MIRA INFORM REPORT

 

 

Report Date :

24.04.2013

 

IDENTIFICATION DETAILS

 

Name :

CHANTELLE

 

 

Registered Office :

8-10, 8 Rue De Provigny, Bp 137, 94234 Cachan Cedex

 

 

Country :

France

 

 

Financials (as on) :

31.12.2003

 

 

Date of Incorporation :

January 1963

 

 

Com. Reg. No.:

RCS Creteil 8 562 053 694

 

 

Legal Form :

Public limited company with board of directors

 

 

Line of Business :

Manufacturer of underwear

 

 

No. of Employees :

1190 (2003)

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

11-25

Ca

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

Limited with full security

 

Status :

Moderate  

 

 

Payment Behaviour :

Unknown 

 

 

Litigation :

Clear 

 

NOTES:

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

 

ECGC Country Risk Classification List – 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

 

The French economy is diversified across all sectors. The government has partially or fully privatized many large companies, including Air France, France Telecom, Renault, and Thales. However, the government maintains a strong presence in some sectors, particularly power, public transport, and defense industries. With at least 79 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, before stagnating in 2012. The unemployment rate increased from 7.4% in 2008 to 10.3% in 2012. Youth unemployment shot up to 24.2% during the third quarter of 2012 in metropolitan France. Lower-than-expected growth and high unemployment costs have strained France's public finances. The budget deficit rose sharply from 3.4% of GDP in 2008 to 7.5% of GDP in 2009 before improving to 4.5% of GDP in 2012, while France's public debt rose from 68% of GDP to 89% over the same period. Under President SARKOZY, Paris implemented some austerity measures 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. Socialist Party candidate Francois HOLLANDE won the May 2012 presidential election, after advocating pro-growth economic policies, the separation of banks' traditional deposit taking and lending activities from more speculative businesses, increasing the top corporate and personal tax rates, and hiring an additional 60,000 teachers during his five-year term. The government's attempt to introduce a 75% wealth tax on income over one million euros for two years was struck down by the French Constitutional Council in December 2012 because it applied to individuals rather than households. France ratified the EU fiscal stability treaty in October 2012 and HOLLANDE's government has maintained France's commitment to meeting the budget deficit target of 3% of GDP during 2013 even amid signs that economic growth will be lower than the government's forecast of 0.8%. Despite stagnant growth and fiscal challenges, France's borrowing costs declined during the second half of 2012 to euro-era lows.

 

Source : CIA

 

 

 


REGISTERED NAME & COMPANY SUMMARY

 

 

Name

CHANTELLE

SIRET

562 053 694 00096

 

company summary

 

 

 

EUR VAT Number

FR06562053694

 

 

Activity (APE)

Fabrication de vêtements de dessous (1414Z)

(Manufacture of underwear (1414Z))

Legal form

Public limited company with board of directors

 

 

Phone

01 41 24 10 00

RCS Registration

RCS Creteil 8 562 053 694

 

 

Fax

01 45 46 44 81

Share capital

2,100,214 Euros

 

 

Address

CHANTELLE
8-10
8 RUE DE PROVIGNY
BP 137
94234 CACHAN CEDEX

Incorporated Date

05/1963

 

 

Nationality

France

Status

Economically active

 

 

DIRECTORS/MANAGEMENT

 

Current Directors

6

 

directors

 

 

 

 

Name

SOCIETE PARISIENNE DE CONSTRUCTION ET DE LOCATION - S.P.A.C.L.O.

 

Name of representative

M DAMBRINE BRUNO

 

Manager position

Administrateur

Date of birth

18/10/1953

 

Place of birth

BOULOGNE BILLANCOURT

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

 

Name

SOGEFEL SA

 

Name of representative

Mme PICCARDO PAOLA

 

Manager position

Administrateur

Date of birth

12/01/1961

 

Place of birth

LUGANO(SUISSE)

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

 

Name

ACK

 

Name of representative

M VIROS CHRISTIAN

 

Manager position

Administrateur

Date of birth

17/02/1948

 

Place of birth

LE MANS

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

 

Name

SOCIETE CIVILE KP

 

Name of representative

M DE LASSUS SAINT GENIES STÉPHANE

 

Manager position

Administrateur

Date of birth

14/01/1970

 

Place of birth

NEUILLY SUR SEINE

 

 

 

Type

Moral person

Name at birth

 

 

 

 

 

 

 

 

 

Name

M. MEMBRE : KRETZ PATRICE 

 

Manager position

Président du conseil d'administration

Date of birth

29/07/1956

 

Place of birth

NEUILLY SUR SEINE 92

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

Name

M. KRETZ THIERRY

 

Manager position

Administrateur

Date of birth

13/08/1957

 

Place of birth

NEUILLY SUR SEINE

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

 

Previous Directors

 

 

 

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

Président du conseil d'administration

M PATRICE KRETZ

29/07/1956 - NEUILLY SUR SEINE

 

Président du conseil d'administration

M MEMBRE : KRETZ PATRICE

29/07/1956 - NEUILLY SUR SEINE 92

 

Président du conseil d'administration

MEMBRE : KRETZ PATRICE

- - NEUILLY SUR SEINE 92

 

Administrateur

ACK

17/02/1948 - LE MANS

 

Administrateur

ACK

- - LE MANS

 

Administrateur

M THIERRY KRETZ

- - -

 

Administrateur

M THIERRY KRETZ

13/08/1957 - NEUILLY SUR SEINE

 

Administrateur

M THIERRY KRETZ

- - NEUILLY SUR SEINE

 

Administrateur

SOCIETE CIVILE KP

14/01/1970 - NEUILLY SUR SEINE

 

Administrateur

SOCIETE CIVILE KP

14/01/1970 - NEUILLY SUR SEINE

 

Administrateur

SOCIETE CIVILE KP

- - NEUILLY SUR SEINE

 

Administrateur

SOCIETE PARISIENNE DE CONSTRUCTION ET DE LOCATION - S.P.A.C.L.O.

18/10/1953 - BOULOGNE BILLANCOURT

 

Administrateur

SOCIETE PARISIENNE DE CONSTRUCTION ET DE LOCATION - S.P.A.C.L.O.

- - BOULOGNE BILLANCOURT

 

Administrateur

SOCIETE PARISIENNE DE CONSTRUCTION ET DE LOCATION SPACLO

26/04/1923 - BOURBOURG

 

Administrateur

SOGEFEL SA

18/10/1953 - LUGANO SUISSE

 

Administrateur

SOGEFEL SA

12/01/1961 - LUGANO(SUISSE)

 

Président du directoire

M PATRICE KRETZ

29/07/1956 - NEUILLY SUR SEINE

 

 

 

NEGATIVE INFORMATION

 

judgements

Collective procedures

 

No judgment information for the company

 

PAYMENT INFORMATION

 

Payment Information Summary - Trade Payment Data

 

Total number of Invoices available

17

 

Total number of Invoices paid within or up to 30 days after the due date

15

 

Total number of Invoices paid more than 30 days after the due date

2

 

Total number of Invoices currently outstanding where the due date has not yet been reached

0

 

Total number of Invoices currently outstanding beyond the due date

0

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Ultimate Holding Company

 

Company Name

 

Company number

 

 

CHANTELLE

 

562053694

 

 

Ultimate Parent

1 ultimate parent company for this company
>  CHANTELLE  - Fabrication de vêtements de dessous (1414Z)  in CACHAN  (94230)

Direct parent

-

Group – Number of companies

18

Linkages – Number of companies

3

Number of countries

4

 

Company Name

 

SIREN

Parts

Last account published

CHANTELLE

 

562053694

-

31/12/2003

ROUAFI

 

409613031

99%

31/12/2006

CT PARTICIPATIONS

 

451344881

100%

30/06/2010

C.T.COMPAGNIE

 

419272570

66%

30/06/2010

REVAM AG

 

249572

Majority

-

CHANTELLE SRL

 

-

99%

-

IBERICA SODAM SA

 

-

100%

-

CHANTELLE LINGERIE LTD

 

-

99%

-

CHANTELLE TAIWAN LTD

 

-

99%

-

CHANTELLE LINGERIE GMBH

 

-

100%

-

CHANTELLE LINGERIE INC

 

US44890637

100%

-

CHANTELLE BENELUX

 

-

100%

-

BELGIUM GRAYLING

 

-

Majority

-

BELGIUMTOSCA PR

 

-

Majority

-

CHANTELLE RUSSIE

 

-

99%

-

GAMMA LINGERIE

 

414865170

100%

-

DELTA LINGERIE

 

399258516

99.90%

31/12/2003

FEMILET

 

-

Majority

-

 

 Company Name

 

SIREN

Last account

Turnover

CHANTELLE LINGERIE LIMITED

 

01995662

31/12/2011

-

CHANTELLE AB

 

5566063250

31/12/2011

10 003 KSEK

SOCIÉTÉ DE VENTE ET DE DISTRIBUTION D AR...

 

405940545

31/12/2011

26 263 104 €

 

FINANCIAL INFORMATION

 

Trading to Date

12/31/2003

Turnover

237,499,226 €

Gross Operating Surplus

4,79 % Turnover

Shareholders’ equity

117,067,865 €

Net result

18,069,304 €

 

accounts

Active Account |  Passive Account |  Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/12/2003

 

 

 

 

 

 

Account period (month)

12

 

 

 

 

 

 

Account Type

Normal

 

 

 

 

 

 

Deposit date

-

 

 

 

 

 

 

Activity Code

1414Z

 

 

 

 

 

 

Employees

1190

 

-

 

-

 

 

Active account

Annual Accounts

31/12/2003

 

 

 

 

Sector Median 2003

 

Capital not called

0

 

 

 

 

0

0%

Total fixed assets

42 317 152

 

 

 

 

89 415,50

47226,4%

- Intangible assets

245 999

 

 

 

 

7 622

3127,5%

- Tangible assets

10 257 943

 

 

 

 

30 381,50

33663,8%

- Financial assets

31 813 210

 

 

 

 

5 189

612989,4%

Net current assets

110 854 071

 

 

 

 

651 880

16905,3%

- Stocks

38 344 880

 

 

 

 

110 076

34734,9%

- Advanced payments

394 500

 

 

 

 

0

0%

- Receivables

58 171 177

 

 

 

 

262 866,50

22029,6%

- Securities and cash

13 943 514

 

 

 

 

67 690

20499,1%

- Prepaid expenses

-

 

 

 

 

03

-

Accounts of regularization

374 328

 

 

 

 

0

0%

Total Assets

153 545 551

 

 

 

 

736 804,50

20739,4%


Passive Account

Annual Accounts

31/12/2003

 

 

 

 

Sector Median 2003

 

Shareholders' equity

117 067 865

 

 

 

 

292 988

39856,5%

Share capital

2 288 946

 

 

 

 

67 500

3291,0%

Other capital resources

0

 

 

 

 

0

0%

Risk Provisions

7 265 796

 

 

 

 

0

0%

Liabilities

29 133 238

 

 

 

 

428 752

6694,9%

- Financial liabilities

3 171 263

 

 

 

 

47 328,50

6600,5%

- Advanced payments received

0

 

 

 

 

0

0%

- Trade account payables

16 755 109

 

 

 

 

79 648

20936,4%

- Tax and social liabilities

8 366 448

 

 

 

 

163 197

5026,6%

- Other debts and fixed assets liabilities

880 105

 

 

 

 

6 620,50

13193,6%

Account regularization

38 965

 

 

 

 

0

0%

Total liabilities

153 545 551

 

 

 

 

736 804,50

20739,4%

Results

Annual Accounts

31/12/2003

 

 

 

 

Sector Median 2003

 

Sales of Goods

243 151 594

 

 

 

 

1 266 230

19102,8%

Net turnover

237 499 226

 

 

 

 

1 228 323,50

19235,2%

- of which net export turnover

174 561 587

 

 

 

 

21 604

807905,9%

Operating charges

235 632 071

 

 

 

 

1 279 344

18318,2%

Operating profit/loss

7 519 523

 

 

 

 

33 094,50

22621,4%

Financial income

20 791 290

 

 

 

 

2 398,50

866745,5%

Financial charges

7 247 386

 

 

 

 

7 193

100656,1%

Financial profit/loss

13 543 904

 

 

 

 

-824

1643777,7%

Pretax net operating income

21 063 427

 

 

 

 

28 323,50

74267,3%

Extraordinary income

1 232 803

 

 

 

 

2 282

53922,9%

Extraordinary charges

1 519 546

 

 

 

 

2 030,50

74736,1%

Extraordinary profit/loss

-286 743

 

 

 

 

0

0%

Net result

18 069 304

 

 

 

 

16 867

107028,1%

 

 Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2003

 

 

 

 

 

Months

 

12

 

 

 

 


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2003

 

 

 

 

 

Grand Total (I to VI)

Net

153 545 551

 

 

 

 

 

Gross

CO

202 151 567

 

 

 

 

 

Amortisation

1A

48 606 016

 

 

 

 

Non declared distributed capital (I)

 

31/12/2003

 

 

 

 

 

Non declared distributed capital (I)

AA3

0

 

 

 

 

 

Gross

AA

-

 

 

 

 

Active fixed asset (II)

 

 

 

31/12/2003

 

 

 

 

 

Total Active fixed asset (II)

Net

42 317 152

 

 

 

 

 

Gross

BJ

78 002 736

 

 

 

 

 

Amortisation

BK

35 685 584

 

 

 

 

Intangible fixed assets

 

 

 

31/12/2003

 

 

 

 

 

Start-up cost

Net

0

 

 

 

 

 

Gross

AB

0

 

 

 

 

 

Amortisation

AC

0

 

 

 

 

 

R & D expenses

Net

19 056

 

 

 

 

 

Gross

CX

19 056

 

 

 

 

 

Amortisation

AE

0

 

 

 

 

 

Distributorships, patents

Net

226 943

 

 

 

 

 

Gross

AF

3 517 293

 

 

 

 

 

Amortisation

AG

3 290 350

 

 

 

 

 

Goodwill

Net

0

 

 

 

 

 

Gross

AH

0

 

 

 

 

 

Amortisation

AI

0

 

 

 

 

 

Other intangible fixed assets

Net

0

 

 

 

 

 

Gross

AJ

0

 

 

 

 

 

Amortisation

AK

0

 

 

 

 

 

Pre-payments and downpayments

Net

0

 

 

 

 

 

Gross

AL

0

 

 

 

 

 

Amortisation

AM

0

 

 

 

 

Sub Total Intangible Assets

Net

245 999

 

 

 

 

Tangible fixed assets

 

 

 

31/12/2003

 

 

 

 

 

Lands

Net

100 659

 

 

 

 

 

Gross

AN

100 659

 

 

 

 

 

Amortisation

AO

0

 

 

 

 

 

Buildings

Net

5 348 441

 

 

 

 

 

Gross

AP

12 495 954

 

 

 

 

 

Amortisation

AQ

7 147 513

 

 

 

 

 

Plant

Net

2 115 022

 

 

 

 

 

Gross

AR

11 807 730

 

 

 

 

 

Amortisation

AS

9 692 708

 

 

 

 

 

Other tangible fixed assets

Net

915 154

 

 

 

 

 

Gross

AT

3 757 649

 

 

 

 

 

Amortisation

AU

2 842 495

 

 

 

 

 

Fixed assets in construction

Net

1 778 667

 

 

 

 

 

Gross

AV

1 778 667

 

 

 

 

 

Amortisation

AW

0

 

 

 

 

 

Advances and payments on account

Net

0

 

 

 

 

 

Gross

AX

0

 

 

 

 

 

Amortisation

AY

0

 

 

 

 

 

Sub Total Tangible asset

Net

10 257 943

 

 

 

 

Financial assets

 

 

 

31/12/2003

 

 

 

 

 

Associates at equity

Net

0

 

 

 

 

 

Gross

CS

0

 

 

 

 

 

Amortisation

CT

0

 

 

 

 

 

Other participations

Net

29 128 096

 

 

 

 

 

Gross

CU

41 840 614

 

 

 

 

 

Amortisation

CV

12 712 518

 

 

 

 

 

Inter-company receivables

Net

2 606 878

 

 

 

 

 

Gross

BB

2 606 878

 

 

 

 

 

Amortisation

BC

0

 

 

 

 

 

Other investment securities

Net

0

 

 

 

 

 

Gross

BD

0

 

 

 

 

 

Amortisation

BE

0

 

 

 

 

 

Loans

Net

7 140

 

 

 

 

 

Gross

BF

7 140

 

 

 

 

 

Amortisation

BG

0

 

 

 

 

 

Other financial assets

Net

71 096

 

 

 

 

 

Gross

BH

71 096

 

 

 

 

 

Amortisation

BI

0

 

 

 

 

 

Sub Total Financial Assets

 

31 813 210

 

 

 

 

Current Assets (III)

 

 

 

31/12/2003

 

 

 

 

 

Total Assets

Net

110 854 071

 

 

 

 

 

Gross

CJ

123 774 503

 

 

 

 

 

Amortisation

CK

12 920 432

 

 

 

 

Stocks

 

 

 

31/12/2003

 

 

 

 

 

Raw materials

Net

8 526 367

 

 

 

 

 

Gross

BL

12 062 979

 

 

 

 

 

Amortisation

BM

3 536 612

 

 

 

 

 

Work in progress (goods)

Net

4 171 513

 

 

 

 

 

Gross

BN

4 171 513

 

 

 

 

 

Amortisation

BO

0

 

 

 

 

 

Work in progress (services)

Net

0

 

 

 

 

 

Gross

BP

0

 

 

 

 

 

Amortisation

BQ

0

 

 

 

 

 

Semi-finished and finished products

Net

25 647 000

 

 

 

 

 

Gross

BR

33 664 000

 

 

 

 

 

Amortisation

BS

8 017 000

 

 

 

 

 

Goods for resale

Net

0

 

 

 

 

 

Gross

BT

0

 

 

 

 

 

Amortisation

BU

0

 

 

 

 

 

Sub Total Stocks

Net

38 344 880

 

 

 

 

 

 Advance payments to suppliers

 

 

 

31/12/2003

 

 

 

 

 

Advance payments to suppliers

Net

394 500

 

 

 

 

 

Gross

BV

394 500

 

 

 

 

 

Amortisation

BW

0

 

 

 

 

Debtors

 

 

 

31/12/2003

 

 

 

 

 

Trade accounts receivable

Net

33 470 769

 

 

 

 

 

Gross

BX

33 858 589

 

 

 

 

 

Amortisation

BY

387 820

 

 

 

 

 

Other debtors

Net

23 626 270

 

 

 

 

 

Gross

BZ

24 605 270

 

 

 

 

 

Amortisation

CA

979 000

 

 

 

 

 

Capital subscribed and called up

Net

0

 

 

 

 

 

Gross

CB

0

 

 

 

 

 

Amortisation

CC

0

 

 

 

 

 

Sub Total Debtors

Net

57 097 039

 

 

 

 

Divers

 

 

 

31/12/2003

 

 

 

 

 

Investment securities

Net

8 746 482

 

 

 

 

 

Gross

CD

8 746 482

 

 

 

 

 

Amortisation

CE

0

 

 

 

 

 

Cash and cash equivalents

Net

5 197 032

 

 

 

 

 

Gross

CF

5 197 032

 

 

 

 

 

Amortisation

CG

0

 

 

 

 

 

Sub Total Divers

Net

13 943 514

 

 

 

 

Prepaid expenses

 

 

 

31/12/2003

 

 

 

 

 

Prepaid expenses

Net

1 074 138

 

 

 

 

 

Gross

CH

1 074 138

 

 

 

 

 

Amortisation

CI

0

 

 

 

 

Equalization accounts (IV to VI)

 

 

 

31/12/2003

 

 

 

 

 

Multi-period charges

CW3

11 490

 

 

 

 

 

Gross

 

-

 

 

 

 

 

Premiums on redemption of bonds

CM3

0

 

 

 

 

 

Gross

 

-

 

 

 

 

 

Currency differential gain

CN3

362 838

 

 

 

 

 

Gross

 

-

 

 

 

 

References

 

 

 

31/12/2003

 

 

 

 

 

Due within one year

CP

0

 

 

 

 

 

Due after one year

CR

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)

 

 

 

31/12/2003

 

 

 

 

 

Grand Total (I to V)

EE

153 545 551

 

 

 

 

Shareholder Equity (I)

 

 

 

31/12/2003

 

 

 

 

 

Total shareholders' equity (Total I)

DL

117 067 865

 

 

 

 

 

Equity and shareholders' equity

DA

2 288 946

 

 

 

 

 

Issue and merger premiums

DB

26 376

 

 

 

 

 

Revaluation differentials

DC

0

 

 

 

 

 

Of which equity differential

EK

0

 

 

 

 

 

Legal reserve

DD

228 902

 

 

 

 

 

Statutory or contractual reserve

DE

319 719

 

 

 

 

 

Special regulated reserves

DF

44 952 491

 

 

 

 

 

Of which special reserve of provisions for current fluctuation

B1

0

 

 

 

 

 

Other reserves

DG

0

 

 

 

 

 

Of which reserve for buying originals works from alive artists

EJ

0

 

 

 

 

 

Profits or losses brought forward

DH

50 110 807

 

 

 

 

 

Profit or loss for the period

DI

18 069 304

 

 

 

 

 

Investment grants

DJ

0

 

 

 

 

 

Special tax-allowable reserves

DK

1 071 320

 

 

 

 

Other capital resources (II)

 

 

 

31/12/2003

 

 

 

 

 

Total other capital resources (Total II)

DO

0

 

 

 

 

 

Income from participating securities

DM

0

 

 

 

 

 

Conditional loans

DN

0

 

 

 

 

Provisions for risks and charges (III)

 

 

 

31/12/2003

 

 

 

 

 

Total provisions for risks and charges (Total III)

DR

7 265 796

 

 

 

 

 

Risk provisions

DP

5 975 448

 

 

 

 

 

Reserves for charges

DQ

1 290 348

 

 

 

 

Liabilities (IV)

 

 

 

31/12/2003

 

 

 

 

 

Total Liabilities (Total IV)

EC

29 133 238

 

 

 

 

 

Convertible debentures

DS

0

 

 

 

 

 

Other debentures

DT

0

 

 

 

 

 

Bank loans and liabilities

DU

1 784 101

 

 

 

 

 

Sundry loans and financial liabilities

DV

1 387 162

 

 

 

 

 

Of which participating loans

EI

0

 

 

 

 

 

Advance payments received for current orders

DW

0

 

 

 

 

 

Trade accounts payables

DX

16 755 109

 

 

 

 

 

Tax and social security liabilities

DY

8 366 448

 

 

 

 

 

Fixed asset liabilities

DZ

18 751

 

 

 

 

 

Other debts

EA

782 702

 

 

 

 

Translation loss (V)

 

 

 

31/12/2003

 

 

 

 

 

Translation loss (Total V)

ED

78 652

 

 

 

 

Equalization accounts

 

 

 

31/12/2003

 

 

 

 

 

Deferred income

EB

38 965

 

 

 

 

References

 

 

 

31/12/2003

 

 

 

 

 

Of which tax-allowable reserve

EF

319 719

 

 

 

 

 

Deferred income and liabilities

EG

38 965

 

 

 

 

 

Of which current bank facilities

EH

1 778 408

 

 

 

 

 

 

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)

 

 

 

31/12/2003

 

 

 

 

 

Operating result (Total I-II)

GG

7 519 523

 

 

 

 

2 - Financial result (V - VI)

 

 

 

31/12/2003

 

 

 

 

 

Financial result (Total V-VI)

GV

13 543 904

 

 

 

 

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

 

 

 

31/12/2003

 

 

 

 

 

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

GW

21 063 427

 

 

 

 

4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2003

 

 

 

 

 

Extraordinary result (Total VII-VIII)

HI

-286 743

 

 

 

 

Profit or loss

 

 

 

31/12/2003

 

 

 

 

 

Profit or loss

HN

18 069 304

 

 

 

 

Total Income (I+III+V+VII)

 

 

 

31/12/2003

 

 

 

 

 

Total Income (I+III+V+VII)

HL

265 175 687

 

 

 

 

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

 

 

 

31/12/2003

 

 

 

 

 

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

HM

247 106 383

 

 

 

 

Operating income (I)

 

 

 

31/12/2003

 

 

 

 

 

Total operating income (Total I)

FR

243 151 594

 

 

 

 

Operating income (details)

 

 

 

31/12/2003

 

 

 

 

 

Sale of goods for resale

FC

0

 

 

 

 

 

France

FA

0

 

 

 

 

 

Export

FB

0

 

 

 

 

 

Sale of goods produced

FF

219 868 490

 

 

 

 

 

France

FD

56 831 430

 

 

 

 

 

Export

FE

163 037 060

 

 

 

 

 

Sale of services

FI

17 630 736

 

 

 

 

 

France

FG

6 106 209

 

 

 

 

 

Export

FH

11 524 527

 

 

 

 

 

Net turnover

FL

237 499 226

 

 

 

 

 

France

FJ

62 937 639

 

 

 

 

 

Export

FK

174 561 587

 

 

 

 

 

Stocked production

FM

4 431 272

 

 

 

 

 

Self-constructed assets

FN

0

 

 

 

 

 

Operating grants

FO

406 534

 

 

 

 

 

Release of reserves and provisions

FP

812 647

 

 

 

 

 

Other income

FQ

1 915

 

 

 

 

Operating charges (II)

 

 

 

31/12/2003

 

 

 

 

 

Total operating charges (Total II)

GF

235 632 071

 

 

 

 

Exploitation charges

 

 

 

31/12/2003

 

 

 

 

 

Purchase of goods for resale

FS

226 010

 

 

 

 

 

Change in stocks of goods for resale

FT

0

 

 

 

 

 

Purchase of raw materials

FU

149 359 361

 

 

 

 

 

Change in stocks of raw materials

FV

1 438 475

 

 

 

 

 

Other external purchases and charges

FW

40 873 327

 

 

 

 

 

Tax, duty and similar payments

FX

2 774 492

 

 

 

 

 

Payroll

FY

26 763 133

 

 

 

 

 

Social security costs

FZ

9 522 283

 

 

 

 


Depreciation

 

 

 

31/12/2003

 

 

 

 

 

Depreciation of fixed assets

GA

2 391 521

 

 

 

 

 

Amortisation of fixed assets

GB

0

 

 

 

 

 

Depreciation/amortisation of current assets

GC

1 914 551

 

 

 

 

 

Provisions for risks and charges

GD

106 363

 

 

 

 

Other charges

 

 

 

31/12/2003

 

 

 

 

 

Other charges

GE

262 555

 

 

 

 

Operating charges (III-IV)

 

 

 

31/12/2003

 

 

 

 

 

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

GH

0

 

 

 

 

 

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

GI

0

 

 

 

 

Financial income (V)

 

 

 

31/12/2003

 

 

 

 

 

Total financial income (Total V)

GP

20 791 290

 

 

 

 

 

Share financial income

GJ

15 248 403

 

 

 

 

 

Other investment income & capitalised receivables

GK

117 756

 

 

 

 

 

Other interest and similar income

GL

2 475 895

 

 

 

 

 

Released provisions and transferred charges

GM

972 645

 

 

 

 

 

Exchange gains

GN

1 878 146

 

 

 

 

 

Net income from disposal of investment securities

GO

98 445

 

 

 

 

Financial Charge (VI)

 

 

 

31/12/2003

 

 

 

 

 

Total financial charge (Total VI)

GU

7 247 386

 

 

 

 

 

Financial reserves and provisions

GQ

3 573 478

 

 

 

 

 

Interest and similar charges

GR

1 316 881

 

 

 

 

 

Exchange losses

GS

2 357 027

 

 

 

 

 

Net loss from disposal of investment securities

GT

0

 

 

 

 

Extraordinary income (VII)

 

 

 

31/12/2003

 

 

 

 

 

Total extraordinary income (Total VII)

HD

1 232 803

 

 

 

 

 

Extraordinary operating income

HA

43 666

 

 

 

 

 

Extraordinary income from capital transactions

HB

64 799

 

 

 

 

 

Released provisions and transferred charges

HC

1 124 338

 

 

 

 

Extraordinary charges (VIII)

 

 

 

31/12/2003

 

 

 

 

 

Total extraordinary charges (Total VIII)

HH

1 519 546

 

 

 

 

 

Extraordinary operating charges

HE

606 644

 

 

 

 

 

Extraordinary charges from capital transactions

HF

425 526

 

 

 

 

 

Extraordinary reserves and provisions

HG

487 376

 

 

 

 

Employee profit sharing (IX)

 

 

 

31/12/2003

 

 

 

 

 

Employee profit sharing (Total IX)

HJ

127 387

 

 

 

 

Tax on profits (X)

 

 

 

31/12/2003

 

 

 

 

 

Tax on profits (Total X)

HK

2 579 993

 

 

 

 

References

 

 

 

31/12/2003

 

 

 

 

 

Of which equipment leases

HP

0

 

 

 

 

 

Of which property leases

HQ

652 049

 

 

 

 

 

Of which transferred charges

A1

27 836

 

 

 

 

 

Of which trader's own contributions

A2

0

 

 

 

 

 

Of which royalties on licences and patents (income)

A3

0

 

 

 

 

 

Of which royalties on licences and patents (charges)

A4

2 570

 

 

 

 

 

 

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)

 

 

 

31/12/2003

 

 

 

 

 

Gross value at begin of period

OG

0

 

 

 

 

 

Increases due to revaluation

OH

0

 

 

 

 

 

Decreases, acquisitions, creations, contributions

OJ

0

 

 

 

 

 

Decreases by budget item transfer

OK1

0

 

 

 

 

 

Decreases by transfers

OK2

0

 

 

 

 

 

Gross value at the end of period

OL

0

 

 

 

 

Research and development Charge (Total I)

 

 

 

31/12/2003

 

 

 

 

 

Gross value at begin of period

CZ

0

 

 

 

 

 

Increases due to revaluation

KB

0

 

 

 

 

 

Increases, acquisitions, creations, contributions

KC

0

 

 

 

 

 

Decreases by budget item transfer

C01

0

 

 

 

 

 

Decreases by transfers

C02

0

 

 

 

 

 

Gross value at the end of period

D0

0

 

 

 

 

Other budget item from Intangible fixed assets (Total II)

 

 

 

31/12/2003

 

 

 

 

 

Gross value at begin of period

KD

0

 

 

 

 

 

Increases due to revaluation

KE

0

 

 

 

 

 

Increases, acquisitions, creations, contributions

KF

0

 

 

 

 

 

Decreases by budget item transfer

LV1

0

 

 

 

 

 

Decreases by transfers

LV2

0

 

 

 

 

 

Gross value at the end of period

LW

0

 

 

 

 

Tangible fixed assets (Total III)

 

 

 

31/12/2003

 

 

 

 

 

Gross value at begin of period

LN

0

 

 

 

 

 

Increases due to revaluation

LO

0

 

 

 

 

 

Increases, acquisitions, creations, contributions

LP

0

 

 

 

 

 

Decreases by budget item transfer

NG1

0

 

 

 

 

 

Decreases by transfers

NG2

0

 

 

 

 

 

Gross value at the end of period

NH

0

 

 

 

 

Financial assets (Total IV)

 

 

 

31/12/2003

 

 

 

 

 

Gross value at begin of period

LQ

0

 

 

 

 

 

Increases due to revaluation

LR

0

 

 

 

 

 

Increases, acquisitions, creations, contributions

LS

0

 

 

 

 

 

Decreases by budget item transfer

NJ1

0

 

 

 

 

 

Decreases by transfers

NJ2

0

 

 

 

 

 

Gross value at the end of period

NK

0

 

 

 

 

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

 

 

 

31/12/2003

 

 

 

 

 

Reserve for depreciation value at begin of period

0N

23 150 547

 

 

 

 

Increases

0P

2 388 641

 

 

 

 

Decreases

0Q

2 579 843

 

 

 

 

 

Reserve for depreciation value at the end of period

0R

22 959 345

 

 

 

 

Research and development charge (Total I)

 

 

 

31/12/2003

 

 

 

 

 

Reserve for depreciation value at begin of period

CY

0

 

 

 

 

Increases

PB

0

 

 

 

 

Decreases

PC

0

 

 

 

 

 

Decreases by budget item transfer

PD

0

 

 

 

 

Other intangible assets (Total II)

 

 

 

31/12/2003

 

 

 

 

 

Reserve for depreciation value at begin of period

PE

0

 

 

 

 

Increases

PF

0

 

 

 

 

Decreases

PG

0

 

 

 

 

 

Decreases by budget item transfer

PH

3 276 630

 

 

 

 

Total fixed assets amortisation (Total III)

 

 

 

31/12/2003

 

 

 

 

 

Reserve for depreciation value at begin of period

QU

0

 

 

 

 

Increases

QV

0

 

 

 

 

Decreases

QW

0

 

 

 

 

 

Decreases by budget item transfer

QX

19 682 715

 

 

 

 

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

 

 

 

31/12/2003

 

 

 

 

 

Gross value at begin of period

Z91

0

 

 

 

 

Increases

Z92

0

 

 

 

 

Depreciation of fixed assets during period

Z9

0

 

 

 

 

 

Decreases by budget item transfer

B1

0

 

 

 

 

Premium refund of obligations

 

 

 

31/12/2003

 

 

 

 

 

Net value at beginning of period

SP1

0

 

 

 

 

Increases

SP2

0

 

 

 

 

Depreciation of fixed assets during period

SP

0

 

 

 

 

 

Net value at the end of period

SR

0

 

 

 

 

Provisions included in balance sheet
Grand Total (I-II-III)

 

 

 

31/12/2003

 

 

 

 

 

Value at beginning of period

7C

0

 

 

 

 

Increases

UB

0

 

 

 

 

Decreases

UC

0

 

 

 

 

 

Value at the end of period

UD

0

 

 

 

 

Includes Total allocations

 

Operating

UE

0

 

 

 

 

 

Financial

UG

0

 

 

 

 

 

Exceptional

UJ

0

 

 

 

 

Includes Total Withdrawal

 

Operating

UF

0

 

 

 

 

 

Financial

UH

0

 

 

 

 

 

Exceptional

UK

0

 

 

 

 

Total regulated provisions (Total I)

 

 

 

31/12/2003

 

 

 

 

 

Value at beginning of period

3Z

0

 

 

 

 

Increases

TS

0

 

 

 

 

Decreases

TT

0

 

 

 

 

 

Value at the end of period

TU

0

 

 

 

 

Total risk and charge provisions (Total II)

 

 

 

31/12/2003

 

 

 

 

 

Value at beginning of period

5Z

0

 

 

 

 

Increases

TV

0

 

 

 

 

Decreases

TW

0

 

 

 

 

 

Value at the end of period

TX

0

 

 

 

 

Total Provision for depreciation (Total III)

 

 

 

31/12/2003

 

 

 

 

 

Value at beginning of period

7B

22 061 290

 

 

 

 

Increases

TY

5 125 191

 

 

 

 

Decreases

TZ

1 539 811

 

 

 

 

 

Value at the end of period

UA

25 646 670

 

 

 

 

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

 

 

 

31/12/2003

 

 

 

 

 

Gross value

VT

62 223 112

 

 

 

 

 

1 year at most

VU

62 223 112

 

 

 

 

 

More than one year

VV

0

 

 

 

 

State of loans

 

 

 

31/12/2003

 

 

 

 

 

Claims related to holdings (gross)

UL

0

 

 

 

 

 

Claims related to shareholdings (1 year at most)

UM

2 606 878

 

 

 

 

 

Loans (gross)

UP

0

 

 

 

 

 

Loans (1 year at most)

UR

7 140

 

 

 

 

 

Other financial assets (gross)

UT

0

 

 

 

 

 

Other financial assets (1 year at most)

UV

71 096

 

 

 

 

Receivables statement of assets

 

 

 

31/12/2003

 

 

 

 

 

Customers doubtful or disputed

VA

239 638

 

 

 

 

 

Other claims customer

UX

0

 

 

 

 

 

Receivables represent Loaned Securities

UU

0

 

 

 

 

 

Provision for depreciation previously established

UQ

0

 

 

 

 

 

Personnel and associated accounts

UY

85 503

 

 

 

 

 

Social Security and other social organizations

UZ

45 189

 

 

 

 

 

Income taxes

VM

0

 

 

 

 

 

Value added tax

VB

615 288

 

 

 

 

 

Other taxes and payments assimilated

VN

134 386

 

 

 

 

 

State and other public - Miscellaneous

VP

0

 

 

 

 

 

Group and Associates

VC

0

 

 

 

 

 

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

VR

0

 

 

 

 

Prepaid

 

 

 

31/12/2003

 

 

 

 

 

Prepaid

VS

0

 

 

 

 

State Debt

 

 

 

31/12/2003

 

 

 

 

 

Total debt (gross)

VY

29 133 238

 

 

 

 

1 year at most

VZ2

29 133 238

 

 

 

 

More than 1 year and 5 years at most

VZ3

0

 

 

 

 

More than 5 years

VZ4

0

 

 

 

 

Details

 

 

 

31/12/2003

 

 

 

 

 

Convertible bonds (gross)

7Y1

0

 

 

 

 

1 year at most

7Y2

0

 

 

 

 

More than 1 year and 5 years at most

7Y3

0

 

 

 

 

 

Other bonds (gross)

7Z1

0

 

 

 

 

1 year at most

7Z2

0

 

 

 

 

More than 1 year and 5 years at most

7Z3

0

 

 

 

 

 

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

VG1

1 784 101

 

 

 

 

1 year at most

VG2

1 784 101

 

 

 

 

More than 1 year and 5 years at most

VG3

0

 

 

 

 

 

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

VH1

0

 

 

 

 

1 year at most

VH2

0

 

 

 

 

More than 1 year and 5 years at most

VH3

0

 

 

 

 

 

Loans and various financial liabilities (gross)

8A1

0

 

 

 

 

1 year at most

8A2

0

 

 

 

 

More than 1 year and 5 years at most

8A3

0

 

 

 

 

 

Suppliers and associated accounts (gross)

8B1

0

 

 

 

 

1 year at most

8B2

16 755 109

 

 

 

 

More than 1 year and 5 years at most

8B3

0

 

 

 

 

 

Personnel and associated accounts (gross)

8C1

3 401 780

 

 

 

 

1 year at most

8C2

3 401 780

 

 

 

 

More than 1 year and 5 years at most

8C3

0

 

 

 

 

 

Social Security and other social organizations (gross)

8D1

2 009 039

 

 

 

 

1 year at most

8D2

2 009 039

 

 

 

 

More than 1 year and 5 years at most

8D3

0

 

 

 

 

 

Taxes on profits (gross)

8E1

0

 

 

 

 

1 year at most

8E2

1 559 937

 

 

 

 

More than 1 year and 5 years at most

8E3

0

 

 

 

 

 

VAT (gross)

VW1

618 467

 

 

 

 

1 year at most

VW2

618 467

 

 

 

 

More than 1 year and 5 years at most

VW3

0

 

 

 

 

 

Backed Obligations (gross)

VX1

0

 

 

 

 

1 year at most

VX2

0

 

 

 

 

More than 1 year and 5 years at most

VX3

0

 

 

 

 

 

Other taxes and assimilated (gross)

VQ1

742 225

 

 

 

 

1 year at most

VQ2

742 225

 

 

 

 

More than 1 year and 5 years at most

VQ3

0

 

 

 

 

 

Assets and liabilities associated accounts (gross)

8J1

0

 

 

 

 

1 year at most

8J2

18 751

 

 

 

 

More than 1 year and 5 years at most

8J3

0

 

 

 

 

More than 5 years

8J4

0

 

 

 

 

 

Groups and associates (gross)

VI1

1 387 162

 

 

 

 

1 year at most

VI2

1 387 162

 

 

 

 

More than 1 year and 5 years at most

VI3

0

 

 

 

 

More 5 years

VI4

0

 

 

 

 

 

Other liabilities (gross)

8K1

0

 

 

 

 

1 year at most

8K2

817 702

 

 

 

 

More than 1 year and 5 years at most

8K3

0

 

 

 

 

 

Debt representative of borrowed securities (gross)

SZ1

0

 

 

 

 

1 year at most

SZ2

0

 

 

 

 

More than 1 year and 5 years at most

SZ3

0

 

 

 

 

 

Products in advance (gross)

8L1

0

 

 

 

 

1 year at most

8L2

38 965

 

 

 

 

More than 1 year and 5 years at most

8L3

0

 

 

 

 

References

 

 

 

31/12/2003

 

 

 

 

 

Loans made during the period

VJ

0

 

 

 

 

 

Debt repaid during the period

VK

0

 

 

 

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2003

 

 

 

 

 

Dividends

ZE

0

 

 

 

 

Commitments

 

 

 

31/12/2003

 

 

 

 

 

Commitments leasing furniture

YQ

0

 

 

 

 

 

Commitments Real Estate Leasing

YR

2 085 643

 

 

 

 

 

Effects brought to the discount and unmatured

YS

0

 

 

 

 

Other charges Externes

 

 

 

31/12/2003

 

 

 

 

 

Subcontracting

YT

0

 

 

 

 

 

Rentals, rental charges and condominiums

XQ

0

 

 

 

 

 

Staff outside the company

YU

0

 

 

 

 

 

Remuneration intermediaries and fees (excluding fees)

SS

0

 

 

 

 

 

Fees, commissions and brokerage

YV

0

 

 

 

 

 

Other accounts

ST

0

 

 

 

 

 

Total Other purchases and external

ZJ

0

 

 

 

 

Taxes and Fees

 

 

 

31/12/2003

 

 

 

 

 

Business tax

YW

0

 

 

 

 

 

Other taxes and payments assimilated

9Z

0

 

 

 

 

 

Total taxes and fees

YX

0

 

 

 

 

VAT

 

 

 

31/12/2003

 

 

 

 

 

Amount VAT collected

YY

0

 

 

 

 

 

Total VAT on goods and services

YZ

0

 

 

 

 

Average number of employees

 

 

 

31/12/2003

 

 

 

 

 

Average number of employees

YP

1 190

 

 

 

 

Groups and Shareholders

 

 

 

31/12/2003

 

 

 

 

 

Groups and Shareholders

ZR

-

 

 

 

 

 Display parameter

Comparison mode

Average

Median


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

Structure and Liquidity

 

31/12/2003

 

 

 

 

Sector Median 2003

 

Fixed Asset Financing

 

2,07

 

 

 

 

2,22

-6,8%

Global Debt

 

44 days

 

 

 

 

109 days

-59,6%

Working Capital Fund overall net

 

126 days

 

 

 

 

76 days

65,8%

Financial independence

 

6561,73%

 

 

 

 

518,21%

1166,2%

More ratios

Solvability

 

76,24%

 

 

 

 

40,33%

89,0%

Capacity debt futures

 

6561,73%

 

 

 

 

490,62%

1237,4%

Coverage of current assets by net working capital overall

 

63,45%

 

 

 

 

47%

35,0%

General Liquidity

 

2,14

 

 

 

 

0,73

193,2%

Restricted Liquidity

 

2,61

 

 

 

 

1,04

151,0%

Management or rotation

 

31/12/2003

 

 

 

 

Sector Median 2003

 

Need background in operating working capital

 

106 days

 

 

 

 

40 days

165,0%

Treasury

 

18 days

 

 

 

 

16 days

12,5%

Inventory turnover of goods

 

0 days

 

 

 

 

0 days

0%

Average length of credit granted to customers

 

51 days

 

 

 

 

60 days

-15,0%

Average length of credit obtained suppliers

 

31 days

 

 

 

 

62 days

-50,0%

More ratios

Inventory turnover of raw materials in industrial enterprises

 

29 days

 

 

 

 

80 days

-63,8%

Inventory turnover of intermediate and finished products in the industrial enterprise

 

days

 

 

 

 

days

-

Rotation tangible assets

 

%

 

 

 

 

977,09%

-

Profitability of the business

 

31/12/2003

 

 

 

 

Sector Median 2003

 

Margin trading

 

-0,10%

 

 

 

 

0%

0%

Profitability of the business

 

4,79

 

 

 

 

4,08%

17,4%

Net profit

 

7,61%

 

 

 

 

1,74%

337,4%

More ratios

Growth rate of turnover (excluding VAT)

 

%

 

 

 

 

-41,05%

-

Rates integration

 

21,07%

 

 

 

 

38,23%

-44,9%

Rate leasing furniture

 

0%

 

 

 

 

0%

0%

Work Factor

 

72,52%

 

 

 

 

79,80%

-9,1%

Weight interests

 

3,05

 

 

 

 

0,59%

416,9%

Return on capital

 

31/12/2003

 

 

 

 

Sector Median 2003

 

Cash flow from the overall profitability

 

10,48%

 

 

 

 

2,11%

396,7%

Rates of economic profitability

 

9%

 

 

 

 

13,50%

-33,3%

Financial profitability

 

117067865%

 

 

 

 

292988%

39856,5%

Return on investment

 

21,06%

 

 

 

 

9,61%

119,1%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/12/2003

 

 

 

 

Sector Median 2003

 

Turnover

237 499 226

 

 

 

 

1 228 324 € 

19235,2% 

 

Sales of goods

0

 

 

 

 

 

 

- Purchase of goods

226 010

 

 

 

 

 

 

+/- Stock of goods variation

0

 

 

 

 

 

 

Trading margin

-226 010 €

 

 

 

 

0 € 

0% 

 

-0,10 % CA

 

 

 

 

0 % CA 

0% 

 

Sale of goods produced

237 499 226

 

 

 

 

 

 

+/- Stocked production

4 431 272

 

 

 

 

 

 

+ Self-constructed assets

0

 

 

 

 

 

 

Period production

241 930 498 €

 

 

 

 

1 004 920,50 € 

23974,6% 

 

101,87 % CA

 

 

 

 

99,66 % CA 

2,2% 

 

Trading margin

-226 010

 

 

 

 

0% 

+ Period Production

241 930 498

 

 

 

 

1 004 920,50 

23974,6% 

- Purchase of raw materials

149 359 361

 

 

 

 

 

 

+/- Change in stocks of raw materiels

1 438 475

 

 

 

 

 

 

- Other external purchases and charges

40 873 327

 

 

 

 

 

 

Added value

50 033 325 €

 

 

 

 

579 494 € 

8534,0% 

 

21,07 % CA

 

 

 

 

38,23 % CA 

-44,9% 

 

Added value

50 033 325 €

 

 

 

 

579 494 € 

8534,0% 

+ Operating grants

406 534

 

 

 

 

 

 

- Tax, duty and similar payments

2 774 492

 

 

 

 

 

 

- Personal charges

36 285 416

 

 

 

 

 

 

Gross operating surplus

11 379 951 €

 

 

 

 

46 642 € 

24298,5% 

 

4,79 % CA

 

 

 

 

3,91 % CA 

22,5% 

 

Gross operating surplus

11 379 951 €

 

 

 

 

46 642 € 

24298,5% 

+ Release of reserves and provisions

812 647

 

 

 

 

 

 

+ Other operating income

1 915

 

 

 

 

 

 

- Depreciation/Amortisation

4 412 435

 

 

 

 

 

 

- Other charges

262 555

 

 

 

 

 

 

Operating result

7 519 523 €

 

 

 

 

32 421,50 € 

23093,0% 

 

3,17 % CA

 

 

 

 

3,05 % CA 

3,9% 

 

Operating result

7 519 523 €

 

 

 

 

32 421,50 € 

23093,0% 

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

0

 

 

 

 

 

 

+ Financial income

20 791 290

 

 

 

 

 

 

- Financial charges

7 247 386

 

 

 

 

 

 

Pre-tax result

21 063 427 €

 

 

 

 

27 044 € 

77785,8% 

 

8,87 % CA

 

 

 

 

2,55 % CA 

247,8% 

 

Extraordinary income

1 232 803

 

 

 

 

2 282 

53922,9% 

- Extraordinary charges

1 519 546

 

 

 

 

 

 

Extraordinary result

-286 743 €

 

 

 

 

0 € 

0% 

 

-0,12 % CA

 

 

 

 

0 % CA 

0% 

 

Pre-tax result

21 063 427 €

 

 

 

 

27 044 € 

77785,8% 

Extraordinary result

-286 743 €

 

 

 

 

0 € 

0% 

- Employee profit sharing

127 387

 

 

 

 

 

 

- Tax on profits

2 579 993

 

 

 

 

 

 

Net result

18 069 304 €

 

 

 

 

15 709,50 € 

114921,5% 

7,61 % CA

 

 

 

 

1,72 % CA 

342,4%

 

ADDITIONAL INFORMATION

 

company details

 

Company details

 

 

 

Activity (APE)

Fabrication de vêtements de dessous (1414Z)

 

RCS Registration

RCS Creteil 8 562 053 694

Share capital

2,100,214 Euros

 

Registration Court

Creteil (94)

Legal form

Public limited company with board of directors

 

Court Registry Number

19 8 7B006

EUR VAT Number

FR06562053694

 

Incorporation Date

05/1963

Formation Date

01/1956

 

Deregistration Date

 

Last account Date

31/12/2003

 

Nationality

France

 

 Establishment details

 

 

 

Activity (APE)

Activités des sièges sociaux (7010Z)

Business Pages FT®

 

 

Postal Address

CHANTELLE
8-10
8 RUE DE PROVIGNY
BP 137
94234 CACHAN CEDEX

Trading Address

8 RUE DE PROVIGNY
94230 CACHAN

 

Telephone

01 41 24 10 00

 

Fax

01 45 46 44 81

 

 

 

Type

Head office

Status

Economically active

 

Formation Date

02/1987

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

-

Activity Location

Other

 

Location surface

 

Seasonality

 

 

 

 

Department

Val-de-Marne (94)

Region

Ile-de-France

 

District

3

Area

05

 

City

CACHAN

Size of urban area

Paris conglomeration

Other establishments

 

 

 

Branches

9 branch entities in this company

 

 

Head office

 
> CHANTELLE <<<  - Fabrication de vêtements de dessous (1414Z)  in CACHAN  (94230)
 

 

 

Secondary establishments

>  CHANTELLE  - Fabrication de vêtements de dessous (1414Z)  in CACHAN  (94230)
>  CHANTELLE  - Fabrication de vêtements de dessous (1414Z)  in CORBIE  (80800)
>  CHANTELLE  - Fabrication de vêtements de dessous (1414Z)  in ISSY LES MOULINEAUX  (92130)
>  CHANTELLE  - Fabrication de vêtements de dessous (1414Z)  in PERONNE  (80200)
> ...

 

 

 

Regionality

Legal unit with multiple establishments in many areas but no one grouping more than 50% of workforce

 

 

Mono-activity status

Legal unit with multiple establishments having main activities in many divisions, which one activity grouping from 50 to 80% of workforce

 Workforces

 

 

 

Workforce at address

250 to 499 employees

Company workforce

1 000 to 1 999 employees

 

 event history

Status history

 

 

Date

Description

No Status History

 

 

Recent publications in Gazettes

 

 

Publication date

Gazette Name

Description

 

28/03/2012

Bodacc B

Modification et mutation diverse

 

 

94 - VAL-DE-MARNE

GREFFE DU TRIBUNAL DE COMMERCE DE CRÉTEIL

4020 - 562 053 694 RCS Créteil. CHANTELLE. Forme : Société anonyme. Administration : Administrateur : SOCIETE PARISIENNE DE CONSTRUCTION ET DE LOCATION - S. P. A. C. L. O. représenté par DAMBRINE Bruno modification le 08 Octobre 2009 Président du conseil d'administration : MEMBRE : KRETZ PATRICE modification le 08 Avril 2008 Administrateur : KRETZ Thierry modification le 08 Avril 2008 Administrateur : SOGEFEL SA représenté par PICCARDO Paola modification le 08 Octobre 2009 Administrateur : ACK représenté par VIROS Christian modification le 17 Avril 2008 Administrateur : SOCIETE CIVILE KP représenté par DE LASSUS SAINT GENIES Stéphane modification le 17 Avril 2008 Commissaire aux comptes suppléant : KPMG AUDIT NORD en fonction le 20 Mars 2012 Commissaire aux comptes titulaire : KPMG SA en fonction le 20 Mars 2012. Activité : .
Commentaires : Modification de représentant.

24/06/2011

JAL

Activity or goodwill cession

 

 

Petites affiches (Les) - La Loi - Le Quotidien juridique - archives commerciales de la France


Date de décision : 31/05/2011
Cédant : 488727298 - DIM, 2 RUE DES MARTINETS, 92500 RUEIL MALMAISON
Cessionnaire : 562053694 - CHANTELLE, 8 RUE DE PROVIGNY, 8-10, BP 137, 94230 CACHAN
Prix de vente : 1365000 €
Date d’effet : 31/05/2011

02/04/2008

Bodacc B

Modification et mutation diverse

 

 

94 - VAL-DE-MARNE

GREFFE DU TRIBUNAL DE COMMERCE DE CRETEIL

3583 - 562 053 694 RCS Créteil. CHANTELLE. Forme : Société anonyme. Administration : Administrateur : SOCIETE PARISIENNE DE CONSTRUCTION ET DE LOCATION - S. P. A. C. L. O. représenté par DAMBRINE Jacques modification le 08 Avril 2008. Président du conseil d'administration : MEMBRE : KRETZ PATRICE modification le 08 Avril 2008. Commissaire aux comptes titulaire : CABINET SALUSTRO REYDEL en fonction le 17 Août 2005. Commissaire aux comptes suppléant : ARNAUD Philippe en fonction le 17 Août 2005. Administrateur : KRETZ Thierry modification le 08 Avril 2008. Administrateur : SOGEFEL SA représenté par DAMBRINE Bruno modification le 08 Avril 2008. Administrateur : ACK représenté par DE LASSUS SAINT GENIES Stéphane Marie Xavier modification le 08 Avril 2008. Administrateur : SOCIETE CIVILE KP représenté par DE LASSUS SAINT GENIES Stéphane en fonction le 08 Avril 2008.
Commentaires : Modification de la forme juridique. Modification de représentant.

13/11/2007

Bodacc B

Modifications et mutations diverses

 

 

2482 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme : S.A. à directoire. Commentaires : modification survenue sur l'administration. Administration : membre du conseil de surveillance partant : BLANCHE (Jacques, André, Pierre). Nomination d'un membre du conseil de surveillance : ACK, représentée par DE LASSUS SAINT-GENIES (Stéphane, Marie, Xavier).

29/11/2006

Bodacc B

Modifications et mutations diverses

 

 

1916 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme : S.A. à directoire. Commentaires : modification survenue sur l'administration. Administration : nomination d'un membre du conseil de surveillance : SOGEFEL S.A., représentée par DAMBRINE (Bruno).

21/09/2006

Bodacc B

Modifications et mutations diverses

 

 

1832 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme : S.A. à directoire. Commentaires : modification survenue sur l'administration. Administration : membre du directoire partant : BRISSON (Jean-Paul).

24/03/2006

Bodacc B

Modifications et mutations diverses

 

 

2963 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme : S.A. à directoire. Capital : 2 100 214,10 euros. Commentaires : modification survenue sur le capital (augmentation).

30/08/2005

Bodacc B

Modifications et mutations diverses

 

 

1229 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme : S.A. à directoire. Commentaires : modification survenue sur l'administration. Administration : président du conseil de surveillance partant : KRETZ (Claude, Julien, Maurice). Commissaires aux comptes suppléants partants : AUTISSIER (Jean) CHARRON (Claude). Nomination d'un commissaire aux comptes titulaire : CABINET SALUSTRO REYDEL. Nomination d'un commissaire aux comptes suppléant : ARNAUD (Philippe). Nomination d'un membre du conseil de surveillance : KRETZ (Thierry).

29/07/2005

Bodacc B

Modifications et mutations diverses

 

 

1782 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme : S.A. à directoire. Capital : 2 288 946 euros. Activité : conception, fabrication, achat, commercialisation, distribution, représentation et import-export de tous articles de lingerie féminine de jour notamment de soutien-gorge, de culottes, de caracos, de bodies, de porte jarretelles, de tous articles de lingerie de nuit, de tous articles gainants, de bas, de collants, de maillots de bain, plus généralement, de tous articles textiles et d'habillement. Création, acquisition, prise en location-gérance de tous fonds de commerce et prise à bail. Installation d'équipement et exploitation de tous établissements, de fonds de commerce, d'usines, d'ateliers, de magasins et de bureaux se rapportant à l'objetci dessus . Adresse du siège social : 8-10 rue de Provigny,, 94230 Commentaires : modification survenue sur le capital. Date d'effet : 9 juin 2005.

21/07/2005

Bodacc C

Avis de dépôt des comptes

 

 

4665 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme: S.A. à directoire. Adresse du siège social: 8-10, rue de Provigny,94230 Cachan. Comptes consolidés et rapport de l'exercice clos le: 31 décembre 2002.

21/07/2005

Bodacc C

Avis de dépôt des comptes

 

 

4668 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme: S.A. à directoire. Adresse du siège social: 8-10, rue de Provigny,94230 Cachan. Comptes consolidés et rapport de l'exercice clos le: 31 décembre 2003.

21/07/2005

Bodacc C

Avis de dépôt des comptes

 

 

4667 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme: S.A. à directoire. Adresse du siège social: 8-10, rue de Provigny,94230 Cachan. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2003.

21/07/2005

Bodacc C

Avis de dépôt des comptes

 

 

4666 - RCS Créteil B 562 053 694. RC 87-B 640. CHANTELLE. Forme: S.A. à directoire. Adresse du siège social: 8-10, rue de Provigny,94230 Cachan. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2002.

22/10/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Créteil B 562053694 RC 87-B 640 CHANTELLE. Forme : S.A. à directoire. Commentaires : modification survenue sur l'administration. Administration : nomination d'un membre du directoire : PROST (Alain).

30/05/2002

Bodacc B

Modifications et mutations diverses

 

 

RCS Créteil B 562053694 RC 87-B 640 CHANTELLE. Forme : S.A. à directoire. Commentaires : modification survenue sur l'administration. Administration : membre du directoire partant : ROBERTY (Bruno).

28/11/1997

Bodacc B

Modifications et mutations diverses

 

 

RCS *. RCS Créteil B 562 053 694 RC RC 87-B 640 CHANTELLE. Forme : S.A. à directoire. Capital : 15 014 500 F. Commentaires : modification survenue sur le capital (diminution).

 

Company events history

 

 

Date

Description

03/08/2012

Update of participations in other companies

28/03/2012

Bodacc B: Various editing or changing

20/03/2012

Amendment

20/03/2012

New auditor

02/09/2011

Update of participations in other companies

02/09/2011

New subsidiarie(s) detected

02/09/2011

New parent detected

01/07/2011

New subsidiarie(s) detected

01/07/2011

New parent detected

31/05/2011

Legal Gazette: Activity or goodwill cession

02/03/2010

Collection of preferential rights activated for this company

19/02/2010

Payment incident closed

27/11/2009

Updated articles of association

27/11/2009

Amendment

13/11/2009

Payment incident detected

08/10/2009

Amendment

08/10/2009

Minutes of Board meeting

08/10/2009

Appointment/resignation of company officers

08/04/2008

Amendment

08/04/2008

Acte modificatif

08/04/2008

Updated articles of association

08/04/2008

Statuts mis à jour

08/04/2008

Minutes of Board meeting

08/04/2008

Minutes of general meeting of shareholders

08/04/2008

PV d'Assemblée

08/04/2008

Appointment/resignation of company officers

08/04/2008

Nomination/démission des organes de gestion

08/04/2008

Modification du système d'administration des S.A.

08/04/2008

Private document

08/04/2008

Changement de Président (PDG, PCA)

08/04/2008

Modification du Conseil d'Administration

02/04/2008

Bodacc B: Various editing or changing

12/12/2007

Update of Company Legal Form

12/12/2007

Other modification of Establishment (error correction)

30/10/2007

Private document

30/10/2007

Nomination/démission des organes de gestion

30/10/2007

Minutes of general meeting of shareholders

30/10/2007

Acte modificatif

30/10/2007

Amendment

30/10/2007

Appointment/resignation of company officers

05/07/2007

Private document

05/07/2007

Minutes of general meeting of shareholders

05/07/2007

Acte modificatif

05/07/2007

Amendment

16/11/2006

Nomination/démission des organes de gestion

16/11/2006

Private document

16/11/2006

Minutes of general meeting of shareholders

16/11/2006

Amendment

16/11/2006

Acte modificatif

16/11/2006

PV du Conseil d'Administration

16/11/2006

Appointment/resignation of company officers

16/11/2006

PV d'Assemblée

16/11/2006

Minutes of Board meeting

11/09/2006

Private document

11/09/2006

Amendment

11/09/2006

Minutes of general meeting of shareholders

11/09/2006

PV d'Assemblée

11/09/2006

Acte modificatif

07/09/2006

Statuts mis à jour

07/09/2006

Updated articles of association

07/09/2006

Acte modificatif

07/09/2006

Private document

07/09/2006

Appointment/resignation of company officers

07/09/2006

Minutes of general meeting of shareholders

16/02/2006

Statuts mis à jour

16/02/2006

Updated articles of association

16/02/2006

Audit or Management Report

16/02/2006

Rapport des Commissaires ou du Gérant

16/02/2006

Acte modificatif

16/02/2006

PV d'Assemblée

16/02/2006

Réduction de Capital

16/02/2006

Acte sous seing privé

16/02/2006

Private document

16/02/2006

Minutes of general meeting of shareholders

16/02/2006

Capital reduction

09/11/2005

Private document

09/11/2005

Minutes of general meeting of shareholders

09/11/2005

Acte sous seing privé

09/11/2005

Capital reduction

09/11/2005

Réduction de Capital

09/11/2005

PV d'Assemblée

17/08/2005

Changement de Commissaire aux Comptes

17/08/2005

PV d'Assemblée

17/08/2005

Acte sous seing privé

17/08/2005

Appointment/resignation of company officers

17/08/2005

Acte modificatif

17/08/2005

Minutes of general meeting of shareholders

17/08/2005

Private document

17/08/2005

Nomination/démission des organes de gestion

13/07/2005

Private document

13/07/2005

Acte sous seing privé

13/07/2005

Updated articles of association

13/07/2005

Statuts mis à jour

13/07/2005

Déclaration de conformité

13/07/2005

Minutes of general meeting of shareholders

13/07/2005

Réduction de Capital

13/07/2005

Capital reduction

13/07/2005

Capital increase

13/07/2005

Fusion

13/07/2005

PV d'Assemblée

13/07/2005

Acte modificatif

13/07/2005

Declaration of conformity

13/07/2005

Augmentation de Capital

01/07/2005

Private document

01/07/2005

Acte sous seing privé

01/07/2005

Acte modificatif

01/07/2005

Statuts mis à jour

01/07/2005

Updated articles of association

01/07/2005

PV d'Assemblée

01/07/2005

Minutes of general meeting of shareholders

20/05/2005

Rapport des Commissaires ou du Gérant

20/05/2005

Audit or Management Report

20/05/2005

Acte sous seing privé

20/05/2005

Private document

12/04/2005

Acte sous seing privé

12/04/2005

Projet de Fusion

12/04/2005

Planned merger

12/04/2005

Private document

08/10/2004

Acte modificatif

08/10/2004

Acte sous seing privé

08/10/2004

Private document

08/10/2004

PV d'Assemblée

08/10/2004

Nomination/démission des organes de gestion

08/10/2004

Minutes of general meeting of shareholders

08/10/2004

Appointment/resignation of company officers

31/12/2003

New accounts available

10/11/2003

Acte modificatif

10/11/2003

PV d'Assemblée

10/11/2003

Acte sous seing privé

10/11/2003

Statuts mis à jour

06/08/2002

Statuts mis à jour

06/08/2002

Acte sous seing privé

06/08/2002

PV d'Assemblée

05/08/2002

PV d'Assemblée

05/08/2002

Statuts mis à jour

27/03/2002

PV d'Assemblée

27/03/2002

Nomination/démission des organes de gestion

27/03/2002

Augmentation de Capital

27/03/2002

Acte modificatif

27/03/2002

Acte sous seing privé

02/08/2001

Statuts mis à jour

02/08/2001

PV d'Assemblée

02/08/2001

Acte sous seing privé

02/08/2001

Conversion du Capital Social en Euros

05/11/1997

PV d'Assemblée

05/11/1997

Augmentation de Capital

05/11/1997

Acte modificatif

05/11/1997

Rapport des Commissaires ou du Gérant

05/11/1997

Fusion

05/11/1997

Déclaration de conformité

05/11/1997

PV du Conseil d'Administration

05/11/1997

Acte sous seing privé

05/11/1997

Statuts mis à jour

10/09/1997

Acte sous seing privé

10/09/1997

Rapport des Commissaires ou du Gérant

02/07/1997

Acte sous seing privé

02/07/1997

Acte modificatif

02/07/1997

Requête et Ordonnance

08/03/1994

Statuts mis à jour

08/03/1994

Déclaration de conformité

08/03/1994

Modification du Conseil d'Administration

08/03/1994

Modification de l'objet social

08/03/1994

Prorogation de durée

08/03/1994

Acte modificatif

08/03/1994

Nomination/démission des organes de gestion

08/03/1994

PV d'Assemblée

 

 

Establishment events history

 

 

Date

Description

02/02/2013

Update Rating

06/09/2012

Update of phone numbers

08/10/2011

Update Rating

26/07/2011

Update Rating

06/05/2011

Update Rating

21/01/2011

Update Rating

03/09/2010

Update Rating

19/02/2010

Update Limit

19/02/2010

Update Rating

30/11/2009

Update Limit

30/11/2009

Update Rating

14/09/2009

Update Rating

03/07/2008

Update Rating

28/05/2008

Update Rating

13/03/2008

Update Rating

12/12/2007

Modification of Head office

11/12/2007

Update Limit

09/12/2007

Update Limit


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.30

UK Pound

1

Rs.82.88

Euro

1

Rs.70.80

 

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.