MIRA INFORM REPORT

 

 

Report Date :

07.01.2013

 

IDENTIFICATION DETAILS

 

Name :

BALSAN

 

 

Registered Office :

Dom De Corbilly Bp 50 36330 Arthon

 

 

Country :

France

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

February, 2001

 

 

Com. Reg. No.:

RCS Chateauroux 0 434 403 689

 

 

Legal Form :

Simplified joint stock company

 

 

Line of Business :

Manufacture of carpets and rugs

 

 

No. of Employees :

200 to 249 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

 

Maximum Credit Limit:

1,430,000 €

Status :

Satisfactory

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

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

 

France - ECONOMIC OVERVIEW

 

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

 

Source : CIA


REGISTERED NAME & COMPANY SUMMARY

 

Name

BALSAN

 

company summary

 

 

 

 

EUR VAT Number

FR74434403689

 

 

Activity (APE)

Manufacture of carpets and rugs (1393Z)

Legal form

Simplified joint stock company

 

 

Phone

02 54 29 16 00

RCS Registration

RCS Chateauroux 0 434 403 689

 

 

Fax

02 54 36 37 40

Share capital

3,825,000 Euros

 

 

Address

BALSAN
DOM DE CORBILLY
BP 50
36330 ARTHON

Incorporated Date

02/2001

 

 

Nationality

France

Status

Economically active

 

 

Establishment details

 

 

 

 

Activity (APE)

Manufacture of carpets and rugs (1393Z)

Business Pages FT®

TAPI REVETEMENT TEXTILE SOL MUR FABRICATION

 

Postal Address

BALSAN
DOM DE CORBILLY
BP 50
36330 ARTHON

Trading Address

DOMAINE DE CORBILLY
36330 ARTHON

 

Telephone

02 54 29 16 00

 

Fax

02 54 36 37 40

 

 

CREDIT RECOMMENDATION

 

Current Credit Limit: 1,430,000 €

 

 

DIRECTORS/MANAGEMENT

 

Current Directors                                                                                                                                     1    

 

directors

 

 

Name

GUIRAUD BERNARD

 

Manager position

Président

Date of birth

21/06/1956

 

Place of birth

LA TRONCHE (38)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

Previous Directors

 

 

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

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

Président

M GILLES GUILLAUME

29/07/1946 - VELLES

 

Président

M HENRI VAN DIERDONCK

24/08/1941 - RONSE BELGIQUE

 

Directeur général

M GILLES GUILLAUME

29/07/1946 - VELLES

 

 

 

NEGATIVE INFORMATION

 

No social security and tax office preferential right to date.

judgements

Collective procedures

 

No judgment information for the company

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

Preferential rights details and history

Summary of preferential rights

Company monitored since

12/02/2008

 

 

Status of Monitoring

No social security and tax office preferential right to date

 

Recent publications in Gazettes

 

 

Publication date

Gazette Name

Description

 

05/07/2012

Bodacc C

Comptes annuels et rapports

 

 

36 - INDRE

GREFFE DU TRIBUNAL DE COMMERCE DE CHÂTEAUROUX

4499 - 434403689 RCS. BALSAN. Forme : Société par actions simplifiée. Adresse : Domaine de Corbilly 36330 Arthon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2011.

13/05/2011

Bodacc C

Comptes annuels et rapports

 

 

36 - INDRE

GREFFE DU TRIBUNAL DE COMMERCE DE CHÂTEAUROUX

4278 - 434403689 RCS. BALSAN. Forme : Société par actions simplifiée. Adresse : Domaine de Corbilly 36330 Arthon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2010.

19/04/2011

Bodacc B

Modification et mutation diverse

 

 

36 - INDRE

GREFFE DU TRIBUNAL DE COMMERCE DE CHÂTEAUROUX

708 - 434 403 689 RCS Châteauroux. BALSAN. Forme : Société par actions simplifiée. Administration : Président : GUIRAUD Bernard Commissaire aux comptes titulaire : SA DELOITTE & ASSOCIES (SA) représenté par ROZES OLIVIER Commissaire aux comptes suppléant : GROUSSIN BERNARD. Activité : .
Commentaires : Modification survenue sur l'administration.

05/04/2011

JAL

Appointment of the social representative

 

 

La Nouvelle République du Centre Ouest - Edition de l'Indre


Société faisant l'objet d'une nomination : 434403689 - BALSAN, DOM DE CORBILLY, BP 50, 36330 ARTHON
Nominé : Monsieur Bernard GUIRAUD, 13 Avenue de la Font Pie VII, 36200 LE PECHEREAU
En la fonction de : Président
Date d'effet : 01/04/2011

08/07/2010

Bodacc C

Comptes annuels et rapports

 

 

36 - INDRE

GREFFE DU TRIBUNAL DE COMMERCE DE CHÂTEAUROUX

2416 - 434403689 RCS. BALSAN. Forme : Société par actions simplifiée. Adresse : Domaine de Corbilly 36330 Arthon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

23/09/2009

Bodacc C

Comptes annuels et rapports

 

 

36 - INDRE

GREFFE DU TRIBUNAL DE COMMERCE DE CHATEAUROUX

3924 - 434403689 RCS. BALSAN. Forme : Société par actions simplifiée. Adresse : Domaine de Corbilly 36330 Arthon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

14/08/2008

Bodacc C

Comptes annuels et rapports

 

 

36 - INDRE

GREFFE DU TRIBUNAL DE COMMERCE DE CHATEAUROUX

1918 - 434403689 RCS. BALSAN. Forme : Société par actions simplifiée. Adresse : Domaine de Corbilly, 36330 Arthon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

16/03/2008

Bodacc B

Modification et mutation diverse

 

 

36 - INDRE

GREFFE DU TRIBUNAL DE COMMERCE DE CHATEAUROUX

2374 - 434 403 689 RCS Châteauroux. BALSAN. Forme : Société par actions simplifiée. Administration : Directeur général : GUILLAUME GILLES. Commissaire aux comptes titulaire : SA DELOITTE & ASSOCIES (SA) représenté par ROZES OLIVIER. Commissaire aux comptes suppléant : GROUSSIN BERNARD.
Commentaires : Modification survenue sur l'administration.

29/11/2007

Bodacc C

Avis de dépôt des comptes

 

 

4159 - 434 403 689. RCS Châteauroux BALSAN. Forme: Société par actions simplifiée. Adresse du siège social: Domaine de Corbilly, 36330 Arthon. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2006.

04/08/2006

Bodacc C

Avis de dépôt des comptes

 

 

3149 - RCS Châteauroux B 434 403 689. RC 01-B 19. BALSAN. Forme: SOCIETE PAR ACTIONS SIMPLIFIEE. Adresse du siège social: domaine de Corbilly,36330 Arthon. Comptes annuels et rapports de l'exercice clos le: 30 novembre 2005.

12/08/2005

Bodacc C

Avis de dépôt des comptes

 

 

3049 - RCS Châteauroux B 434 403 689. RC 01-B 19. BALSAN. Forme: SOCIETE PAR ACTIONS SIMPLIFIEE. Adresse du siège social: domaine de Corbilly,36330 Arthon. Comptes annuels et rapports de l'exercice clos le: 30 novembre 2004.

15/06/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Chateauroux B 434403689 RC 01-B 19 BALSAN. Forme : S.A.S. Capital : 3 825 000 euros. Adresse du siège social : Domaine de Corbilly, 36330 Arthon. Commentaires : modification survenue sur la dénomination. Date d'effet : 30 avril 2004.

15/07/2003

Bodacc B

Modifications et mutations diverses

 

 

RCS Chateauroux B 434403689 RC 01-B 19 BALSAN S.A. Forme : S.A.S. Capital : 3 825 000 euros. Adresse du siège social : Domaine de Corbilly, 36330 Arthon. Commentaires : modification survenue sur la forme juridique et l'administration. Administration : Président : VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK).Directeur général : GUILLAUME (Gilles) ( Nom d'usage : GUILLAUME). Commissaire aux comptes titulaire : DELOITTE ET TOUCHE. Commissaire aux comptes suppléant : GROUSSIN (Bernard) ( Nom d'usage : GROUSSIN). Date d'effet : 5 mai 2003.

27/06/2002

Bodacc B

Modifications et mutations diverses

 

 

RCS Chateauroux B 434403689 RC 01-B 19 BALSAN S.A. Forme : S.A. Capital : 3 825 000 euros. Adresse du siège social : Domaine de Corbilly, 36330 Arthon. Commentaires : modification survenue sur l'administration. Administration : P.-D.G. VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK), Directeur général délégué : GUILLAUME (Gilles) ( Nom d' usage : GUILLAUME), Administrateurs : VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK) DENYS (Michel) ( Nom d' usage : DENYS) BOSSUYT (Dries, Antoon, Georges) ( Nom d'usage : BOSSUYT) CHAGNIOT (Pierre) ( Nom d' usage : CHAGNIOT) GUIRAUD (Bernard, Paul) ( Nom d'usage : GUIRAUD) A.W.I. représentée par BOURLAU (Alain) ( Nom d' usage : BOURLAU). Commissaire aux comptes titulaire : P.G.A. S.A. Commissaire aux comptes suppléant : PETIET (Maxime) ( Nom d'usage : PETIET). Date d'effet : 28 mars 2002.

17/01/2002

Bodacc A

Création d'établissement

 

 

RCS Chateauroux B 434403689 A dater du: 19 décembre 2001 RC 01-B 19 BALSAN S.A. Forme : S.A. Capital : 3 825 000 euros. Adresse du siège social : Domaine de Corbilly, 36330 Le Poinçonnet. Administration : président du conseil d' administration : VAN DIERDONCK (Henri). Directeur général : GUILLAUME (Gilles). Administrateurs : VAN DIERDONCK (Henri) DENYS (Michel) BOSSUYT (Dries) ANTOON (Georges) CHAGNIOT (Pierre) GUIRAUD (Bernard, Paul) et BOURLAU ( Alain). Commissaire aux comptes suppléant : PETIET (Maxime) Etablissement principal: Activité : fabrication, commercialisation de tapis et de moquettes. Adresse : Domaine de Corbilly, 36330 Le Poinçonnet Etablissement principal acquis par achat au prix stipulé de 1 550 000 F. Date d'effet : 1 e r janvier 2001. Précédent propriétaire : DALSAN. RCS Chateauroux B 429172273 RC 00-B 21 Publication légale: L'Echo du Berry du 20 décembre 2001. Oppositions : M e Rodde (Léon), 21 avenue de la Chatre, Chateauroux.

16/11/2001

Bodacc B

Modifications et mutations diverses

 

 

RCS Chateauroux B 434403689 RC 01-B 19 BALSAN S.A. Forme : S.A. Capital : 3 825 000 euros. Activité : fabrication, achat, vente, représentation de tous articles pour revetements de sols ou la décoration achat, vente de laine, de fils synthétiques ou autres et toutes matières relatives aux revetements de sols et à la décoration. Adresse du siège social : Domaine de Corbilly, 36330 Arthon. Commentaires : modification survenue sur le capital (augmentation et conversion en euros), l'activité ( adjonction) et l'administration. Administration : président du conseil d' administration et administrateur : VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK). Directeur général : GUILLAUME (Gilles) ( Nom d'usage : GUILLAUME). Administrateurs : DENYS ( Michel) ( Nom d'usage : DENYS) BOSSUYT (Dries, Antoon, Georges) ( Nom d'usage : BOSSUYT) CHAGNIOT (Pierre) ( Nom d'usage : CHAGNIOT) GUIRAUD ( Bernard, Paul) ( Nom d'usage : GUIRAUD) A.W.I., représentée par BOURLAU (Alain) ( Nom d'usage : BOURLAU). Commissaire aux comptes titulaire : P.G.A. S.A. Commissaire aux comptes suppléant : PETIET (Maxime) ( Nom d'usage : PETIET). Date d'effet : 12 juin 2001.

09/11/2001

Bodacc A

Création d'établissement

 

 

RCS Chateauroux B 434403689 A dater du: 19 octobre 2001 RC 01-B 19 BALSAN S.A. Forme : S.A. Capital : 1 530 000 euros. Adresse du siège social : Domaine de Corbilly, 36330 Le Poinçonnet. Administration : président du conseil d' administration : VAN DIERDONCK (Henri). Directeur Général : GUILLAUME (Gilles). Administrateurs : VAN DIERDONCK (Henri) DENYS (Michel) BOSSUYT (Dries) et ANTOON (Georges). Commissaire aux comptes suppléant : PETIET (Maxime) Etablissement principal: Activité : fabrication et commercialisation de tapis et de moquettes. Adresse : Domaine de Corbilly, 36330 Le Poinçonnet Etablissement principal acquis par achat au prix stipulé de 21 900 000 F. Date d'effet : 1 e r janvier 2001. Précédent propriétaire : SOCIETE GENERALE TEXTILE BALSAN. RCS Paris B 572098424 RC 57-B 82 Publication légale: L'Echo du Berry du 18 octobre 2001. Oppositions : Etude de M e Rodde, 21 avenue de la Chatre, 36000 Chateauroux.

13/07/2001

Bodacc B

Modifications et mutations diverses

 

 

RCS Chateauroux B 434403689 RC 01-B 19 BALSAN S.A. Forme : S.A. Capital : 1 530 000 euros. Adresse du siège social : Domaine de Corbilly, 36330 Arthon. Commentaires : modification survenue sur l'administration. Administration : président du conseil d'administration : VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK). Nomination en qualité de directeur général : GUILLAUME ( Gilles) ( Nom d'usage : GUILLAUME). Administrateurs : VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK) DENYS (Michel) ( Nom d'usage : DENYS) BOSSUYT (Dries, Antoon, Georges) ( Nom d'usage : BOSSUYT). Commissaire aux comptes titulaire : P.G.A. S.A. Commissaire aux comptes suppléant : PETIET (Maxime) ( Nom d'usage : PETIET). Date d'effet : 26 avril 2001.

28/02/2001

Bodacc A

Création d'établissement

 

 

RCS Chateauroux B 434403689 RC 01-B 19 BALSAN S.A. Forme : S.A. Capital : 1 530 000 euros. Adresse du siège social : Domaine de Corbilly, 36330 Arthon. Administration : président du conseil d' administration : VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK). Administrateurs : VAN DIERDONCK (Henri) ( Nom d'usage : VAN DIERDONCK) DENYS (Michel) ( Nom d'usage : DENYS) BOSSUYT DRIES (Antoon, Georges) ( Nom d' usage : BOSSUYT). Commissaire aux comptes titulaire : P.G.A. S.A. Commissaire aux comptes suppléant : PETIET (Maxime) ( Nom d'usage : PETIET) Cette société se constitue Etablissement principal: Activité : fabrication, achat, vente de tous tissu et produits textiles, confection d' effets et d'habillement généralement, toutes opérations de fabrication et de commerce se rapportant à l'utilisation des textiles. Adresse : Domaine de Corbilly, 36330 Arthon Date de début d' activité: 25 janvier 2000.

 

SHARE & SHARE CAPITAL INFORMATION

 

Na

 

 

PAYMENT INFORMATION

 

Payment Information Summary - SafeTrade

 

Payment Information Summary - SafeTrade

 

Total number of Invoices available

4

 

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

2

 

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

1

 

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

1

 

Total number of Invoices currently outstanding beyond the due date

0

 

 

 

 

Have you got a payment experience on this or any other customers you could share with us? Contribute to our payment data programme to encourage best practice and expose poor performance. Click here for details and to find out what you will get back in return.

 

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Ultimate Holding Company

 

Company Name

 

Company number

 

 

ASSOCIATED WEAVERS INTERNATIONAL

 

-

 

 

 

Group data

Ultimate parent company

ASSOCIATED WEAVERS INTERNATIONAL

Direct parent

ASSOCIATED WEAVERS INTERNATIONAL - Majoritaire

Group – Number of companies

3

Linkages – Number of companies

-

Number of countries

-

 

Go directly to the current company

 

Group data

Ultimate parent company

ASSOCIATED WEAVERS INTERNATIONAL

Direct parent

ASSOCIATED WEAVERS INTERNATIONAL - Majoritaire

Group – Number of companies

3

Linkages – Number of companies

-

Number of countries

-

 

Go directly to the current company

 

Linkages

Ultimate parent company

ASSOCIATED WEAVERS INTERNATIONAL

Direct parent

ASSOCIATED WEAVERS INTERNATIONAL - Majoritaire

Group – Number of companies

3

Linkages – Number of companies

-

Number of countries

-

No linked companies

 

 

 

FINANCIAL INFORMATION

 

Trading to Date

12/31/2011

12/31/2010

12/31/2009

 

Turnover

69,861,772 €

69,647,158 €

73,509,288 €

 

Gross Operating Surplus

7,18 % Turnover

6,73 % Turnover

9,14 % Turnover

 

Shareholders’ equity

11,336,177 €

10,761,121 €

11,791,370 €

 

Net result

2,275,057 €

2,469,751 €

3,078,979 €

 

Employees

200 to 249 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

18/06/2012

 

26/04/2011

 

21/06/2010

 

 

Activity Code

1393Z

 

1393Z

 

1393Z

 

 

Employees

0

 

235

 

238

 

 


Active account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

5 550 241

6,4%

5 215 921

5,3%

4 955 119

192 443

2784,1%

- Intangible assets

376 843

31,9%

285 675

41,6%

201 746

27 781

1256,5%

- Tangible assets

5 206 788

4,9%

4 961 455

3,7%

4 784 541

170 857

2947,5%

- Financial assets

17 954

-10,8%

20 135

-0,2%

20 176

5 948

201,8%

Net current assets

20 543 020

0,1%

20 528 442

-10,0%

22 814 909

885 897

2218,9%

- Stocks

10 013 487

-2,3%

10 252 676

19,2%

8 602 992

332 981

2907,2%

- Advanced payments

9 485

0,1%

25 442

109,0%

12 172

0

0%

- Receivables

10 184 000

2,2%

9 960 455

-27,3%

13 700 855

398 057

2458,4%

- Securities and cash

336 048

15,9%

289 869

-41,9%

498 890

72 807

361,6%

- Prepaid expenses

-

-

-

-

-

2 613

-

Accounts of regularization

6 474

157,5%

2 514

99,7%

1 259

0

0%

Total Assets

26 099 737

1,4%

25 746 877

-7,3%

27 771 288

1 078 092

2320,9%


Passive Account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Shareholders' equity

11 336 177

5,3%

10 761 121

-8,7%

11 791 370

181 357

6150,8%

Share capital

3 825 000

0%

3 825 000

0%

3 825 000

160 000

2290,6%

Other capital resources

0

0%

0

0%

0

0

0%

Risk Provisions

452 729

120,1%

205 670

-20,1%

257 422

0

0%

Liabilities

14 304 308

-3,2%

14 778 374

-6,0%

15 719 250

864 383

1554,9%

- Financial liabilities

7 097

1,5%

6 990

-99,3%

1 006 077

235 479

-97,0%

- Advanced payments received

102 381

389,6%

20 912

-52,3%

43 875

0

0%

- Trade account payables

9 205 786

-5,2%

9 711 750

9,5%

8 868 135

303 115

2937,1%

- Tax and social liabilities

3 660 656

-6,6%

3 920 767

-23,5%

5 124 679

266 739

1272,4%

- Other debts and fixed assets liabilities

1 214 502

24,4%

976 619

61,7%

604 139

27 474

4320,6%

Account regularization

120 410

-15,8%

143 048

89,2%

75 592

0

0%

Total liabilities

26 099 737

1,4%

25 746 876

-7,3%

27 771 288

1 078 091

2320,9%


Results

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Sales of Goods

71 791 886

-1,7%

73 058 797

-0,1%

73 097 955

2 261 482

3074,6%

Net turnover

69 861 772

0,3%

69 647 158

-5,3%

73 509 288

2 276 897

2968,3%

- of which net export turnover

28 451 681

-2,6%

29 202 204

3,1%

28 311 324

39 177

72523,4%

Operating charges

68 385 628

-2,2%

69 939 031

3,0%

67 908 209

2 269 864

2912,8%

Operating profit/loss

3 406 258

9,2%

3 119 766

-39,9%

5 189 746

648

525557,1%

Financial income

589 009

-6,7%

631 566

-11,2%

711 016

1 187

49521,7%

Financial charges

245 830

38,4%

177 576

-61,0%

454 950

6 311

3795,3%

Financial profit/loss

343 179

-24,4%

453 990

77,3%

256 066

-1 242

27731,2%

Pretax net operating income

3 749 438

4,9%

3 573 756

-34,4%

5 445 812

945

396665,9%

Extraordinary income

65 828

-95,2%

1 379 166

2338,9%

56 548

1 778

3602,4%

Extraordinary charges

298 151

-77,5%

1 327 654

101,9%

657 448

11 559

2479,4%

Extraordinary profit/loss

-232 323

4316,6%

51 512

108,6%

-600 901

-130

-178610,0%

Net result

2 275 057

-7,9%

2 469 751

-19,8%

3 078 979

664

342529,1%


 

 

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

26 099 737

1,4%

25 746 877

-7,3%

27 771 288

 

Gross

CO

33 798 341

3,2%

32 748 294

-3,6%

33 969 219

 

Amortisation

1A

7 698 604

10,0%

7 001 417

13,0%

6 197 931


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

5 550 241

6,4%

5 215 921

5,3%

4 955 119

 

Gross

BJ

11 340 284

11,4%

10 177 950

8,3%

9 399 868

 

Amortisation

BK

5 790 043

16,7%

4 962 029

11,6%

4 444 749


Intangilble fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Start-up cost

Net

51 344

0%

51 344

0%

51 344

 

Gross

AB

51 344

0%

51 344

0%

51 344

 

Amortisation

AC

51 344

0%

51 344

0%

51 344

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

325 499

38,9%

234 331

55,8%

150 402

 

Gross

AF

685 079

25,3%

546 733

-7,4%

590 726

 

Amortisation

AG

359 580

15,1%

312 402

-29,1%

440 324

Goodwill

Net

0

0%

0

0%

0

 

Gross

AH

0

0%

0

0%

0

 

Amortisation

AI

0

0%

0

0%

0

Other intangible fixed assets

Net

0

0%

0

0%

0

 

Gross

AJ

0

0%

0

0%

0

 

Amortisation

AK

0

0%

0

0%

0

Pre-payments and downpayments

Net

0

0%

0

0%

0

 

Gross

AL

0

0%

0

0%

0

 

Amortisation

AM

0

0%

0

0%

0

Sub Total Intangible Assets

Net

376 843

31,9%

285 675

41,6%

201 746



Tangilble fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Lands

Net

222 258

0,0%

222 259

18,7%

187 259

 

Gross

AN

323 955

0,0%

323 956

12,1%

288 956

 

Amortisation

AO

101 697

0%

101 697

0%

101 697

Buildings

Net

1 641 986

1,9%

1 611 957

0,3%

1 606 760

 

Gross

AP

2 846 652

6,2%

2 680 266

5,7%

2 534 791

 

Amortisation

AQ

1 204 666

12,8%

1 068 309

15,1%

928 031

Plant

Net

2 716 929

5,6%

2 573 092

2,4%

2 512 667

 

Gross

AR

5 784 285

12,6%

5 135 915

11,6%

4 602 555

 

Amortisation

AS

3 067 356

19,7%

2 562 823

22,6%

2 089 888

Other tangible fixed assets

Net

572 275

4,6%

546 899

14,4%

477 855

 

Gross

AT

1 577 675

11,7%

1 412 353

7,7%

1 311 320

 

Amortisation

AU

1 005 400

16,2%

865 454

3,8%

833 465

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

53 340

635,9%

7 248

0%

0

 

Gross

AX

53 340

635,9%

7 248

0%

0

 

Amortisation

AY

0

0%

0

0%

0

 

Sub Total Tangible asset

Net

5 206 788

 

4 961 455

 

4 784 541



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

13 968

-10,5%

15 601

0%

15 601

 

Gross

CU

13 968

-10,5%

15 601

0%

15 601

 

Amortisation

CV

0

0%

0

0%

0

Inter-company receivables

Net

0

0%

0

0%

0

 

Gross

BB

0

0%

0

0%

0

 

Amortisation

BC

0

0%

0

0%

0

Other investment securities

Net

0

0%

0

0%

0

 

Gross

BD

0

0%

0

0%

0

 

Amortisation

BE

0

0%

0

0%

0

Loans

Net

0

0%

0

0%

0

 

Gross

BF

0

0%

0

0%

0

 

Amortisation

BG

0

 

0

 

0

Other financial assets

Net

3 986

-12,1%

4 534

-0,9%

4 575

 

Gross

BH

3 986

-12,1%

4 534

-0,9%

4 575

 

Amortisation

BI

0

0%

0

0%

0

 

Sub Total Financial Assets

 

17 954

 

20 135

 

20 176

 

Current Assets (III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total Assets

Net

20 543 020

0,1%

20 528 442

-10,0%

22 814 909

 

Gross

CJ

22 451 583

-0,5%

22 567 831

-8,1%

24 568 092

 

Amortisation

CK

1 908 563

-6,4%

2 039 389

16,3%

1 753 183



Stocks

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Raw materials

Net

2 793 616

-2,2%

2 857 899

13,8%

2 511 118

 

Gross

BL

2 860 847

-1,8%

2 914 036

9,1%

2 670 763

 

Amortisation

BM

67 231

19,8%

56 137

-64,8%

159 645

Work in progress (goods)

Net

1 696 264

-2,7%

1 742 853

72,0%

1 013 358

 

Gross

BN

1 875 076

1,1%

1 855 417

69,4%

1 095 381

 

Amortisation

BO

178 812

58,9%

112 564

37,2%

82 023

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

5 342 767

-3,1%

5 515 278

14,1%

4 832 572

 

Gross

BR

6 432 814

-2,4%

6 588 766

15,6%

5 699 287

 

Amortisation

BS

1 090 047

1,5%

1 073 488

23,9%

866 715

Goods for resale

Net

180 840

32,3%

136 646

-44,4%

245 944

 

Gross

BT

236 395

34,1%

176 227

-39,7%

292 477

 

Amortisation

BU

55 555

40,4%

39 581

-14,9%

46 533

 

Sub Total Stocks

Net

10 013 487

-2,3%

10 252 676

19,2%

8 602 992



Advance payments to suppliers

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Advance payments to suppliers

Net

9 485

-62,7%

25 442

109,0%

12 172

 

Gross

BV

9 485

-62,7%

25 442

109,0%

12 172

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Trade accounts receivable

Net

7 735 228

4,8%

7 381 787

-31,9%

10 836 430

 

Gross

BX

8 252 146

1,4%

8 139 406

-28,8%

11 434 697

 

Amortisation

BY

516 918

-31,8%

757 619

26,6%

598 267

Other debtors

Net

1 732 844

-23,3%

2 258 631

-4,5%

2 364 664

 

Gross

BZ

1 732 844

-23,3%

2 258 631

-4,5%

2 364 664

 

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

9 468 072

-1,8%

9 640 418

-27,0%

13 201 094



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

336 048

15,9%

289 869

-41,9%

498 890

 

Gross

CF

336 048

15,9%

289 869

-41,9%

498 890

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

336 048

15,9%

289 869

-41,9%

498 890



Prepaid expenses

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Prepaid expenses

Net

715 928

123,7%

320 037

-36,0%

499 761

 

Gross

CH

715 928

123,7%

320 037

-36,0%

499 761

 

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

6 474

157,5%

2 514

99,7%

1 259

 

Gross

 

6 474

157,5%

2 514

99,7%

1 259

 

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

26 099 737

1,4%

25 746 876

-7,3%

27 771 288


Shareholder Equity (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total shareholders' equity (Total I)

DL

11 336 177

5,3%

10 761 121

-8,7%

11 791 370

 

Equity and shareholders' equity

DA

3 825 000

0%

3 825 000

0%

3 825 000

 

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

526 310

0%

526 310

0%

526 310

 

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

0

0%

0

0%

0

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

4 709 810

19,5%

3 940 060

-9,7%

4 361 081

 

Profit or loss for the period

DI

2 275 057

-7,9%

2 469 751

-19,8%

3 078 979

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0

 

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

452 729

120,1%

205 670

-20,1%

257 422

 

Risk provisions

DP

337 922

298,9%

84 710

1,5%

83 455

 

Reserves for charges

DQ

114 807

-5,1%

120 960

-30,5%

173 967

 

Liabilities (IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total Liabilities (Total IV)

EC

14 304 308

-3,2%

14 778 374

-6,0%

15 719 250

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

7 097

1,5%

6 990

-99,3%

1 006 077

 

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

102 381

389,6%

20 912

-52,3%

43 875

 

Trade accounts payables

DX

9 205 786

-5,2%

9 711 750

9,5%

8 868 135

 

Tax and social security liabilities

DY

3 660 656

-6,6%

3 920 767

-23,5%

5 124 679

 

Fixed asset liabilities

DZ

189 995

-17,9%

231 404

1710,4%

12 782

 

Other debts

EA

1 017 984

36,9%

743 503

26,4%

588 110

 

Translation loss (V)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Translation loss (Total V)

ED

6 523

281,0%

1 712

-47,3%

3 247

 

Equalization accounts

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Deferred income

EB

120 410

-15,8%

143 048

89,2%

75 592

 

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

14 304 308

-3,2%

14 778 374

-6,0%

15 719 250

 

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

3 406 258

9,2%

3 119 766

-39,9%

5 189 746


2 - Financial result (V - VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Financial result (Total V-VI)

GV

343 179

-24,4%

453 990

77,3%

256 066


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

3 749 438

4,9%

3 573 756

-34,4%

5 445 812


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Extraordinary result (Total VII-VIII)

HI

-232 323

-551,0%

51 512

108,6%

-600 901


Profit or loss

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Profit or loss

HN

2 275 057

-7,9%

2 469 751

-19,8%

3 078 979


Total Income (I+III+V+VII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total Income (I+III+V+VII)

HL

72 446 724

-3,5%

75 069 529

1,6%

73 865 518


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

70 171 667

-3,3%

72 599 779

2,6%

70 786 539


Operating income (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total operating income (Total I)

FR

71 791 886

-1,7%

73 058 797

-0,1%

73 097 955


Operating income (details)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sale of goods for resale

FC

3 589 911

4,1%

3 446 909

-14,8%

4 045 988

 

France

FA

3 418 727

7,3%

3 187 525

-11,8%

3 613 862

 

Export

FB

171 184

-34,0%

259 384

-40,0%

432 126

Sale of goods produced

FF

65 854 521

0,1%

65 773 516

-4,8%

69 081 892

 

France

FD

37 883 471

1,9%

37 179 926

-10,4%

41 501 121

 

Export

FE

27 971 050

-2,2%

28 593 590

3,7%

27 580 771

Sale of services

FI

417 340

-2,2%

426 733

11,9%

381 408

 

France

FG

107 893

39,2%

77 503

-6,6%

82 981

 

Export

FH

309 447

-11,4%

349 230

17,0%

298 427

Net turnover

FL

69 861 772

0,3%

69 647 158

-5,3%

73 509 288

 

France

FJ

41 410 091

2,4%

40 444 954

-10,5%

45 197 964

 

Export

FK

28 451 681

-2,6%

29 202 204

3,1%

28 311 324

 

Stocked production

FM

-136 293

-108,3%

1 649 515

165,2%

-2 529 512

 

Self-constructed assets

FN

7 738

-40,8%

13 073

1021,2%

1 166

 

Operating grants

FO

35 725

153,5%

14 090

-41,1%

23 940

 

Release of reserves and provisions

FP

1 925 461

17,5%

1 638 551

-9,7%

1 813 590

 

Other income

FQ

97 483

1,1%

96 410

-65,5%

279 483


Operating charges (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Total operating charges (Total II)

GF

68 385 628

-2,2%

69 939 031

3,0%

67 908 209


Exploitation charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Purchase of goods for resale

FS

2 403 171

15,8%

2 074 427

-2,0%

2 117 026

 

Change in stocks of goods for resale

FT

-60 168

-151,8%

116 250

-2,7%

119 515

 

Purchase of raw materials

FU

34 665 094

-2,2%

35 456 457

8,4%

32 711 334

 

Change in stocks of raw materials

FV

53 189

121,9%

-243 273

-207,6%

226 028

 

Other external purchases and charges

FW

15 595 970

-7,2%

16 807 125

-2,1%

17 168 152

 

Tax, duty and similar payments

FX

1 250 229

-1,6%

1 270 192

8,9%

1 166 036

 

Payroll

FY

7 783 864

-3,5%

8 068 235

2,4%

7 875 393

 

Social security costs

FZ

3 064 101

-0,7%

3 085 329

6,3%

2 902 658


Depreciation

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Depreciation of fixed assets

GA

829 521

7,3%

773 290

-2,9%

796 344

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

1 635 267

-5,7%

1 734 802

14,4%

1 516 352

 

Provisions for risks and charges

GD

114 807

-5,1%

120 960

-2,4%

123 967


Other charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Other charges

GE

1 050 584

55,6%

675 237

-43,0%

1 185 404

 

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

589 009

-6,7%

631 566

-11,2%

711 016

 

Share financial income

GJ

0

0%

76 336

-63,4%

208 333

 

Other investment income & capitalised receivables

GK

0

0%

0

0%

0

 

Other interest and similar income

GL

541 184

8,3%

499 483

11,0%

449 875

 

Released provisions and transferred charges

GM

2 514

99,7%

1 259

-90,3%

13 026

 

Exchange gains

GN

45 311

-16,8%

54 488

37,0%

39 782

 

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

245 830

38,4%

177 576

-61,0%

454 950

 

Financial reserves and provisions

GQ

6 474

157,5%

2 514

99,7%

1 259

 

Interest and similar charges

GR

177 456

50,4%

118 008

-68,6%

375 928

 

Exchange losses

GS

61 900

8,5%

57 054

-26,6%

77 763

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0

 

Financial Charge (VII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total extraordinary income (Total VII)

HD

65 828

-95,2%

1 379 166

2338,9%

56 548

 

Extraordinary operating income

HA

9 461

-55,6%

21 293

-21,3%

27 067

 

Extraordinary income from capital transactions

HB

56 367

-95,8%

1 357 873

4505,9%

29 481

 

Released provisions and transferred charges

HC

0

0%

0

0%

0

 

Extraordinary charges (VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total extraordinary charges (Total VIII)

HH

298 151

-77,5%

1 327 654

101,9%

657 448

 

Extraordinary operating charges

HE

41 402

22279,5%

185

-99,2%

22 236

 

Extraordinary charges from capital transactions

HF

7 497

-99,4%

1 327 302

140,0%

553 017

 

Extraordinary reserves and provisions

HG

249 252

149152,7%

167

-99,8%

82 196

 

Employee profit sharing (IX)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Employee profit sharing (Total IX)

HJ

374 153

-9,1%

411 548

-13,2%

474 273

 

Tax on profits (X)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Tax on profits (Total X)

HK

867 905

16,7%

743 970

-42,4%

1 291 659

 

References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Of which equipment leases

HP

519 906

295,8%

131 366

-75,9%

545 436

 

Of which property leases

HQ

131 366

-83,4%

792 317

503,1%

131 366

 

Of which transferred charges

A1

38 407

140,2%

15 988

-78,5%

74 311

 

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

596 792

3,7%

575 691

-8,5%

628 871

 

 

 

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

0

0%

0

0%

45 000

 

Decreasess by transfers

OK2

0

0%

1 636 910

174970,6%

935

 

Gross value at the end of period

OL

0

0%

10 177 948

8,3%

9 399 868


Research and development Charge (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

CZ

0

0%

51 344

0%

51 344

 

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%

51 344

0%

51 344


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

0

0%

590 726

19,4%

494 884

 

Increasess due to revaluation

KE

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KF

0

0%

168 504

75,8%

95 842

 

Decreasess by budget item transfer

LV1

0

0%

0

0%

0

 

Decreasess by transfers

LV2

0

0%

212 497

0%

0

 

Gross value at the end of period

LW

0

0%

546 733

-7,4%

590 726


Tangible fixed assets (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

LN

0

0%

8 737 622

10,1%

7 939 087

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

0

0%

2 245 978

166,1%

843 924

 

Decreasess by budget item transfer

NG1

0

0%

0

0%

45 001

 

Decreasess by transfers

NG2

0

0%

1 423 864

367823,5%

387

 

Gross value at the end of period

NH

0

0%

9 559 736

9,4%

8 737 623


Fiancial assets (Total IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Gross value at begin of period

LQ

0

0%

20 176

-2,6%

20 724

 

Increasess due to revaluation

LR

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LS

0

0%

507

0%

0

 

Decreasess by budget item transfer

NJ1

0

0%

0

0%

0

 

Decreasess by transfers

NJ2

0

0%

548

0%

548

 

Gross value at the end of period

NK

0

0%

20 135

-0,2%

20 176

 

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

0

0%

440 324

7,6%

409 123

Increases

PF

0

0%

31 694

1,6%

31 201

Decreasess

PG

0

0%

159 616

0%

0

 

Decreasess by budget item transfer

PH

0

0%

312 402

-29,1%

440 324


Total fixed assets amotisation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Reserve for depreciation value at begin of period

QU

0

0%

3 953 081

24,0%

3 188 287

Increases

QV

0

0%

741 763

-3,1%

765 144

Decreases

QW

0

0%

96 562

27647,7%

348

 

Decreasess by budget item transfer

QX

0

0%

4 598 282

16,3%

3 953 083


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%

51 344

0%

51 344

 

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

0

0%

2 010 605

-1,4%

2 039 136

Increases

UB

0

0%

1 858 277

7,8%

1 723 774

Decreases

UC

0

0%

1 623 822

-7,3%

1 752 305

 

Value at the end of period

UD

0

0%

2 245 060

11,7%

2 010 605

Includes Total allocations

 

Operating

UE

0

0%

1 855 762

13,1%

1 640 319

 

Financial

UG

0

0%

2 514

99,7%

1 259

 

Exceptional

UJ

0

0%

0

0%

82 196

Includes Total Withdrawal

 

Operating

UF

0

0%

1 622 563

-6,7%

1 739 279

 

Financial

UH

0

0%

1 259

-90,3%

13 026

 

Exceptional

UK

0

0%

0

0%

0


Total regulated provisions (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

3Z

0

0%

0

0%

0

Increases

TS

0

0%

0

0%

0

Decreases

TT

0

0%

0

0%

0

 

Value at the end of period

TU

0

0%

0

0%

0


Total risk and charge provisions (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

5Z

0

0%

257 422

29,5%

198 713

Increases

TV

0

0%

123 474

-40,5%

207 422

Decreases

TW

0

0%

175 226

17,8%

148 713

 

Value at the end of period

TX

0

0%

205 670

-20,1%

257 422


Total Provision for depreciation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Value at begining of period

7B

0

0%

1 753 183

-4,7%

1 840 422

Increases

TY

0

0%

1 734 802

14,4%

1 516 352

Decreases

TZ

0

0%

1 448 596

-9,7%

1 603 592

 

Value at the end of period

UA

0

0%

2 039 389

16,3%

1 753 183

 

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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Gross value

VT

0

0%

10 722 608

-25,0%

14 303 697

 

1 year at most

VU

0

0%

10 722 608

-25,0%

14 303 697

 

More than one year

VV

0

0%

0

0%

0


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

0

0%

4 534

-0,9%

4 575

 

Other financial assets (1 year at most)

UV

0

0%

4 534

-0,9%

4 575


Receivables statement of assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Customers doubtful or disputed

VA

0

0%

408 917

-40,7%

690 017

 

Other claims customer

UX

0

0%

7 730 489

-28,1%

10 744 680

 

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%

6 464

-44,9%

11 732

 

Social Security and other social organizations

UZ

0

0%

0

0%

0

 

Income taxes

VM

0

0%

664 470

1504,9%

41 402

 

Value added tax

VB

0

0%

587 719

-4,7%

616 738

 

Other taxes and payments assimilated

VN

0

0%

0

0%

0

 

State and other public - Miscellaneous

VP

0

0%

0

0%

0

 

Group and Associates

VC

0

0%

0

0%

0

 

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

VR

0

0%

999 978

-41,0%

1 694 793


Prepaid

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Prepaid

VS

0

0%

320 037

-36,0%

499 761


State Debt

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

Total debt (gross)

VY

0

0%

14 757 461

-5,9%

15 675 375

1 year at most

VZ2

0

0%

14 757 461

-5,9%

15 675 375

More than 1 year and 5 years at most

VZ3

0

0%

0

0%

0

More than 5 years

VZ4

0

0%

0

0%

0


Details

 

 

 

31/12/2011

 

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

0

0%

6 990

-99,3%

1 006 077

1 year at most

VG2

0

0%

6 990

-99,3%

1 006 077

More than 1 year and 5 years at most

VG3

0

0%

0

0%

0

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

VH1

0

0%

0

0%

0

1 year at most

VH2

0

0%

0

0%

0

More than 1 year and 5 years at most

VH3

0

0%

0

0%

0

Loans and various financial liabilities (gross)

8A1

0

0%

0

0%

0

1 year at most

8A2

0

0%

0

0%

0

More than 1 year and 5 years at most

8A3

0

0%

0

0%

0

Suppliers and associated accounts (gross)

8B1

0

0%

9 711 750

9,5%

8 868 135

1 year at most

8B2

0

0%

9 711 750

9,5%

8 868 135

More than 1 year and 5 years at most

8B3

0

0%

9 711 750

9,5%

8 868 135

Personnel and associated accounts (gross)

8C1

0

0%

1 763 598

-6,1%

1 878 813

1 year at most

8C2

0

0%

1 763 598

-6,1%

1 878 813

More than 1 year and 5 years at most

8C3

0

0%

0

0%

0

Social Security and other social organizations (gross)

8D1

0

0%

887 779

13,0%

785 964

1 year at most

8D2

0

0%

887 779

13,0%

785 964

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

Taxes on profits (gross)

8E1

0

0%

0

0%

419 989

1 year at most

8E2

0

0%

0

0%

419 989

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

VAT (gross)

VW1

0

0%

271 436

-45,6%

498 721

1 year at most

VW2

0

0%

271 436

-45,6%

498 721

More than 1 year and 5 years at most

VW3

0

0%

0

0%

0

Backed Obligations (gross)

VX1

0

0%

0

0%

0

1 year at most

VX2

0

0%

0

0%

0

More than 1 year and 5 years at most

VX3

0

0%

0

0%

0

Other taxes and assimilated (gross)

VQ1

0

0%

997 954

-35,2%

1 541 191

1 year at most

VQ2

0

0%

997 954

-35,2%

1 541 191

More than 1 year and 5 years at most

VQ3

0

0%

0

0%

0

Assets and liabilities associated accounts (gross)

8J1

0

0%

231 404

1710,4%

12 782

1 year at most

8J2

0

0%

231 404

1710,4%

12 782

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

0

0%

0

0%

0

1 year at most

VI2

0

0%

0

0%

0

More than 1 year and 5 years at most

VI3

0

0%

0

0%

0

More 5 years

VI4

0

0%

0

0%

0

Other liabilities (gross)

8K1

0

0%

743 503

26,4%

588 110

1 year at most

8K2

0

0%

743 503

26,4%

588 110

More than 1 year and 5 years at most

8K3

0

0%

0

0%

0

Debt representative of borrowed securities (gross)

SZ1

0

0%

0

0%

0

1 year at most

SZ2

0

0%

0

0%

0

More than 1 year and 5 years at most

SZ3

0

0%

0

0%

0

Products in advance (gross)

8L1

0

0%

143 048

89,2%

75 592

1 year at most

8L2

0

0%

143 048

89,2%

75 592

More than 1 year and 5 years at most

8L3

0

0%

0

0%

0


References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Loans made during the period

VJ

0

0%

0

0%

0

 

Debt repaid during the period

VK

0

0%

0

0%

0

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Dividends

ZE

0

0%

3 500 000

0%

0


Commitments

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Commitments leasing furniture

YQ

0

0%

1 577 086

63,6%

964 053

 

Commitments Real Estate Leasing

YR

0

0%

651 113

-16,8%

782 479

 

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%

1 794 520

-15,7%

2 127 841

 

Rentals, rental charges and condominiums

XQ

0

0%

338 558

-7,5%

366 106

 

Staff outside the company

YU

0

0%

737 692

4,3%

707 065

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

80 093

4,1%

76 916

 

Fees, commissions and brokerage

YV

0

0%

1 448 401

-6,9%

1 555 575

 

Other accounts

ST

0

0%

12 407 861

0,6%

12 334 649

 

Total Other purchases and external

ZJ

0

0%

16 807 125

-2,1%

17 168 152


Taxes and Fees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Business tax

YW

0

0%

622 087

13,5%

548 215

 

Other taxes and payments assimilated

9Z

0

0%

648 095

4,9%

617 821

 

Total taxes and fees

YX

0

0%

1 270 182

8,9%

1 166 036


VAT

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Amount VAT collected

YY

0

0%

15 645 249

-2,8%

16 097 084

 

Total VAT on goods and services

YZ

0

0%

10 652 244

2,1%

10 432 747


Average number of employees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Average number of employees

YP

0

0%

235

-1,3%

238


Groups and Shareholders

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2009

 

Groups and Shareholders

ZR

0

-

0

-

-

 

 

 

Display parameter

Comparison mode

Average

Median


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

Structure and Liquidity

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Fixed Asset Financing

1,55

-1,3%

1,57

-15,6%

1,86

1,61

-3,7%

Global Debt

74 days

-2,6%

76 days

-1,3%

77 days

108 days

-31,5%

Working Capital Fund overall net

32 days

6,7%

30 days

-25,0%

40 days

45 days

-28,9%

Financial independence

159008,50%

3,8%

153215,69%

13030,0%

1166,91%

346,70%

45763,4%

More ratios

Solvability

43,43%

3,9%

41,80%

-1,6%

42,46%

34,86%

24,6%

Capacity debt futures

%

-

153950,23%

13035,6%

1172,01%

1084,04%

-

Coverage of current assets by net working capital overall

28,74%

11,1%

25,88%

-23,1%

33,65%

35,33%

-18,7%

General Liquidity

 

-

0,73

-19,8%

0,91

0,64

-

Restricted Liquidity

 

-

0,75

-20,2%

0,94

0,95

-


Management or rotation

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Need background in operating working capital

27 days

0%

27 days

-22,9%

35 days

34 days

-20,6%

Treasury

2 days

0%

2 days

0%

2 days

4 days

-50,0%

Inventory turnover of goods

36 days

24,1%

29 days

-38,3%

47 days

26,50 days

35,8%

Average length of credit granted to customers

43 days

26,5%

34 days

-26,1%

46 days

52 days

-17,3%

Average length of credit obtained suppliers

63 days

16,7%

54 days

5,9%

51 days

63 days

0%

More ratios

Inventory turnover of raw materials in industrial enterprises

30 days

3,4%

29 days

0%

29 days

75 days

-60,0%

Inventory turnover of intermediate and finished products in the industrial enterprise

days

-

729 days

-13,3%

841 days

551 days

-

Rotation tangible assets

%

-

728,55%

-13,4%

841,30%

486,57%

-


Profitability of the business

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Margin trading

1,78%

-1,1%

1,80%

-26,8%

2,46

0,85%

109,4%

Profitability of the business

7,18

6,7%

6,73

-26,4%

9,14

2,49%

188,4%

Net profit

3,26%

-8,2%

3,55%

-15,3%

4,19%

0,63%

417,5%

More ratios

Growth rate of turnover (excluding VAT)

0,31%

105,9%

-5,25%

66,1%

-15,49%

3,73%

-91,7%

Rates integration

24,44%

-0,4%

24,55%

-3,2%

25,36%

26,65%

-8,3%

Rate leasing furniture

0,74%

289,5%

0,19%

-74,3%

0,74%

0%

0%

Work Factor

63,53%

-2,6%

65,23%

12,8%

57,83%

88,90%

-28,5%

Weight interests

0,35

40,0%

0,25%

-59,7%

0,62%

0,35%

0%


Return on capital

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Cash flow from the overall profitability

4,74%

107,9%

2,28%

-38,5%

3,71%

1,03%

360,2%

Rates of economic profitability

44%

0%

44%

-17,0%

53%

9%

388,9%

Financial profitability

11336177%

5,3%

10761121%

-8,7%

11791370%

200206%

5562,3%

Return on investment

22,22%

-9,6%

24,58%

-11,0%

27,61%

3,65%

508,8%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/12/2011

 

31/12/2010

 

31/12/2009

Sector Median 2011

 

Turnover

69 861 772

0,3%

69 647 158

-5,3%

73 509 288

2 276 897 € 

2968,3% 

 

Sales of goods

3 589 911

4,1%

3 446 9

9

-14,8%

4 045 988

 

 

- Purchase of goods

2 403 171

15,8%

2 074 427

-2,0%

2 117 026

 

 

+/- Stock of goods variation

-60 168

-151,8%

116 250

-2,7%

119 515

 

 

Trading margin

1 246 908 €

-0,7%

1 256 232 €

-30,6%

1 809 447 €

21 444 € 

5714,7% 

 

1,78 %

A

-1,1%

1,80 % CA

-26,8%

2,46 % CA

0,87 % CA 

104,6% 

 

Sale of goods produced

66 271 861

0,1%

66 200 249

-4,7%

69 463 300

 

 

+/- Stocked production

-136 293

-108,3%

1 649 515

165,2%

-2 529 512

 

 

+ Self-constructed assets

7 738

-40,8%

13 073

1021,2%

1 166

 

 

Period production

66 143 306 €

-2,5%

67 862 837 €

1,4%

66 934 954 €

2 141 302 € 

2988,9% 

 

94,68 % CA

-2,8%

97,44 % CA

7,0%

91,06 % CA

94,36 % CA 

0,3% 

 

Trading margin

1 246 908

-0,7%

1 256 232

-30,6%

1 809 447

21 444 

5714,7% 

+ Period Production

66 143 306

-2,5%

67 8

2 837

1,4%

66 934 954

2 141 302 

2988,9% 

- Purchase of raw materials

34 665 094

-2,2%

35 456 457

8,4%

32 711 334

 

 

+/- Change in stocks of raw materiels

53 189

121,9%

-243 273

-207,6%

226 028

 

 

- Other external purchases and charges

15 595 970

-7,2%

16 807 125

-2,1%

17 168 152

 

 

Added value

17 075 961 €

-0,1%

17 098 760 €

-8,3%

18 638 887 €

660 232 € 

2486,4% 

 

24,44 % CA

-0,4%

24,55 % CA

-3,2%

25,36 % CA

26,65 % CA 

-8,3% 

 

Added value

17 075 961 €

-0,1%

17 098 760 €

-8,3%

18 638 887 €

660 232 € 

2486,4% 

+ Operating grants

35 725

153,5%

14 090

-41,1%

23 940

 

 

- Tax, duty and similar payments

1 250 229

-1,6%

1 270 192

8,9%

1 166 036

 

 

- Personal charges

10 847 965

-2,7%

11 153 564

3,5%

10 778 051

 

 

Gross operating surplus

5 013 492 €

6,9%

4 689 094 €

-30,2%

6 718 740 €

57 064 € 

8685,7% 

 

7,18 % CA

6,7%

6,73 % CA

-26,4%

9,14 % CA

2,49 % CA 

188,4% 

 

Gross operating surplus

5 013 492 €

6,9%

4 689 094 €

-30,2%

6 718 740 €

57 064 € 

8685,7% 

+ Release of reserves and provisions

1 925 461

17,5%

1 638 551

-9,7%

1 813 590

 

 

+ Other operating income

97 483

1,1%

96 410

-65,5%

279 483

 

 

- Depreciation/Amortisation

2 579 595

-1,9%

2 629 052

7,9%

2 436 663

 

 

- Other charges

1 050 584

55,6%

675 237

-43,0%

1 185 404

 

 

Operating result

3 406 257 €

9,2%

3 119 766 €

-39,9%

5 189 746 €

648 € 

525556,9% 

 

4,88 % CA

8,9%

4,48 % CA

-36,5%

7,06 % CA

0,13 % CA 

3653,8% 

 

Operating result

3 406 257 €

9,2%

3 119 766 €

-39,9%

5 189 746 €

648 € 

525556,9% 

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

0

0%

0

0%

0

 

 

+ Financial income

589 009

-6,7%

631 566

-11,2%

711 016

 

 

- Financial charges

245 830

38,4%

177 576

-61,0%

454 950

 

 

Pre-tax result

3 749 436 €

4,9%

3 573 756 €

-34,4%

5 445 812 €

945 € 

396665,7% 

 

5,37 % CA

4,7%

5,13 % CA

-30,8%

7,41 % CA

0,66 % CA 

713,6% 

 

Extraordinary income

65 828

-95,2%

1 379 166

2338,9%

56 548

1 778 

3602,4% 

- Extraordinary charges

298 151

-77,5%

1 327 654

101,9%

657 448

 

 

Extraordinary result

-232 323 €

-551,0%

51 512 €

108,6%

-600 900 €

-130 € 

-178610,0% 

 

-0,33 % CA

-571,4%

0,07 % CA

108,5%

-1 % CA

-00,08 % CA 

-312,5% 

 

Pre-tax result

3 749 436 €

4,9%

3 573 756 €

-34,4%

5 445 812 €

945 € 

396665,7% 

Extraordinary result

-232 323 €

-551,0%

51 512 €

108,6%

-600 900 €

-130 € 

-178610,0% 

- Employee profit sharing

374 153

-9,1%

411 548

-13,2%

474 273

 

 

- Tax on profits

867 905

16,7%

743 970

-42,4%

1 291 659

 

 

Net result

2 275 055 €

-7,9%

2 469 750 €

-19,8%

3 078 980 €

664 € 

342528,8% 

3,26 % CA

-8,2%

3,55 % CA

-15,3%

4,19 % CA

0,64 % CA 

409,4% 

 

 

 

FOREIGN EXCHANGE RATES

 

Na

 

 

 

 

ADDITIONAL INFORMATION

 

 

Trends

 

 

Profitability

 

Liquidity

 

Net worth

company details

 

 

company details

 

Type

Head office

Status

Economically active

 

 

Formation Date

01/2001

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

-

Activity Location

Other

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Indre (36)

Region

Centre

 

District

2

Area

02

 

City

ARTHON

Size of urban area

Establishment in a rural municipality

 

 

 

Other establishments

 

 

 

 

Branches

2 branch entities in this company

 

 

 

Head office

 
> BALSAN <<<  - Fabrication de tapis et moquettes (1393Z)  in ARTHON  (36330)
 

 

 

Secondary establishments

>  BALSAN  - Fabrication de tapis et moquettes (1393Z)  in NEUVY SAINT SEPULCHRE  (36230)

 

 

 

 

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

200 to 249 employees

Company workforce

200 to 249 employees

 

event history

 

Status history

 

 

 

Date

Description

No Status History

 

Company events history

 

 

 

Date

Description

05/07/2012

Bodacc C : Deposit accounts notice

20/06/2012

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

31/12/2011

New accounts available

01/07/2011

New subsidiarie(s) detected

01/07/2011

New ultimate parent

01/07/2011

New parent detected

13/05/2011

Bodacc C : Deposit accounts notice

28/04/2011

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

19/04/2011

Bodacc B: Various editing or changing

06/04/2011

New chairman (CEO, CoB)

06/04/2011

Amendment

23/03/2011

Legal Gazette: Appointment of the social representative

31/12/2010

New accounts available

08/07/2010

Bodacc C : Deposit accounts notice

31/12/2009

New accounts available

23/09/2009

Bodacc C : Deposit accounts notice

31/12/2008

New accounts available

14/08/2008

Bodacc C : Deposit accounts notice

16/03/2008

Bodacc B: Various editing or changing

16/03/2008

New Bodacc B ads detected

29/02/2008

Changement de Président (PDG, PCA)

29/02/2008

Private document

29/02/2008

Changes to the Board of Directors

29/02/2008

Appointment/resignation of company officers

29/02/2008

New chairman (CEO, CoB)

29/02/2008

Minutes of general meeting of shareholders

29/02/2008

PV d'Assemblée

12/02/2008

Collection of preferential rights activated for this company

28/01/2008

Modification to Establishment Address or Identifier

31/12/2007

New accounts available

31/12/2006

New accounts available

30/10/2006

Changement de date de clôture

30/10/2006

PV d'Assemblée

30/10/2006

Minutes of general meeting of shareholders

30/10/2006

Private document

30/10/2006

Updated articles of association

30/10/2006

New closing date

30/10/2006

Statuts mis à jour

30/11/2005

New accounts available

03/10/2005

Acte sous seing privé

03/10/2005

Private document

03/10/2005

Minutes of general meeting of shareholders

03/10/2005

PV d'Assemblée

03/10/2005

Statuts mis à jour

03/10/2005

Updated articles of association

30/11/2004

New accounts available

24/05/2004

Changement de dénomination sociale

24/05/2004

PV d'Assemblée

24/05/2004

Statuts mis à jour

24/05/2004

Acte sous seing privé

30/11/2003

New accounts available

25/06/2003

Acte sous seing privé

25/06/2003

Changement de Commissaire aux Comptes

25/06/2003

PV d'Assemblée

25/06/2003

Nomination/démission des organes de gestion

23/06/2003

Acte sous seing privé

23/06/2003

PV d'Assemblée

23/06/2003

Statuts mis à jour

23/06/2003

Changement de Président (PDG, PCA)

23/06/2003

Nomination/démission des organes de gestion

23/06/2003

Changement de Forme Juridique sans changement de catégorie

16/05/2003

Rapport des Commissaires ou du Gérant

16/05/2003

Acte modificatif

16/05/2003

Acte sous seing privé

05/05/2003

Update of Company Legal Form

05/05/2003

Other modification of Establishment (error correction)

11/06/2002

PV du Conseil d'Administration

11/06/2002

Modification du Conseil d'Administration

11/06/2002

PV d'Assemblée

11/06/2002

Acte sous seing privé

11/06/2002

Acte modificatif

11/06/2002

Statuts mis à jour

18/10/2001

Acte sous seing privé

18/10/2001

PV d'Assemblée

18/10/2001

Nomination/démission des organes de gestion

18/10/2001

Augmentation de Capital

18/10/2001

Modification de l'objet social

18/10/2001

Acte modificatif

18/10/2001

Rapport des Commissaires ou du Gérant

18/10/2001

Modification du Conseil d'Administration

18/10/2001

Statuts mis à jour

18/10/2001

PV du Conseil d'Administration

25/06/2001

Modification du Conseil d'Administration

25/06/2001

PV du Conseil d'Administration

25/06/2001

Acte sous seing privé

25/06/2001

Nomination/démission des organes de gestion

01/02/2001

Statuts

01/02/2001

PV du Conseil d'Administration

01/02/2001

Statuts mis à jour

01/02/2001

Acte sous seing privé

01/02/2001

Formation de Société

01/02/2001

Certificat de dépôt des fonds

01/02/2001

Nomination/démission des organes de gestion

 

 

 

NOTES & COMMENTS

 

Na

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.84

UK Pound

1

Rs.88.16

Euro

1

Rs.71.54

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

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.