MIRA INFORM REPORT

 

 

Report Date :

11.12.2014

 

IDENTIFICATION DETAILS

 

Name :

ALM INTERNATIONAL

 

 

Registered Office :

3 Sb Quai Aux Fleurs 75004 Paris 4

 

 

Country :

France

 

 

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)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

FRANCE - ECONOMIC OVERVIEW

 

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, 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 mitigate economic inequality. France's real GDP stagnated in 2012 and 2013. The unemployment rate (including overseas territories) increased from 7.8% in 2008 to 10.2% in 2013. Youth unemployment in metropolitan France decreased from a high of 25.4% in the fourth quarter of 2012 to 22.8% in the fourth quarter of 2013. Lower-than-expected growth and high spending have strained France's public finances. The budget deficit rose sharply from 3.3% of GDP in 2008 to 7.5% of GDP in 2009 before improving to 4.1% of GDP in 2013, while France's public debt rose from 68% of GDP to nearly 94% over the same period. In accordance with its EU obligations, France is targeting a deficit of 3.6% of GDP in 2014 and 2.8% in 2015. The administration of President Francois HOLLANDE has implemented greater state support for employment, the separation of banks' traditional deposit taking and lending activities from more speculative businesses, increasing the top corporate and personal tax rates, including a temporary 75% tax on wages over one million euros, and hiring an additional 60,000 teachers during his five-year term. In January 2014 HOLLANDE proposed a “Responsibility Pact” aimed primarily at lowering labor costs in return for businesses’ commitment to create jobs. Despite stagnant growth and fiscal challenges, France's borrowing costs have declined in recent years because investors remain attracted to the liquidity of France’s bonds.

 

Source : CIA

 

 


COMPANY SUMMARY

 

 

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 Paris 7 315 734 483

 

 

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   France

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 Information

 

Company details

 

Activity (APE)

Wholesale ( intercompany trade) of chemicals ( 4675Z )

RCS Registration

RCS Paris 7 315 734 483

Share capital

2,025,000 Euros

Registration Court

Paris (75)

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

France

 

 

1 ultimate parent company for this company
Ultimate Parent            > ALM INTERNATIONAL - Commerce de gros (commerce interentreprises) de

produits chimiques (4675Z) in PARIS 4 (75004)

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 PARIS 4

Trading Address

3 B QUAI AUX FLEURS 75004 PARIS 4

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

Paris (75)

Region

Ile-de-France

District

1

Area

99

City

PARIS 4

Size of urban area

Paris conglomeration

 

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

 

Accounts

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

Normal

Normal

Normal

 

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 PARIS 4 \Fait l'objet du depart de Monsieur Raymond CHOUAIB, De Monsieur Raymond CHOUAIB

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).

 

 

Company events history

 

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

UK Pound

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%)

 

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.