MIRA INFORM REPORT

 

 

Report Date :

13.06.2013

 

IDENTIFICATION DETAILS

 

Name :

ANVIS INDUSTRY SAS

 

 

Registered Office :

Usine Des Caillots, Les Caillots, 58300 Decize

 

 

Country :

France

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

November 2009

 

 

Com. Reg. No.:

RCS Nevers 0 518 482 013

 

 

Legal Form :

Simplified Joint Stock Company

 

 

Line of Business :

Manufacturer of other rubber products

 

 

No. of Employees :

114 (2010)

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

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 – March 31st 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

ANVIS INDUSTRY SAS

SIRET

518 482 013 00019

 

 

company summary

 

 

 

EUR VAT Number

FR29518482013

 

 

Activity (APE)

Fabrication d'autres articles en caoutchouc (2219Z)

(Manufacture of other rubber products)

Legal form

Simplified joint stock company

 

 

Phone

01 30 97 41 41

RCS Registration

RCS Nevers 0 518 482 013

 

 

Fax

 

 

 

 

 

Address

ANVIS INDUSTRY SAS
USINE DES CAILLOTS
LES CAILLOTS
58300 DECIZE

Incorporated Date

11/2009

 

 

Nationality

France

Status

Economically active

 

 

 

Sales Offices

2, Rue Du Pont Colbert 78000 Versailles France.

 

 

 

 

DIRECTORS/MANAGEMENT

 

Current Directors

2

 

Directors

 

Name

M. WITTMANN MARKUS

 

Manager position

President

Date of birth

21/01/1970

 

Place of birth

SAARLOUIS(ALLEMAGNE)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

Name

M. D'AVIAU DE TERNAY LUDOVIC

 

Manager position

Managing director

Date of birth

19/08/1966

 

Place of birth

SAINT-REMY (71)

 

 

 

Type

Individual

Name at birth

 

 

 

Previous Directors

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

President

M FREIBOTH MICHAEL

17/06/1963 - GOTTINGEN(ALLEMAGNE)

 

President

M PHLIPP VON SEHERR-THOSS

27/07/1975 - MUNCHEN(ALLEMAGNE)

 

President

M PHLIPP VON SEHERR-THOSS

27/07/1975 - MUNCHEN(ALLEMAGNE)

 

Managing director

M LUDOVIC D'AVIAU DE TERNAY

19/08/1966 - SAINT-REMY (71)

 

 

NEGATIVE INFORMATION

 

judgements

Collective procedures

 

No judgment information for the company

 

SHARE & SHARE CAPITAL INFORMATION

 

Share capital

4,000,000 Euros

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Ultimate Holding Company

 

Company Name

 

Company number

 

 

ARQUES INDUSTRIES AG

 

HRB 159269

 

 

 Group data

 

 

Ultimate parent company

ARQUES INDUSTRIES AG

Direct parent

ANVIS FRANCE DECIZE SAS - 99.98 %

Group – Number of companies

8

Linkages – Number of companies

48

Number of countries

1

 

 

 Company Name

 

SIREN

Parts

Last account published

ARQUES INDUSTRIES CAPITAL AG

 

HRB 159269

-

30/09/2009

ARQUES AKTIVA VERWALTUNG GMBH

 

-

100%

-

ARQUES WERT INDUSTRIE GMBH

 

-

90%

-

ANVIS NETHERLANDS B.V.

 

34138217

100%

31/12/2006

ANVIS FRANCE DECIZE SAS

 

322804931

100%

31/12/2010

ANVIS INDUSTRY SAS

 

518482013

99.98%

31/12/2011

ANVIS SD FRANCE SAS

 

450817200

100%

31/12/2011

ANVIS FRANCE EPINAL SAS

 

314561382

100%

31/12/2011

 

 Company Name

 

SIREN

Last account

Turnover

GIGASET ASSET GMBH & CO. KG

 

HRA 96598

31/12/2011

-

GIGASET AG

 

HRB 146911

31/12/2011

1 062 835 000 €

HORTENSIENWEG GRUNDSTÜCKSVERWALTUNGS GMB...

 

HRA 91959

31/12/2011

-

GOH HOLDING GMBH

 

HRB 158109

31/12/2011

-

WANFRIED-DRUCK KALDEN GMBH

 

HRB 1030

31/12/2011

-

SM ELECTRONIC GMBH

 

HRB 6187 HL

31/12/2012

17 658 037 €

ANVIS DEUTSCHLAND GMBH

 

HRB 90678

31/12/2011

36 907 812 €

CONCILIUM AG

 

HRB 19376

31/12/2011

-

MDI MEDITERRANEAN DIRECT INVEST GMBH

 

HRB 180140

30/09/2012

-

ARQUES INDUSTRIE WERT BETEILIGUNGS AG

 

HRB 160290

30/09/2009

-

KALDEN CONSULTING BERATUNGS- UND BETEILI...

 

HRB 2836

31/12/2011

-

HORTENSIENWEG VERWALTUNGS GMBH

 

HRB 154266

31/12/2011

-

PSM HOLDING GMBH

 

HRB 159287

31/12/2010

-

AT OPERATIONS 1 GMBH

 

HRB 159279

31/12/2011

-

TRONCONE GMBH

 

HRB 159457

14/02/2012

-

HORTENSIENWEG MANAGEMENT GMBH

 

HRB 154275

31/12/2011

-

AVS HOLDING 2 GMBH

 

HRB 93490

31/12/2009

-

ACT IMMOBILIEN BETEILIGUNGS GMBH

 

HRB 159207

31/12/2009

-

SKS HOLDING GMBH

 

HRB 156890

31/12/2009

-

GIGASET ELEMENTS GMBH

 

HRB 69743

31/12/2011

-

GO DRACHENFELSSEE 504. V V GMBH

 

HRB 8917 KI

31/12/2011

-

GIGASET COMMUNICATIONS GMBH

 

HRB 69050

31/12/2011

406 635 851 €

GIGASET MALTA GMBH

 

HRB 171193

31/12/2011

-

EMANON GMBH

 

HRB 9706 HL

31/12/2011

-

AT OPERATIONS 2 GMBH

 

HRB 167021

31/12/2011

-

ARQUES WERT POTENZIAL GMBH

 

HRB 171198

31/12/2007

-

ARQUES FINANZ POTENZIAL GMBH

 

HRB 171190

31/12/2010

-

SME HOLDING GMBH

 

HRB 169234

31/12/2011

-

ARQUES EQUITY GMBH

 

HRB 169235

31/12/2010

-

AVS HOLDING 1 GMBH

 

HRB 169034

31/12/2010

-

CFR HOLDING GMBH

 

HRB 169023

31/12/2011

-

BSM HOLDING GMBH

 

HRB 169025

30/09/2009

-

AWS HOLDING GMBH

 

HRB 169026

31/12/2009

-

ARQUES CORPORATE VALUE GMBH

 

HRB 169021

31/12/2010

-

GIG HOLDING GMBH

 

HRB 169011

31/12/2010

-

GIGASET BETEILIGUNGSVERWALTUNGS GMBH

 

HRB 169012

31/12/2011

-

ARQUES UNTERNEHMENSSTRUKTURIERUNG GMBH

 

HRB 169014

31/12/2010

-

GIGASET INTERNATIONAL SALES & SERVICES G...

 

HRB 157968

31/12/2011

-

ARQUES FINANZ GMBH

 

HRB 157154

31/12/2007

-

OXR GARANTIE GMBH

 

HRB 158934

31/12/2010

-

ARQUES IMMOBILIEN EQUITY GMBH & CO KG

 

HRA 92381

02/12/2010

-

ACT IMMOBILIEN GMBH & CO. KG

 

HRA 86814

02/12/2010

-

E. MISSEL BETEILIGUNGS-GMBH

 

HRB 338073

-

-

GIGASET COMMUNICATIONS LICENSING AND LEA...

 

HRA 94826

31/12/2011

-

SM ELECTRONIC GMBH & CO. KG

 

HRA 92860

-

-

SM ELECTRONIC GMBH MARKOWSKI

 

HRB 22881

-

-

SM ELECTRONIC GMBH & CO. KG

 

HRA 2163 RE

-

-

SM DIGITAL ELECTRONIC GMBH

 

HRB 3461 RE

-

-

 

FINANCIAL INFORMATION

 

 

Trading to Date

12/31/2011

12/31/2010

 

 

Turnover

22,744,567 €

18,280,870 €

 

 

Gross Operating Surplus

16,74 % Turnover

9,10 % Turnover

 

 

Shareholders’ equity

7,329,504 €

5,852,239 €

 

 

Net result

1,997,265 €

703,539 €

 

 

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

 

 

 

 

Account period (month)

12

 

12

 

 

 

 

Account Type

Normal

 

Normal

 

 

 

 

Deposit date

28/09/2012

 

05/10/2011

 

 

 

 

Activity Code

2219Z

 

2219Z

 

 

 

 

Employees

0

 

114

 

-

 

 

Active account

Annual Accounts

31/12/2011

 

31/12/2010

 

 

Sector Median 2011

 

Capital not called

0

0%

0

 

 

0

0%

Total fixed assets

4 066 197

79,4%

2 266 490

 

 

146 839

2669,2%

- Intangible assets

47 404

0%

47 404

 

 

6 302

652,2%

- Tangible assets

2 146 574

-2,3%

2 197 941

 

 

84 104

2452,3%

- Financial assets

1 919 623

8978,4%

21 145

 

 

4 608,50

41554,0%

Net current assets

9 726 630

38,1%

7 043 417

 

 

876 760

1009,4%

- Stocks

2 050 837

-5,6%

2 172 850

 

 

162 373,50

1163,0%

- Advanced payments

0

38,1%

28 606

 

 

0

0%

- Receivables

6 548 437

46,0%

4 485 105

 

 

383 513

1607,5%

- Securities and cash

1 127 356

215,9%

356 856

 

 

107 639

947,3%

- Prepaid expenses

-

-

-

 

 

517

-

Accounts of regularization

749

202,0%

248

 

 

0

0%

Total Assets

13 793 576

48,2%

9 310 154

 

 

1 071 662,50

1187,1%

Passive Account

Annual Accounts

31/12/2011

 

31/12/2010

 

 

Sector Median 2011

 

Shareholders' equity

7 329 504

25,2%

5 852 239

 

 

445 366,50

1545,7%

Share capital

4 000 000

0%

4 000 000

 

 

76 227,50

5147,5%

Other capital resources

0

0%

0

 

 

0

0%

Risk Provisions

486 375

34,2%

362 428

 

 

0

0%

Liabilities

5 977 033

93,1%

3 094 834

 

 

467 335,50

1179,0%

- Financial liabilities

1 500 000

1993,8%

71 641

 

 

60 032

2398,7%

- Advanced payments received

216 574

1016,9%

19 390

 

 

0

0%

- Trade account payables

2 386 391

60,7%

1 484 624

 

 

183 692

1199,1%

- Tax and social liabilities

1 652 725

15,2%

1 434 240

 

 

135 187,50

1122,5%

- Other debts and fixed assets liabilities

200 088

157,9%

77 590

 

 

7 770

2475,1%

Account regularization

21 919

174,0%

8 000

 

 

0

0%

Total liabilities

13 793 576

48,2%

9 310 154

 

 

1 071 662

1187,1%

Results

Annual Accounts

31/12/2011

 

31/12/2010

 

 

Sector Median 2011

 

Sales of Goods

22 955 969

21,9%

18 832 277

 

 

1 745 750

1215,0%

Net turnover

22 744 567

24,4%

18 280 870

 

 

1 731 558

1213,5%

- of which net export turnover

4 661 390

1,9%

4 576 135

 

 

39 202,50

11790,5%

Operating charges

19 555 587

12,3%

17 419 257

 

 

1 675 660

1067,0%

Operating profit/loss

3 400 382

140,6%

1 413 020

 

 

56 789

5887,7%

Financial income

49 088

885,5%

4 981

 

 

1 353,50

3526,7%

Financial charges

27 658

384,0%

5 715

 

 

4 105,50

573,7%

Financial profit/loss

21 430

3019,6%

-734

 

 

-1 442,50

1585,6%

Pretax net operating income

3 421 812

142,3%

1 412 286

 

 

58 777,50

5721,6%

Extraordinary income

112 223

15595,5%

715

 

 

2 439,50

4500,2%

Extraordinary charges

75 088

185,6%

26 293

 

 

2 872,50

2514,0%

Extraordinary profit/loss

37 135

245,2%

-25 578

 

 

0

0%

Net result

1 997 265

183,9%

703 539

 

 

50 223

3876,8%

 

 Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2011

 

31/12/2010

 

 

 

Months

 

12

 

12

 

 


Accounts - Active
Current Assets |  Equalization accounts |  Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Grand Total (I to VI)

Net

13 793 576

48,2%

9 310 154

 

 

 

Gross

CO

17 569 218

37,2%

12 807 479

 

 

 

Amortisation

1A

3 775 642

8,0%

3 497 325

 

 

Non declared distributed capital (I)

 

31/12/2011

 

31/12/2010

 

 

 

Non declared distributed capital (I)

AA3

0

0%

0

 

 

 

Gross

AA

0

0%

0

 

 

Active fixed asset (II)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total Active fixed asset (II)

Net

4 066 197

79,4%

2 266 490

 

 

 

Gross

BJ

7 335 047

39,4%

5 263 327

 

 

 

Amortisation

BK

3 268 850

9,1%

2 996 837

 

 

Intangible fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Start-up cost

Net

47 404

0%

47 404

 

 

 

Gross

AB

47 404

0%

47 404

 

 

 

Amortisation

AC

47 404

0%

0

 

 

 

R & D expenses

Net

0

0%

0

 

 

 

Gross

CX

0

0%

0

 

 

 

Amortisation

AE

0

0%

0

 

 

 

Distributorships, patents

Net

0

0%

0

 

 

 

Gross

AF

0

0%

0

 

 

 

Amortisation

AG

0

0%

0

 

 

 

Goodwill

Net

0

0%

0

 

 

 

Gross

AH

0

0%

0

 

 

 

Amortisation

AI

0

0%

0

 

 

 

Other intangible fixed assets

Net

0

0%

0

 

 

 

Gross

AJ

0

0%

0

 

 

 

Amortisation

AK

0

0%

0

 

 

 

Pre-payments and downpayments

Net

0

0%

0

 

 

 

Gross

AL

0

0%

0

 

 

 

Amortisation

AM

0

0%

0

 

 

Sub Total Intangible Assets

Net

47 404

0%

47 404

 

 

Tangible fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Lands

Net

0

0%

0

 

 

 

Gross

AN

0

0%

0

 

 

 

Amortisation

AO

0

0%

0

 

 

 

Buildings

Net

5 935

-14,8%

6 967

 

 

 

Gross

AP

10 320

0%

10 320

 

 

 

Amortisation

AQ

4 385

30,8%

3 353

 

 

 

Plant

Net

1 795 972

-6,9%

1 928 691

 

 

 

Gross

AR

4 745 066

1,5%

4 675 617

 

 

 

Amortisation

AS

2 949 094

7,4%

2 746 926

 

 

 

Other tangible fixed assets

Net

48 945

-30,4%

70 354

 

 

 

Gross

AT

316 912

0%

316 912

 

 

 

Amortisation

AU

267 967

8,7%

246 558

 

 

 

Fixed assets in construction

Net

295 722

54,1%

191 929

 

 

 

Gross

AV

295 722

54,1%

191 929

 

 

 

Amortisation

AW

0

0%

0

 

 

 

Advances and payments on account

Net

0

0%

0

 

 

 

Gross

AX

0

0%

0

 

 

 

Amortisation

AY

0

0%

0

 

 

 

Sub Total Tangible asset

Net

2 146 574

 

2 197 941

 

 

Financial assets

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Associates at equity

Net

0

0%

0

 

 

 

Gross

CS

0

0%

0

 

 

 

Amortisation

CT

0

0%

0

 

 

 

Other participations

Net

0

0%

0

 

 

 

Gross

CU

0

0%

0

 

 

 

Amortisation

CV

0

0%

0

 

 

 

Inter-company receivables

Net

0

0%

0

 

 

 

Gross

BB

0

0%

0

 

 

 

Amortisation

BC

0

0%

0

 

 

 

Other investment securities

Net

0

0%

0

 

 

 

Gross

BD

0

0%

0

 

 

 

Amortisation

BE

0

0%

0

 

 

 

Loans

Net

1 895 641

0%

0

 

 

 

Gross

BF

1 895 641

0%

0

 

 

 

Amortisation

BG

0

 

0

 

 

 

Other financial assets

Net

23 982

13,4%

21 145

 

 

 

Gross

BH

23 982

13,4%

21 145

 

 

 

Amortisation

BI

0

0%

0

 

 

 

Sub Total Financial Assets

 

1 919 623

 

21 145

 

 

Current Assets (III)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total Assets

Net

9 726 630

38,1%

7 043 417

 

 

 

Gross

CJ

10 233 422

35,7%

7 543 905

 

 

 

Amortisation

CK

506 792

1,3%

500 488

 

 

 

 

Stocks

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Raw materials

Net

431 465

-19,3%

534 726

 

 

 

Gross

BL

795 569

-9,7%

880 683

 

 

 

Amortisation

BM

364 104

5,2%

345 957

 

 

 

Work in progress (goods)

Net

1 377 425

8,3%

1 271 922

 

 

 

Gross

BN

1 377 425

8,3%

1 271 922

 

 

 

Amortisation

BO

0

0%

0

 

 

 

Work in progress (services)

Net

0

0%

0

 

 

 

Gross

BP

0

0%

0

 

 

 

Amortisation

BQ

0

0%

0

 

 

 

Semi-finished and finished products

Net

241 947

-33,9%

366 202

 

 

 

Gross

BR

323 655

-29,6%

459 444

 

 

 

Amortisation

BS

81 708

-12,4%

93 242

 

 

 

Goods for resale

Net

0

0%

0

 

 

 

Gross

BT

0

0%

0

 

 

 

Amortisation

BU

0

0%

0

 

 

 

Sub Total Stocks

Net

2 050 837

-5,6%

2 172 850

 

 

 

 

Advance payments to suppliers

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Advance payments to suppliers

Net

0

0%

28 606

 

 

 

Gross

BV

0

0%

28 606

 

 

 

Amortisation

BW

0

0%

0

 

 

Debtors

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Trade accounts receivable

Net

5 241 175

25,0%

4 193 775

 

 

 

Gross

BX

5 302 155

24,6%

4 255 064

 

 

 

Amortisation

BY

60 980

-0,5%

61 289

 

 

 

Other debtors

Net

1 300 645

356,8%

284 718

 

 

 

Gross

BZ

1 300 645

356,8%

284 718

 

 

 

Amortisation

CA

0

0%

0

 

 

 

Capital subscribed and called up

Net

0

0%

0

 

 

 

Gross

CB

0

0%

0

 

 

 

Amortisation

CC

0

0%

0

 

 

 

Sub Total Debtors

Net

6 541 820

46,1%

4 478 493

 

 

Divers

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Investment securities

Net

0

0%

0

 

 

 

Gross

CD

0

0%

0

 

 

 

Amortisation

CE

0

0%

0

 

 

 

Cash and cash equivalents

Net

1 127 356

215,9%

356 856

 

 

 

Gross

CF

1 127 356

215,9%

356 856

 

 

 

Amortisation

CG

0

0%

0

 

 

 

Sub Total Divers

Net

1 127 356

215,9%

356 856

 

 

Prepaid expenses

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Prepaid expenses

Net

6 617

0,1%

6 612

 

 

 

Gross

CH

6 617

0,1%

6 612

 

 

 

Amortisation

CI

0

0%

0

 

 

 Equalization accounts (IV to VI)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Multi-period charges

CW3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

Premiums on redemption of bonds

CM3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

Currency differential gain

CN3

749

202,0%

248

 

 

 

Gross

 

749

202,0%

248

 

 

 

References

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Due within one year

CP

367 167

1636,4%

21 145

 

 

 

Due after one year

CR

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

 

 

 

Grand Total (I to V)

EE

13 793 576

48,2%

9 310 154

 

 

Shareholder Equity (I)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total shareholders' equity (Total I)

DL

7 329 504

25,2%

5 852 239

 

 

 

Equity and shareholders' equity

DA

4 000 000

0%

4 000 000

 

 

 

Issue and merger premiums

DB

1 148 700

0%

1 148 700

 

 

 

Revaluation differentials

DC

0

0%

0

 

 

 

Of which equity differential

EK

0

0%

0

 

 

 

Legal reserve

DD

70 000

0%

0

 

 

 

Statutory or contractual reserve

DE

0

0%

0

 

 

 

Special regulated reserves

DF

0

0%

0

 

 

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

 

 

 

Other reserves

DG

113 539

0%

0

 

 

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

 

 

Profits or losses brought forward

DH

0

0%

0

 

 

 

Profit or loss for the period

DI

1 997 265

183,9%

703 539

 

 

 

Investment grants

DJ

0

0%

0

 

 

 

Special tax-allowable reserves

DK

0

0%

0

 

 

Other capital resources (II)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total other capital resources (Total II)

DO

0

0%

0

 

 

 

Income from participating securities

DM

0

0%

0

 

 

 

Conditional loans

DN

0

0%

0

 

 

Provisions for risks and charges (III)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total provisions for risks and charges (Total III)

DR

486 375

34,2%

362 428

 

 

 

Risk provisions

DP

475 164

35,5%

350 773

 

 

 

Reserves for charges

DQ

11 211

-3,8%

11 655

 

 

Liabilities (IV)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total Liabilities (Total IV)

EC

5 977 033

93,1%

3 094 834

 

 

 

Convertible debentures

DS

0

0%

0

 

 

 

Other debentures

DT

0

0%

0

 

 

 

Bank loans and liabilities

DU

0

0%

0

 

 

 

Sundry loans and financial liabilities

DV

1 500 000

1993,8%

71 641

 

 

 

Of which participating loans

EI

0

0%

0

 

 

 

Advance payments received for current orders

DW

216 574

1016,9%

19 390

 

 

 

Trade accounts payables

DX

2 386 391

60,7%

1 484 624

 

 

 

Tax and social security liabilities

DY

1 652 725

15,2%

1 434 240

 

 

 

Fixed asset liabilities

DZ

152 779

407,1%

30 129

 

 

 

Other debts

EA

46 645

-0,4%

46 810

 

 

Translation loss (V)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Translation loss (Total V)

ED

664

2,0%

651

 

 

Equalization accounts

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Deferred income

EB

21 919

174,0%

8 000

 

 

References

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Of which tax-allowable reserve

EF

0

0%

0

 

 

 

Deferred income and liabilities

EG

21 919

174,0%

8 000

 

 

 

Of which current bank facilities

EH

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

 

 

 

Operating result (Total I-II)

GG

3 400 382

140,6%

1 413 020

 

 

2 - Financial result (V - VI)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Financial result (Total V-VI)

GV

21 430

3019,6%

-734

 

 

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

 

 

 

31/12/2011

 

31/12/2010

 

 

 

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

GW

3 421 812

142,3%

1 412 286

 

 

4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Extraordinary result (Total VII-VIII)

HI

37 135

245,2%

-25 578

 

 

Profit or loss

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Profit or loss

HN

1 997 265

183,9%

703 539

 

 

Total Income (I+III+V+VII)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total Income (I+III+V+VII)

HL

23 117 280

22,7%

18 837 973

 

 

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

 

 

 

31/12/2011

 

31/12/2010

 

 

 

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

HM

21 120 018

16,5%

18 134 433

 

 

Operating income (I)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total operating income (Total I)

FR

22 955 969

21,9%

18 832 277

 

 

Operating income (details)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Sale of goods for resale

FC

0

0%

0

 

 

 

France

FA

0

0%

0

 

 

 

Export

FB

0

0%

0

 

 

 

Sale of goods produced

FF

22 392 595

24,4%

18 001 000

 

 

 

France

FD

17 817 174

32,0%

13 498 397

 

 

 

Export

FE

4 575 421

1,6%

4 502 603

 

 

 

Sale of services

FI

351 972

25,8%

279 870

 

 

 

France

FG

266 003

28,9%

206 338

 

 

 

Export

FH

85 969

16,9%

73 532

 

 

 

Net turnover

FL

22 744 567

24,4%

18 280 870

 

 

 

France

FJ

18 083 177

31,9%

13 704 735

 

 

 

Export

FK

4 661 390

1,9%

4 576 135

 

 

 

Stocked production

FM

-30 286

-106,6%

460 744

 

 

 

Self-constructed assets

FN

0

0%

0

 

 

 

Operating grants

FO

0

0%

0

 

 

 

Release of reserves and provisions

FP

240 055

168,2%

89 495

 

 

 

Other income

FQ

1 633

39,8%

1 168

 

 

Operating charges (II)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total operating charges (Total II)

GF

19 555 587

12,3%

17 419 257

 

 

Exploitation charges

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Purchase of goods for resale

FS

474 495

43,8%

329 900

 

 

 

Change in stocks of goods for resale

FT

0

0%

0

 

 

 

Purchase of raw materials

FU

6 640 422

23,0%

5 400 835

 

 

 

Change in stocks of raw materials

FV

85 114

40,8%

60 464

 

 

 

Other external purchases and charges

FW

6 707 884

2,5%

6 541 234

 

 

 

Tax, duty and similar payments

FX

229 838

-23,4%

300 090

 

 

 

Payroll

FY

3 368 305

5,0%

3 207 263

 

 

 

Social security costs

FZ

1 400 253

13,1%

1 237 612

 

 

 

Depreciation

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Depreciation of fixed assets

GA

281 763

15,2%

244 626

 

 

 

Amortisation of fixed assets

GB

0

0%

0

 

 

 

Depreciation/amortisation of current assets

GC

27 109

-49,1%

53 234

 

 

 

Provisions for risks and charges

GD

339 500

746,2%

40 122

 

 

Other charges

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Other charges

GE

904

-76,7%

3 877

 

 

Operating charges (III-IV)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

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

GH

0

0%

0

 

 

 

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

GI

0

0%

0

 

 

 

 Financial income (V)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total financial income (Total V)

GP

49 088

885,5%

4 981

 

 

 

Share financial income

GJ

0

0%

0

 

 

 

Other investment income & capitalised receivables

GK

0

0%

0

 

 

 

Other interest and similar income

GL

42 912

4668,0%

900

 

 

 

Released provisions and transferred charges

GM

651

0%

0

 

 

 

Exchange gains

GN

5 525

35,4%

4 081

 

 

 

Net income from disposal of investment securities

GO

0

0%

0

 

 

Financial Charge (VI)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total financial charge (Total VI)

GU

27 658

384,0%

5 715

 

 

 

Financial reserves and provisions

GQ

664

2,0%

651

 

 

 

Interest and similar charges

GR

19 264

317,3%

4 616

 

 

 

Exchange losses

GS

7 730

1625,4%

448

 

 

 

Net loss from disposal of investment securities

GT

0

0%

0

 

 

Extraordinary income (VII)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total extraordinary income (Total VII)

HD

112 223

15595,5%

715

 

 

 

Extraordinary operating income

HA

1 822

154,8%

715

 

 

 

Extraordinary income from capital transactions

HB

0

0%

0

 

 

 

Released provisions and transferred charges

HC

110 401

0%

0

 

 

Extraordinary charges (VIII)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total extraordinary charges (Total VIII)

HH

75 088

185,6%

26 293

 

 

 

Extraordinary operating charges

HE

75 088

185,6%

26 293

 

 

 

Extraordinary charges from capital transactions

HF

0

0%

0

 

 

 

Extraordinary reserves and provisions

HG

0

0%

0

 

 

Employee profit sharing (IX)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Employee profit sharing (Total IX)

HJ

405 439

125,8%

179 545

 

 

Tax on profits (X)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Tax on profits (Total X)

HK

1 056 246

109,7%

503 623

 

 

References

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Of which equipment leases

HP

0

0%

0

 

 

 

Of which property leases

HQ

0

0%

0

 

 

 

Of which transferred charges

A1

3 685

-72,6%

13 427

 

 

 

Of which trader's own contributions

A2

0

0%

0

 

 

 

Of which royalties on licences and patents (income)

A3

0

0%

0

 

 

 

Of which royalties on licences and patents (charges)

A4

0

0%

0

 

 

 

 

 

Display parameter

Currency

Euro

Kilo Euro


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

Fixed Assets
Grand Total Fixed Assets (I to IV)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Gross value at begin of period

OG

0

0%

0

 

 

 

Increases due to revaluation

OH

0

0%

0

 

 

 

Decreases, acquisitions, creations, contributions

OJ

0

0%

0

 

 

 

Decreases by budget item transfer

OK1

0

0%

0

 

 

 

Decreases by transfers

OK2

0

0%

0

 

 

 

Gross value at the end of period

OL

0

0%

0

 

 

Research and development Charge (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Gross value at begin of period

CZ

0

0%

0

 

 

 

Increases due to revaluation

KB

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

KC

0

0%

0

 

 

 

Decreases by budget item transfer

C01

0

0%

0

 

 

 

Decreases by transfers

C02

0

0%

0

 

 

 

Gross value at the end of period

D0

0

0%

0

 

 

Other budget item from Intangible fixed assets (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Gross value at begin of period

KD

0

0%

0

 

 

 

Increases due to revaluation

KE

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

KF

0

0%

0

 

 

 

Decreases by budget item transfer

LV1

0

0%

0

 

 

 

Decreases by transfers

LV2

0

0%

0

 

 

 

Gross value at the end of period

LW

0

0%

0

 

 

Tangible fixed assets (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Gross value at begin of period

LN

0

0%

0

 

 

 

Increases due to revaluation

LO

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

LP

0

0%

0

 

 

 

Decreases by budget item transfer

NG1

0

0%

0

 

 

 

Decreases by transfers

NG2

0

0%

0

 

 

 

Gross value at the end of period

NH

0

0%

0

 

 

Financial assets (Total IV) 

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Gross value at begin of period

LQ

0

0%

0

 

 

 

Increases due to revaluation

LR

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

LS

0

0%

0

 

 

 

Decreases by budget item transfer

NJ1

0

0%

0

 

 

 

Decreases by transfers

NJ2

0

0%

0

 

 

 

Gross value at the end of period

NK

0

0%

0

 

 

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

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Reserve for depreciation value at begin of period

0N

0

0%

0

 

 

Increases

0P

0

0%

0

 

 

Decreases

0Q

0

0%

0

 

 

 

Reserve for depreciation value at the end of period

0R

0

0%

0

 

 

Research and development charge (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Reserve for depreciation value at begin of period

CY

0

0%

0

 

 

Increases

PB

0

0%

0

 

 

Decreases

PC

0

0%

0

 

 

 

Decreases by budget item transfer

PD

0

0%

0

 

 

Other intangible assets (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Reserve for depreciation value at begin of period

PE

0

0%

0

 

 

Increases

PF

0

0%

0

 

 

Decreases

PG

0

0%

0

 

 

 

Decreases by budget item transfer

PH

0

0%

0

 

 

Total fixed assets amortisation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Reserve for depreciation value at begin of period

QU

0

0%

0

 

 

Increases

QV

0

0%

0

 

 

Decreases

QW

0

0%

0

 

 

 

Decreases by budget item transfer

QX

0

0%

0

 

 

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

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Gross value at begin of period

Z91

0

0%

0

 

 

Increases

Z92

0

0%

0

 

 

Depreciation of fixed assets during period

Z9

0

0%

0

 

 

 

Decreases by budget item transfer

B1

0

0%

0

 

 

 

Premium refund of obligations

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Net value at beginning of period

SP1

0

0%

0

 

 

Increases

SP2

0

0%

0

 

 

Depreciation of fixed assets during period

SP

0

0%

0

 

 

 

Net value at the end of period

SR

0

0%

0

 

 

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

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Value at beginning of period

7C

862 000

-27,5%

1 189 000

 

 

Increases

UB

367 000

290,4%

94 000

 

 

Decreases

UC

234 000

-44,4%

421 000

 

 

 

Value at the end of period

UD

995 000

15,4%

862 000

 

 

Includes Total allocations

 

Operating

UE

366 000

293,5%

93 000

 

 

 

Financial

UG

1 000

0%

1 000

 

 

 

Exceptional

UJ

0

0%

0

 

 

Includes Total Withdrawal

 

Operating

UF

234 000

207,9%

76 000

 

 

 

Financial

UH

0

0%

0

 

 

 

Exceptional

UK

0

0%

0

 

 

Total regulated provisions (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Value at beginning of period

3Z

0

0%

0

 

 

Increases

TS

0

0%

0

 

 

Decreases

TT

0

0%

0

 

 

 

Value at the end of period

TU

0

0%

0

 

 

Total risk and charge provisions (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Value at beginning of period

5Z

362 000

12,4%

322 000

 

 

Increases

TV

340 000

729,3%

41 000

 

 

Decreases

TW

214 000

21300%

1 000

 

 

 

Value at the end of period

TX

488 000

34,8%

362 000

 

 

Total Provision for depreciation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Value at beginning of period

7B

500 000

-42,3%

867 000

 

 

Increases

TY

27 000

-49,1%

53 000

 

 

Decreases

TZ

20 000

-95,2%

420 000

 

 

 

Value at the end of period

UA

507 000

1,4%

500 000

 

 

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

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Gross value

VT

8 530 000

86,7%

4 568 000

 

 

 

1 year at most

VU

6 767 000

48,1%

4 568 000

 

 

 

More than one year

VV

1 763 000

0%

0

 

 

State of loans

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Claims related to holdings (gross)

UL

1 896 000

0%

0

 

 

 

Claims related to shareholdings (1 year at most)

UM

367 000

0%

0

 

 

 

Loans (gross)

UP

24 000

0%

0

 

 

 

Loans (1 year at most)

UR

0

0%

0

 

 

 

Other financial assets (gross)

UT

64 000

204,8%

21 000

 

 

 

Other financial assets (1 year at most)

UV

0

0%

21 000

 

 

Receivables statement of assets

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Customers doubtful or disputed

VA

5 238 000

8084,4%

64 000

 

 

 

Other claims customer

UX

1 301 000

-69,0%

4 191 000

 

 

 

Receivables represent Loaned Securities

UU

0

0%

0

 

 

 

Provision for depreciation previously established

UQ

0

0%

0

 

 

 

Personnel and associated accounts

UY

0

0%

0

 

 

 

Social Security and other social organizations

UZ

0

0%

0

 

 

 

Income taxes

VM

0

0%

0

 

 

 

Value added tax

VB

0

0%

0

 

 

 

Other taxes and payments assimilated

VN

0

0%

0

 

 

 

State and other public - Miscellaneous

VP

0

0%

0

 

 

 

Group and Associates

VC

0

0%

0

 

 

 

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

VR

0

0%

285 000

 

 

Prepaid

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Prepaid

VS

7 000

0%

7 000

 

 

State Debt

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Total debt (gross)

VY

5 978 000

94,2%

3 078 000

 

 

1 year at most

VZ2

5 978 000

94,2%

3 078 000

 

 

More than 1 year and 5 years at most

VZ3

0

0%

0

 

 

More than 5 years

VZ4

0

0%

0

 

 

Details

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Convertible bonds (gross)

7Y1

0

0%

0

 

 

1 year at most

7Y2

0

0%

0

 

 

More than 1 year and 5 years at most

7Y3

0

0%

0

 

 

 

Other bonds (gross)

7Z1

0

0%

0

 

 

1 year at most

7Z2

0

0%

0

 

 

More than 1 year and 5 years at most

7Z3

0

0%

0

 

 

 

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

VG1

0

0%

0

 

 

1 year at most

VG2

0

0%

0

 

 

More than 1 year and 5 years at most

VG3

0

0%

0

 

 

 

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

VH1

0

0%

0

 

 

1 year at most

VH2

0

0%

0

 

 

More than 1 year and 5 years at most

VH3

0

0%

0

 

 

 

Loans and various financial liabilities (gross)

8A1

1 500 000

1983,3%

72 000

 

 

1 year at most

8A2

1 500 000

1983,3%

72 000

 

 

More than 1 year and 5 years at most

8A3

0

0%

0

 

 

 

Suppliers and associated accounts (gross)

8B1

2 386 000

60,7%

1 485 000

 

 

1 year at most

8B2

2 386 000

60,7%

1 485 000

 

 

More than 1 year and 5 years at most

8B3

2 386 000

60,7%

1 485 000

 

 

 

Personnel and associated accounts (gross)

8C1

0

0%

0

 

 

1 year at most

8C2

0

0%

0

 

 

More than 1 year and 5 years at most

8C3

0

0%

0

 

 

 

Social Security and other social organizations (gross)

8D1

1 653 000

15,3%

1 434 000

 

 

1 year at most

8D2

1 653 000

15,3%

1 434 000

 

 

More than 1 year and 5 years at most

8D3

0

0%

0

 

 

 

Taxes on profits (gross)

8E1

0

0%

0

 

 

1 year at most

8E2

0

0%

0

 

 

More than 1 year and 5 years at most

8E3

0

0%

0

 

 

 

VAT (gross)

VW1

0

0%

0

 

 

1 year at most

VW2

0

0%

0

 

 

More than 1 year and 5 years at most

VW3

0

0%

0

 

 

 

Backed Obligations (gross)

VX1

0

0%

0

 

 

1 year at most

VX2

0

0%

0

 

 

More than 1 year and 5 years at most

VX3

0

0%

0

 

 

 

Other taxes and assimilated (gross)

VQ1

0

0%

0

 

 

1 year at most

VQ2

0

0%

0

 

 

More than 1 year and 5 years at most

VQ3

0

0%

0

 

 

 

Assets and liabilities associated accounts (gross)

8J1

153 000

410,0%

30 000

 

 

1 year at most

8J2

153 000

410,0%

30 000

 

 

More than 1 year and 5 years at most

8J3

0

0%

0

 

 

More than 5 years

8J4

0

0%

0

 

 

 

Groups and associates (gross)

VI1

0

0%

0

 

 

1 year at most

VI2

0

0%

0

 

 

More than 1 year and 5 years at most

VI3

0

0%

0

 

 

More 5 years

VI4

0

0%

0

 

 

 

Other liabilities (gross)

8K1

264 000

461,7%

47 000

 

 

1 year at most

8K2

264 000

461,7%

47 000

 

 

More than 1 year and 5 years at most

8K3

0

0%

0

 

 

 

Debt representative of borrowed securities (gross)

SZ1

0

0%

0

 

 

1 year at most

SZ2

0

0%

0

 

 

More than 1 year and 5 years at most

SZ3

0

0%

0

 

 

 

Products in advance (gross)

8L1

22 000

175,0%

8 000

 

 

1 year at most

8L2

22 000

175,0%

8 000

 

 

More than 1 year and 5 years at most

8L3

0

0%

0

 

 

References

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Loans made during the period

VJ

0

0%

0

 

 

 

Debt repaid during the period

VK

0

0%

0

 

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Dividends

ZE

0

0%

0

 

 

Commitments

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Commitments leasing furniture

YQ

0

0%

0

 

 

 

Commitments Real Estate Leasing

YR

0

0%

0

 

 

 

Effects brought to the discount and unmatured

YS

0

0%

0

 

 

Other charges Externes

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Subcontracting

YT

0

0%

0

 

 

 

Rentals, rental charges and condominiums

XQ

0

0%

0

 

 

 

Staff outside the company

YU

0

0%

0

 

 

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

0

 

 

 

Fees, commissions and brokerage

YV

0

0%

0

 

 

 

Other accounts

ST

0

0%

0

 

 

 

Total Other purchases and external

ZJ

0

0%

0

 

 

Taxes and Fees

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Business tax

YW

0

0%

0

 

 

 

Other taxes and payments assimilated

9Z

0

0%

0

 

 

 

Total taxes and fees

YX

0

0%

0

 

 

VAT

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Amount VAT collected

YY

0

0%

0

 

 

 

Total VAT on goods and services

YZ

0

0%

0

 

 

Average number of employees

 

 

 

31/12/2011

 

31/12/2010

 

 

 

Average number of employees

YP

0

0%

114

 

 

Groups and Shareholders

 

 

 

31/12/2011

 

31/12/2010

 

 

 

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

 

 

Sector Median 2011

 

Fixed Asset Financing

 

1,72

-2,3%

1,76

 

 

1,67

3,0%

Global Debt

 

95 days

55,7%

61 days

 

 

100 days

-5,0%

Working Capital Fund overall net

 

83 days

5,1%

79 days

 

 

85 days

-2,4%

Financial independence

 

%

-

%

 

 

668,24%

-

More ratios

Solvability

 

53,14%

-15,5%

62,86%

 

 

47,51%

11,9%

Capacity debt futures

 

%

-

%

 

 

1611,14%

-

Coverage of current assets by net working capital overall

 

51,33%

-3,8%

53,33%

 

 

50,85%

0,9%

General Liquidity

 

1,13

-23,6%

1,48

 

 

0,93

21,5%

Restricted Liquidity

 

1,32

-17,5%

1,60

 

 

1,33

-0,8%

Management or rotation

 

31/12/2011

 

31/12/2010

 

 

Sector Median 2011

 

Need background in operating working capital

 

65 days

-9,7%

72 days

 

 

47 days

38,3%

Treasury

 

18 days

157,1%

7 days

 

 

21 days

-14,3%

Inventory turnover of goods

 

0 days

0%

0 days

 

 

23,50 days

0%

Average length of credit granted to customers

 

84 days

0%

84 days

 

 

67 days

25,4%

Average length of credit obtained suppliers

 

62 days

44,2%

43 days

 

 

64 days

-3,1%

More ratios

Inventory turnover of raw materials in industrial enterprises

 

43 days

-27,1%

59 days

 

 

52 days

-17,3%

Inventory turnover of intermediate and finished products in the industrial enterprise

 

days

-

days

 

 

334 days

-

Rotation tangible assets

 

%

-

%

 

 

349,49%

-


Profitability of the business

 

31/12/2011

 

31/12/2010

 

 

Sector Median 2011

 

Margin trading

 

-2,09%

-16,1%

-1,80%

 

 

0,53%

-494,3%

Profitability of the business

 

16,74

84,0%

9,10

 

 

6,79%

146,5%

Net profit

 

8,78%

128,1%

3,85%

 

 

3,96%

121,7%

More ratios

Growth rate of turnover (excluding VAT)

 

24,42%

0%

0%

 

 

5,86%

316,7%

Rates integration

 

38,72%

10,4%

35,06%

 

 

38,58%

0,4%

Rate leasing furniture

 

0%

0%

0%

 

 

0%

0%

Work Factor

 

54,15%

-21,9%

69,35%

 

 

76%

-28,8%

Weight interests

 

0,12

300%

0,03%

 

 

0,32%

-62,5%

Return on capital

 

31/12/2011

 

31/12/2010

 

 

Sector Median 2011

 

Cash flow from the overall profitability

 

8,99%

88,5%

4,77%

 

 

5,52%

62,9%

Rates of economic profitability

 

43%

53,6%

28%

 

 

17,22%

149,7%

Financial profitability

 

7329504%

25,2%

5852239%

 

 

441210,50%

1561,2%

Return on investment

 

22,93%

91,6%

11,97%

 

 

11,45%

100,3%

 

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median

Soldes Intermédiaires de Gestion

 

31/12/2011

 

31/12/2010

 

 

Sector Median 2011

 

Turnover

22 744 567

24,4%

18 280 870

 

 

1 731 558 € 

1213,5% 

 

Sales of goods

0

0%

0

 

 

 

 

- Purchase of goods

474 495

43,8%

329 900

 

 

 

 

+/- Stock of goods variation

0

0%

0

 

 

 

 

Trading margin

-474 495 €

-43,8%

-329 900 €

 

 

5 734 € 

-8375,1% 

 

-2,09 % CA

-16,1%

-1,80 % CA

 

 

0,69 % CA 

-402,9% 

 

Sale of goods produced

22 744 567

24,4%

18 280 870

 

 

 

 

+/- Stocked production

-30 286

-106,6%

460 744

 

 

 

 

+ Self-constructed assets

0

0%

0

 

 

 

 

Period production

22 714 281 €

21,2%

18 741 614 €

 

 

1 197 859 € 

1796,2% 

 

99,87 % CA

-2,6%

102,52 % CA

 

 

96,92 % CA 

3,0% 

 

Trading margin

-474 495

-43,8%

-329 900

 

 

5 734 

-8375,1% 

+ Period Production

22 714 281

21,2%

18 741 614

 

 

1 197 859 

1796,2% 

- Purchase of raw materials

6 640 422

23,0%

5 400 835

 

 

 

 

+/- Change in stocks of raw materials

85 114

40,8%

60 464

 

 

 

 

- Other external purchases and charges

6 707 884

2,5%

6 541 234

 

 

 

 

Added value

8 806 366 €

37,4%

6 409 181 €

 

 

672 167,50 € 

1210,1% 

 

38,72 % CA

10,4%

35,06 % CA

 

 

38,58 % CA 

0,4% 

 

Added value

8 806 366 €

37,4%

6 409 181 €

 

 

672 167,50 € 

1210,1% 

+ Operating grants

0

0%

0

 

 

 

 

- Tax, duty and similar payments

229 838

-23,4%

300 090

 

 

 

 

- Personal charges

4 768 558

7,3%

4 444 875

 

 

 

 

Gross operating surplus

3 807 970 €

128,8%

1 664 216 €

 

 

91 524,50 € 

4060,6% 

 

16,74 % CA

84,0%

9,10 % CA

 

 

6,79 % CA 

146,5% 

 

Gross operating surplus

3 807 970 €

128,8%

1 664 216 €

 

 

91 524,50 € 

4060,6% 

+ Release of reserves and provisions

240 055

168,2%

89 495

 

 

 

 

+ Other operating income

1 633

39,8%

1 168

 

 

 

 

- Depreciation/Amortisation

648 372

91,8%

337 982

 

 

 

 

- Other charges

904

-76,7%

3 877

 

 

 

 

Operating result

3 400 382 €

140,6%

1 413 020 €

 

 

56 789 € 

5887,7% 

 

14,95 % CA

93,4%

7,73 % CA

 

 

4,62 % CA 

223,6% 

 

Operating result

3 400 382 €

140,6%

1 413 020 €

 

 

56 789 € 

5887,7% 

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

0

0%

0

 

 

 

 

+ Financial income

49 088

885,5%

4 981

 

 

 

 

- Financial charges

27 658

384,0%

5 715

 

 

 

 

Pre-tax result

3 421 812 €

142,3%

1 412 286 €

 

 

58 777 € 

5721,7% 

 

15,04 % CA

94,6%

7,73 % CA

 

 

4,65 % CA 

223,4% 

 

Extraordinary income

112 223

15595,5%

715

 

 

2 439,50 

4500,2% 

- Extraordinary charges

75 088

185,6%

26 293

 

 

 

 

Extraordinary result

37 135 €

245,2%

-25 578 €

 

 

0 € 

0% 

 

0,16 % CA

214,3%

-0,14 % CA

 

 

0 % CA 

0% 

 

Pre-tax result

3 421 812 €

142,3%

1 412 286 €

 

 

58 777 € 

5721,7% 

Extraordinary result

37 135 €

245,2%

-25 578 €

 

 

0 € 

0% 

- Employee profit sharing

405 439

125,8%

179 545

 

 

 

 

- Tax on profits

1 056 246

109,7%

503 623

 

 

 

 

Net result

1 997 262 €

183,9%

703 540 €

 

 

50 225 € 

3876,6% 

8,78 % CA

128,1%

3,85 % CA

 

 

3,96 % CA 

121,7%

 

ADDITIONAL INFORMATION

 

Company details

 

 

 

Activity (APE)

Fabrication d'autres articles en caoutchouc (2219Z)

 

RCS Registration

RCS Nevers 0 518 482 013

Share capital

4,000,000 Euros

 

Registration Court

Nevers (58)

Legal form

Simplified joint stock company

 

Court Registry Number

20 0 9B002

EUR VAT Number

FR29518482013

 

Incorporation Date

11/2009

Formation Date

11/2009

 

Deregistration Date

 

Last account Date

31/12/2011

 

Nationality

France

 

 

 

Establishment details

 

 

 

Activity (APE)

Fabrication d'autres articles en caoutchouc (2219Z)

Business Pages FT®

 

 

Postal Address

ANVIS INDUSTRY SAS
USINE DES CAILLOTS
LES CAILLOTS
58300 DECIZE

Trading Address

LES CAILLOTS
58300 DECIZE

 

Telephone

01 30 97 41 41

 

Fax

 

 

 

 

Type

Head office (one site company)

Status

Economically active

 

Formation Date

11/2009

Reason for formation

Contribution

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

-

Activity Location

Plant

 

Location surface

 

Seasonality

 

 

 

 

Department

 

Region

Bourgogne

 

District

 

Area

 

 

City

DECIZE

Size of urban area

 

 

Other establishments

 

 

 

Branches

1 branch entities in this company

 

Head office

 
> ANVIS INDUSTRY SAS <<<  - Fabrication d'autres articles en caoutchouc (2219Z)  in DECIZE  (58300)
 

 

Secondary establishments

>  ANVIS INDUSTRY SAS  - Fabrication d'autres articles en caoutchouc (2219Z)  in VERSAILLES  (78000)

 

 

 

Regionality

 

 

Mono-activity status

 

 

 

 

 

Workforces

 

 

 

Workforce at address

10 to 19 employees

Company workforce

10 to 19 employees

 

Status history

 

 

Date

Description

No Status History

 

 

 

 

Recent publications in Gazettes

 

 

Publication date

Gazette Name

Description

 

21/07/2012

Bodacc C

Comptes annuels et rapports

 

 

58 - NIEVRE

GREFFE DU TRIBUNAL DE COMMERCE DE NEVERS

8547 - 518482013 RCS. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Adresse : Usine des Caillots 58300 Decize. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2011.

17/06/2012

Bodacc B

Modification et mutation diverse

 

 

58 - NIEVRE

GREFFE DU TRIBUNAL DE COMMERCE DE NEVERS

623 - 518 482 013 RCS Nevers. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Administration : Président : HAHN Olaf Directeur général : D'AVIAU DE TERNAY Ludovic Commissaire aux comptes titulaire : KPMG SA (SA) Commissaire aux comptes suppléant : KPMG AUDIT EST SAS (SAS). Activité : .
Commentaires : Modification survenue sur l'administration.

08/06/2012

JAL

Appointment of the social representative

 

 

Terres de Bourgogne


Date de décision : 05/04/2012
Société faisant l'objet d'une nomination : 518482013 - ANVIS INDUSTRY SAS, LES CAILLOTS, USINE DES CAILLOTS, 58300 DECIZE
Nominé : Monsieur Olaf Hahn
En la fonction de : Président

08/06/2012

JAL

Resignation / Revocation of the social representative

 

 

Terres de Bourgogne


Date de décision : 05/04/2012
La société 518482013 - ANVIS INDUSTRY SAS, LES CAILLOTS, USINE DES CAILLOTS, 58300 DECIZE
Fait l'objet du départ de Monsieur Markus Wittman

24/10/2011

Bodacc C

Comptes annuels et rapports

 

 

58 - NIEVRE

GREFFE DU TRIBUNAL DE COMMERCE DE NEVERS

3901 - 518482013 RCS. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Adresse : Usine des Caillots 58300 Decize. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2010.

08/04/2011

JAL

Appointment of the social representative

 

 

Terres de Bourgogne


Société faisant l'objet d'une nomination : 518482013 - ANVIS INDUSTRY SAS, LES CAILLOTS, USINE DES CAILLOTS, 58300 DECIZE
Nominé : Monsieur Markus Wittmann, 267 Impasse des Quatre Vents, 57600 OETING
En la fonction de : Président
Date d'effet : 01/03/2011

08/04/2011

JAL

Resignation / Revocation of the social representative

 

 

Terres de Bourgogne


Date de décision : 01/03/2011
La société 518482013 - ANVIS INDUSTRY SAS, LES CAILLOTS, USINE DES CAILLOTS, 58300 DECIZE
Fait l'objet du départ de Date d'effet : 01/03/2011

26/10/2010

Bodacc B

Modification et mutation diverse

 

 

58 - NIEVRE

GREFFE DU TRIBUNAL DE COMMERCE DE NEVERS

534 - 518 482 013 RCS Nevers. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Administration : Président : VON SEHERR-THOSS Phlipp Directeur général : D'AVIAU DE TERNAY Ludovic Commissaire aux comptes titulaire : KPMG SA (SA) Commissaire aux comptes suppléant : KPMG AUDIT EST SAS (SAS).
Commentaires : Modification survenue sur l'administration.

22/10/2010

Bodacc A

Vente et cession : Acheteur

 

 

78 - YVELINES

GREFFE DU TRIBUNAL DE COMMERCE DE VERSAILLES

820 - 518 482 013 RCS Versailles. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Adresse : Usine des Caillots, 58300 Decize.
Origine du fonds : Acquis par apport partiel d'actif. Etablissement : Etablissemennt complémentaire. Activité : production industrielle de produits à base de caoutchouc. Adresse : Immeuble le Montcalme, 78000 Versailles.
Précédent propriétaire : ANVIS FRANCE DECIZE SAS. 322 804 931 RCS Nevers.
Date de commencement de l’activité : 31/12/2009. Publication légale : La Semaine de l'Ile-de-France du 02/03/2010. Oppositions : Au siège de l'acquéreur pour la validité et pour la correspondance USINE DES CAILLOTS 58300 DECIZE. Descriptif : Etablissement secondaire/compl¿mentaire acquis par apport au montant ¿valu¿ ¿ 1 Euros. Commentaires : Apport d'un établissement secondaire/complémentaire (personne morale, uniquement).

02/10/2010

JAL

Appointment of the social representative

 

 

LE JOURNAL DU CENTRE


Société faisant l'objet d'une nomination : 518482013 - ANVIS INDUSTRY SAS, LES CAILLOTS, USINE DES CAILLOTS, 58300 DECIZE
Nominé : Monsieur Philipp VON SEHERR THOSS
En la fonction de : Président

02/10/2010

JAL

Resignation / Revocation of the social representative

 

 

LE JOURNAL DU CENTRE


Date de décision : 10/08/2010
La société 518482013 - ANVIS INDUSTRY SAS, LES CAILLOTS, USINE DES CAILLOTS, 58300 DECIZE
Fait l'objet du départ de Monsieur Michael FREIBOTH

04/09/2010

Bodacc C

Comptes annuels et rapports

 

 

58 - NIEVRE

GREFFE DU TRIBUNAL DE COMMERCE DE NEVERS

3537 - 518482013 RCS. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Adresse : Usine des Caillots 58300 Decize. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

09/03/2010

Bodacc A

Vente et cession : Acheteur

 

 

58 - NIEVRE

GREFFE DU TRIBUNAL DE COMMERCE DE NEVERS

452 - 518 482 013 RCS Nevers. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Administration : Président : MICHAEL Freiboth Directeur général : D'AVIAU DE TERNAY Ludovic Commissaire aux comptes titulaire : PRICEWATERHOUSECOOPERS AUDIT SA (SA) Commissaire aux comptes suppléant : NICOLAS Yves. Capital : 4000000 EUR. Adresse : Usine des Caillots, 58300 Decize.
Origine du fonds : Etablissement principal acquis par apport au montant évalué à 5292250 Euros. Etablissement : Etablissement principal. Activité : L'achat de toutes matières pouvant servir à la fabrication, de tous articles en caoutchouc, l'achat, la fabrication, la vente et le commerce en général, l'importation, l'exportation de tous articles en caoutchouc manufacturé et d'objets de toute sorte dans lesquels le caoutchouc entre comme matière première ou simplement comme matière accessoire, notamment dans les domaines de l'antivibration, l'étanchéité, les applications spéciales, les joints de dilatation pour le transports, les produits pétroliers, le militaire ou l'énergie ; la fabrication et le commerce de toutes autres matières notamment des résines synthétiques ainsi que tous articles ou objets comportant la mise en oeuvre de ces matières et se rattachant à l'industrie et au commerce de la société. Adresse : Usine des Caillots, 58300 Decize.
Précédent propriétaire : ANVIS FRANCE DECIZE SAS. 322 804 931 RCS Nevers.
Précédent exploitant : ANVIS FRANCE DECIZE SAS. 322 804 931 RCS Nevers.
Date de commencement de l’activité : 31/12/2009. Publication légale : Terres de Bourgogne du 28/01/2010. Oppositions : pas d'oppositions. Descriptif : Modification survenue sur le capital. Commentaires : Mise en activité d'une société suite à achat.

23/12/2009

Bodacc A

Création d'établissement

 

 

58 - NIEVRE

GREFFE DU TRIBUNAL DE COMMERCE DE NEVERS

218 - 518 482 013 RCS Nevers. ANVIS INDUSTRY SAS. Forme : Société par actions simplifiée. Administration : Président : MICHAEL Freiboth Directeur général : D'AVIAU DE TERNAY Ludovic Commissaire aux comptes titulaire : PRICEWATERHOUSECOOPERS AUDIT SA (SA) Commissaire aux comptes suppléant : NICOLAS Yves. Capital : 1000 EUR. Adresse : Usine des Caillots, 58300 Decize.
A dater du : 30/11/2009. Date de commencement de l’activité : 01/01/0001. Descriptif : Cette socit n'exerce aucune activit. Commentaires : Immatriculation d'une personne morale (B, D) sans activité.

 

 

Company events history

 

 

Date

Description

02/10/2012

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

21/07/2012

Bodacc C : Deposit accounts notice

17/06/2012

Bodacc B: Various editing or changing

08/06/2012

Legal Gazette: Resignation / Revocation of the social representative

05/04/2012

Legal Gazette: Appointment of the social representative

31/12/2011

New accounts available

24/10/2011

Bodacc C : Deposit accounts notice

12/10/2011

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

07/10/2011

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

08/04/2011

Legal Gazette: Resignation / Revocation of the social representative

05/04/2011

New chairman (CEO, CoB)

05/04/2011

Amendment

01/03/2011

Legal Gazette: Appointment of the social representative

03/01/2011

Collection of preferential rights activated for this company

31/12/2010

New accounts available

26/10/2010

Bodacc B: Various editing or changing

22/10/2010

Bodacc A : Sale and transfer

07/10/2010

New auditor

07/10/2010

New chairman (CEO, CoB)

02/10/2010

Legal Gazette: Resignation / Revocation of the social representative

04/09/2010

Bodacc C : Deposit accounts notice

10/08/2010

Legal Gazette: Appointment of the social representative

21/05/2010

New ultimate parent

09/03/2010

Bodacc A : Sale and transfer

02/03/2010

New ultimate parent

02/03/2010

New parent detected

12/02/2010

Declaration of conformity

12/02/2010

Amendment

12/02/2010

Capital increase

12/02/2010

Updated articles of association

31/12/2009

New accounts available

31/12/2009

Reactivation of Company

31/12/2009

Update of Company Workforce

31/12/2009

Update of Company Concern status

31/12/2009

Update of Company Activity

31/12/2009

Modification of Company Activity

23/12/2009

Bodacc A : Establishment creation

30/11/2009

Private document

30/11/2009

Fund deposit certificate

30/11/2009

Company formation

30/11/2009

Formation of Company

30/11/2009

Partial contribution

30/11/2009

Other modification of Establishment

 

Establishment events history

 

 

Date

Description

14/11/2012

Update of phone numbers

02/10/2012

Update Rating

02/10/2012

Update Limit

08/09/2012

Update Rating

07/10/2011

Update Limit

07/10/2011

Update Rating

28/06/2011

Update of phone numbers

07/05/2011

Update Rating

07/05/2011

Update Limit

08/04/2011

Update Rating

21/01/2011

Update Rating

15/11/2010

Update Rating

15/11/2010

Update Limit

23/03/2010

Update of phone numbers

31/12/2009

Modification of Head office

31/12/2009

Update of Establishment Workforce

31/12/2009

Update of Establishment Concern status

31/12/2009

Update of Establishment Activity

30/11/2009

Modification of Head office

30/11/2009

Formation of Head office


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.58.27

UK Pound

1

Rs.91.16

Euro

1

Rs.77.50

 

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.