MIRA INFORM REPORT

 

 

 

Report Date :

11.05.2013

 

IDENTIFICATION DETAILS

 

Name :

LISE CHARMEL INDUSTRIE

 

 

Registered Office :

45 Rue Saint Pierre De Vaise, 69009 Lyon 9eme

 

 

Country :

France

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

January 1975

 

 

Com. Reg. No.:

RCS Lyon 7 304 538 549

 

 

Legal Form :

Simplified Joint Stock Company

 

 

Line of Business :

Activities of head offices

 

 

No. of Employees :

20 to 49 employees

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

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

 


company summary

Top of Form

 

 

 

 

 

 

 

 

 

Name

LISE CHARMEL INDUSTRIE

SIRET

304 538 549 00052

 

 

 

 

 

 

 

 

EUR VAT Number

FR13304538549 http://www.creditsafe.fr/csfr/Images/help1.gif

 

 

Activity (APE)

Activités des sičges sociaux (7010Z)

Activities of head offices (7010Z)

Legal form

Simplified joint stock company

 

 

Phone

04 37 50 17 00

RCS Registration

RCS Lyon 7 304 538 549

 

 

Fax

04 37 64 63 10

Share capital

2,040,800 Euros

 

 

Address

LISE CHARMEL INDUSTRIE
45 RUE SAINT PIERRE DE VAISE
69009 LYON 9EME

Incorporated Date

12/1975

 

 

Nationality

France

Status

Economically active

 

 

 

 

 

 

No social security and tax office preferential right to date

 

 

Ultimate Holding Company

 

Company Name

 

Company number

 

LISE CHARMEL INDUSTRIE

 

304538549

 

 

 

Current Directors

2

 

 

 

Trading to Date

12/31/2011

12/31/2010

12/31/2007

 

Turnover

6,519,646 €

7,019,695 €

5,564,653 €

 

Gross Operating Surplus

-21,87 % Turnover

-20,05 % Turnover

-24,84 % Turnover

 

Shareholders’ equity

24,625,161 €

22,691,677 €

16,231,986 €

 

Net result

1,968,742 €

1,751,029 €

905,453 €

 

Employees

20 to 49 employees

-

-

 

 

 

Trends

 

 

Profitability

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

 

Liquidity

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

 

Net worth

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

 

 

 

 

company details

 

 

 

 

 

 

 

Activity (APE)

Activités des sičges sociaux (7010Z)

 

RCS Registration

RCS Lyon 7 304 538 549

Share capital

2,040,800 Euros

 

Registration Court

Lyon (69)

Legal form

Simplified joint stock company

 

Court Registry Number

19 7 5B010

EUR VAT Number

FR13304538549http://www.creditsafe.fr/csfr/Images/help1.gif

 

Incorporation Date

12/1975

Formation Date

01/1975

 

Deregistration Date

 

Last account Date

31/12/2011

 

Nationality

France

 

 

 

 

Ultimate Parent

2 ultimate parent company for this company
> LISE CHARMEL INDUSTRIE - Activités des sičges sociaux (7010Z) in LYON 9EME (69009)
> S E L M - Activités des sociétés holding (6420Z) in LYON 9EME (69009)

 

 

 

 

 

 

 

Activity (APE)

Activités des sičges sociaux (7010Z)

Business Pages FT®

 

 

Postal Address

LISE CHARMEL INDUSTRIE
45 RUE SAINT PIERRE DE VAISE
69009 LYON 9EME

Trading Address

45 RUE SAINT PIERRE DE VAISE
69009 LYON 9EME

 

Telephone

04 37 50 17 00

 

Fax

04 37 64 63 10

 

 

 

 

Type

Head office

Status

Economically active

 

Formation Date

05/2006

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

 

Activity Location

 

 

Location surface

 

Seasonality

 

 

 

 

 

Department

Rhône (69)

Region

Rhône-Alpes

 

District

1

Area

99

 

City

LYON 9EME

Size of urban area

Urban unit with 200 000 to 1 999 999 inhabitants

 

 

 

 

 

 

 

Branches

1 branch entities in this company

 

 

 

Head office


> LISE CHARMEL INDUSTRIE <<< - Activités des sičges sociaux (7010Z) in LYON 9EME (69009)

 

 

Secondary establishments

> LISE CHARMEL INDUSTRIE - Activités des sičges sociaux (7010Z) in PARIS 5 (75005)
> LISE CHARMEL INDUSTRIE - Activités des sičges sociaux (7010Z) in LYON 2EME (69002)

 

 

 

 

Regionality

Legal unit with all establishments in same area

 

 

Mono-activity status

Legal unit having all establishments with the same main activity

 

 

 

 

 

 

 

Workforce at address

20 to 49 employees

Company workforce

20 to 49 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

 

31/12/2007

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Deposit date

14/08/2012

 

14/09/2011

 

-

 

 

Activity Code

7010Z

 

7010Z

 

7010Z

 

 

Employees

0

 

0

 

0

 

 


Active account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2007

Sector Median 2011

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

24 833 187

48,6%

16 709 570

9,1%

15 309 324

471 529

5166,5%

- Intangible assets

2 346 929

17,5%

1 996 687

33,3%

1 497 449

0

0%

- Tangible assets

1 177 116

18,3%

994 758

-25,8%

1 340 378

96

1226062,5%

- Financial assets

21 309 143

55,3%

13 718 125

10,0%

12 471 496

352 798,50

5940,0%

Net current assets

17 439 090

-27,1%

23 916 737

83,6%

13 024 361

176 038

9806,4%

- Stocks

0

0%

0

0%

0

0

0%

- Advanced payments

7 212

-27,1%

49 219

132,5%

21 167

0

0%

- Receivables

15 169 102

-34,7%

23 230 131

89,7%

12 245 509

74 530,50

20252,9%

- Securities and cash

2 262 775

255,0%

637 387

-15,9%

757 686

24 173,50

9260,6%

- Prepaid expenses

-

-

-

-

-

0

-

Accounts of regularization

962 287

-19,1%

1 189 351

0%

0

0

0%

Total Assets

43 234 564

3,4%

41 815 659

47,6%

28 333 685

861 257,50

4919,9%


Passive Account

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2007

Sector Median 2011

 

Shareholders' equity

24 625 161

8,5%

22 691 677

39,8%

16 231 986

301 493

8067,7%

Share capital

2 000 000

0%

2 000 000

0%

2 000 000

88 350

2163,7%

Other capital resources

0

0%

0

0%

0

0

0%

Risk Provisions

12 641

-49,4%

25 000

0%

0

0

0%

Liabilities

18 596 762

-2,6%

19 098 881

57,8%

12 101 462

332 084

5500,0%

- Financial liabilities

12 551 108

-15,8%

14 904 017

110,7%

7 073 986

141 755,50

8754,1%

- Advanced payments received

343

0%

0

0%

0

0

0%

- Trade account payables

957 260

-29,4%

1 355 967

-16,3%

1 620 238

7 189

13215,6%

- Tax and social liabilities

1 737 819

57,6%

1 102 334

-45,3%

2 014 453

32 755

5205,5%

- Other debts and fixed assets liabilities

3 350 142

92,9%

1 736 574

24,7%

1 393 022

3 116,50

107396,9%

Account regularization

89

0%

89

0%

0

0

0%

Total liabilities

43 234 564

3,4%

41 815 659

47,6%

28 333 685

861 258

4919,9%


Results

Annual Accounts

31/12/2011

 

31/12/2010

 

31/12/2007

Sector Median 2011

 

Sales of Goods

8 137 562

-3,6%

8 445 777

24,5%

6 783 432

150 008

5324,8%

Net turnover

6 519 646

-7,1%

7 019 695

26,1%

5 564 653

136 695

4669,5%

- of which net export turnover

20 182

-97,7%

875 724

2135,6%

-43 021

0

0%

Operating charges

8 934 315

-3,7%

9 279 446

25,8%

7 376 836

144 610

6078,2%

Operating profit/loss

-796 753

4,4%

-833 669

-40,5%

-593 405

-394

-202121,6%

Financial income

3 572 960

16,4%

3 070 529

99,0%

1 543 367

10 782

33038,2%

Financial charges

1 310 219

63,3%

802 234

75,2%

457 798

5 927

22005,9%

Financial profit/loss

2 262 740

-0,2%

2 268 295

109,0%

1 085 568

81,50

2776268,1%

Pretax net operating income

1 465 987

2,2%

1 434 626

191,5%

492 164

18 516,50

7817,2%

Extraordinary income

265 795

47,5%

180 232

141,0%

74 789

0

0%

Extraordinary charges

215 722

-21,0%

273 146

-32,4%

404 261

145,50

148162,5%

Extraordinary profit/loss

50 073

153,9%

-92 914

71,8%

-329 472

0

0%

Net result

1 968 742

12,4%

1 751 029

93,4%

905 453

20 543

9483,5%



 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Months

 

12

 

12

 

12


Accounts - Active
Current Assets | Equalization accounts | Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Grand Total (I to VI)

Net

43 234 564

3,4%

41 815 659

47,6%

28 333 685

 

Gross

CO

48 591 906

4,6%

46 472 857

48,7%

31 260 581

 

Amortisation

1A

5 357 342

15,0%

4 657 198

59,1%

2 926 896


Non declared distributed capital (I)

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Non declared distributed capital (I)

AA3

0

0%

0

0%

0

 

Gross

AA

0

0%

0

-

0


Active fixed asset (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Active fixed asset (II)

Net

24 833 187

48,6%

16 709 570

9,1%

15 309 324

 

Gross

BJ

30 158 759

41,1%

21 366 769

17,2%

18 236 220

 

Amortisation

BK

5 325 572

14,4%

4 657 198

59,1%

2 926 896


Intangilble fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Start-up cost

Net

0

0%

0

0%

0

 

Gross

AB

0

0%

0

0%

0

 

Amortisation

AC

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

R & D expenses

Net

0

0%

0

0%

0

 

Gross

CX

0

0%

0

0%

0

 

Amortisation

AE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Distributorships, patents

Net

1 497 051

-5,5%

1 584 043

31,9%

1 201 218

 

Gross

AF

3 870 988

-5,6%

4 098 843

45,7%

2 813 558

 

Amortisation

AG

2 373 937

-5,6%

2 514 801

56,0%

1 612 340

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Goodwill

Net

0

0%

0

0%

0

 

Gross

AH

0

0%

0

0%

0

 

Amortisation

AI

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other intangible fixed assets

Net

0

0%

0

0%

0

 

Gross

AJ

0

0%

0

0%

0

 

Amortisation

AK

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Pre-payments and downpayments

Net

849 878

106,0%

412 644

39,3%

296 231

 

Gross

AL

849 878

106,0%

412 644

39,3%

296 235

 

Amortisation

AM

0

0%

0

0%

04

Sub Total Intangible Assets

Net

2 346 929

17,5%

1 996 687

33,3%

1 497 449



Tangilble fixed assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Lands

Net

0

0%

0

0%

0

 

Gross

AN

0

0%

0

0%

0

 

Amortisation

AO

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Buildings

Net

0

0%

0

0%

0

 

Gross

AP

0

0%

0

0%

0

 

Amortisation

AQ

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Plant

Net

21 128

-9,1%

23 234

-21,4%

29 552

 

Gross

AR

31 590

0%

31 590

0%

31 590

 

Amortisation

AS

10 462

25,2%

8 356

310,0%

2 038

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other tangible fixed assets

Net

1 112 172

15,1%

966 424

-24,4%

1 278 026

 

Gross

AT

3 046 775

17,2%

2 600 466

24,4%

2 090 544

 

Amortisation

AU

1 934 603

18,4%

1 634 042

101,1%

812 518

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Fixed assets in construction

Net

0

0%

0

0%

0

 

Gross

AV

0

0%

0

0%

0

 

Amortisation

AW

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Advances and payments on account

Net

43 816

759,1%

5 100

-84,5%

32 800

 

Gross

AX

43 816

759,1%

5 100

-84,5%

32 800

 

Amortisation

AY

0

0%

0

0%

0

 

Sub Total Tangible asset

Net

1 177 116

 

994 758

 

1 340 378



Financial assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Associates at equity

Net

0

0%

0

0%

0

 

Gross

CS

0

0%

0

0%

0

 

Amortisation

CT

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other participations

Net

18 685 506

77,0%

10 558 191

0,4%

10 513 420

 

Gross

CU

19 203 114

73,7%

11 058 191

0,4%

11 013 420

 

Amortisation

CV

517 608

3,5%

500 000

0%

500 000

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Inter-company receivables

Net

1 384 721

-27,3%

1 903 682

53,3%

1 241 633

 

Gross

BB

1 873 682

-1,6%

1 903 682

53,3%

1 241 633

 

Amortisation

BC

488 961

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other investment securities

Net

0

0%

0

0%

0

 

Gross

BD

0

0%

0

0%

0

 

Amortisation

BE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Loans

Net

1 045 300

-4,5%

1 094 050

92,0%

569 708

 

Gross

BF

1 045 300

0%

1 094 050

0%

569 708

 

Amortisation

BG

0

 

0

 

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other financial assets

Net

193 616

19,4%

162 202

10,5%

146 735

 

Gross

BH

193 616

19,4%

162 202

10,5%

146 735

 

Amortisation

BI

0

0%

0

0%

0

 

Sub Total Financial Assets

 

21 309 143

 

13 718 125

 

12 471 496



Current Assets (III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Assets

Net

17 439 090

-27,1%

23 916 737

83,6%

13 024 361

 

Gross

CJ

17 470 860

-27,0%

23 916 737

83,6%

13 024 361

 

Amortisation

CK

31 771

0%

0

0%

0



Stocks

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Raw materials

Net

0

0%

0

0%

0

 

Gross

BL

0

0%

0

0%

0

 

Amortisation

BM

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Work in progress (goods)

Net

0

0%

0

0%

0

 

Gross

BN

0

0%

0

0%

0

 

Amortisation

BO

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Work in progress (services)

Net

0

0%

0

0%

0

 

Gross

BP

0

0%

0

0%

0

 

Amortisation

BQ

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Semi-finished and finished products

Net

0

0%

0

0%

0

 

Gross

BR

0

0%

0

0%

0

 

Amortisation

BS

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Goods for resale

Net

0

0%

0

0%

0

 

Gross

BT

0

0%

0

0%

0

 

Amortisation

BU

0

0%

0

0%

0

 

Sub Total Stocks

Net

0

0%

0

0%

0



Advance payments to suppliers

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Advance payments to suppliers

Net

7 212

-85,3%

49 219

132,5%

21 167

 

Gross

BV

7 212

-85,3%

49 219

132,5%

21 167

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Trade accounts receivable

Net

1 994 032

75,9%

1 133 585

142,0%

468 362

 

Gross

BX

2 025 803

78,7%

1 133 585

142,0%

468 362

 

Amortisation

BY

31 771

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other debtors

Net

12 949 766

-40,8%

21 879 833

94,1%

11 275 286

 

Gross

BZ

12 949 766

-40,8%

21 879 833

94,1%

11 275 286

 

Amortisation

CA

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

14 943 798

-35,1%

23 013 418

96,0%

11 743 648



Divers

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Investment securities

Net

500

-99,8%

299 429

-14,6%

350 534

 

Gross

CD

500

-99,8%

299 429

-14,6%

350 534

 

Amortisation

CE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Cash and cash equivalents

Net

2 262 275

569,4%

337 958

-17,0%

407 152

 

Gross

CF

2 262 275

569,4%

337 958

-17,0%

407 152

 

Amortisation

CG

0

0%

0

0%

0

 

Sub Total Divers

Net

2 262 775

255,0%

637 387

-15,9%

757 686



Prepaid expenses

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Prepaid expenses

Net

225 304

4,0%

216 713

-56,8%

501 861

 

Gross

CH

225 304

4,0%

216 713

-56,8%

501 861

 

Amortisation

CI

0

0%

0

0%

0



Equalization accounts (IV to VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Multi-period charges

CW3

69 786

-28,0%

96 959

0%

0

 

Gross

 

69 786

-28,0%

96 959

-

-

 

Premiums on redemption of bonds

CM3

892 360

-18,3%

1 092 392

0%

0

 

Gross

 

892 360

-18,3%

1 092 392

-

-

 

Currency differential gain

CN3

141

0%

0

0%

0

 

Gross

 

141

0%

0

-

-



References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Due within one year

CP

32 500

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

 

31/12/2007

 

Grand Total (I to V)

EE

43 234 564

3,4%

41 815 659

47,6%

28 333 685


Shareholder Equity (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total shareholders' equity (Total I)

DL

24 625 161

8,5%

22 691 677

39,8%

16 231 986

 

Equity and shareholders' equity

DA

2 000 000

0%

2 000 000

0%

2 000 000

 

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

200 000

0%

200 000

0%

200 000

 

Statutory or contractual reserve

DE

0

0%

0

0%

0

 

Special regulated reserves

DF

0

0%

0

0%

0

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

0%

0

 

Other reserves

DG

19 400 000

10,0%

17 630 000

36,7%

12 900 000

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

0

 

Profits or losses brought forward

DH

718 351

-2,6%

737 322

386,1%

151 680

 

Profit or loss for the period

DI

1 968 742

12,4%

1 751 029

93,4%

905 453

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

338 068

-9,4%

373 326

398,7%

74 854



Other capital resources (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total provisions for risks and charges (Total III)

DR

12 641

-49,4%

25 000

0%

0

 

Risk provisions

DP

12 641

-49,4%

25 000

0%

0

 

Reserves for charges

DQ

0

0%

0

0%

0



Liabilities (IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Liabilities (Total IV)

EC

18 596 762

-2,6%

19 098 881

57,8%

12 101 462

 

Convertible debentures

DS

6 500 928

0%

6 500 928

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

6 037 230

-28,0%

8 390 139

18,8%

7 061 036

 

Sundry loans and financial liabilities

DV

12 950

0%

12 950

0%

12 950

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

343

0%

0

0%

0

 

Trade accounts payables

DX

957 260

-29,4%

1 355 967

-16,3%

1 620 238

 

Tax and social security liabilities

DY

1 737 819

57,6%

1 102 334

-45,3%

2 014 453

 

Fixed asset liabilities

DZ

328 237

35,1%

243 008

-19,6%

302 252

 

Other debts

EA

3 021 905

102,3%

1 493 465

36,9%

1 090 533



Translation loss (V)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Translation loss (Total V)

ED

0

0%

101

-57,4%

237



Equalization accounts

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Deferred income

EB

89

0%

89

0%

0



References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

8 573 809

23,6%

6 934 240

-14,7%

8 132 415

 

Of which current bank facilities

EH

97 480

343,7%

21 968

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

 

31/12/2007

 

Operating result (Total I-II)

GG

-796 753

4,4%

-833 669

-40,5%

-593 405


2 - Financial result (V - VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Financial result (Total V-VI)

GV

2 262 740

-0,2%

2 268 295

109,0%

1 085 568


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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

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

GW

1 465 987

2,2%

1 434 626

191,5%

492 164


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Extraordinary result (Total VII-VIII)

HI

50 073

153,9%

-92 914

71,8%

-329 472


Profit or loss

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Profit or loss

HN

1 968 742

12,4%

1 751 029

93,4%

905 453


Total Income (I+III+V+VII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Total Income (I+III+V+VII)

HL

11 976 317

2,4%

11 696 539

39,2%

8 401 587


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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

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

HM

10 007 573

0,6%

9 945 509

32,7%

7 496 134


Operating income (I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Total operating income (Total I)

FR

8 137 562

-3,6%

8 445 777

24,5%

6 783 432


Operating income (details)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of goods for resale

FC

0

0%

0

0%

0

 

France

FA

0

0%

0

0%

0

 

Export

FB

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of goods produced

FF

-184

0%

0

0%

0

 

France

FD

-550

0%

0

0%

0

 

Export

FE

366

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of services

FI

6 519 831

-7,1%

7 019 695

26,1%

5 564 653

 

France

FG

6 500 015

5,8%

6 143 971

9,6%

5 607 674

 

Export

FH

19 816

-97,7%

875 724

2135,6%

-43 021

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Net turnover

FL

6 519 646

-7,1%

7 019 695

26,1%

5 564 653

 

France

FJ

6 499 464

5,8%

6 143 971

9,6%

5 607 674

 

Export

FK

20 182

-97,7%

875 724

2135,6%

-43 021

 

Stocked production

FM

0

0%

0

0%

0

 

Self-constructed assets

FN

208 626

70,4%

122 422

0%

0

 

Operating grants

FO

0

0%

0

0%

0

 

Release of reserves and provisions

FP

546 040

12,2%

486 732

8,9%

446 910

 

Other income

FQ

863 250

5,7%

816 928

5,8%

771 869


Operating charges (II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Total operating charges (Total II)

GF

8 934 315

-3,7%

9 279 446

25,8%

7 376 836


Exploitation charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Purchase of goods for resale

FS

0

0%

0

0%

0

 

Change in stocks of goods for resale

FT

0

0%

0

0%

0

 

Purchase of raw materials

FU

0

0%

0

0%

0

 

Change in stocks of raw materials

FV

0

0%

0

0%

0

 

Other external purchases and charges

FW

4 120 170

-15,6%

4 879 927

16,0%

4 205 819

 

Tax, duty and similar payments

FX

206 829

6,5%

194 248

-32,6%

288 327

 

Payroll

FY

2 684 748

12,8%

2 380 479

35,5%

1 757 221

 

Social security costs

FZ

1 142 524

4,4%

1 094 636

57,4%

695 649


Depreciation

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Depreciation of fixed assets

GA

748 268

2,5%

729 785

69,8%

429 815

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

31 771

0%

0

0%

0

 

Provisions for risks and charges

GD

0

0%

0

0%

0


Other charges

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Other charges

GE

06

-98,4%

371

7320,0%

05



Operating charges (III-IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

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

GH

0

0%

0

0%

0

 

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

GI

0

0%

0

0%

0



Financial income (V)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total financial income (Total V)

GP

3 572 960

16,4%

3 070 529

99,0%

1 543 367

 

Share financial income

GJ

2 770 000

16,9%

2 370 000

96,6%

1 205 302

 

Other investment income & capitalised receivables

GK

43 275

144,5%

17 696

64,4%

10 764

 

Other interest and similar income

GL

759 448

11,2%

682 833

118,3%

312 818

 

Released provisions and transferred charges

GM

0

0%

0

0%

10 000

 

Exchange gains

GN

238

0%

0

0%

4 482

 

Net income from disposal of investment securities

GO

0

0%

0

0%

0



Financial Charge (VI)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total financial charge (Total VI)

GU

1 310 219

63,3%

802 234

75,2%

457 798

 

Financial reserves and provisions

GQ

706 742

253,3%

200 032

0%

0

 

Interest and similar charges

GR

603 477

2,1%

591 083

35,8%

435 299

 

Exchange losses

GS

0

0%

11 119

-50,6%

22 499

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0



Extraordinary income (VII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total extraordinary income (Total VII)

HD

265 795

47,5%

180 232

141,0%

74 789

 

Extraordinary operating income

HA

7 057

-50,5%

14 246

-45,4%

26 097

 

Extraordinary income from capital transactions

HB

5 400

0%

0

0%

1 177

 

Released provisions and transferred charges

HC

253 338

52,6%

165 987

249,3%

47 514



Extraordinary charges (VIII)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total extraordinary charges (Total VIII)

HH

215 722

-21,0%

273 146

-32,4%

404 261

 

Extraordinary operating charges

HE

6 790

-24,3%

8 967

661,2%

1 178

 

Extraordinary charges from capital transactions

HF

1 722

3149,1%

53

-100,0%

365 033

 

Extraordinary reserves and provisions

HG

207 210

-21,5%

264 127

594,2%

38 050



Employee profit sharing (IX)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Employee profit sharing (Total IX)

HJ

0

0%

0

0%

0



Tax on profits (X)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Tax on profits (Total X)

HK

-452 683

-10,6%

-409 317

44,9%

-742 761



References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Of which equipment leases

HP

247 991

201,0%

82 382

1,7%

80 970

 

Of which property leases

HQ

0

0%

0

0%

0

 

Of which transferred charges

A1

546 040

12,2%

486 732

12,7%

432 048

 

Of which trader's own contributions

A2

0

0%

0

0%

0

 

Of which royalties on licences and patents (income)

A3

863 249

5,7%

816 498

6,7%

765 204

 

Of which royalties on licences and patents (charges)

A4

0

0%

0

0%

0

 

 

Display parameter

Currency

Euro

Kilo Euro


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

Fixed Assets
Grand Total Fixed Assets (I to IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Gross value at begin of period

OG

0

0%

0

0%

17 255 157

 

Increasess due to revaluation

OH

0

0%

0

0%

0

 

Decreasess, acquisitions, creations, contributions

OJ

0

0%

0

0%

1 697 854

 

Decreasess by budget item transfer

OK1

5 100

0%

0

0%

3 500

 

Decreasess by transfers

OK2

641 394

1215,7%

48 750

-93,2%

713 292

 

Gross value at the end of period

OL

30 158 760

41,1%

21 366 769

17,2%

18 236 220


Research and development Charge (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Gross value at begin of period

CZ

0

0%

0

0%

0

 

Increasess due to revaluation

KB

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KC

0

0%

0

0%

0

 

Decreasess by budget item transfer

C01

0

0%

0

0%

0

 

Decreasess by transfers

C02

0

0%

0

0%

0

 

Gross value at the end of period

D0

0

0%

0

0%

0


Other budget item from Intangible fixed assets (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Gross value at begin of period

KD

4 511 488

13,7%

3 966 703

36,9%

2 897 670

 

Increasess due to revaluation

KE

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

KF

753 174

38,3%

544 785

156,8%

212 119

 

Decreasess by budget item transfer

LV1

0

0%

0

0%

3 500

 

Decreasess by transfers

LV2

543 796

0%

0

0%

-3 500

 

Gross value at the end of period

LW

4 720 866

4,6%

4 511 488

45,1%

3 109 789


Tangible fixed assets (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Gross value at begin of period

LN

2 637 156

4,2%

2 529 954

40,3%

1 803 611

 

Increasess due to revaluation

LO

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LP

508 974

374,8%

107 202

-72,4%

387 873

 

Decreasess by budget item transfer

NG1

5 100

0%

0

0%

0

 

Decreasess by transfers

NG2

18 848

0%

0

0%

36 550

 

Gross value at the end of period

NH

3 122 182

18,4%

2 637 156

22,4%

2 154 933


Fiancial assets (Total IV)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Gross value at begin of period

LQ

14 218 125

4,8%

13 566 736

8,1%

12 553 876

 

Increasess due to revaluation

LR

0

0%

0

0%

0

 

Increasess, acquisitions, creations, contributions

LS

8 176 337

1067,8%

700 139

-36,2%

1 097 862

 

Decreasess by budget item transfer

NJ1

0

0%

0

0%

0

 

Decreasess by transfers

NJ2

78 750

61,5%

48 750

-92,8%

680 241

 

Gross value at the end of period

NK

22 315 712

57,0%

14 218 125

9,6%

12 971 497



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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Reserve for depreciation value at begin of period

0N

0

0%

0

0%

2 033 631

Increases

0P

0

0%

0

0%

429 815

Decreasess

0Q

0

0%

0

0%

36 550

 

Reserve for depreciation value at the end of period

0R

0

0%

0

0%

2 426 896


Research and development charge (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Reserve for depreciation value at begin of period

PE

0

0%

0

0%

1 413 440

Increases

PF

0

0%

0

0%

198 900

Decreasess

PG

0

0%

0

0%

0

 

Decreasess by budget item transfer

PH

0

0%

0

0%

1 612 340


Total fixed assets amotisation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Reserve for depreciation value at begin of period

QU

0

0%

0

0%

620 191

Increases

QV

0

0%

0

0%

230 915

Decreases

QW

0

0%

0

0%

36 550

 

Decreasess by budget item transfer

QX

0

0%

0

0%

814 556


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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Net value at begining of period

SP1

0

0%

0

0%

0

Increases

SP2

0

0%

0

0%

0

Depreciation of fixed assets during period

SP

0

0%

0

0%

0

 

Net value at the end of period

SR

0

0%

0

0%

0



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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Value at begining of period

7C

898 326

0%

0

0%

608 718

Increases

UB

744 060

0%

0

0%

38 050

Decreases

UC

253 338

0%

0

0%

71 913

 

Value at the end of period

UD

1 389 048

0%

0

0%

574 854

Includes Total allocations

 

Operating

UE

31 771

0%

0

0%

0

 

Financial

UG

506 710

0%

0

0%

0

 

Exceptional

UJ

205 579

0%

0

0%

0

Includes Total Withdrawal

 

Operating

UF

0

0%

0

0%

14 399

 

Financial

UH

0

0%

0

0%

10 000

 

Exceptional

UK

253 338

0%

0

0%

47 514


Total regulated provisions (Total I)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Value at begining of period

3Z

373 326

0%

0

0%

84 319

Increases

TS

193 079

0%

0

0%

38 050

Decreases

TT

228 338

0%

0

0%

47 514

 

Value at the end of period

TU

338 067

0%

0

0%

74 854


Total risk and charge provisions (Total II)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Value at begining of period

5Z

25 000

0%

0

0%

14 399

Increases

TV

12 641

0%

0

0%

0

Decreases

TW

25 000

0%

0

0%

14 399

 

Value at the end of period

TX

12 641

0%

0

0%

0


Total Provision for depreciation (Total III)

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Value at begining of period

7B

500 000

0%

0

0%

510 000

Increases

TY

538 340

0%

0

0%

0

Decreases

TZ

0

0%

0

0%

10 000

 

Value at the end of period

UA

1 038 340

0%

0

0%

500 000



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

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Gross value

VT

18 313 472

-30,6%

26 390 065

85,8%

14 203 585

 

1 year at most

VU

15 233 374

-34,6%

23 278 881

83,9%

12 656 435

 

More than one year

VV

3 080 098

-1,0%

3 111 184

101,1%

1 547 150


State of loans

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Claims related to holdings (gross)

UL

1 873 682

-1,6%

1 903 682

53,3%

1 241 633

 

Claims related to shareholdings (1 year at most)

UM

0

0%

0

0%

305 302

 

Loans (gross)

UP

1 045 300

-4,5%

1 094 050

92,0%

569 708

 

Loans (1 year at most)

UR

32 500

-33,3%

48 750

-53,8%

105 625

 

Other financial assets (gross)

UT

193 616

19,4%

162 202

10,5%

146 735

 

Other financial assets (1 year at most)

UV

0

0%

0

0%

0


Receivables statement of assets

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Customers doubtful or disputed

VA

31 771

0%

0

0%

0

 

Other claims customer

UX

1 994 032

75,9%

1 133 585

142,0%

468 362

 

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

1 805

33,0%

1 357

143,6%

557

 

Social Security and other social organizations

UZ

11 546

-51,3%

23 698

96,4%

12 068

 

Income taxes

VM

0

0%

0

0%

0

 

Value added tax

VB

258 812

35,1%

191 637

-0,4%

192 336

 

Other taxes and payments assimilated

VN

0

0%

0

0%

0

 

State and other public - Miscellaneous

VP

0

0%

0

0%

3 655

 

Group and Associates

VC

12 549 793

-41,9%

21 588 108

96,0%

11 014 147

 

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

VR

127 811

70,3%

75 033

14192,0%

525


Prepaid

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Prepaid

VS

225 304

4,0%

216 713

-56,8%

501 861


State Debt

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total debt (gross)

VY

18 596 420

-2,6%

19 098 879

57,8%

12 101 462

1 year at most

VZ2

8 433 413

21,2%

6 960 997

-14,4%

8 132 415

More than 1 year and 5 years at most

VZ3

10 163 007

13,7%

8 940 954

125,3%

3 969 047

More than 5 years

VZ4

0

0%

3 196 928

0%

0


Details

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Convertible bonds (gross)

7Y1

6 500 928

0%

6 500 928

0%

0

1 year at most

7Y2

200 032

0%

200 032

0%

0

More than 1 year and 5 years at most

7Y3

6 300 896

103,0%

3 103 968

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

VG1

97 480

343,7%

21 968

-95,0%

440 719

1 year at most

VG2

97 480

343,7%

21 968

-95,0%

440 719

More than 1 year and 5 years at most

VG3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

VH1

5 939 750

-29,0%

8 368 171

26,4%

6 620 317

1 year at most

VH2

2 077 639

-17,9%

2 531 185

-5,0%

2 664 221

More than 1 year and 5 years at most

VH3

3 862 111

-33,8%

5 836 986

47,5%

3 956 097

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Loans and various financial liabilities (gross)

8A1

12 950

0%

12 950

0%

12 950

1 year at most

8A2

12 950

0%

12 950

0%

0

More than 1 year and 5 years at most

8A3

0

0%

0

0%

12 950

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Suppliers and associated accounts (gross)

8B1

957 260

-29,4%

1 355 967

-16,3%

1 620 238

1 year at most

8B2

957 260

-29,4%

1 355 967

-16,3%

1 620 238

More than 1 year and 5 years at most

8B3

957 260

-29,4%

1 355 967

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Personnel and associated accounts (gross)

8C1

566 869

11,8%

507 193

14,2%

444 293

1 year at most

8C2

566 869

11,8%

507 193

14,2%

444 293

More than 1 year and 5 years at most

8C3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Social Security and other social organizations (gross)

8D1

526 395

1,2%

520 027

83,7%

283 071

1 year at most

8D2

526 395

1,2%

520 027

83,7%

283 071

More than 1 year and 5 years at most

8D3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Taxes on profits (gross)

8E1

540 807

3025,5%

17 303

-98,6%

1 243 435

1 year at most

8E2

540 807

3025,5%

17 303

-98,6%

1 243 435

More than 1 year and 5 years at most

8E3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

VAT (gross)

VW1

98 472

124,4%

43 877

0,5%

43 654

1 year at most

VW2

98 472

124,4%

43 877

0,5%

43 654

More than 1 year and 5 years at most

VW3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other taxes and assimilated (gross)

VQ1

5 277

-62,1%

13 934

0%

0

1 year at most

VQ2

5 277

-62,1%

13 934

0%

0

More than 1 year and 5 years at most

VQ3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Assets and liabilities associated accounts (gross)

8J1

328 237

35,1%

243 008

-19,6%

302 252

1 year at most

8J2

328 237

35,1%

243 008

-19,6%

302 252

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Groups and associates (gross)

VI1

2 301 455

127,9%

1 010 042

-1,0%

1 020 293

1 year at most

VI2

2 301 455

127,9%

1 010 042

-1,0%

1 020 293

More than 1 year and 5 years at most

VI3

0

0%

0

0%

0

More 5 years

VI4

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other liabilities (gross)

8K1

720 451

49,0%

483 422

588,2%

70 240

1 year at most

8K2

720 451

49,0%

483 422

588,2%

70 240

More than 1 year and 5 years at most

8K3

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Products in advance (gross)

8L1

89

0%

89

0%

0

1 year at most

8L2

89

0%

89

0%

0

More than 1 year and 5 years at most

8L3

0

0%

0

0%

0


References

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Loans made during the period

VJ

0

0%

0

0%

500 000

 

Debt repaid during the period

VK

2 424 340

-22,5%

3 126 746

21,8%

2 566 906



Table allocation results and other information
Dividends distributed

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Dividends

ZE

0

0%

0

0%

0


Commitments

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Commitments leasing furniture

YQ

0

0%

0

0%

0

 

Commitments Real Estate Leasing

YR

0

0%

0

0%

0

 

Effects brought to the discount and unmatured

YS

0

0%

0

0%

0


Other charges Externes

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Subcontracting

YT

0

0%

0

0%

0

 

Rentals, rental charges and condominiums

XQ

0

0%

0

0%

0

 

Staff outside the company

YU

0

0%

0

0%

0

 

Remuneration intermediaries and fees (excluding fees)

SS

0

0%

0

0%

0

 

Fees, commissions and brokerage

YV

0

0%

0

0%

0

 

Other accounts

ST

0

0%

0

0%

0

 

Total Other purchases and external

ZJ

0

0%

0

0%

0


Taxes and Fees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Business tax

YW

0

0%

0

0%

0

 

Other taxes and payments assimilated

9Z

0

0%

0

0%

0

 

Total taxes and fees

YX

0

0%

0

0%

0


VAT

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Amount VAT collected

YY

0

0%

0

0%

0

 

Total VAT on goods and services

YZ

0

0%

0

0%

0


Average number of employees

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

Average number of employees

YP

0

0%

0

0%

0


Groups and Shareholders

 

 

 

31/12/2011

 

31/12/2010

 

31/12/2007

 

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

 

31/12/2007

Sector Median 2011

 

Fixed Asset Financing

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

1,41

-28,8%

1,98

37,5%

1,44

1,11

27,0%

Global Debt

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

1027 days

4,9%

979 days

25,0%

783 days

516 days

99,0%

Working Capital Fund overall net

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

677 days

-36,8%

1071 days

107,2%

517 days

136 days

397,8%

Financial independence

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

196,40%

28,9%

152,38%

-33,7%

229,88%

209,70%

-6,3%

http://www.creditsafe.fr/csfr/images/button_plus.gifhttp://www.creditsafe.fr/csfr/images/button_minus.gifMore ratios

Solvability

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

56,96%

5,0%

54,27%

-5,3%

57,29%

48,26%

18,0%

Capacity debt futures

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

1132,13%

27,4%

888,77%

70,0%

522,78%

1007,51%

12,4%

Coverage of current assets by net working capital overall

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

71,08%

-18,3%

87,04%

40,1%

62,12%

49,07%

44,9%

General Liquidity

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

1,81

-45,8%

3,34

114,1%

1,56

0,47

285,1%

Restricted Liquidity

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

2,07

-39,8%

3,44

108,5%

1,65

0,95

117,9%


Management or rotation

 

31/12/2011

 

31/12/2010

 

31/12/2007

Sector Median 2011

 

Need background in operating working capital

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

492 days

-49,2%

968 days

122,0%

436 days

21 days

2242,9%

Treasury

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

120 days

275,0%

32 days

-34,7%

49 days

26 days

361,5%

Inventory turnover of goods

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

days

-

days

-

days

0 days

-

Average length of credit granted to customers

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

112 days

93,1%

58 days

93,3%

30 days

50,50 days

121,8%

Average length of credit obtained suppliers

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

84 days

-16,0%

100 days

-28,1%

139 days

83 days

1,2%

http://www.creditsafe.fr/csfr/images/button_plus.gifhttp://www.creditsafe.fr/csfr/images/button_minus.gifMore ratios

Inventory turnover of raw materials in industrial enterprises

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

days

-

days

-

days

0 days

-

Inventory turnover of intermediate and finished products in the industrial enterprise

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

209 days

-

days

-

days

367 days

-43,1%

Rotation tangible assets

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

208,82%

-21,5%

266,18%

3,1%

258,23%

520,09%

-59,8%


Profitability of the business

 

31/12/2011

 

31/12/2010

 

31/12/2007

Sector Median 2011

 

Margin trading

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

0%

0%

0%

0%

0

0%

0%

Profitability of the business

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

-21,87

-9,1%

-20,05

19,3%

-24,84

4,66%

-569,3%

Net profit

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

30,20%

21,1%

24,94%

53,3%

16,27%

12,49%

141,8%

http://www.creditsafe.fr/csfr/images/button_plus.gifhttp://www.creditsafe.fr/csfr/images/button_minus.gifMore ratios

Growth rate of turnover (excluding VAT)

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

-7,12%

0%

0%

0%

14,43%

0%

0%

Rates integration

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

40%

24,1%

32,23%

32,0%

24,42%

64,18%

-37,7%

Rate leasing furniture

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

3,80%

224,8%

1,17%

-19,9%

1,46%

0%

0%

Work Factor

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

146,75%

-4,5%

153,62%

-14,9%

180,51%

59,66%

146,0%

Weight interests

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

20,10

75,9%

11,43%

38,9%

8,23%

3,04%

561,2%


Return on capital

 

31/12/2011

 

31/12/2010

 

31/12/2007

Sector Median 2011

 

Cash flow from the overall profitability

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

51,75%

23,4%

41,95%

40,2%

29,93%

17,39%

197,6%

Rates of economic profitability

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

-4%

0%

-4%

33,3%

-6%

0%

0%

Financial profitability

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

24625161%

8,5%

22691677%

39,8%

16231986%

239046%

10201,4%

Return on investment

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

8,82%

29,9%

6,79%

16,1%

5,85%

6,91%

27,6%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median


Soldes Intermédiaires de Gestion

 

31/12/2011

 

31/12/2010

 

31/12/2007

Sector Median 2011

 

Turnover

6 519 646

-7,1%

7 019 695

26,1%

5 564 653

136 695 €

4669,5%

 

Sales of goods

0

0%

0

0%

0

 

 

- Purchase of goods

0

0%

0

0%

0

 

 

+/- Stock of goods variation

0

0%

0

0%

0

 

 

Trading margin

0 €

0%

0 €

0%

0 €

0 €

0%

 

0,00 % CA

0%

0,00 % CA

0%

0,00 % CA

0 % CA

0%

 

Sale of goods produced

6 519 647

-7,1%

7 019 695

26,1%

5 564 653

 

 

+/- Stocked production

0

0%

0

0%

0

 

 

+ Self-constructed assets

208 626

70,4%

122 422

0%

0

 

 

Period production

6 728 273 €

-5,8%

7 142 117 €

28,3%

5 564 653 €

105 871,50 €

6255,1%

 

103,20 %

A

1,4%

101,74 % CA

1,7%

100,00 % CA

100 % CA

3,2%

 

Trading margin

0

0%

0

0%

0

0

0%

+ Period Production

6 728 273

-5,8%

7 142 117

28,3%

5 564 653

105 871,50

6255,1%

- Purchase of raw materials

0

0%

0

0%

0

 

 

+/- Change in stocks of raw materiels

0

0%

0

0%

0

 

 

- Other external purchases and charges

4 120 170

-15,6%

4 879 927

16,0%

4 205 819

 

 

Added value

2 608 103 €

15,3%

2 262 190 €

66,5%

1 358 834 €

68 719,50 €

3695,3%

 

40,00 % CA

24,1%

32,23 % CA

32,0%

24,42 % CA

64,18 % CA

-37,7%

 

Added value

2 608 103 €

15,3%

2 262 190 €

66,5%

1 358 834 €

68 719,50 €

3695,3%

+ Operating grants

0

0%

0

0%

0

 

 

- Tax, duty and similar payments

206 829

6,5%

194 248

-32,6%

288 327

 

 

- Personal charges

3 827 272

10,1%

3 475 115

41,7%

2 452 870

 

 

Gross operating surplus

-1 425 998 €

-1,3%

-1 407 173 €

-1,8%

-1 382 363 €

-496,50 €

-287110,1%

 

-21,87 % CA

-9,1%

-20,05 % CA

19,3%

-24,84 % CA

4,66 % CA

-569,3%

 

Gross operating surplus

-1 425 998 €

-1,3%

-1 407 173 €

-1,8%

-1 382 363 €

-496,50 €

-287110,1%

+ Release of reserves and provisions

546 040

12,2%

486 732

8,9%

446 910

 

 

+ Other operating income

863 250

5,7%

816 928

5,8%

771 869

 

 

- Depreciation/Amortisation

780 039

6,9%

729 785

69,8%

429 815

 

 

- Other charges

06

-98,4%

371

7320,0%

05

 

 

Operating result

-796 753 €

4,4%

-833 669 €

-40,5%

-593 404 €

-396,50 €

-200846,5%

 

-12,22 % CA

-2,9%

-11,88 % CA

-11,4%

-10,66 % CA

3,57 % CA

-442,3%

 

Operating result

-796 753 €

4,4%

-833 669 €

-40,5%

-593 404 €

-396,50 €

-200846,5%

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

0

0%

0

0%

0

 

 

+ Financial income

3 572 960

16,4%

3 070 529

99,0%

1 543 367

 

 

- Financial charges

1 310 219

63,3%

802 234

75,2%

457 798

 

 

Pre-tax result

1 465 988 €

2,2%

1 434 626 €

191,5%

492 165 €

18 018,50 €

8036,0%

 

22,49 % CA

10,0%

20,44 % CA

131,2%

8,84 % CA

11,32 % CA

98,7%

 

Extraordinary income

265 795

47,5%

180 232

141,0%

74 789

0

0%

- Extraordinary charges

215 722

-21,0%

273 146

-32,4%

404 261

 

 

Extraordinary result

50 073 €

153,9%

-92 914 €

71,8%

-329 472 €

0 €

0%

 

0,77 % CA

158,3%

-1,32 % CA

77,7%

-6 % CA

0 % CA

0%

 

Pre-tax result

1 465 988 €

2,2%

1 434 626 €

191,5%

492 165 €

18 018,50 €

8036,0%

Extraordinary result

50 073 €

153,9%

-92 914 €

71,8%

-329 472 €

0 €

0%

- Employee profit sharing

0

0%

0

0%

0

 

 

- Tax on profits

-452 683

-10,6%

-409 317

44,9%

-742 761

 

 

Net result

1 968 744 €

12,4%

1 751 029 €

93,4%

905 454 €

20 001 €

9743,2%

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

30,20 % CA

21,1%

24,94 % CA

53,3%

16,27 % CA

12,28 % CA

145,9%

 

 

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

25/01/2012

 

 

Status of Monitoring

No social security and tax office preferential right to date

Group data

 

Company Name

 

SIREN

Parts

Last account published

http://www.creditsafe.fr/csfr/images/Prospect/tminus.gifLISE CHARMEL INDUSTRIE

 

304538549

-

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/T.gifLISE CHARMEL LINGERIE

 

428688634

100%

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/tminus.gifPROMINTIME

 

440411478

100%

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/T.gifPROMINTIME IBER

 

3673628

100%

31/12/2011

http://www.creditsafe.fr/csfr/images/Prospect/L.gifPROMINTIME GMBH

 

-

100%

-

 

 

Linkages

 

Parent

S E L M

Direct parent

S E L M - 43.35 %

Group – Number of companies

2

Linkages – Number of companies

1

Number of countries

1

Ultimate parent company

LISE CHARMEL INDUSTRIE

Direct parent

-

Group – Number of companies

5

Linkages – Number of companies

1

Number of countries

1

Company Name

 

SIREN

Last account

Turnover

PARISSIME GMBH

 

HRB 16381

31/12/2011

-

 

Consolidated Accounts

Active Account | Passive Account | Account Results | Consolidation

 

Synthesized Accounts

Annual Accounts

31/12/2007

 

31/12/2006

 

31/12/2005

Account period (month)

12

 

12

 

12

Account Type

Consolidated

 

Consolidated

 

Consolidated

Activity Code

7010Z

 

7010Z

 

7010Z


Active account

Annual Accounts

31/12/2007

 

31/12/2006

 

31/12/2005

Capital not called

0

0%

0

0%

0

Total fixed assets

8 128 397

20,1%

6 767 785

-6,4%

7 229 099

- Intangible assets

2 445 041

28,1%

1 909 106

-1,4%

1 937 176

- Tangible assets

3 497 835

10,6%

3 163 532

-9,6%

3 499 647

- Financial assets

264 146

36,1%

194 045

-1,4%

196 864

Net current assets

45 396 073

4,2%

43 566 314

1,2%

43 039 283

- Stocks

18 154 597

6,4%

17 056 405

-6,9%

18 328 482

- Advanced payments

60 503

-59,5%

149 472

-23,9%

196 306

- Receivables

22 244 054

-4,2%

23 223 436

6,6%

21 783 660

- Securities and cash

4 936 919

57,4%

3 137 002

14,9%

2 730 835

Accounts of regularization

0

0%

0

0%

0

Total Assets

53 524 470

6,3%

50 334 099

0,1%

50 268 382


Passive Account

Annual Accounts

31/12/2007

 

31/12/2006

 

31/12/2005

Shareholders' equity

18 983 737

22,9%

15 442 674

-3,4%

15 991 558

Share capital

2 000 000

0%

2 000 000

0%

2 000 000

Other capital resources

0

0%

0

0%

0

Risk Provisions

802 158

-3,0%

827 123

-12,1%

941 287

Liabilities

33 732 974

-0,9%

34 050 332

2,2%

33 323 303

- Financial liabilities

12 339 957

-14,4%

14 417 010

-10,0%

16 017 355

- Advanced payments received

11 666

-45,9%

21 546

95,4%

11 027

- Trade account payables

12 488 537

1,0%

12 359 816

10,1%

11 229 694

- Tax and social liabilities

6 801 848

41,7%

4 798 564

5,5%

4 547 321

- Other debts and fixed assets liabilities

2 089 841

-14,8%

2 453 396

78,6%

1 374 016

Account regularization

1 125

0%

0

0%

143 890

Total liabilities

53 524 470

6,3%

50 334 099

0,1%

50 268 382


Results

Annual Accounts

31/12/2007

 

31/12/2006

 

31/12/2005

Sales of Goods

74 465 649

15,9%

64 253 441

-1,4%

65 148 668

Net turnover

69 552 963

12,0%

62 090 471

1,1%

61 408 872

- of which net export turnover

39 072 625

18,2%

33 052 532

134,2%

14 113 135

Operating charges

67 141 478

7,6%

62 403 479

0,6%

62 051 580

Operating profit/loss

7 324 171

295,9%

1 849 962

-40,3%

3 097 088

Financial income

108 303

-59,1%

264 835

32,1%

200 533

Financial charges

1 510 439

3,6%

1 458 082

9,9%

1 326 215

Financial profit/loss

-1 402 136

-17,5%

-1 193 247

-6,0%

-1 125 682

Pretax net operating income

5 922 035

801,8%

656 715

-66,7%

1 971 406

Extraordinary income

259 944

-37,6%

416 403

77,1%

235 069

Extraordinary charges

530 050

-68,1%

1 662 584

107,3%

802 046

Extraordinary profit/loss

-270 106

78,3%

-1 246 181

-119,8%

-566 977


Consolidation

Annual Accounts

31/12/2007

 

31/12/2006

 

31/12/2005

Net result before amortisation of goodwill

3 684 313

913,5%

-452 902

-142,2%

1 072 240

Goodwill amortisation allocation

99 727

5,7%

94 310

0%

94 310

Net result of equity affiliates companies

0

0%

0

0%

-3 184

Net result of integrated companies

0

0%

0

0%

0

Group result (consolidated net result)

3 584 586

755,1%

-547 212

-156,1%

974 746

Share of minority interest (Result except group)

455

-73,8%

1 736

7,2%

1 620

Net result - group share (part of parent company)

3 584 131

752,9%

-548 948

-156,4%

973 126

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Months

 

12

 

12

 

12


Accounts - Active
Current Assets | Equalization accounts | Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Grand Total (I to VI)

Net

53 524 470

6,3%

50 334 099

0,1%

50 268 382

 

Gross

CO

67 791 245

5,8%

64 066 098

1,4%

63 196 633

 

Amortisation

1A

14 266 775

3,9%

13 731 999

6,2%

12 928 251


Capital subscribed not called (I)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Capital suscribed not called (I)

AA3

0

0%

0

0%

0


Active fixed asset (II)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Active fixed asset (II)

Net

8 128 397

20,1%

6 767 785

-6,4%

7 229 099

 

Gross

BJ

16 121 275

16,3%

13 859 090

-0,5%

13 930 436

 

Amortisation

BK

7 992 878

12,7%

7 091 305

5,8%

6 701 337


Intangilble fixed assets

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Start-up cost

Net

649

-72,8%

2 388

-4,5%

2 501

 

Gross

AB

99 174

0,0%

99 173

3,4%

95 941

 

Amortisation

AC

98 525

1,8%

96 785

3,6%

93 440

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

R&D expenses

Net

0

0%

0

0%

0

 

Gross

CX

0

0%

0

0%

0

 

Amortisation

AE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Distributorships, patents

Net

1 030 243

-10,9%

1 156 427

-7,6%

1 251 912

 

Gross

AF

2 776 553

1,5%

2 736 693

7,8%

2 538 461

 

Amortisation

AG

1 746 310

10,5%

1 580 266

22,8%

1 286 549

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Goodwill

Net

1 115 252

87,5%

594 842

-6,3%

634 926

 

Gross

AH

1 424 060

70,7%

834 060

0%

834 060

 

Amortisation

AI

308 808

29,1%

239 218

20,1%

199 134

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other intangible fixed assets

Net

0

0%

0

0%

0

 

Gross

AJ

0

0%

0

0%

0

 

Amortisation

AK

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Pre-payments and downpayments

Net

298 897

92,3%

155 449

225,0%

47 837

 

Gross

AL

298 897

92,3%

155 449

225,0%

47 837

 

Amortisation

AM

0

0%

0

0%

0



Tangilble fixed assets

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Acquisition difference

Net

0

0%

0

0%

0

 

Gross

A11

0

0%

0

0%

0

 

Amortisation

A12

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Goodwill

Net

1 921 375

28,0%

1 501 102

-5,9%

1 595 412

 

Gross

A21

2 456 438

26,9%

1 936 438

0%

1 936 438

 

Amortisation

A22

535 063

22,9%

435 336

27,7%

341 026

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Difference from the first consolidation

Net

0

0%

0

0%

0

 

Gross

A31

0

0%

0

0%

0

 

Amortisation

A32

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Lands

Net

105 262

138,8%

44 072

0%

44 072

 

Gross

AN

105 262

138,8%

44 072

0%

44 072

 

Amortisation

AO

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Buildings

Net

546 919

-5,0%

575 546

-3,5%

596 468

 

Gross

AP

695 453

-0,2%

696 999

0,9%

690 642

 

Amortisation

AQ

148 534

22,3%

121 453

29,0%

94 174

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Plant

Net

707 716

-18,6%

869 558

-12,6%

994 993

 

Gross

AR

4 064 017

1,4%

4 009 463

3,8%

3 861 904

 

Amortisation

AS

3 356 301

6,9%

3 139 905

9,5%

2 866 911

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other tangible fixed assets

Net

1 865 492

11,4%

1 674 356

24,2%

1 348 280

 

Gross

AT

3 664 829

16,2%

3 152 698

-0,5%

3 168 383

 

Amortisation

AU

1 799 337

21,7%

1 478 342

-18,8%

1 820 103

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Fixed assets in construction

Net

239 646

0%

0

0%

2 615

 

Gross

AV

239 646

0%

0

0%

2 615

 

Amortisation

AW

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Advances and payments on account

Net

32 800

0%

0

0%

513 219

 

Gross

AX

32 800

0%

0

0%

513 219

 

Amortisation

AY

0

0%

0

0%

0



Financial assets

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Associates at equity

Net

0

0%

0

0%

0

 

Gross

CS

0

0%

0

0%

0

 

Amortisation

CT

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other participations

Net

0

0%

0

0%

0

 

Gross

CU

0

0%

0

0%

0

 

Amortisation

CV

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Inter-company receivables

Net

0

0%

0

0%

0

 

Gross

BB

0

0%

0

0%

0

 

Amortisation

BC

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other investment securities

Net

0

0%

0

0%

0

 

Gross

BD

0

0%

0

0%

0

 

Amortisation

BE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Loans

Net

0

0%

0

0%

0

 

Gross

BF

0

0%

0

0%

0

 

Amortisation

BG

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other financial assets

Net

264 146

36,1%

194 045

-1,4%

196 864

 

Gross

BH

264 146

36,1%

194 045

-1,4%

196 864

 

Amortisation

BI

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other financial assets

Net

0

0%

0

0%

0

 

Gross

A41

0

0%

0

0%

0

 

Amortisation

A42

0

0%

0

0%

0



Current Assets (III)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Assets

Net

45 396 073

4,2%

43 566 314

1,2%

43 039 283

 

Gross

CJ

51 669 970

2,9%

50 207 008

1,9%

49 266 197

 

Amortisation

CK

6 273 897

-5,5%

6 640 694

6,6%

6 226 914



Stocks

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Raw materials

Net

8 015 444

1,5%

7 894 202

-1,5%

8 010 774

 

Gross

BL

9 570 414

-8,1%

10 410 991

4,4%

9 972 242

 

Amortisation

BM

1 554 970

-38,2%

2 516 789

28,3%

1 961 468

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Work in progress (goods)

Net

0

0%

2 011 333

19,9%

1 677 697

 

Gross

BN

0

0%

2 011 333

19,9%

1 677 697

 

Amortisation

BO

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Work in progress (services)

Net

2 803 861

0%

0

0%

0

 

Gross

BP

2 803 861

0%

0

0%

0

 

Amortisation

BQ

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Semi-finished and finished products

Net

5 812 160

-4,4%

6 077 693

-21,0%

7 690 907

 

Gross

BR

8 415 936

0,2%

8 401 178

-14,3%

9 802 168

 

Amortisation

BS

2 603 776

12,1%

2 323 485

10,1%

2 111 261

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Goods for resale

Net

1 523 132

41,9%

1 073 177

13,1%

949 104

 

Gross

BT

1 528 332

41,7%

1 078 377

13,0%

954 304

 

Amortisation

BU

5 200

0%

5 200

0%

5 200



Advance payments to suppliers

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Advance payments to suppliers

Net

60 503

-59,5%

149 472

-23,9%

196 306

 

Gross

BV

60 503

-59,5%

149 472

-23,9%

196 306

 

Amortisation

BW

0

0%

0

0%

0



Debtors

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Trade accounts receivable

Net

18 554 832

-2,6%

19 045 331

11,0%

17 155 576

 

Gross

BX

20 664 783

-0,8%

20 840 551

8,0%

19 304 561

 

Amortisation

BY

2 109 951

17,5%

1 795 220

-16,5%

2 148 985

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Other debtors

Net

2 149 500

-12,6%

2 459 612

-20,0%

3 074 490

 

Gross

BZ

2 149 500

-12,6%

2 459 612

-20,0%

3 074 490

 

Amortisation

CA

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Capital subscribed and called up

Net

0

0%

0

0%

0

 

Gross

CB

0

0%

0

0%

0

 

Amortisation

CC

0

0%

0

0%

0



Divers

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Investment securities

Net

362 554

2795,8%

12 520

-85,9%

88 525

 

Gross

CD

362 554

2795,8%

12 520

-85,9%

88 525

 

Amortisation

CE

0

0%

0

0%

0

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Cash and cash equivalents

Net

4 574 365

46,4%

3 124 482

18,2%

2 642 310

 

Gross

CF

4 574 365

46,4%

3 124 482

18,2%

2 642 310

 

Amortisation

CG

0

0%

0

0%

0



Prepaid expenses

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Prepaid expenses

Net

1 539 722

-10,4%

1 718 493

10,6%

1 553 594

 

Gross

CH

1 539 722

-10,4%

1 718 493

10,6%

1 553 594

 

Amortisation

CI

0

0%

0

0%

0



Equalization accounts (IV to VI)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Multi-period charges

CW3

0

0%

0

0%

0

 

Premiums on redemption of bonds

CM3

0

0%

0

0%

0

 

Currency differential gain

CN3

0

0%

0

0%

0



References

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

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)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Grand Total (I to IV)

EE

53 524 470

6,3%

50 334 099

0,1%

50 268 382


Shareholder Equity (I)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total shareholders' equity (Total I)

DL

18 983 737

22,9%

15 442 674

-3,4%

15 991 558

 

Equity and shareholders' equity

DA

2 000 000

0%

2 000 000

0%

2 000 000

 

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

200 000

0%

200 000

0%

200 000

 

Statutory or contractual reserve

DE

0

0%

0

0%

0

 

Special regulated reserves

DF

0

0%

0

0%

0

 

Other reserves

DG

13 068 247

-4,6%

13 700 120

25,9%

10 877 648

 

Profits or losses brought forward

DH

151 680

65,8%

91 508

-95,3%

1 940 790

 

Conversion differences

P1

-20 321

0%

0

0%

0

 

Net result - group part

P2

3 584 131

752,9%

-548 948

-156,4%

973 126

 

Investment grants

DJ

0

0%

0

0%

0

 

Special tax-allowable reserves

DK

0

0%

0

0%

0



Other capital resources (II)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

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

 

Others

P3

0

0%

0

0%

0



Provisions for risks and charges (III)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total provisions for risks and charges (Total III)

DR

802 158

-3,0%

827 123

-12,1%

941 287

 

Conversion differences

P4

0

0%

0

0%

0

 

In reserves

P5

5 146

-57,9%

12 234

15,3%

10 614

 

In results

P6

455

-73,8%

1 736

7,2%

1 620

 

Total III

P7

5 601

-59,9%

13 970

14,2%

12 234

 

Delayed tax

P8

8 236

-78,2%

37 823

-38,3%

61 313

 

Acquisition differences

P9

0

0%

0

0%

0

 

Risk provisions

DP

0

0%

0

0%

879 974

 

Reserves for charges

DQ

793 922

0,6%

789 300

0%

0



Liabilities (IV)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total Liabilities (Total IV)

EC

33 732 974

-0,9%

34 050 332

2,2%

33 323 303

 

Convertible debentures

DS

0

0%

0

0%

0

 

Other debentures

DT

0

0%

0

0%

0

 

Bank loans and liabilities

DU

12 203 472

-15,0%

14 356 556

-3,5%

14 876 273

 

Sundry loans and financial liabilities

DV

136 485

125,8%

60 454

-94,7%

1 141 082

 

Of which participating loans

EI

0

0%

0

0%

0

 

Advance payments received for current orders

DW

11 666

-45,9%

21 546

95,4%

11 027

 

Trade accounts payables

DX

12 488 537

1,0%

12 359 816

10,1%

11 229 694

 

Tax and social security liabilities

DY

6 801 848

41,7%

4 798 564

5,5%

4 547 321

 

Fixed asset liabilities

DZ

293 824

54,1%

190 617

-72,4%

690 159

 

Other debts

EA

1 796 017

-20,6%

2 262 779

230,9%

683 857



Translation loss (V)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Translation loss (Total V)

ED

0

0%

0

0%

0



Equalization accounts

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Deferred income

EB

1 125

0%

0

0%

143 890



References

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Of which tax-allowable reserve

EF

0

0%

0

0%

0

 

Deferred income and liabilities

EG

0

0%

0

0%

0

 

Of which current bank facilities

EH

0

0%

0

0%

0

 

Display parameter

Currency

Euro

Kilo Euro


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

1- Operating result (I-II)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Operating result (Total I-II)

GG

7 324 171

295,9%

1 849 962

-40,3%

3 097 088


2 - Financial result (V - VI)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Financial result (Total V-VI)

GV

-1 402 136

-17,5%

-1 193 247

-6,0%

-1 125 682


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

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

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

GW

5 922 035

801,8%

656 715

-66,7%

1 971 406


4 - Extraordinary result (VII-VIII)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Extraordinary result (Total VII-VIII)

HI

-270 106

78,3%

-1 246 181

-119,8%

-566 977


Consolidation

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Delayed tax

R1

358 212

242,5%

-251 312

-347,3%

-56 179

 

Net result before amortisation of acquisition differences

R2

3 684 313

913,5%

-452 902

-142,2%

1 072 240

 

Endowment to amortisation of acquisition differences

R3

99 727

5,7%

94 310

0%

94 310

 

Net result of companies set in equivalence

R4

0

0%

0

0%

-3 184

 

Net result of integrated companies

R5

0

0%

0

0%

0

 

Group result (consolidated net result)

R6

3 584 586

755,1%

-547 212

-156,1%

974 746

 

Cross-reference : equipment leasing

R7

455

-73,8%

1 736

7,2%

1 620

 

Cross-reference : property leasing

R8

3 584 131

752,9%

-548 948

-156,4%

973 126


Operating income (I)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Total operating income (Total I)

FR

74 465 649

15,9%

64 253 441

-1,4%

65 148 668


Operating income (details)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of goods for resale

FC

1 642 432

89,1%

868 582

-93,9%

14 224 334

 

France

FA

1 072 130

145,3%

437 140

-96,8%

13 874 560

 

Export

FB

570 302

32,2%

431 442

23,3%

349 774

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of goods produced

FF

67 257 563

11,1%

60 518 758

29,7%

46 656 539

 

France

FD

29 001 430

2,7%

28 244 623

-14,4%

32 994 009

 

Export

FE

38 256 133

18,5%

32 274 135

136,2%

13 662 530

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Sale of services

FI

652 968

-7,1%

703 131

33,2%

527 999

 

France

FG

406 778

14,2%

356 176

-16,6%

427 168

 

Export

FH

246 190

-29,0%

346 955

244,1%

100 831

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Net turnover

FL

69 552 963

12,0%

62 090 471

1,1%

61 408 872

 

France

FJ

30 480 338

5,0%

29 037 939

-38,6%

47 295 737

 

Export

FK

39 072 625

18,2%

33 052 532

134,2%

14 113 135

 

Stocked production

FM

816 116

176,5%

-1 067 354

-246,2%

730 092

 

Self-constructed assets

FN

0

0%

0

0%

0

 

Operating grants

FO

58 494

836,2%

6 248

-35,0%

9 605

 

Release of reserves and provisions

FP

4 003 706

25,4%

3 192 967

8,3%

2 948 875

 

Other income

FQ

34 370

10,5%

31 109

-39,3%

51 224



Operating charges (II)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Total operating charges (Total II)

GF

67 141 478

7,6%

62 403 479

0,6%

62 051 580


Exploitation charges

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Purchase of goods for resale

FS

1 091 298

48,0%

737 473

3,3%

714 010

 

Change in stocks of goods for resale

FT

-583 775

-370,5%

-124 073

-358,2%

48 052

 

Purchase of raw materials

FU

19 970 459

11,6%

17 888 491

2,1%

17 519 881

 

Change in stocks of raw materials

FV

836 632

290,7%

-438 749

-152,2%

840 901

 

Other external purchases and charges

FW

21 480 547

2,4%

20 968 769

6,8%

19 628 864

 

Tax, duty and similar payments

FX

1 231 560

-6,0%

1 310 256

15,9%

1 130 547

 

Payroll

FY

13 540 433

7,9%

12 547 062

0,2%

12 517 544

 

Social security costs

FZ

4 662 875

1,4%

4 598 835

-2,0%

4 692 733


Depreciation

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Depreciation of fixed assets

GA

4 283 919

0,2%

4 275 482

-1,6%

4 343 570

 

Amortisation of fixed assets

GB

0

0%

0

0%

0

 

Depreciation/amortisation of current assets

GC

0

0%

0

0%

0

 

Provisions for risks and charges

GD

0

0%

0

0%

0


Other charges

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Other charges

GE

627 530

-1,9%

639 933

4,0%

615 478



Operating charges (III-IV)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

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)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total financial income (Total V)

GP

108 303

-59,1%

264 835

32,1%

200 533

 

Share financial income

GJ

0

0%

0

0%

130

 

Other investment income & capitalised receivables

GK

3 396

-89,1%

31 246

91,2%

16 339

 

Other interest and similar income

GL

11 011

657,8%

1 453

-2,4%

1 488

 

Released provisions and transferred charges

GM

0

0%

0

0%

0

 

Exchange gains

GN

93 896

-59,6%

232 136

27,1%

182 580

 

Net income from disposal of investment securities

GO

0

0%

0

0%

0



Financial Charge (VI)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total financial charge (Total VI)

GU

1 510 439

3,6%

1 458 082

9,9%

1 326 215

 

Financial reserves and provisions

GQ

0

0%

0

0%

0

 

Interest and similar charges

GR

1 364 036

6,5%

1 281 287

11,3%

1 151 359

 

Exchange losses

GS

146 403

-17,2%

176 795

1,1%

174 856

 

Net loss from disposal of investment securities

GT

0

0%

0

0%

0



Extraordinary income (VII)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total extraordinary income (Total VII)

HD

259 944

-37,6%

416 403

77,1%

235 069

 

Extraordinary operating income

HA

72 778

-39,3%

119 947

48,3%

80 894

 

Extraordinary income from capital transactions

HB

80 097

-69,1%

259 124

71,3%

151 312

 

Released provisions and transferred charges

HC

107 069

186,8%

37 332

1203,9%

2 863



Extraordinary charges (VIII)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gif

Total extraordinary charges (Total VIII)

HH

530 050

-68,1%

1 662 584

107,3%

802 046

 

Extraordinary operating charges

HE

449 388

-66,1%

1 325 317

155,2%

519 265

 

Extraordinary charges from capital transactions

HF

79 605

-66,3%

236 161

121,3%

106 726

 

Extraordinary reserves and provisions

HG

1 057

-99,0%

101 106

-42,6%

176 055



Employee profit sharing (IX)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Employee profit sharing (Total IX)

HJ

0

0%

0

0%

0



Tax on profits (X)

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Tax on profits (Total X)

HK

1 609 404

1302,6%

114 748

-70,5%

388 368



References

 

 

 

31/12/2007

 

31/12/2006

 

31/12/2005

 

Of which equipment leases

HP

0

0%

0

0%

0

 

Of which property leases

HQ

0

0%

0

0%

0

 

 

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

Structure and Liquidity

 

31/12/2007

 

31/12/2006

 

31/12/2005

Fixed Asset Financing

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

2,49

-8,8%

2,73

-4,2%

2,85

Global Debt

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

174,60 days

-11,6%

197,42 days

1,1%

195,35 days

Working Capital Fund overall net

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

124,21 days

-10,4%

138,68 days

-8,0%

150,79 days

Financial independence

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

155,56%

44,6%

107,57%

0,1%

107,50%

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gifMore ratios

Solvability

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

35,47%

15,6%

30,68%

-3,6%

31,81%


Management or rotation

 

31/12/2007

 

31/12/2006

 

31/12/2005

Need background in operating working capital

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

90,72 days

-18,0%

110,61 days

-12,6%

126,58 days

Treasury

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

25,55 days

40,5%

18,19 days

13,6%

16,01 days

Inventory turnover of goods

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

1084,09 days

71,3%

632,89 days

40,4%

450,82 days

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gifMore ratios

Inventory turnover of raw materials in industrial enterprises

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

167,73 days

-18,0%

204,58 days

1,8%

200,90 days

Inventory turnover of intermediate and finished products in the industrial enterprise

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

0 days

0%

0 days

0%

0 days


Profitability of the business

 

31/12/2007

 

31/12/2006

 

31/12/2005

Margin trading

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

1642431,27%

89,1%

868581,01%

-93,9%

14224332,76

Profitability of the business

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

11,79

106,8%

5,70

-30,7%

8,23

http://www.creditsafe.fr/csfr/images/button_minus.gifhttp://www.creditsafe.fr/csfr/images/button_plus.gifMore ratios

Rates integration

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

39,64%

11,9%

35,42%

-7,0%

38,08%

Rate leasing furniture

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

0%

0%

0%

0%

0%

Weight interests

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

2,17

-7,7%

2,35%

8,8%

2,16%


Return on capital

 

31/12/2007

 

31/12/2006

 

31/12/2005

Rates of economic profitability

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

26,17%

120,7%

11,86%

-24,9%

15,80%

 

 

 

event history

 

 

 

 

 

 

Date

Description

No Status History

 

 

 

 

 

 

Publication date

Gazette Name

Description

 

25/01/2013

Bodacc B

Modification et mutation diverse

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

3282 - 304 538 549 RCS Lyon. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Capital : 2040800 EUR. Activité : .
Commentaires : Modification du capital.

14/12/2012

JAL

Modification of the share capital

 

 

Essor (L')/Edition du Rhône


Date de décision : 07/12/2012
La société : 304538549 - LISE CHARMEL INDUSTRIE, 45 RUE SAINT PIERRE DE VAISE, 69009 LYON 9EME a subi une augmentation de son capital social désormais de 2 040 800 €
Date d'effet : 07/12/2012

06/09/2012

Bodacc C

Comptes annuels et rapports

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

6578 - 304538549 RCS. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Adresse : 45 rue Saint Pierre de Vaise 69009 Lyon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2011.

24/08/2012

Bodacc B

Modification et mutation diverse

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

612 - 304 538 549 RCS Lyon. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Administration : Société en nom collectif MOORE STEPHENS SYC n'est plus commissaire aux comptes titulaire. Sté par actions simplifiée SYC devient commissaire aux comptes titulaire représenté(e) par YABLONSKY Serge nom d'usage : YABLONSKY. SA ŕ conseil d'administration SYC AUDIT n'est plus commissaire aux comptes suppléant. SA ŕ conseil d'administration MBV devient commissaire aux comptes suppléant représenté(e) par VAILLANT Paul nom d'usage : VAILLANT. GALLEGO Gilles nom d'usage : GALLEGO n'est plus commissaire aux comptes suppléant VELUT Christophe nom d'usage : VELUT devient commissaire aux comptes suppléant. Activité : .
Commentaires : Modification de l'administration.

28/09/2011

Bodacc B

Modification et mutation diverse

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

1901 - 304 538 549 RCS Lyon. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Administration : PIQUET Olivier nom d'usage : PIQUET devient directeur général. Activité : .
Commentaires : Modification de l'administration.

29/07/2011

JAL

Appointment of the social representative

 

 

Essor (L')/Edition du Rhône


Société faisant l'objet d'une nomination : 304538549 - LISE CHARMEL INDUSTRIE, 45 RUE SAINT PIERRE DE VAISE, 69009 LYON 9EME
Nominé : Monsieur Olivier PIQUET, 75015 PARIS 15
En la fonction de : Directeur général
Date d'effet : 01/09/2009

16/09/2010

Bodacc C

Comptes annuels et rapports

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

6570 - 304538549 RCS. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Adresse : 45 rue Saint Pierre de Vaise 69009 Lyon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

16/09/2010

Bodacc C

Comptes annuels, consolidés et rapports

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

6571 - 304538549 RCS. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Adresse : 45 rue Saint Pierre de Vaise 69009 Lyon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

04/12/2009

Bodacc C

Comptes annuels et rapports

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

8963 - 304538549 RCS. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Adresse : 45 rue Saint Pierre de Vaise 69009 Lyon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

04/12/2009

Bodacc C

Comptes annuels, consolidés et rapports

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

8964 - 304538549 RCS. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Adresse : 45 rue Saint Pierre de Vaise 69009 Lyon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

19/12/2008

Bodacc C

Comptes consolidés et rapports

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

7118 - 304538549 RCS. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Adresse : 45 rue Saint Pierre de Vaise 69009 Lyon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

05/12/2008

Bodacc C

Comptes annuels et rapports

 

 

69 - RHONE

GREFFE DU TRIBUNAL DE COMMERCE DE LYON

5125 - 304538549 RCS. LISE CHARMEL INDUSTRIE. Forme : Société par Actions Simplifiée. Adresse : 45 rue Saint Pierre de Vaise 69009 Lyon. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2007.

14/12/2007

Bodacc C

Avis de dépôt des comptes

 

 

6985 - 304 538 549. RCS Lyon LISE CHARMEL INDUSTRIE. Forme: société par actions simplifiée. Adresse du sičge social: 45 rue Saint Pierre de Vaise 69009 Lyon. Comptes consolidés et rapport de l'exercice clos le: 31 décembre 2006.

14/12/2007

Bodacc C

Avis de dépôt des comptes

 

 

6986 - 304 538 549. RCS Lyon LISE CHARMEL INDUSTRIE. Forme: société par actions simplifiée. Adresse du sičge social: 45 rue Saint Pierre de Vaise 69009 Lyon. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2006.

09/01/2007

Bodacc C

Avis de dépôt des comptes

 

 

3308 - RCS Lyon B 304 538 549. RC 75-B 1042. LISE CHARMEL INDUSTRIE. Forme: S.A.S. Adresse du sičge social: 45, Rue Saint Pierre de Vais,69009 Lyon. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

19/12/2006

Bodacc C

Avis de dépôt des comptes

 

 

3355 - RCS Lyon B 304 538 549. RC 75-B 1042. LISE CHARMEL INDUSTRIE. Forme: S.A.S. Adresse du sičge social: 45, Rue Saint Pierre de Vais,69009 Lyon. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2005.

17/12/2006

Bodacc B

Modifications et mutations diverses

 

 

1368 - RCS Lyon 304 538 549. RC 75-B 01042. LISE CHARMEL INDUSTRIE. Forme : S.A.S. Adresse du sičge social : 45 rue Saint-Pierre-de-Vaise,, 69009 Administration : anciens commissaires aux comptes titulaires : TONNELIER (Maurice) et CABINET HLB ORFIS. Nouveaux commissaires aux comptes titulaires : ORFIS S.A. et MOORE STEPHENS SYC. Nouveau commissaire aux comptes suppléant : SYC AUDIT.

08/08/2006

Bodacc B

Modifications et mutations diverses

 

 

1606 - RCS Lyon 304 538 549. RC 75-B 01042. LISE CHARMEL INDUSTRIE. Forme : S.A.S. Adresse du sičge social : 45 rue Saint-Pierre-de-Vaise,, 69009 Commentaires : modification survenue sur l'adresse du sičge social.

04/12/2005

Bodacc C

Avis de dépôt des comptes

 

 

4034 - RCS Lyon B 304 538 549. RC 75-B 1042. LISE CHARMEL INDUSTRIE. Forme: S.A.S. Adresse du sičge social: 66, Cours Charlemagne,69002 Lyon. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

03/12/2005

Bodacc C

Avis de dépôt des comptes

 

 

373 - RCS Lyon B 304 538 549. RC 75-B 1042. LISE CHARMEL INDUSTRIE. Forme: S.A.S. Adresse du sičge social: 66, Cours Charlemagne,69002 Lyon. Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004.

09/05/2004

Bodacc B

Modifications et mutations diverses

 

 

RCS Lyon 304538549 RC 75-B 01042 LISE CHARMEL INDUSTRIE. Forme : S.A.S. Adresse du sičge social : 66 cours Charlemagne, 69002 Lyon. Administration : ancien commissaire aux comptes suppléant : CABINET SOGESSOR. Nomination en qualité de commissaire aux comptes suppléant : GALLEGO (Gilles).

27/03/2003

Bodacc B

Modifications et mutations diverses

 

 

RCS Lyon 304538549 RC 75-B 01042 LISE CHARMEL INDUSTRIE. Forme : S.A.S. Activité : création, fabrication, vente de tous articles en soie naturelle, textile naturel ou artificiel généralement, de tous tissus propres aux vetements et sous-vetements masculins, féminins et pour enfants, y compris gaines, soutiens-gorge, corsets, maillots de bains et coordonnées. Adresse du sičge social : 66 cours Charlemagne, 69002 Lyon. Administration : nouveau président : DAUMAL (Jacques), ancien président du conseil d'administration et directeur général. Anciens administrateurs : LEVY (Laurence) et S.C. S.E.L.M. Commentaires : modification survenue sur la dénomination, la forme juridique et l' activité.

30/01/2003

Bodacc B

Modifications et mutations diverses

 

 

RCS Lyon 304538549 RC 75-B 01042 LISE CHARMEL. Forme : S.A. ŕ conseil d' administration. Adresse du sičge social : 66 cours Charlemagne, 69002 Lyon Etablissement principal: Activité : création, fabrication, vente de tous articles en soie naturelle, textile naturel ou artificiel en général, tout tissu propre aux vetements et sous- vetements masculins, féminins et pour enfants y compris gaines, soutiens- gorge, corsets, maillots de bain et coordonnées. Adresse : 66 cours Charlemagne, 69002 Lyon. Commentaires : modification survenue sur l'activité et l'adresse de l'établissement principal.

11/10/2002

Bodacc B

Modifications et mutations diverses

 

 

RCS Lyon 304538549 RC 75-B 01042 LISE CHARMEL. Forme : S.A. ŕ conseil d' administration. Adresse du sičge social : 66 cours Charlemagne, 69002 Lyon. Administration : ancien administrateur : GALL (Jean). Nouvel administrateur : S. C. S.E.L.M., représentée par M m e DAUMAL (Emmanuelle, Béatrice, Antoinette, Simone).

12/03/2002

Bodacc B

Modifications et mutations diverses

 

 

RCS Lyon 304538549 RC 75-B 01042 LISE CHARMEL. Forme : S.A. ŕ conseil d' administration. Capital : 2 000 000 d' euros. Adresse du sičge social : 66 cours Charlemagne, 69002 Lyon. Administration : nomination en qualité de directeur général : DAUMAL (Jacques). Commentaires : modification survenue sur la dénomination et le capital.

27/04/2001

Bodacc B

Modifications et mutations diverses

 

 

RCS Lyon 304538549 RC 75-B 01042 SOCIETE NOUVELLE LISE CHARMEL. Forme : S. A. ŕ conseil d'administration. Adresse du sičge social : 66 cours Charlemagne, 69002 Lyon. Administration : nomination d' un commissaire aux comptes titulaire : CABINET H.L.B. ORFIS. Ancien commissaire aux comptes suppléant : BOGAERT (Teddy). Nouveau commissaire aux comptes suppléant : CABINET SOGESSOR.

 

 

Company events history

 

 

 

 

Date

Description

23/04/2013

Payment incident protested

12/03/2013

Payment incident detected

25/01/2013

Bodacc B: Various editing or changing

28/12/2012

Updated articles of association

28/12/2012

Amendment

07/12/2012

Legal Gazette: Modification of the share capital

07/12/2012

Other modification of Establishment

06/09/2012

Bodacc C : Deposit accounts notice

24/08/2012

Bodacc B: Various editing or changing

15/08/2012

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

30/07/2012

Minutes of general meeting of shareholders

06/07/2012

New subsidiarie(s) detected

06/07/2012

New parent detected

25/01/2012

Collection of preferential rights activated for this company

31/12/2011

New accounts available

28/09/2011

Bodacc B: Various editing or changing

19/09/2011

Bodacc C : Deposit accounts notice

15/09/2011

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

01/09/2011

Minutes of general meeting of shareholders

01/09/2011

Amendment

01/07/2011

Legal Gazette: Appointment of the social representative

31/12/2010

New accounts available

31/12/2010

New consolidated accounts available

29/12/2010

Minutes of general meeting of shareholders

03/12/2010

New ultimate parent

03/12/2010

New parent detected

16/09/2010

Bodacc C : Deposit accounts notice

11/01/2010

Minutes of general meeting of shareholders

11/01/2010

Amendment

11/01/2010

Updated articles of association

11/01/2010

Statuts mis ŕ jour

11/01/2010

PV d'Assemblée

31/12/2009

New accounts available

04/12/2009

Bodacc C : Deposit accounts notice

31/12/2008

New accounts available

19/12/2008

Bodacc C : Deposit accounts notice

05/12/2008

Bodacc C : Deposit accounts notice

02/01/2008

Modification of Company Activity

02/01/2008

Update of Company Activity

31/12/2007

New consolidated accounts available

31/12/2007

New accounts available

31/12/2006

New accounts available

31/12/2006

New consolidated accounts available

07/11/2006

Appointment/resignation of company officers

07/11/2006

Private document

07/11/2006

PV d'Assemblée

07/11/2006

New auditor

07/11/2006

Minutes of general meeting of shareholders

15/06/2006

Private document

15/06/2006

Statuts mis ŕ jour

15/06/2006

Updated articles of association

15/06/2006

Registered office transferred inside jurisdiction of the Commercial Court

15/06/2006

Minutes of general meeting of shareholders

15/06/2006

PV d'Assemblée

31/12/2005

New consolidated accounts available

31/12/2005

New accounts available

31/12/2004

New accounts available

25/03/2004

Acte sous seing privé

25/03/2004

Private document

25/03/2004

Appointment/resignation of company officers

25/03/2004

Nomination/démission des organes de gestion

25/03/2004

Minutes of general meeting of shareholders

25/03/2004

PV d'Assemblée

25/03/2004

Changement de Commissaire aux Comptes

25/03/2004

New auditor

31/12/2003

New accounts available

12/02/2003

PV d'Assemblée

12/02/2003

PV du Conseil d'Administration

12/02/2003

Changement de dénomination sociale

12/02/2003

Changement de Forme Juridique sans changement de catégorie

12/02/2003

Déclaration de conformité

12/02/2003

Acte sous seing privé

12/02/2003

Apport Partiel

12/02/2003

Statuts mis ŕ jour

13/12/2002

Acte sous seing privé

13/12/2002

Rapport des Commissaires ou du Gérant

20/11/2002

Acte sous seing privé

20/11/2002

Projet de Fusion

06/11/2002

Requęte et Ordonnance

30/08/2002

Statuts mis ŕ jour

30/08/2002

Modification du Conseil d'Administration

30/08/2002

PV d'Assemblée

30/08/2002

Acte sous seing privé

30/08/2002

Nomination/démission des organes de gestion

31/07/2002

Requęte et Ordonnance

24/01/2002

PV du Conseil d'Administration

24/01/2002

PV d'Assemblée

24/01/2002

Nomination/démission des organes de gestion

24/01/2002

Acte sous seing privé

24/01/2002

Changement de dénomination sociale

24/01/2002

Conversion du Capital Social en Euros

24/01/2002

Augmentation de Capital

24/01/2002

Acte modificatif

24/01/2002

Statuts mis ŕ jour

28/12/2001

Requęte et Ordonnance

01/03/2001

Nomination/démission des organes de gestion

01/03/2001

Changement de Commissaire aux Comptes

01/03/2001

PV d'Assemblée

01/03/2001

Acte sous seing privé

04/11/1994

Statuts

04/11/1994

Acte modificatif

04/11/1994

PV d'Assemblée

04/11/1994

Déclaration de conformité

04/11/1994

Statuts mis ŕ jour

11/05/1992

Acte modificatif

11/05/1992

Statuts mis ŕ jour

11/05/1992

Statuts

11/05/1992

Déclaration de conformité

 

 

 

 

 

Establishment events history

 

 

 

Date

Description

08/05/2013

Update Rating

08/05/2013

Update Limit

27/03/2013

Update Limit

27/03/2013

Update Rating

11/01/2013

Update of phone numbers

15/08/2012

Update Limit

06/07/2012

Update Rating

15/09/2011

Update Rating

15/09/2011

Update Limit

07/05/2011

Update Rating

12/01/2011

Update Rating

12/01/2011

Update Limit

25/08/2010

Update Limit

23/03/2010

Update of phone numbers

13/11/2009

Update Rating

13/11/2009

Update Limit

03/10/2009

Update Limit

06/09/2009

Update Rating

26/11/2008

Update Limit

26/11/2008

Update Rating

14/11/2008

Update Limit

27/09/2008

Update Rating

02/01/2008

Update of Establishment Activity

02/01/2008

Modification of Head office Activity

16/12/2007

Update Limit

11/12/2007

Update Limit

09/11/2007

Update Rating

09/11/2007

Update Limit

20/05/2007

Update Limit

20/05/2007

Update Rating

01/05/2006

Formation of Establishment (after transfer)

 

 

 

directors

 

 

 

 

Name

M. DAUMAL JACQUES

 

Manager position

Président

Date of birth

26/09/1936

 

Place of birth

PARIS(75)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

 

Name

M. PIQUET OLIVIER

 

Manager position

Directeur général

Date of birth

25/03/1972

 

Place of birth

RENNES(35)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

 

 

 

 

 

 

Previous Directors

 

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

Président du conseil d'administration

M JACQUES DAUMAL

26/09/1936 - PARIS 15

 

Directeur général

M OLIVIER PIQUET

25/03/1972 - RENNES(35)

 

 

 

7

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.54

UK Pound

1

Rs.84.19

Euro

1

Rs.71.11

 

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.