forme : S.A. Capital : 29 208 600 F. Adresse du siège social : 60 bis rue Guy-Autret, 29000 Quimper. Commentaires : modification survenue sur l'administration. Administration : P.-D.G. LE FLOCH (Jean, Guy) ( Nom d'usage : LE FLOCH). Administrateurs : V.F.P. XII, représentée par PERROT (Joelle) ( Nom d' usage : LE FLOCH) GUEGUEN (Michel) ( Nom d'usage : GUEGUEN) SIGEFI, représentée par DUVAL-ARNOUX (Joel) ( Nom d'usage : DUVAL-ARNOUX). Co- commissaire aux comptes titulaire : STE SOCOGERE. Commissaire aux comptes titulaire : STE CONSTANTIN ASSOCIES. Co- commissaire aux comptes suppléant : THOMAZO (Yves) ( Nom d'usage : THOMAZO) . Commissaire aux comptes suppléant : CART-TANNEUR (Gilles) ( Nom d'usage : CART-TANNEUR). Date d'effet : 26 octobre 1999.

13/04/1999

Bodacc B

Modifications et mutations diverses

 

 

Ancienne situation du siège social. RCS Quimper B 389 451 352 RC 93-B 264 ARMOR DEVELOPPEMENT. Forme : S.A. Capital : 36 000 200 F. Adresse : 60 bis rue Guy- Autret 29000 Quimper Nouvelle situation du siège social. Capital : 29 208 600 F. Administration : anciens administrateurs CAPITAL PRIVE et HOCHE INVESTISSEMENTS. Nouvel administrateur : STE SIGEFI, représentée par AUBERT (Philippe). Ancien co-commissaire aux comptes titulaire : B.D.O. GENDROT. Nouveau co- commissaire aux comptes titulaire : STE CONSTANTIN ASSOCIES. Ancien co- commissaire aux comptes suppléant : GUIFFAUT (Patrick). Nouveau co- commissaire aux comptes suppléant : CART-TANNEUR (Gilles) à compter du:30 octobre 1998. Commentaires : réduction du capital de 36 000 200 F à 25 300 600 F, puis augmentation pour le porter à 29 208 600 F. Date d'effet : 29 décembre 1998.

14/05/1995

Bodacc B

Modifications et mutations diverses

 

 

Ancienne situation du siège social. RCS Quimper B 389451352 RC 93-b 264 ARMOR DEVELOPPEMENT. Forme : S.A. Capital : 15 000 000 F (fixe). Adresse : rue de la Bonneterie, 29000 Quimper Nouvelle situation du siège social. Capital : 18 000 100 F Extention d'activité: négoce de textiles. Administration : ancien administrateur : HOCHE INVESTISSEMENT nouveaux administrateurs : GUEGUEN ( Michel) et HOCHE INVESTISSEMENTS à compter du:3 octobre 1994. Date d'effet : 24 octobre 1994.

 

 

Company events history

 

Date

Description

25/02/2013

Bodacc C : Deposit accounts notice

22/02/2013

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

06/07/2012

New subsidiarie(s) detected

03/02/2012

New shareholders detected

03/02/2012

New subsidiarie(s) detected

07/01/2012

New shareholders detected

31/12/2011

New accounts available

21/09/2011

Bodacc C : Deposit accounts notice

11/09/2011

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

07/01/2011

Bodacc B: Various editing or changing

31/12/2010

New consolidated accounts available

31/12/2010

New accounts available

17/12/2010

New auditor

17/12/2010

Minutes of general meeting of shareholders

03/12/2010

New shareholders detected

12/11/2010

New subsidiarie(s) detected

02/09/2010

Bodacc C : Deposit accounts notice

31/12/2009

New consolidated accounts available

31/12/2009

New accounts available

26/08/2009

Bodacc C : Deposit accounts notice

12/08/2009

Bodacc B: Various editing or changing

24/07/2009

Minutes of general meeting of shareholders

24/07/2009

Appointment/resignation of company officers

24/07/2009

Private document

24/07/2009

Changes to the Board of Directors

31/12/2008

New accounts available

25/09/2008

Bodacc C : Deposit accounts notice

06/02/2008

Bodacc B: Various editing or changing

06/02/2008

New Bodacc B ads detected

31/12/2007

New accounts available

31/12/2007

New consolidated accounts available

11/12/2007

Update of Company Activity

11/12/2007

Modification of Company Activity

03/12/2007

Minutes of general meeting of shareholders

03/12/2007

PV d'Assemblée

03/12/2007

Statuts mis à jour

03/12/2007

Private document

03/12/2007

Change to corporate purpose

03/12/2007

Modification de l'objet social

03/12/2007

Updated articles of association

20/06/2007

Update of Company Activity

20/06/2007

Modification of Company Activity

20/04/2007

Changes to the Board of Directors

20/04/2007

Minutes of Board meeting

20/04/2007

Appointment/resignation of company officers

20/04/2007

PV du Conseil d'Administration

20/04/2007

Private document

31/12/2006

New consolidated accounts available

31/12/2006

New accounts available

31/12/2005

New consolidated accounts available

31/12/2005

New accounts available

15/12/2005

Modification du Conseil d'Administration

15/12/2005

Acte sous seing privé

15/12/2005

Private document

15/12/2005

Appointment/resignation of company officers

15/12/2005

Nomination/démission des organes de gestion

15/12/2005

Minutes of general meeting of shareholders

15/12/2005

PV d'Assemblée

15/12/2005

Minutes of Board meeting

15/12/2005

PV du Conseil d'Administration

15/12/2005

Changement de Commissaire aux Comptes

15/12/2005

New auditor

15/12/2005

Acte modificatif

15/12/2005

Amendment

31/12/2004

New accounts available

30/09/2004

Transfert du Siège dans le ressort du Tribunal de Commerce

30/09/2004

Updated articles of association

30/09/2004

Registered office transferred inside jurisdiction of the Commercial Court

30/09/2004

PV d'Assemblée

30/09/2004

Acte sous seing privé

30/09/2004

Minutes of general meeting of shareholders

30/09/2004

Private document

30/09/2004

Statuts mis à jour

08/04/2004

Acte sous seing privé

08/04/2004

Nomination/démission des organes de gestion

08/04/2004

PV d'Assemblée

08/04/2004

Modification du Conseil d'Administration

31/12/2003

New accounts available

17/12/2003

Acte sous seing privé

17/12/2003

Augmentation de Capital

17/12/2003

Acte modificatif

17/12/2003

Changement de date de clôture

17/12/2003

Statuts mis à jour

17/12/2003

PV du Conseil d'Administration

17/12/2003

PV d'Assemblée

30/04/2003

New accounts available

05/02/2002

PV d'Assemblée

05/02/2002

Acte sous seing privé

05/02/2002

Acte modificatif

21/06/2000

Nomination/démission des organes de gestion

21/06/2000

PV du Conseil d'Administration

21/06/2000

Acte sous seing privé

21/06/2000

Modification du Conseil d'Administration

20/06/2000

Acte sous seing privé

20/06/2000

PV d'Assemblée

20/06/2000

Nomination/démission des organes de gestion

20/06/2000

Changement de Commissaire aux Comptes

19/03/1999

Modification du Conseil d'Administration

19/03/1999

Augmentation de Capital

19/03/1999

Acte modificatif

19/03/1999

Acte sous seing privé

19/03/1999

PV du Conseil d'Administration

19/03/1999

Statuts mis à jour

19/03/1999

Nomination/démission des organes de gestion

19/03/1999

PV d'Assemblée

19/03/1999

Réduction de Capital

19/03/1999

Changement de Commissaire aux Comptes

23/11/1998

Acte sous seing privé

23/11/1998

PV d'Assemblée

23/11/1998

Réduction de Capital

06/12/1996

Statuts mis à jour

06/12/1996

Augmentation de Capital

06/12/1996

PV d'Assemblée

06/12/1996

Acte sous seing privé

10/01/1995

Modification de l'objet social

10/01/1995

PV d'Assemblée

10/01/1995

Modification du Conseil d'Administration

10/01/1995

PV du Conseil d'Administration

10/01/1995

Nomination/démission des organes de gestion

10/01/1995

Acte modificatif

10/01/1995

Augmentation de Capital

10/01/1995

Statuts mis à jour

29/09/1994

Acte modificatif

29/09/1994

Modification du Conseil d'Administration

29/09/1994

Changement de Président (PDG, PCA)

29/09/1994

PV du Conseil d'Administration

29/09/1994

Nomination/démission des organes de gestion

05/03/1994

PV d'Assemblée

28/04/1993

PV du Conseil d'Administration

28/04/1993

Nomination/démission des organes de gestion

28/04/1993

Changement de dénomination sociale

28/04/1993

Immatriculation suite à transfert

28/04/1993

Modification du Conseil d'Administration

28/04/1993

Modification de l'objet social

28/04/1993

Statuts mis à jour

28/04/1993

PV d'Assemblée

28/04/1993

Changement de date de clôture

28/04/1993

Déclaration de conformité

28/04/1993

Acte modificatif

28/04/1993

Changement de Commissaire aux Comptes

28/04/1993

Augmentation de Capital

09/04/1993

PV d'Assemblée

09/04/1993

Nomination/démission des organes de gestion

09/04/1993

Changement de date de clôture

09/04/1993

Modification du Conseil d'Administration

09/04/1993

Changement de dénomination sociale

09/04/1993

Transfert du Siège hors du ressort du Tribunal de Commerce

09/04/1993

Modification de l'objet social

09/04/1993

Augmentation de Capital

09/04/1993

Acte modificatif

14/12/1992

Nomination/démission des organes de gestion

14/12/1992

Certificat de dépôt des fonds

14/12/1992

Formation de Société

14/12/1992

Déclaration de conformité

14/12/1992

Acte sous seing privé

14/12/1992

PV d'Assemblée

14/12/1992

Statuts

 

Recent publications in Gazettes

 

 

 

 

 

 

 

 

 

 

 

Establishment events history

 

 

 

Date

Description

22/02/2013

Update Limit

22/02/2013

Update Rating

12/01/2013

Update of phone numbers

24/10/2012

Update of phone numbers

06/10/2012

Update Limit

08/09/2012

Update Rating

11/09/2011

Update Rating

11/09/2011

Update Limit

03/09/2011

Update Rating

06/05/2011

Update Rating

15/07/2010

Update Limit

29/12/2009

Update Rating

20/11/2009

Update of phone numbers

26/08/2009

Update Rating

26/08/2009

Update Limit

29/08/2008

Update Limit

03/07/2008

Update Rating

17/12/2007

Update Rating

14/12/2007

Update Limit

11/12/2007

Update of Establishment Activity

11/12/2007

Modification of Head office Activity

10/12/2007

Update Limit

09/12/2007

Update Limit

07/12/2007

Update Rating

06/12/2007

Update Limit

06/12/2007

Update Rating

28/08/2007

Update Limit

20/06/2007

Modification of Head office Activity

20/06/2007

Update of Establishment Activity

 

 

 

directors

 

 

Shareholder(s)

 

 

Name

V.F.P. XII

 

Name of representative

M KEREZEON GILLES

 

Manager position

Administrateur

Date of birth

15/03/1960

 

Place of birth

BREST (29)

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

 

 

Name

OUEST CROISSANCE

 

Name of representative

Mme SULGER ANNE

 

Manager position

Administrateur

Date of birth

06/04/1965

 

Place of birth

ANTONY (92)

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

 

 

Name

IPO - INSTITUT DE PARTICIPATIONS DE L'OUEST

 

Name of representative

M ROUAULT DE LA VIGNE FRANÇOIS

 

Manager position

Administrateur

Date of birth

15/04/1950

 

Place of birth

ST MALO (35)

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

 

 

Name

M. LE FLOCH JEAN-GUY

 

Manager position

Président du conseil d'administration, Directeur général

Date of birth

09/11/1953

 

Place of birth

CARHAIX PLOUGUER (29)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

 

Name

M. GUEGUEN MICHEL

 

Manager position

Administrateur

Date of birth

16/03/1954

 

Place of birth

CORAY (29)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

 

Name

Mme. LE FLOC'H JOËLLE

 

Manager position

Administrateur

Date of birth

15/11/1955

 

Place of birth

DOUARNENEZ (29)

 

 

 

Type

Individual

Name at birth

PERROT

 

 

 

 

 

 

 

 

 

Name

M. BEBON MARC

 

Manager position

Administrateur

Date of birth

30/01/1948

 

Place of birth

DINARD (35)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

Previous Directors

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

Président du conseil d'administration

M JEAN-GUY LE FLOCH

09/11/1953 - CARHAIX-PLOUGUER

 

Président du conseil d'administration

M JEAN LE FLOCH

09/11/1953 - CARHAIX-PLOUGUER

 

Directeur général

M JEAN-GUY LE FLOCH

09/11/1953 - CARHAIX-PLOUGUER

 

Directeur général

M JEAN LE FLOCH

09/11/1953 - CARHAIX-PLOUGUER

 

Administrateur

M MARC BEBON

- - -

 

Administrateur

M MARC BEBON

30/01/1948 - DINARD

 

Administrateur

M MICHEL GUEGUEN

16/03/1954 - CORAY

 

Administrateur

IPO INSTITUT DE PARTICIPATIONS DE L'OUEST

15/04/1950 - SAINT MALO

 

Administrateur

IPO INSTITUT DE PARTICIPATIONS DE L'OUEST

15/04/1950 - SAINT MALO

 

Administrateur

MME JOELLE LE FLOC'H

- - -

 

Administrateur

MME JOELLE LE FLOC'H

- - -

 

Administrateur

OUEST CROISSANCE SA

06/04/1965 - ANTONY

 

Administrateur

OUEST CROISSANCE

- - -

 

Administrateur

SIGEFI

- - -

 

Administrateur

VFP XII

15/03/1960 - BREST

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.03

UK Pound

1

Rs.82.43

Euro

1

Rs.70.49

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.