|
Report Date : |
11.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
ALM INTERNATIONAL |
|
|
|
|
Registered Office : |
3 Sb Quai Aux Fleurs 75004 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
May 1979 |
|
|
|
|
Com. Reg. No.: |
7 315 734 483 |
|
|
|
|
Legal Form : |
Public Limited Company With Board of Directors |
|
|
|
|
Line of Business : |
Wholesale Trade (Business
to Business) of chimiquesss products ( 4675Z ) |
|
|
|
|
No of Employees : |
20 to 49 |
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 : |
Slow but correct |
|
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
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 82 million foreign tourists per year,
|
Source
: CIA |
|
Name ALM International |
SIRET 315 734 483 00052 |
|
|
|
Activity (APE) Wholesale Trade (Business to Business) of chimiquesss products ( 4675Z ) |
Legal form Public limited
company with board of directors |
|
|
|
|
Phone 01 44 32 16 16 |
RSC Registration RCS |
|
|
|
|
Fax 01 44 32 16 16 |
Share capital 2,025,000 Euros |
|
|
|
|
Address 3 sB Quai Aux Fleurs 75004 Paris 4 |
Incorporated Date 05/1979 |
|
|
|
|
Nationality |
Status Economically active |
CURRENT DIRECTORS
|
Trading to Date |
12/31/2013 |
12/31/2012 |
12/31/2011 |
|
Turnover |
50,087,489 € |
63,675,527 € |
50,1879,277 € |
|
Gross Operating Surplus |
3.53 % Turnover |
3.97 % Turnover |
3.04 % Turnover |
|
Shareholders’ equity |
4,188,435 € |
3,938,365 € |
3,790,134 € |
|
Net result |
250,070 € |
238,230 € |
232,841 € |
|
Employees |
20s to 49 employees |
-- |
-- |
Company
details
|
Activity
(APE) |
Wholesale ( intercompany trade) of chemicals ( 4675Z ) |
||
|
RCS
Registration |
RCS
|
Share
capital |
2,025,000
Euros |
|
Registration
Court |
|
Legal
form |
Public
limited company with board of directors |
|
Court
Registry Number |
19
7 9B03804 |
EUR
VAT Number |
FR13315734483 |
|
Incorporation
Date |
05/1979 |
Formation
Date |
01/1979 |
|
Deregistration
Date |
|
Last
account Date |
31/12/2013 |
|
Nationality |
|
|
|
1 ultimate parent company for this company
Ultimate Parent > ALM
INTERNATIONAL - Commerce de gros (commerce interentreprises) de
produits chimiques (4675Z) in
Establishment details
|
|
Commerce de gros |
|
|
|
Activity
(APE) |
(commerce interentreprises) de produits
chimiques (4675Z) |
Business
Pages FT® |
PRODUITS
CHIMIQUES (FABRICATION, GROS) |
|
Postal
Address |
ALM
INTERNATIONAL 3 B QUAI AUX FLEURS 75004 |
Trading
Address |
3
B QUAI AUX FLEURS 75004 |
|
Telephone |
01 44 32 16 16 |
|
|
|
Fax |
01 44 32 16 16 |
|
|
|
Type |
Head office |
Status |
Economically active |
|
Formation
Date |
02/1989 |
Reason for formation |
Formation |
|
Closure
Date |
|
Reason for closure |
|
|
Reactivation
Date |
|
Production Role |
|
|
Activity
Nature |
- |
Activity Location |
Other |
|
Location
surface |
|
Seasonality |
|
|
Department |
|
Region |
|
|
District |
1 |
Area |
99 |
|
City |
|
Size of urban area |
|
Other establishments
|
Branches |
2 branch entities in this company |
|
|
|
|
Head Office |
> ALM International <<< - Commerce de gros (commerce interentreprises) de produits chimiques (4675Z) in Pariss 4 (75004) |
|
|
|
|
Secondary Establishments |
> ALM International – Commerce de gros de produits chimiques (515L) in THONON LES BAINS (74200) > ALM International – Commerce de gros (commerce interentreprises) de produits chimiques (4675Z) in SEMUR EN AUXOIS (21140) |
|
|
|
|
Rationality |
Legal unit with all establishment in same area |
|
|
|
|
Mono-activity Status |
Legal unit having all establishment with the same main activity |
WORKFORCES
|
Workforce at address |
20 to 49 employees |
Company workforce |
20 to 49 employees |
Synthesized
Accounts
|
Display
parameter |
|
|
Currency |
Euro |
|
Comparison mode |
Median |
|
Annual
Accounts |
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|||
|
Account period
(month) |
|
12 |
|
12 |
|
12 |
|
|
Account Type |
|
|
|
|
|||
|
Date of capture |
15/07/2014 |
22/07/2013 |
03/11/2012 |
|
|||
|
Activity Code |
4675Z |
4675Z |
4675Z |
|
|||
|
Employees |
|
0 |
|
0 |
|
45 |
|
|
Active
account |
|||||||
|
Annual
Accounts |
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector
Median 2013 |
|
|
Capital not
called |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Total fixed
assets |
1,062,550 |
-7.7% |
1,150,974 |
-4.2% |
1,201,166 |
64,161 |
1556.1% |
|
- Intangible
assets |
175,689 |
-3.6% |
182,337 |
3.7% |
175,877 |
436.50 |
40149.5% |
|
- Tangible assets |
95,860 |
-28.2% |
133,446 |
-13.3% |
153,879 |
21,111.50 |
354.1% |
|
- Financial
assets |
790,999 |
-5.3% |
835,191 |
-4.2% |
871,410 |
3,787.50 |
20784.5% |
|
Net current
assets |
18,842,807 |
-6.9% |
20,233,880 |
22.9% |
16,464,737 |
740,662 |
2444.0% |
|
- Stocks |
874,581 |
-13.4% |
1,010,233 |
-59.6% |
2,501,732 |
83,287 |
950.1% |
|
- Advanced
payments |
0 |
-6.9% |
0 |
0% |
0 |
0 |
0% |
|
- Receivables |
14,933,676 |
-16.8% |
17,957,306 |
42.3% |
12,618,402 |
393,242 |
3697.6% |
|
- Securities and
cash |
3,034,548 |
139.6% |
1,266,341 |
-5.8% |
1,344,603 |
86,404.50 |
3412.0% |
|
- Prepaid
expenses |
- |
- |
- |
- |
- |
65 |
- |
|
Accounts
of regularization |
126,963 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Total
Assets |
20,032,320 |
-6.3% |
21,384,855 |
21.1% |
17,665,907 |
853,280.50 |
2247.7% |
Passive
Account
|
Annual
Accounts |
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median
2013 |
|
|
|
Shareholders'
equity |
4,188,435 |
6.3% |
3,938,365 |
3.9% |
3,790,134 |
328,192 |
1176.2% |
|
|
Share
capital |
2,025,000 |
0% |
2,025,000 |
0% |
2,025,000 |
50,000 |
3950.0% |
|
|
Other
capital resources |
0 |
0% |
0 |
0% |
|
0 |
0 |
0% |
|
Risk
Provisions |
2,971,462 |
26.7% |
2,344,498 |
263.8% |
644,498 |
0 |
0% |
|
|
Liabilities |
13,002,541 |
-13.9% |
15,099,298 |
14.2% |
13,219,711 |
477,881.50 |
2620.9% |
|
|
-
Financial liabilities |
122,869 |
-20.1% |
153,846 |
-89.9% |
1,526,359 |
36,712.50 |
234.7% |
|
|
-
Advanced payments received |
0 |
0% |
0 |
0% |
|
0 |
0 |
0% |
|
-
Trade account payables |
11,296,039 |
-15.8% |
13,420,064 |
28.0% |
10,488,258 |
202,875 |
5468.0% |
|
|
-
Tax and social liabilities |
990,199 |
-3.6% |
1,026,930 |
18.2% |
869,038 |
89,878 |
1001.7% |
|
|
-
Other debts and fixed assets liabilities |
463,314 |
-7.5% |
501,148 |
44.2% |
347,616 |
8,255.50 |
5512.2% |
|
|
Account
regularization |
0 |
0% |
0 |
0% |
|
0 |
0 |
0% |
|
Total
liabilities |
20,032,320 |
-6.3% |
21,384,854 |
21.1% |
17,665,907 |
853,280 |
2247.7% |
|
|
esults |
||||||||
|
Annual
Accounts |
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Sector
Median 2013 |
|
|
Sales
of Goods |
50,741,439 |
-20.3% |
63,683,939 |
26.9% |
50,203,794 |
1,657,752.50 |
2960.9% |
|
|
Net
turnover |
50,087,489 |
-21.3% |
63,675,527 |
26.9% |
50,189,277 |
|
1,629,387 |
2974.0% |
|
-
of which net export turnover |
0 |
0% |
63,255,200 |
0% |
0 |
|
0 |
0% |
|
Operating
charges |
48,874,750 |
-20.3% |
61,310,603 |
25.7% |
48,782,351 |
1,578,062.50 |
2997.1% |
|
|
Operating
profit/loss |
1,866,689 |
-21.3% |
2,373,336 |
67.0% |
1,421,443 |
|
39,054.50 |
4679.7% |
|
Financial
income |
575,674 |
-43.5% |
1,019,053 |
-20.8% |
1,286,566 |
|
688.50 |
83512.8% |
|
Financial
charges |
941,079 |
-27.2% |
1,292,994 |
-25.8% |
1,743,112 |
|
3,318 |
28262.8% |
|
Financial
profit/loss |
-365,404 |
-33.4% |
-273,941 |
40.0% |
-456,546 |
|
-631 |
-57808.7% |
|
Pretax
net operating income |
1,501,284 |
-28.5% |
2,099,395 |
117.6% |
964,897 |
|
36,634 |
3998.1% |
|
Extraordinary
income |
175,000 4504.1% |
3,801 |
-99.6% |
849,991 |
|
461 |
37861.0% |
|
|
Extraordinary
charges |
1,334,870 |
-22.1% |
1,712,616 |
17.2% |
1,461,127 |
|
385.50 |
346169.8% |
|
Extraordinary
profit/loss |
-1,159,870 |
32.1% |
-1,708,815
-179.6% |
-611,136 |
|
0 |
0% |
|
|
Net
result |
250,070 |
5.0% |
238,230 |
2.3% |
232,851 |
|
29,148.50 |
757.9% |
|
Display
parameter |
|
|
Currency |
Euro |
|
Normal Account |
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
Months |
12 |
12 |
12 |
Accounts
- Active
Grand Total - Passive Accounts (I to
IV)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Grand Total (I to
VI) |
Net |
20,032,320 |
-6.3% |
21,384,855 |
21.1% |
17,665,907 |
|
Gross |
CO |
21,076,499 |
-6.7% |
22,596,455 |
20.4% |
18,762,845 |
|
Amortisation |
1A |
1,044,179 |
-13.8% |
1,211,600 |
10.5% |
1,096,938 |
|
on declared
distributed capital (I) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Non
declared distributed capital (I) |
AA3 |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AA |
0 |
0% |
0 |
0% |
0 |
|
ctive fixed asset
(II) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total Active
fixed asset (II) Net |
1,062,550 |
-7.7% |
1,150,974 |
-4.2% |
1,201,166 |
|
|
Gross |
BJ |
1,462,615 |
-2.1% |
1,493,407 |
0.9% |
1,479,750 |
|
Amortisation |
BK |
400,065 |
16.8% |
342,433 |
22.9% |
278,584 |
|
ntangilble fixed
assets |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Start-up cost |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AB |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AC |
0 |
0% |
0 |
0% |
0 |
|
R & D expenses |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CX |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AE |
0 |
0% |
0 |
0% |
0 |
|
Distributorships, patents |
Net |
175,689 |
-3.6% |
182,337 |
3.7% |
175,877 |
|
Gross |
AF |
221,000 |
0.3% |
220,248 |
8.5% |
203,074 |
|
Amortisation |
AG |
45,311 |
19.5% |
37,911 |
39.4% |
27,197 |
|
Goodwill |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AH |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AI |
0 |
0% |
0 |
0% |
0 |
|
Other intangible fixed assets |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AJ |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AK |
0 |
0% |
0 |
0% |
0 |
|
Pre-payments and
downpayments |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AL |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AM |
0 |
0% |
0 |
0% |
0 |
|
Sub Total
Intangible Assets Net |
175,689 |
-3.6% |
182,337 |
3.7% |
175,877 |
|
Tangilble
fixed assets
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Lands |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AN |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AO |
0 |
0% |
0 |
0% |
0 |
|
Buildings |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AP |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AQ |
0 |
0% |
0 |
0% |
0 |
|
Plant |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AR |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AS |
0 |
0% |
0 |
0% |
0 |
|
Other tangible fixed assets |
Net |
95,860 |
-28.2% |
133,446 |
-13.3% |
153,879 |
|
Gross |
AT |
421,693 |
3.1% |
409,047 |
8.7% |
376,345 |
|
Amortisation |
AU |
325,833 |
18.2% |
275,601 |
23.9% |
222,466 |
|
Fixed assets in construction |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AV |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AW |
0 |
0% |
0 |
0% |
0 |
|
Advances and
payments on account |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AX |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
AY |
0 |
0% |
0 |
0% |
0 |
|
Sub
Total Tangible asset |
Net |
95,860 |
|
133,446 |
|
153,879 |
Financial
assets
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Associates at equity |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CS |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
CT |
0 |
0% |
0 |
0% |
0 |
|
Other participations |
Net |
623,462 |
1.4% |
615,030 |
0% |
615,030 |
|
Gross |
CU |
652,383 |
1.3% |
643,951 |
0% |
643,951 |
|
Amortisation |
CV |
28,921 |
0% |
28,921 |
0% |
28,921 |
|
Inter-company
receivables |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BB |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
BC |
0 |
0% |
0 |
0% |
0 |
|
Other investment
securities |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BD |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
BE |
0 |
0% |
0 |
0% |
0 |
|
Loans |
Net |
51,899 |
-34.5% |
79,285 |
-13.0% |
91,086 |
|
Gross |
BF |
51,899 |
0% |
79,285 |
0% |
91,086 |
|
Amortisation |
BG |
0 |
|
0 |
|
0 |
|
Other financial assets |
Net |
115,638 |
-17.9% |
140,876 |
-14.8% |
165,294 |
|
Gross |
BH |
115,638 |
-17.9% |
140,876 |
-14.8% |
165,294 |
|
Amortisation |
BI |
0 |
0% |
0 |
0% |
0 |
|
Sub Total Financial
Assets |
|
790,999 |
|
835,191 |
|
871,410 |
Current Assets (III)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total Assets |
Net |
18,842,807 |
-6.9% |
20,233,880 |
22.9% |
16,464,737 |
|
Gross |
CJ |
19,486,921 |
-7.7% |
21,103,045 |
22.1% |
17,283,090 |
|
Amortisation |
CK |
644,114 |
-25.9% |
869,165 |
6.2% |
818,353 |
Stocks
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Raw materials |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BL |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
BM |
0 |
0% |
0 |
0% |
0 |
|
Work in progress (goods) |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BN |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
BO |
0 |
0% |
0 |
0% |
0 |
|
Work in progress (services) |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BP |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
BQ |
0 |
0% |
0 |
0% |
0 |
|
Semi-finished and
finished products |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BR |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
BS |
0 |
0% |
0 |
0% |
0 |
|
Goods for resale |
Net |
874,581 |
-13.4% |
1,010,233 |
-59.6% |
2,501,732 |
|
Gross |
BT |
874,581 |
-13.4% |
1,010,233 |
-59.6% |
2,501,732 |
|
Amortisation |
BU |
0 |
0% |
0 |
0% |
0 |
|
Sub Total Stocks |
Net |
874,581 |
-13.4% |
1,010,233 |
-59.6% |
2,501,732 |
Advance
payments to suppliers
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Advance payments to |
Net |
0 |
0% |
0 |
0% |
0 |
|
suppliers |
|
|
|
|
|
|
|
Gross |
BV |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
BW |
0 |
0% |
0 |
0% |
0 |
Debtors
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Trade accounts receivable |
Net |
14,056,326 |
-17.8% |
17,091,438 |
44.5% |
11,824,181 |
|
Gross |
BX |
14,589,858 |
-18.3% |
17,850,019 |
42.4% |
12,531,950 |
|
Amortisation |
BY |
533,529 |
-29.7% |
758,581 |
7.2% |
707,769 |
|
Other debtors |
Net |
856,068 |
0.6% |
851,333 |
9.4% |
777,923 |
|
Gross |
BZ |
966,652 |
0.5% |
961,917 |
8.3% |
888,507 |
|
Amortisation |
CA |
110,584 |
0% |
110,584 |
0% |
110,584 |
|
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 |
14,912,394 |
-16.9% |
17,942,771 |
42.4% |
12,602,104 |
Divers
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Investment securities |
Net |
392,753 |
2.9% |
381,753 |
-0.4% |
383,243 |
|
Gross |
CD |
392,753 |
2.9% |
381,753 |
-0.4% |
383,243 |
|
Amortisation |
CE |
0 |
0% |
0 |
0% |
0 |
|
Cash and cash
equivalents |
Net |
2,641,795 |
198.6% |
884,588 |
-8.0% |
961,360 |
|
Gross |
CF |
2,641,795 |
198.6% |
884,588 |
-8.0% |
961,360 |
|
Amortisation |
CG |
0 |
0% |
0 |
0% |
0 |
|
Sub Total Divers |
Net |
3,034,548 |
139.6% |
1,266,341 |
-5.8% |
1,344,603 |
Prepaid expenses
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Prepaid expenses |
Net |
21,282 |
46.4% |
14,535 |
-10.8% |
16,298 |
|
Gross |
CH |
21,282 |
46.4% |
14,535 |
-10.8% |
16,298 |
|
Amortisation |
CI |
0 |
0% |
0 |
0% |
0 |
Equalization accounts (IV to VI)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Multi-period charges |
CW3 |
0 |
0% |
0 |
0% |
0 |
|
Gross |
|
0 |
0% |
0 |
0% |
0 |
|
Premiums
on redemption of bon ds |
CM3 |
0 |
0% |
0 |
0% |
0 |
|
Gross |
|
0 |
0% |
0 |
0% |
0 |
|
Currency differential gain |
CN3 |
126,963 |
0% |
0 |
0% |
0 |
|
Gross |
|
126,963 |
0% |
0 |
0% |
0 |
References
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Due within one year |
CP |
0 |
0% |
0 |
0% |
0 |
|
Due after one year |
CR |
0 |
0% |
0 |
0% |
0 |
|
Display
parameter |
|
|
Currency |
Euro |
Accounts - Passive
Grand Total - Passive Accounts (I to
IV)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Grand Total (I to V) |
EE |
20,032,320 |
-6.3% |
21,384,854 |
21.1% |
17,665,907 |
Shareholder Equity (I)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
shareholders' equity (Total I) |
DL |
4,188,435 |
6.3% |
3,938,365 |
3.9% |
3,790,134 |
|
Equity and
shareholders' equity |
DA |
2,025,000 |
0% |
2,025,000 |
0% |
2,025,000 |
|
Issue and merger premiums |
DB |
171,505 |
0% |
171,505 |
0% |
171,505 |
|
Revaluation differentials |
DC |
0 |
0% |
0 |
0% |
0 |
|
Of which equity differential |
EK |
0 |
0% |
0 |
0% |
0 |
|
Legal reserve |
DD |
202,500 |
0% |
202,500 |
25.5% |
161,391 |
|
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 |
B1 |
0 |
0% |
0 |
0% |
0 |
|
fluctuation |
|
|
|
|
|
|
|
Other reserves |
DG |
1,539,360 |
18.3% |
1,301,130 |
8.5% |
1,199,387 |
|
Of which reserve for buying |
|
|
|
|
|
|
|
originals works from alive |
EJ |
0 |
|
0 |
0% |
0 |
|
artists |
|
|
|
|
|
|
|
Profits or losses
brought forward |
DH |
0 |
0% |
0 |
0% |
0 |
|
Profit or loss for the period |
DI |
250,070 |
5.0% |
238,230 |
2.3% |
232,851 |
|
Investment grants |
DJ |
0 |
0% |
0 |
0% |
0 |
|
Special tax-allowable reserves |
DK |
0 |
0% |
0 |
0% |
0 |
Other capital resources (II)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
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)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
provisions for risks and charges (Total III) |
DR |
2,971,462 |
26.7% |
2,344,498 |
263.8% |
644,498 |
|
Risk provisions |
DP |
2,971,462 |
26.7% |
2,344,498 |
263.8% |
644,498 |
|
Reserves for charges |
DQ |
0 |
0% |
0 |
0% |
0 |
Liabilities
(IV)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total Liabilities (Total IV) |
EC |
13,002,541 |
-13.9% |
15,099,298 |
14.2% |
13,219,711 |
|
Convertible debentures |
DS |
0 |
0% |
0 |
0% |
0 |
|
Other debentures |
DT |
0 |
0% |
0 |
0% |
0 |
|
Bank loans and liabilities |
DU |
122,869 |
-20.1% |
153,846 |
-89.9% |
1,526,171 |
|
Sundry loans and
financial liabilities |
DV |
0 |
0% |
0 |
0% |
188 |
|
Of which participating loans |
EI |
0 |
0% |
0 |
0% |
0 |
|
Advance payments received
for current orders |
DW |
0 |
0% |
0 |
0% |
0 |
|
Trade accounts payables |
DX |
11,296,039 |
-15.8% |
13,420,064 |
28.0% |
10,488,258 |
|
Tax
and social security liabilities |
DY |
990,199 |
-3.6% |
1,026,930 |
18.2% |
869,038 |
|
Fixed asset liabilities |
DZ |
0 |
0% |
0 |
0% |
0 |
|
Other debts |
EA |
593,432 |
19.1% |
498,458 |
48.3% |
336,056 |
Translation
loss (V)
|
|
|
31/12/2013 |
31/12/2012 |
|
31/12/2011 |
|
Translation loss (Total
V) |
ED |
-130,118 -4937.1% |
2,690 |
-76.7% |
11,560 |
Equalization
accounts
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Deferred income |
EB |
0 |
0% |
0 |
0% |
0 |
References
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
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 |
Result account 1-
Operating result (I-II)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Operating result (Total
I-II) |
GG |
1,866,689 |
-21.3% |
2,373,336 |
67.0% |
1,421,443 |
2 - Financial result (V - VI)
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Financial result (Total V-VI) GV |
-365,404 |
-33.4% |
-273,941 |
40.0% |
-456,546 |
|
3 - Pre-tax net operating income result (I |
- VI) |
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Pre-tax net operating |
|
|
|
|
|
|
income (Total I-II+II-IV+V- GW |
1,501,284
-28.5% |
2,099,395 |
117.6% |
964,897 |
|
|
VI) |
|
|
|
|
|
|
4 - Extraordinary result (VII-VIII) |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Extraordinary result (Total VII-VIII) HI |
-1,159,870 |
32.1% |
-1,708,815 |
-179.6% |
-611,136 |
|
Profit or loss |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Profit or loss HN |
250,070 |
5.0% |
238,230 |
2.3% |
232,851 |
|
Total Income (I+III+V+VII) |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total Income (I+III+V+VII) HL |
51,492,114 |
-20.4% |
64,706,793 |
23.6% |
52,340,351 |
|
Total charges (Total II+IV+VI+VIII+IX+X) |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total charges
(Total II+IV+VI+VIII+IX+X) |
51,242,041 |
-20.5% |
64,468,562 |
23.7% |
52,107,502 |
|
Operating income (I) |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total operating income (Total I) FR |
50,741,439 |
-20.3% |
63,683,939 |
26.9% |
50,203,794 |
Operating
income (details)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Sale of goods for resale |
FC |
50,078,415 |
-21.4% |
63,675,527 |
26.9% |
50,186,663 |
|
France |
FA |
50,078,415 |
11814.2% |
420,327 |
-99.2% |
50,186,663 |
|
Export |
FB |
0 |
0% |
63,255,200 |
0% |
0 |
|
Sale of goods produced |
FF |
0 |
0% |
0 |
0% |
0 |
|
France |
FD |
0 |
0% |
0 |
0% |
0 |
|
Export |
FE |
0 |
0% |
0 |
0% |
0 |
|
Sale of services |
FI |
9,074 |
0% |
0 |
0% |
2,614 |
|
France |
FG |
9,074 |
0% |
0 |
0% |
2,614 |
|
Export |
FH |
0 |
0% |
0 |
0% |
0 |
|
Net turnover |
FL |
50,087,489 |
-21.3% |
63,675,527 |
26.9% |
50,189,277 |
|
France |
FJ |
50,087,489 |
11816.3% |
420,327 |
-99.2% |
50,189,277 |
|
Export |
FK |
0 |
0% |
63,255,200 |
0% |
0 |
|
Stocked production |
FM |
0 |
0% |
0 |
0% |
0 |
|
Self-constructed assets |
FN |
0 |
0% |
0 |
0% |
0 |
|
Operating grants |
FO |
0 |
0% |
0 |
0% |
0 |
|
Release of
reserves and provisions |
FP |
653,950 |
7674.9% |
8,411 |
-42.1% |
14,516 |
|
Other income |
FQ |
0 |
0% |
01 |
0% |
01 |
|
perating charges (II) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total operating charges (Total II) |
GF |
48,874,750 |
-20.3% |
61,310,603 |
25.7% |
48,782,351 |
|
xploitation charges |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Purchase of goods for resale |
FS |
41,041,898 |
-17.4% |
49,676,756 |
18.2% |
42,029,392 |
|
Change in stocks
of goods for resale |
FT |
135,652 |
-90.9% |
1,491,498 |
183.0% |
-1,797,690 |
|
Purchase of raw materials |
FU |
26,577 |
110.7% |
12,616 |
-63.6% |
34,638 |
|
Change in stocks
of raw materials |
FV |
0 |
0% |
0 |
0% |
0 |
|
Other external
purchases and charges |
FW |
3,523,724 |
-43.3% |
6,217,511 |
20.4% |
5,164,343 |
|
Tax, duty and
similar payments |
FX |
321,377 |
2.5% |
313,424 |
62.9% |
192,363 |
|
Payroll |
FY |
2,162,989 |
-7.3% |
2,332,700 |
15.9% |
2,012,508 |
|
Social security costs |
FZ |
1,107,994 |
0.3% |
1,105,054 |
7.6% |
1,027,012 |
Depreciation
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Depreciation of fixed assets |
GA |
57,631 |
-9.7% |
63,850 |
33.3% |
47,893 |
|
Amortisation of fixed assets |
GB |
0 |
0% |
50,812 |
0% |
0 |
|
Depreciation/amortisation
of current assets |
GC |
410,655 |
0% |
0 |
0% |
56,200 |
|
Provisions
for risks and charges |
GD |
0 |
0% |
0 |
0% |
0 |
|
)ther charges |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Other charges |
GE |
86,253 |
86.0% |
46,382 |
195.6% |
15,690 |
Operating charges (III-IV)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Share
of joint-venture |
|
|
|
|
|
|
|
transferred
to other |
GH |
0 |
0% |
0 |
0% |
0 |
|
partner(s)
(Total III) |
|
|
|
|
|
|
|
Share
of joint venture |
|
|
|
|
|
|
|
transferred
from other |
GI |
0 |
0% |
0 |
0% |
0 |
|
partner(s)
(Total IV) |
|
|
|
|
|
|
|
7inancial
income (V) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
financial income (Total
V) |
GP |
575,674 |
-43.5% |
1,019,053 |
-20.8% |
1,286,566 |
|
Share financial income |
GJ |
121,959 |
0% |
0 |
0% |
0 |
|
Other investment
income & capitalised receivables |
GK |
5,151 |
0% |
0 |
0% |
6,879 |
|
Other interest
and similar income |
GL |
02 |
-100.0% |
5,419 |
15382.9% |
35 |
|
Released
provisions and transferred charges |
GM |
0 |
0% |
831 |
-98.7% |
64,631 |
|
Exchange gains |
GN |
448,560 |
0% |
0 |
0% |
1,215,020 |
|
Net
income from disposal of investment securities |
GO |
0 |
0% |
1,012,803 |
0% |
0 |
Financial Charge (VI)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
financial charge (Total
VI) |
GU |
941,079 |
-27.2% |
1,292,994 |
-25.8% |
1,743,112 |
|
Financial
reserves and provisions |
GQ |
126,963 |
0% |
0 |
0% |
0 |
|
Interest and similar charges |
GR |
303,351 |
-19.4% |
376,513 |
-27.0% |
515,491 |
|
Exchange losses |
GS |
510,763 |
-44.2% |
915,735 |
-25.4% |
1,227,621 |
|
Net loss from
disposal of investment securities |
GT |
0 |
0% |
746 |
0% |
0 |
|
xtraordinary
income (VII) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
extraordinary income (Total
VII) |
HD |
175,000 |
4504.1% |
3,801 |
-99.6% |
849,991 |
|
Extraordinary
operating income |
HA |
175,000 |
4504.1% |
3,801 |
-11.3% |
4,286 |
|
Extraordinary
income from capital transactions |
HB |
0 |
0% |
0 |
0% |
0 |
|
Released
provisions and transferred charges |
HC |
0 |
0% |
0 |
0% |
845,705 |
|
ixtraordinary
charges (VIII) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
extraordinary charges
(Total VIII) |
HH |
1,334,870 |
-22.1% |
1,712,616 |
17.2% |
1,461,127 |
|
Extraordinary
operating charges |
HE |
834,870 |
6517.5% |
12,616 |
-98.5% |
861,127 |
|
Extraordinary
charges from capital transactions |
HF |
0 |
0% |
0 |
0% |
0 |
|
Extraordinary
reserves and provisions |
HG |
500,000 |
-70.6% |
1,700,000 |
183.3% |
600,000 |
|
Imployee profit
sharing (IX) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Employee
profit sharing (Total
IX) |
HJ |
0 |
0% |
0 |
0% |
0 |
|
ax on profits (X) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Tax
on profits (Total X) |
HK |
91,342 |
-40.0% |
152,349 |
26.0% |
120,912 |
References
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Of which equipment leases |
HP |
0 |
0% |
0 |
0% |
0 |
|
Of which property leases |
HQ |
0 |
0% |
0 |
0% |
0 |
|
Of which transferred charges |
A1 |
0 |
0% |
0 |
0% |
0 |
|
Of which trader's
own contributions |
A2 |
0 |
0% |
0 |
0% |
0 |
|
Of which
royalties on licences and patents (income) |
A3 |
0 |
0% |
0 |
0% |
0 |
|
Of which
royalties on licences and patents (charges) |
A4 |
0 |
0% |
0 |
0% |
0 |
|
Display
parameter |
|
|
Currency |
Euro |
Other incomes tax
return forms Fixed Assets
Grand Total Fixed
Assets (I to IV)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross value at
begin of period |
OG |
0 |
0% |
0 |
0% |
0 |
|
Increasess due to revaluation |
OH |
0 |
0% |
0 |
0% |
0 |
|
Decreasess,
acquisitions, creations, contributions |
OJ |
0 |
0% |
0 |
0% |
0 |
|
Decreasess
by budget item transfer |
OK1 |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by transfers |
OK2 |
0 |
0% |
0 |
0% |
46,464 |
|
Gross value at
the end of period |
OL |
1,462,612 |
-2.1% |
1,493,409 |
0.9% |
1,479,753 |
|
Research and
development Charge (Total I) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
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)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross
value at begin of period |
KD |
220,248 |
8.5% |
203,074 |
0.5% |
202,100 |
|
Increasess due to revaluation |
KE |
0 |
0% |
0 |
0% |
0 |
|
Increasess,
acquisitions, creations, contributions |
KF |
752 |
-95.6% |
17,174 |
1661.4% |
975 |
|
Decreasess by
budget item transfer |
LV1 |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by transfers |
LV2 |
0 |
0% |
0 |
0% |
0 |
|
Gross
value at the end of period |
LW |
221,000 |
0.3% |
220,248 |
8.5% |
203,075 |
|
angible fixed
assets (Total III) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross
value at begin of period |
LN |
409,045 |
8.7% |
376,344 |
10.2% |
341,644 |
|
Increasess due to revaluation |
LO |
0 |
0% |
0 |
0% |
0 |
|
Increasess,
acquisitions, creations, contributions |
LP |
12,645 |
-61.3% |
32,700 |
-5.8% |
34,702 |
|
Decreasess by
budget item transfer |
NG1 |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by transfers |
NG2 |
0 |
0% |
0 |
0% |
0 |
|
Gross
value at the end of period |
NH |
421,690 |
3.1% |
409,044 |
8.7% |
376,346 |
|
iancial assets
(Total IV) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross
value at begin of period |
LQ |
864,113 |
-4.0% |
900,332 |
-0.3% |
902,797 |
|
Increasess due to revaluation |
LR |
0 |
0% |
0 |
0% |
0 |
|
Increasess,
acquisitions, creations, contributions |
LS |
-44,191 |
-22.0% |
-36,218 |
-182.3% |
44,000 |
|
Decreasess
by budget item transfer |
NJ1 |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by transfers |
NJ2 |
0 |
0% |
0 |
0% |
46,464 |
|
Gross
value at the end of period |
NK |
819,922 |
-5.1% |
864,114 |
-4.0% |
900,333 |
Reserve
for depreciation
Situation and movement of reserve
for depreciation
Grand total (I-II-III)
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Reserve for
depreciation value at begin of period |
0N |
0 |
0% |
0 |
0% |
0 |
|
Increases |
0P |
0 |
0% |
0 |
0% |
0 |
|
Decreasess |
0Q |
0 |
0% |
0 |
0% |
0 |
|
Reserve for
depreciation value at the end of period |
0R |
0 |
0% |
0 |
0% |
0 |
|
Research and
development charge (Total I) |
||||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
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 |
|
Dther intangible
assets (Total II) |
||||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Reserve for
depreciation value at begin of period |
PE |
37,912 |
39.4% |
27,197 |
3.1% |
26,382 |
|
Increases |
PF |
7,400 |
-30.9% |
10,715 |
1214.7% |
815 |
|
Decreasess |
PG |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by
budget item transfer |
PH |
45,311 |
19.5% |
37,912 |
39.4% |
27,197 |
|
otal fixed assets
amotisation (Total III) |
||||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Reserve for
depreciation value at begin of period |
QU |
275,602 |
23.9% |
222,467 |
26.8% |
175,387 |
|
Increases |
QV |
50,231 |
-5.5% |
53,136 |
12.9% |
47,078 |
|
Decreases |
QW |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by
budget item transfer |
QX |
325,833 |
18.2% |
275,603 |
23.9% |
222,465 |
Movements during
period affecting charge allocated over several period
Charges a repartir ou frais d'emission d'emprunt
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
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 |
|
remium refund of
obligations |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
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)
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
|
Value
at begining of period |
7C |
|
0 |
0% |
1,462,852 |
-14.8% |
1,716,989 |
|
|
Increases |
UB |
|
0 |
0% |
50,812 |
-9.6% |
56,200 |
|
|
Decreases |
UC |
|
0 |
0% |
0 |
0% |
0 |
|
|
Value
at the end of period |
UD |
|
0 |
0% |
1,513,664 |
3.5% |
1,462,852 |
|
Includes Total
allocations |
||||||||
|
|
Operating |
UE |
|
0 |
0% |
0 |
0% |
0 |
|
|
Financial |
UG |
|
0 |
0% |
0 |
0% |
0 |
|
|
Exceptional |
UJ |
|
0 |
0% |
0 |
0% |
0 |
|
Includes Total
Withdrawal |
||||||||
|
|
Operating |
UF |
|
0 |
0% |
0 |
0% |
0 |
|
|
Financial |
UH |
|
0 |
0% |
0 |
0% |
0 |
|
|
Exceptional |
UK |
|
0 |
0% |
0 |
0% |
0 |
|
Total regulated
provisions (Total I) |
||||||||
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
|
Value
at begining of period |
3Z |
|
0 |
0% |
0 |
0% |
0 |
|
|
Increases |
TS |
|
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
TT |
|
0 |
0% |
0 |
0% |
0 |
|
|
Value
at the end of period |
TU |
|
0 |
0% |
0 |
0% |
0 |
Total risk and charge provisions (Total II)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Value
at begining of period |
5Z |
0 |
0% |
644,498 |
-32.5% |
954,835 |
|
Increases |
TV |
0 |
0% |
0 |
0% |
0 |
|
Decreases |
TW |
0 |
0% |
0 |
0% |
0 |
|
Value
at the end of period |
TX |
0 |
0% |
2,344,498 |
263.8% |
644,498 |
|
otal Provision
for depreciation (Total III) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Value
at begining of period |
7B |
0 |
0% |
818,353 |
7.4% |
762,152 |
|
Increases |
TY |
0 |
0% |
50,812 |
-9.6% |
56,200 |
|
Decreases |
TZ |
0 |
0% |
0 |
0% |
0 |
|
Value
at the end of period |
UA |
0 |
0% |
869,165 |
6.2% |
818,352 |
State
deadlines claims and debts at the end of period
State claims
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross value |
VT |
15,744,847 |
-17.3% |
19,046,153 |
39.1% |
13,693,137 |
|
1 year at most |
VU |
14,992,840 |
-16.8% |
18,020,069 |
41.8% |
12,706,914 |
|
More than one year |
VV |
752,007 |
-26.7% |
1,026,084 |
4.0% |
986,223 |
|
tate of loans |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Claims related to holdings (gross) |
UL |
0 |
0% |
0 |
0% |
0 |
|
Claims related to |
|
|
|
|
|
|
|
shareholdings (1
year at most) |
UM |
0 |
0% |
0 |
0% |
0 |
|
Loans (gross) |
UP |
51,899 |
-34.5% |
79,285 |
-13.0% |
91,086 |
|
Loans (1 year at most) |
UR |
0 |
0% |
0 |
0% |
0 |
|
Other financial assets (gross) |
UT |
115,638 |
-17.9% |
140,876 |
-14.8% |
165,294 |
|
Other
financial assets (1 year at most) |
UV |
0 |
0% |
0 |
0% |
0 |
Receivables
statement of assets
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Customers
doubtful or disputed |
VA |
584,470 |
-27.5% |
805,922 |
10.4% |
729,842 |
|
Other claims customer |
UX |
14,005,385 |
-17.8% |
17,044,096 |
44.4% |
11,802,107 |
|
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 |
2,294 |
-97.7% |
101,196 |
1161.5% |
8,022 |
|
Social Security and
other social organizations |
UZ |
0 |
0% |
0 |
0% |
0 |
|
Income taxes |
VM |
22,920 |
0% |
0 |
0% |
0 |
|
Value added tax |
VB |
144,453 |
111.3% |
68,373 |
-14.8% |
80,219 |
|
Other taxes and
payments assimilated |
VN |
0 |
0% |
0 |
0% |
0 |
|
State and other
public -Miscellaneous |
VP |
0 |
0% |
0 |
0% |
0 |
|
Group and Associates |
VC |
0 |
0% |
0 |
0% |
0 |
|
Accounts
receivable (including claims relating to the operation of pension titles) |
VR |
796,508 |
0.6% |
791,869 |
-1.0% |
800,266 |
|
repaid |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Prepaid |
VS |
21,282 |
46.4% |
14,532 |
-10.8% |
16,298 |
State
Debt
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
debt (gross) |
VY |
13,002,538 |
-13.9% |
15,099,300 |
14.2% |
13,219,712 |
|
1 year at most |
VZ2 |
13,002,538 |
-13.9% |
15,099,300 |
14.2% |
13,219,712 |
|
More than 1 year and 5 years at
most |
VZ3 |
0 |
0% |
0 |
0% |
0 |
|
More than 5 years |
VZ4 |
0 |
0% |
0 |
0% |
0 |
Ratio
Structure and liquidity
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median
2013 |
|
|
Fixed Asset Financing |
5.25 |
15.6% |
4.54 |
7.6% |
4.22 |
2.64 |
98.9% |
|
Global
Debt |
93 days |
9.4% |
85 days |
-10.5% |
95 days |
94.50 days |
-1.6% |
|
Working |
|
|
|
|
|
|
|
|
Capital
Fund |
45 days |
50.0% |
30 days |
-11.8% |
34
days |
68 days |
-33.8% |
|
overall
net |
|
|
|
|
|
|
|
|
Financial
independence |
3408.86% |
33.2% |
2559.94% |
930.9% |
248.31% |
292.30% |
1066.2% |
|
Solvability |
20.91% |
13.5% |
18.42% |
-14.1% |
21.45% |
40.77% |
-48.7% |
|
Capacity
debt futures |
3408.86% |
33.2% |
2559.94% |
930.8% |
248.34% |
1159.44% |
194.0% |
|
Coverage
of |
|
|
|
|
|
|
|
|
current |
|
|
|
|
|
|
|
|
assets by net working |
31.32% |
27.2% |
24.62% |
-8.7% |
26.97% |
47.49% |
-34.0% |
|
capital |
|
|
|
|
|
|
|
|
overall |
|
|
|
|
|
|
|
|
General Liquidity |
1.15 |
-3.4% |
1.19 |
24.0% |
0.96 |
0.92 |
25.0% |
|
Restricted Liquidity |
1.39 |
8.6% |
1.28 |
20.8% |
1.06 |
1.28 |
8.6% |
Management or rotation
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median 2013 |
|
|
Need |
|
|
|
|
|
|
|
|
background |
|
|
|
|
|
|
|
|
in
operating |
21 days |
-8.7% |
23 days |
-4.2% |
24 days |
37 days |
-43.2% |
|
working |
|
|
|
|
|
|
|
|
capital |
|
|
|
|
|
|
|
|
Treasury |
22 days |
214.3% |
7 days |
-30.0% |
10 days |
15 days |
46.7% |
|
Inventory |
|
|
|
|
|
|
|
|
turnover
of |
8 days |
14.3% |
7 days |
-68.2% |
22 days |
39 days |
-79.5% |
|
goods |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
length
of |
|
|
|
|
|
|
|
|
credit |
105 days |
4.0% |
101 days |
12.2% |
90 days |
63 days |
66.7% |
|
granted
to |
|
|
|
|
|
|
|
|
customers |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
length
of |
|
|
|
|
|
|
|
|
credit |
91 days |
8.3% |
84 days |
1.2% |
83 days |
53 days |
71.7% |
|
obtained |
|
|
|
|
|
|
|
|
suppliers |
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
turnover
of |
|
|
|
|
|
|
|
|
raw materials
in |
0 days |
0% |
0 days |
0% |
0 days |
0 days |
0% |
|
industrial |
|
|
|
|
|
|
|
|
enterprises |
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
turnover
of |
|
|
|
|
|
|
|
|
intermediate |
|
|
|
|
|
|
|
|
and
finished products in |
days |
- |
days |
- |
days |
1042
days |
- |
|
the |
|
|
|
|
|
|
|
|
industrial |
|
|
|
|
|
|
|
|
enterprise |
|
|
|
|
|
|
|
|
Rotation |
|
|
|
|
|
|
|
|
tangible |
11877.80% |
-23.7% |
15566.91% |
16.7% |
13335.94% |
1426.89% |
732.4% |
|
assets |
|
|
|
|
|
|
|
Profitability of the business
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median 2013 |
|
|
Margin
trading |
17.77% |
-9.5% |
19.64% |
-1.0% |
19.83 |
19.85% |
-10.5% |
|
Profitability |
|
|
|
|
|
|
|
|
of
the |
3.53 |
-11.1% |
3.97 |
30.6% |
3.04 |
3.53% |
0% |
|
business |
|
|
|
|
|
|
|
|
Net
profit |
0.50% |
35.1% |
0.37% |
-19.6% |
0.46% |
1.96% |
-74.5% |
|
Growth |
|
|
|
|
|
|
|
|
rate
of |
|
|
|
|
|
|
|
|
turnover |
-21.34% |
-179.4% |
26.87% |
89.5% |
14.18% |
0.34% |
-6376.5% |
|
(excluding |
|
|
|
|
|
|
|
|
VAT) |
|
|
|
|
|
|
|
|
Rates integration |
10.70% |
8.5% |
9.86% |
4.0% |
9.48% |
17.57% |
-39.1% |
|
Rate
leasing furniture |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Work Factor |
61.03% |
11.4% |
54.77% |
-14.2% |
63.87% |
66.65% |
-8.4% |
|
Weight interests |
1.88 |
-7.4% |
2.03% |
-41.5% |
3.47% |
0.19% |
889.5% |
|
eturn on capital |
|||||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median
2013 |
|
|
Cash
flow |
|
|
|
|
|
|
|
|
from the overall |
1.87% |
-41.9% |
3.22% |
84.0% |
1.75% |
2.82% |
-33.7% |
|
profitability |
|
|
|
|
|
|
|
|
Rates
of |
|
|
|
|
|
|
|
|
economic |
41% |
-33.9% |
62% |
113.8% |
29% |
13% |
215.4% |
|
profitability |
|
|
|
|
|
|
|
|
Financial
profitability |
4188435% |
6.3% |
3938365% |
3.9% |
3790134% |
319471% |
1211.1% |
|
Return
on investment |
27.63% |
-26.2% |
37.42% |
0.7% |
37.17% |
8.80% |
214.0% |
|
Display
parameter |
|
|
Currency |
Euro |
|
Comparison
mode |
Median |
Soldes
Intermediaires de Gestion
|
|
31/12/2013 |
|
31/12/2012 |
31/12/2011 |
Sector |
|
|
|
|
Median 2013 |
|
|||
|
Turnover |
50,087,489 |
-21.3% |
63,675,527 |
26.9% 50,189,277 |
1,629,387 € |
2974.0% |
|
Sales
of goods |
50,078,415 |
-21.4% |
63,675,527 |
26.9 % |
50,186,663 |
|
|
Purchase |
41,041,898 |
-17.4% |
49,676,756 |
18.2% |
42,029,392 |
|
|
|
of
goods |
|
|
|
|
|
|
|
|
+/- |
|
|
|
|
|
|
|
|
Stock
of |
135,652 |
-90.9% |
1,491,498 |
183.0% |
-1,797,690 |
|
|
|
goods |
|
|
|||||
|
variation |
|
|
|
|
|
|
|
|
Trading |
8,900,865 € |
-28.8% |
12,507,273 € |
25.6% |
9,954,961
€ |
293,705 € |
2930.5% |
|
margin |
|||||||
|
|
17.77 % CA |
-9.5% |
19.64 % CA |
-1.0% |
19.83
% CA |
20.02 % CA |
-11.2% |
|
Sale
of |
|
|
|
|
|
|
|
|
goods |
9,074 |
0% |
0 |
0% |
2,614 |
|
|
|
produced |
|
|
|
|
|
|
|
|
+/-Stocked |
|
|
|
|
|
|
|
|
production |
0 |
0% |
0 |
0% |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
+
Self- |
|
|
|
|
|
|
|
|
constructed |
0 |
0% |
0 |
0% |
0 |
|
|
|
assets |
|
|
|
|
|
|
|
|
Period |
|
|
|
|
|
|
|
|
production |
9,074 € |
0% |
0€ |
0% |
2,614€ |
55,886 € |
-83.8% |
|
|
|
|
|
||||
|
|
0.02 % CA |
0% |
0.00 % CA |
0% |
0.01
% CA |
2.60 % CA |
-99.2% |
|
Trading margin |
8,900,865 |
-28.8% |
12,507,273 |
25.6% |
9,954,961 |
293,705 |
2930.5% |
|
+
Period Production |
9,074 |
0% |
0 |
0% |
2,614 |
55,886 |
-83.8% |
|
-
Purchase |
|
|
|
|
|
|
|
|
of
raw |
26,577 |
110.7% |
12,616 |
-63.6% |
34,638 |
|
|
|
materials |
|
|
|
|
|
|
|
|
+/-
Change |
|
|
|
|
|
|
|
|
in stocks of raw |
0 |
0% |
0 |
0% |
0 |
|
|
|
materiels |
|
|
|
|
|
|
|
|
-
Other |
|
|
|
|
|
|
|
|
external |
|
|
|
|
|
|
|
|
purchases |
3,523,724 |
-43.3% |
6,217,511 |
20.4% |
5,164,343 |
|
|
|
and |
|
|
|
|
|
|
|
|
charges |
|
|
|
|
|
|
|
|
Added
value |
5,359,638 € |
-14.6% |
6,277,146 € |
31.9% |
4,758,594
€ |
298,902 € |
1693.1% |
|
|
10.70 % CA |
8.5% |
9.86 % CA |
4.0% |
9.48
% CA |
17.57 % CA |
-39.1% |
|
Added value |
5,359,638 € |
-14.6% |
6,277,146
€ |
31.9% |
4,758,594 € |
298,902 € |
1693.1% |
|
+ Operating |
0 |
0% |
0 |
0% |
0 |
|
|
|
grants |
|
|
|
|
|
|
|
|
-
Tax, |
|
|
|
|
|
|
|
|
duty
and similar |
321,377 |
2.5% |
313,424 |
62.9% |
192,363 |
|
|
|
payments |
|
|
|
|
|
|
-
Personal charges |
3,270,983 |
-4.9% |
3,437,754 |
13.1% 3,039,520 |
|
|
Gross operating surplus |
1,767,278 € |
-30.0% |
2,525,968 € |
65.5% 1,526,711 € |
53,291 € 3216.3% |
|
|
3.53 % CA |
-11.1% |
3.97
% CA |
30.6% 3.04 % CA |
3.53 % CA 0% |
|
Gross operating
surplus |
1,767,278 |
|
2,525,968 |
|
€ 1,526,711 |
53,291 € |
3216.3% |
|
+ Release of
reserves and provisions |
653,950 |
7674.9% |
8,411 |
-42.1% |
14,516 |
|
|
|
+
Other operating income |
0 |
0% |
01 |
0% |
01 |
|
|
|
Depreciation/Amortisation |
468,286 |
308.4% |
114,662 |
10.2% |
104,093 |
|
|
|
-
Other charges |
86,253 |
86.0% |
46,382 |
195.6% |
15,690 |
|
|
|
Operating result |
1,866,689 |
|
|
|
€ |
39,054.50 € |
4679.7% |
|
|
|
|
2, 7 , 6 |
|
1,421,445 |
|
|
|
|
3.73 % CA |
0% |
3.73 % CA |
3617.80% |
2.83 % CA |
2.68 % CA |
39.2% |
|
Operating
result |
1,866,689 € |
-21.3% |
2,373,336 € |
67.0% |
1,421,445 € |
39,054.50€ |
4679.7% |
|
+/-
Result |
|
|
|
|
|
|
|
|
of
joint- |
|
|
|
|
|
|
|
|
venture |
|
|
|
|
|
|
|
|
transferred |
0 |
0% |
0 |
0% |
0 |
|
|
|
from/to |
|
|
|
|
|
|
|
|
other |
|
|
|
|
|
|
|
|
partners |
|
|
|
|
|
|
|
|
+
Financial income |
575,674 |
-43.5% |
1,019,053 |
-20.8% |
1,286,566 |
|
|
|
-
Financial charges |
941,079 |
-27.2% |
1,292,994 |
-25.8% |
1,743,112 |
|
|
|
Pre-tax result |
1,501,284 € |
-28.5% |
2,099,395 € |
117.6% |
964,899
€ |
36,634 € |
3998.1% |
|
|
3.00 % CA |
-9.1% |
3.30 % CA |
71.9% |
1.92 % CA |
2.44 % CA |
23.0% |
|
Extraordinary
income |
175,000 |
4504.1% |
3,801 |
-99.6% |
849,991 |
461 |
37861.0% |
|
Extraordinary |
1,334,870 |
-22.1% |
1,712,616 |
17.2% |
1,461,127 |
|
|
|
charges |
|
|
|
|
|
|
|
|
Extraordinary
result |
-1,159,870 € |
32.1% |
-1,708,815 € |
-179.6% |
-611,136 € |
0€ |
0% |
|
|
-2.32 % CA |
13.4% |
-2.68 % CA |
-119.7% |
-1
% CA |
0 % CA |
0% |
|
Pre-tax result |
1,501,284 € |
-28.5% 2,099,395
€ |
117.6% 964,899 € |
36,634 € |
3998.1% |
|
Extraordinary
result |
-1,159,870 € |
32.1%
-1,708,815 € |
-179.6% -611,136
€ |
0€ |
0% |
|
-
Employee profit sharing |
0 |
0% |
0 |
0% |
0 |
|
|
|
-
Tax on profits |
91,342 |
-40.0% |
152,349 |
26.0% |
120,912 |
|
|
|
Net result |
250,072 € |
5.0% |
238,231 € |
2.3% |
232,851
€ |
29,148 € |
757.9% |
|
|
0.50 % CA |
35.1% |
0.37 % CA |
-19.6% |
0.46
% CA |
1.96 % CA |
-74.5% |
Judgements
Collective
procedures
No judgment
information for the company
Preferential
rights details and history
Summary of preferential rights
|
Company monitored
since |
30/12/2009 |
|
Status of
Monitoring |
No
social security and tax office preferential right to date |
Group data
|
Ultimate parent
company |
ALM
INTERNATIONAL |
|
Direct parent |
- |
|
Group - Number of
companies |
6 |
|
Linkages - Number
of companies |
- |
|
Number of
countries |
- |
Group Structure
|
Company
Name |
|
Safe Number |
SIREN |
Parts |
Rating |
Limit |
Last account |
|
|
|
|
|
|
|
|
published |
||
|
|,.| ALM INTERNATIONAL |
GJ |
FR00821152 |
315734483 |
- |
64 |
200
000 |
31/12/2013 |
|
|
|
ALM AFRIQUE DE
L'OUEST |
.3 |
- |
- |
100% |
- |
- |
- |
|
|
SENEFURA SAHEL |
[3 |
- |
- |
100% |
- |
- |
- |
|
|
AGROCHEM AC |
r |
- |
- |
100% |
- |
- |
- |
|
|
AFRIQUE
DISTRIBUTION CHIMIE |
|
- |
- |
Majority |
- |
- |
- |
|
|
ALM RDC |
|
- |
- |
Majority |
- |
- |
- |
Event
History
Status history
No Status History
Recent publications in Gazettes
Publication date Gazette Name Description
07/08/2014 Bodacc B Modification et mutation
diverse
75 - PARIS
GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS
1096 - 315 734 483
RCS Paris. ALM INTERNATIONAL. Forme
: Societe anonyme. Administration
: modification du President Ayad, Sami,
modification de l'Administrateur Chouaib, Raymond. Capital
: 2025000 EUR. Activite
: . Adresse du siege
social : 3 bis quai Aux Fleurs, 75004 Paris. \Commentaires
: modification survenue sur l'administration.
05/08/2014 Bodacc C Comptes annuels et rapports
75 - PARIS
GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS 3645 - 315734483
RCS. ALM INTERNATIONAL. Forme
: Societe anonyme. Adresse
: 3 bis quai Aux Fleurs 75004 Paris. Commentaires
: Comptes annuels et rapports de l'exercice
clos le : 31/12/2013.
27/06/2014 JAL Appointment of
the social representative
Journal special des societes (Le)
Date de decision : 12/06/2014
Societe faisant
lobjet dune nomination : 315734483 - ALM
INTERNATIONAL, 3 B QUAI AUX FLEURS, 75004 PARIS 4 Nomine
: Monsieur Sami AYAD, 21500 VILLAINES LES
PREVOTES En la fonction de : President
du Conseil d'Administration
Resignation / Revocation of the social
27/06/2014 JAL 5
representative
Journal special des societes (Le)
Date de decision : 12/06/2014
La societe 315734483
- ALM INTERNATIONAL, 3 B QUAI AUX FLEURS, 75004
26/08/2013 Bodacc C Comptes annuels et
rapports
75
- PARIS
GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS
3785 - 315734483
RCS. ALM INTERNATIONAL. Forme
: Societe anonyme. Adresse
: 3 bis quai Aux Fleurs 75004 Paris. Commentaires
: Comptes annuels et rapports de l'exercice
clos le : 31/12/2012.
28/10/2012 Bodacc B Modification et mutation
diverse
75
- PARIS
GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS
1046 - 315 734 483 RCS Paris. ALM
INTERNATIONAL. Forme : Societe
anonyme. Administration : President
du conseil d'administration et Directeur general partant : Ayad, Ali, modification
du President du conseil d'administration Chouaib, Raymond, Co-commissaire aux
comptes suppleant partant : HOCHE AUDIT, modification du Directeur general et
Administrateur Ayad, Sami, nomination de l'Administrateur : Muller, nom d'usage
: Ayad, Daniele, Commissaire aux comptes partant : CABINET FOUCAT &
ASSOCIES. Capital: 2025000
EUR. Activite : .
Adresse du siege social : 3
bis quai Aux Fleurs, 75004 Paris. Commentaires : modification
survenue sur l'administration.
24/10/2012 Bodacc C Comptes annuels et
rapports
75 - PARIS
GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS
9303 - 315734483
RCS. ALM INTERNATIONAL. Forme
: Societe anonyme. Adresse
: 3 bis quai Aux Fleurs 75004 Paris. Commentaires
: Comptes annuels et rapports de l'exercice
clos le : 31/12/2011.
12/10/2012 Bodacc B Modification et mutation
diverse
75 - PARIS
GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS
912 - 315 734 483
RCS Paris. ALM INTERNATIONAL. Forme
: Societe anonyme. Administration
: nomination du Directeur general delegue : Ayad,
Sami. Capital : 2025000
EUR. Activite : .
Adresse du siege social : 3
bis quai Aux Fleurs, 75004 Paris. Commentaires : modification
survenue sur l'administration.
Resignation / Revocation of the social
03/10/2012 JAL 5
representative
Journal special des
societes (Le)
Date de decision : 01/10/2012
La societe 315734483
- ALM INTERNATIONAL, 3 B QUAI AUX FLEURS, 75004 PARIS 4
Fait lobjet du
depart de Monsieur Sami AYAD, 10 Rue du Patis, 21500,
VILLAINES LES PREVOTES
03/10/2012 JAL Appointment of
the social representative
Journal special des
societes (Le)
Date de decision : 01/10/2012
Societe faisant
lobjet dune nomination : 315734483 - ALM
INTERNATIONAL, 3 B QUAI AUX FLEURS, 75004 PARIS 4 Nomine
: Monsieur Raymond CHOUAIB, 75007 PARIS 07 En
la fonction de : President du Conseil
d'Administration Nomine : Monsieur
Sami AYAD, 21500 VILLAINES LES PREVOTES En la fonction de :
Administrateur
Nomine : Madame
Daniele AYAD, 21500 VILLAINES LES PREVOTES En
la fonction de : Administrateur
Nomine : Monsieur
Sami AYAD, 21500 VILLAINES LES PREVOTES En la fonction de :
Directeur general
14/09/2012 JAL Appointment of
the social representative
Journal special des
societes (Le)
Date de decision : 11/09/2012
Societe
faisant lobjet dune nomination : 315734483 - ALM INTERNATIONAL,
3 B QUAI AUX FLEURS, 75004 PARIS 4 Nomine : Monsieur
Sami AYAD, 21500 VILLAINES LES PREVOTES
30/12/2011 Bodacc B Modification et mutation
diverse
75
- PARIS
GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS
970 - 315 734 483
RCS Paris. ALM INTERNATIONAL. Forme
: Societe anonyme. Administration
: nomination du Co-commissaire aux comptes
suppleant : HOCHE AUDIT, nomination du Commissaire aux comptes : CABINET FOUCAT
& ASSOCIES, Commissaire aux comptes titulaire partant : Eboli, Jacques, nomination
du Commissaire aux comptes titulaire : CABINET FOUCAT ET ASSOCIES, Commissaire
aux comptes suppleant partant : Cabinet FOUCAT & Associes, nomination du
Commissaire aux comptes suppleant : HOCHE AUDIT. Capital:
2025000 EUR. Activite :
Adresse
du siege social : 3 bis quai Aux Fleurs, 75004 Paris. Commentaires
: modification survenue sur l'administration.
15/10/2011 Bodacc C Comptes annuels et
rapports
75 - PARIS
GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS
2319
- 315734483 RCS. ALM INTERNATIONAL. Forme
: Societe anonyme. Adresse
: 3 bis quai Aux Fleurs 75004 Paris. Commentaires
: Comptes annuels et rapports de l'exercice
clos le : 31/12/2010.
14/09/2010 Bodacc C Comptes annuels et
rapports
75 - PARIS
GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS
5282 - 315734483
RCS. ALM INTERNATIONAL. Forme
: Societe anonyme. Adresse
: 3BIS QU AUX FLEURS 75004 PARIS. Commentaires
: Comptes annuels et rapports de l'exercice
clos le : 31/12/2009.
10/09/2009 Bodacc C Comptes annuels et
rapports
75 - PARIS
GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS
1924 - 315734483
RCS. ALM INTERNATIONAL. Forme
: Societe anonyme. Adresse
: 3 bis quai Aux Fleurs 75004 Paris. Commentaires
: Comptes annuels et rapports de l'exercice
clos le : 31/12/2008.
21/08/2008 Bodacc C Comptes annuels et
rapports
75 - PARIS
GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS
5052 - 315734483
RCS. ALM INTERNATIONAL. Forme
: Societe anonyme. Adresse
: 3 bis quai Aux Fleurs 75004 Paris. Commentaires
: Comptes annuels et rapports de l'exercice
clos le : 31/12/2007.
04/12/2007 Bodacc C Avis de depot des comptes
1913
- 315 734 483. RCS PARIS ALM INTERNATIONAL. Forme: Societe anonyme. Adresse du
siege social: 3BIS quai
Aux Fleurs 75004 Paris. Comptes annuels et rapports de l'exercice clos le: 31
decembre 2006.
05/10/2007 Bodacc
B Modifications et
mutations diverses
2657 - RCS Paris B
315 734 483. RC 79-B 3804. ALM INTERNATIONAL. Forme : S.A. Capital : 2 025 000
euros. Adresse du siege social : 3 bis quai aux Fleurs,, 75004 Commentaires :
modification survenue sur l'administration. Administration : commissaire aux
comptes suppleant partant : GALLET (Denis). Nomination d'un commissaire aux
comptes suppleant : CABINET FOUCAT & ASSOCIES.
11/03/2007 Bodacc B Modifications et mutations
diverses
1821 - RCS Paris B 315
734 483. RC 79-B 3804. ALM INTERNATIONAL. Forme : S.A. Capital : 2 025 000
euros. Adresse du siege social : 3bis quai aux Fleurs,, 75004 Commentaires :
modification survenue sur le capital (augmentation).
13/09/2006 Bodacc C Avis de depot des comptes
249 - RCS Paris B
315 734 483. RC 79-B 3804. ALM INTERNATIONAL. Forme: S.A. Adresse du siege
social: 3 bis, quai aux Fleurs,Paris, 75004 Paris. Comptes annuels et rapports
de l'exercice clos le: 31 decembre 2005.
23/07/2006 Bodacc B Modifications et mutations
diverses
1268 - RCS Paris B
315 734 483. RC 79-B 3804. ALM INTERNATIONAL. Forme : S.A. Capital : 1 440 000
euros. Adresse du siege social : 3 bis quai aux Fleurs,, 75004 Commentaires :
modification survenue sur l'administration. Administration : modification du
president du conseil d'administration et directeur general : AYAD (Ali).
24/12/2005 Bodacc C Avis de depot des comptes
224 - RCS Paris B
315 734 483. RC 79-B 3804. ALM INTERNATIONAL. Forme: S.A. Adresse du siege
social: 3 bis, quai aux Fleurs,Paris, 75004 Paris. Comptes annuels et rapports
de l'exercice clos le: 31 decembre 2004.
24/10/2003 Bodacc B Modifications et mutations
diverses
RCS Paris B
315734483 RC 79-B 3804 ALM INTERNATIONAL. Forme : S.A. Commentaires :
modification survenue sur l' administration. Administration : administrateur
partant : LEPHILIBERT ( Pierre).
24/10/2003 Bodacc B Modifications et mutations
diverses
RCS Paris B
315734483 RC 79-B 3804 ALM INTERNATIONAL. Forme : S.A. Commentaires :
modification survenue sur l' administration. Administration : modification d'un
administrateur : LEPHILIBERT (Pierre).
01/03/2002 Bodacc B Modifications et mutations
diverses
RCS Paris B
315734483 RC 79-B 3804 A.L. M. INTERNATIONAL. Forme : S.A. Commentaires : modification
survenue sur l'administration. Administration : administrateur partant : KANJO
(Hosman).
03/02/2002 Bodacc B Modifications et mutations
diverses
RCS Paris B 315734483 RC 79-B 3804
A.L. M. INTERNATIONAL. Forme : S.A. Commentaires : modification survenue
sur l'administration. Administration
: nomination d'administrateurs : DAHER ( Ali) CHOUAIB (Raymond).
05/08/2001 Bodacc
B Modifications et
mutations diverses
RCS
Paris B 315734483 RC 79-B 3804 A.L. M. INTERNATIONAL. Forme : S.A. Capital : 1
440 000 euros. Commentaires : modification survenue sur le capital (
augmentation).
14/09/2000 Bodacc B Modifications et mutations
diverses
RCS Paris B
315734483 RC 79-B 3804 A.L. M. INTERNATIONAL. Forme : S.A. Commentaires :
modification survenue sur l'administration. Administration : administrateur
partant : MULLER (Roger). Nomination d'un administrateur :
KANJO ( Hosman).
23/07/1998 Bodacc B Modifications et mutations
diverses
RCS
*. RCS Paris B 315 734 483 RC RC 79- B 3804 A.L.M. INTERNATIONAL. Forme : S.A.
Capital : 9 000 000 de F. Commentaires
: modification survenue sur le capital ( augmentation).
20/09/1997 Bodacc B Modifications et mutations
diverses
RCS Paris B 315 734
483 RC 79-B 3804 A. L.M. INTERNATIONAL. Forme : S.A. Commentaires :
modification survenue sur l'administration. Administration : modification du
president du conseil d' administration : AYAD (Ali). Modification du directeur
general et administrateur : LEPHILIBERT (Pierre). Commissaire aux comptes
titulaire partant : ROUZEAU (Roger). Nomination du commissaire aux comptes
titulaire : EBOLI (Jacques). Commissaire aux comptes suppleant partant :
COMPAGNIE COMPTABLE D'EXPERTISE ET DE REVISION- COCER S.A.R.L. Nomination du
commissaire aux comptes suppleant : GALLET (Denis).
Date Description
07/08/2014 Bodacc B: Various editing or changing
05/08/2014 Bodacc C : Deposit accounts notice
25/07/2014 Update Rating
25/07/2014 Update Limit
23/07/2014 New chairman (CEO, CoB)
23/07/2014 Amendment
16/07/2014 Update Limit
16/07/2014 Consideration of a balance sheet that has led to a reassessment of this
company's creditworthiness
27/06/2014 Legal Gazette: Resignation / Revocation of the social representative
12/06/2014 Legal Gazette: Appointment of the social representative
07/03/2014 New subsidiarie(s) detected
07/03/2014 New parent detected
31/12/2013 New accounts available
14/10/2013 Update Rating
14/10/2013 Update Limit
26/08/2013 Bodacc C : Deposit accounts notice
23/07/2013 Update Limit
23/07/2013 Update Rating
23/07/2013 Consideration of a balance sheet that has led to a reassessment of this
company's creditworthiness
31/12/2012 New accounts available
06/11/2012 Consideration of a balance sheet that has led to a reassessment of this
company's creditworthiness
28/10/2012 Bodacc B: Various editing or changing
24/10/2012 Bodacc C : Deposit accounts notice
12/10/2012 Bodacc B: Various editing or changing
12/10/2012 New chairman (CEO, CoB)
12/10/2012 Amendment
12/10/2012 Minutes of Board meeting
12/10/2012 Changes to the Board of Directors
12/10/2012 Minutes of general meeting of shareholders
03/10/2012 Legal Gazette: Resignation / Revocation of the social representative
01/10/2012 Legal Gazette: Appointment of the social representative
27/09/2012 Amendment
27/09/2012 Changes to the Board of Directors
11/09/2012 Legal Gazette: Appointment of the social representative
31/12/2011 New accounts available
30/12/2011 Bodacc B: Various editing or changing
15/12/2011 New auditor
15/12/2011 Amendment
15/10/2011 Bodacc C : Deposit accounts notice
11/08/2011 Consideration of a balance sheet that has led to a reassessment of this
company's creditworthiness
31/12/2010 New accounts available
14/09/2010 Bodacc C : Deposit accounts notice
01/01/2010 Formation of Establishment
31/12/2009 New accounts available
30/12/2009 Collection of preferential rights activated for this company
10/09/2009 Bodacc C : Deposit accounts notice
31/12/2008 New accounts available
21/08/2008 Bodacc C : Deposit accounts notice
31/12/2007 New accounts available
28/08/2007 Changement de Commissaire aux Comptes
28/08/2007 Acte modificatif
28/08/2007 Minutes of general meeting of shareholders
28/08/2007 PV d'Assemblée
28/08/2007 Appointment/resignation of company officers
28/08/2007 Private document
28/08/2007 New auditor
12/02/2007 Private document
12/02/2007 Statuts mis à jour
12/02/2007 Updated articles of association
12/02/2007 Augmentation de Capital
12/02/2007 Capital increase
12/02/2007 Minutes of general meeting of shareholders
12/02/2007 PV d'Assemblée
31/12/2006 New accounts available
12/04/2006 Updated articles of association
12/04/2006 Statuts mis à jour
12/04/2006 PV du Conseil d'Administration
12/04/2006 Minutes of general meeting of shareholders
12/04/2006 PV d'Assemblée
12/04/2006 Acte modificatif
12/04/2006 Private document
12/04/2006 Modification du Conseil d'Administration
31/12/2005 New accounts available
31/12/2004 New accounts available
31/12/2003 New accounts available
14/10/2003 Nomination/démission des organes de gestion
14/10/2003 PV du Conseil d'Administration
14/10/2003 PV d'Assemblée
14/10/2003 Modification du Conseil d'Administration
14/10/2003 Acte sous seing privé
14/10/2003 Acte modificatif
18/02/2002 Acte modificatif
18/02/2002 PV du Conseil d'Administration
18/02/2002 Acte sous seing privé
18/02/2002 Modification du Conseil d'Administration
18/02/2002 Nomination/démission des organes de gestion
22/01/2002 Nomination/démission des organes de gestion
22/01/2002 PV d'Assemblée
22/01/2002 Acte sous seing privé
22/01/2002 Modification du Conseil d'Administration
20/07/2001 Acte sous seing privé
20/07/2001 Augmentation de Capital
20/07/2001 PV d'Assemblée
20/07/2001 Statuts mis à jour
20/07/2001 Conversion du Capital Social en Euros
31/08/2000 Modification du Conseil d'Administration
31/08/2000 PV d'Assemblée
31/08/2000 Nomination/démission des organes de gestion
31/08/2000 Acte sous seing privé
07/07/1998 Statuts mis à jour
07/07/1998 PV d'Assemblée
07/07/1998 Acte sous seing privé
07/07/1998 Augmentation de Capital
02/09/1997 Changement de Commissaire aux Comptes
02/09/1997 Acte sous seing privé
02/09/1997 PV d'Assemblée
02/09/1997 Nomination/démission des organes de gestion
12/04/1994 Augmentation de Capital
12/04/1994 Déclaration de conformité
12/04/1994 Statuts mis à jour
12/04/1994 Acte modificatif
12/04/1994 PV du Conseil d'Administration
12/04/1994 PV d'Assemblée
Directors
|
Name |
M.
AYAD SAMI |
|
|
|
Manager position |
President |
Date
of birth |
15/12/1973 |
|
Place of birth |
DAKAR(SENEGAL) |
|
|
|
Type |
Individual |
Name
at birth |
|
|
Name |
M.
DAHER ALI |
|
|
|
Manager position |
Administrator |
Date
of birth |
02/05/1941 |
|
Place of birth |
DAKAR(SENEGAL) |
|
|
|
Type |
Individual |
Name
at birth |
|
|
Name |
M. CHOUAIB
RAYMOND |
|
|
|
Manager position |
Administrator |
Date of birth |
24/01/1936 |
|
Place of birth |
DAKAR(SENEGAL) |
|
|
|
Type |
Individual |
Name at birth |
|
|
|
|||
|
Name |
Mme. AYAD DANIELE |
|
|
|
Manager position |
Administrator |
Date of birth |
10/07/1946 |
|
Place of birth |
CHAMPIGNY-SUR-MARNE
(94500) |
|
|
|
Type |
Individual |
Name at birth |
MULLER |
|
Previous
Directors |
|||
|
Manager
position |
Title
and name |
|
Date of
Birth/Place of Birth |
|
Chairman
of the Board |
M ALI AYAD |
|
10/15/1939 -
DAKAR SENEGAL |
|
Chairman
of the Board |
M ALI AYAD |
|
10/15/1939 -
DAKAR(SENEGAL) |
|
Chairman
of the Board |
M ALI AYAD |
|
10/15/1939 -
DAKAR(SENEGAL) |
|
Chairman
of the Board |
M RAYMOND CHOUAIB |
|
1/24/1936 -
DAKAR(SENEGAL) |
|
Managing
director |
M ALI AYAD |
|
10/15/1939 -
DAKAR SENEGAL |
|
Managing
director |
M ALI AYAD |
|
10/15/1939 -
DAKAR(SENEGAL) |
|
Managing
director |
M ALI AYAD |
|
10/15/1939 -
DAKAR(SENEGAL) |
|
Managing
director |
M SAMI AYAD |
|
12/15/1973 -
DAKAR(SENEGAL) |
|
Delegated managing director |
M SAMI AYAD |
|
12/15/1973 -
DAKAR(SENEGAL) |
|
Administrator |
M SAMI AYAD |
|
12/15/1973 -
DAKAR(SENEGAL) |
|
Administrator |
M RAYMOND CHOUAIB |
|
1/24/1936 -
DAKAR(SENEGAL) |
|
Administrator |
M RAYMOND CHOUAIB |
|
1/24/1936
- SENEGAL |
|
Administrator |
M ALI DAHER |
|
5/2/1941
- SENEGAL |
|
Administrator |
M ALI DAHER |
|
5/2/1941 -
DAKAR(SENEGAL) |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.95 |
|
|
1 |
Rs.97.16 |
|
Euro |
1 |
Rs.76.75 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
TPT |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.