|
Report Date : |
20.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
CARPET PLUS
|
|
|
|
|
Registered Office : |
116 Rue De Charenton 75012 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
December 2001 |
|
|
|
|
Com. Reg. No.: |
RCS |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
· Wholesale trader of other property domestic · Wholesaler of other household goods [We tried to confirm / obtain the detailed activity but the same is not available from any sources.] |
|
|
|
|
No of Employees : |
02 (31.12.2013) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
Payment Behaviour : |
Slow |
|
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 |
|
Activity (APE) |
· Wholesale trader of other property domestic · Wholesaler of other household goods |
EUR VAT Number FR53440366466 |
|
|
|
Legal form |
Limited Liability Company |
|
|
|
|
|
|
|
Phone |
01 42 01 68 45 |
RCS Registration |
RCS |
|
|
|
Share capital |
8,000 Euros |
|
Address |
CARPET PLUS 116 RUE DE CHARENTON
75012 |
Incorporated Date |
01/2002 |
|
Nationality |
|
Status |
Economically active |
|
This company is not under monitoring |
|
|
|
|
Current
Directors |
1 |
|
|
|
Trading to Date |
12/31/2013 |
12/31/2012 |
12/31/2011 |
|
Turnover |
227,361 € |
524,222 € |
701,457 € |
|
Gross Operating Surplus |
-42.97 % Turnover |
-5.45 % Turnover |
-0.57 % Turnover |
|
Shareholders' equity |
-85,892 € |
9,191 € |
39,747 € |
|
Net result |
-95,083 € |
-30,555 € |
4,317 € |
|
Employees |
02 (31.12.2013) |
- |
- |
Trends
|
|
|
Profitability |
|
|
Liquidity |
|
|
Net worth |
|
|
Activity (APE) RCS |
· Wholesale trader of other property domestic · Wholesaler of other household goods |
||
|
Registration Court |
|
Legal form |
Limited Liability Company |
|
Registration |
RCS |
Share capital |
8,000 Euros |
|
Court Registry Number |
02 B 00776 |
EUR VAT Number |
FR53440366466 |
|
Incorporation Date |
01/2002 |
Formation Date |
12/2001 |
|
Deregistration Date |
|
Last account Date |
31/12/2013 |
|
Nationality |
|
|
|
|
|
· Wholesale trader of other property domestic · Wholesaler of other household goods |
|
|
|
Activity (APE) |
Business Pages FT® |
|
|
|
Postal Address |
CARPET PLUS 116 RUE DE CHARENTON 75012 |
Trading Address |
116 RUE DE CHARENTON 75012 |
|
Telephone |
01 42 01 68 45 |
|
|
|
Fax |
|
|
|
|
Type |
Head office (one site company) |
Status |
Economically active |
|
Formation Date |
12/2001 |
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 |
|
|
Branches |
1 branch entities in this company |
|
Head office |
> CARPET PLUS <<< - Commerce
de gros (commerce interentreprises) d'autres biens domestiques (4649Z) in |
|
Regionality |
Legal unit with all establishments in same
area |
|
Mono-activity status |
Legal unit having all establishments with
the same main activity |
Workforces
|
|
|
Company workforce 02 (31.12.2013) |
|
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 |
02/10/2014 |
26/07/2013 |
21/12/2012 |
|
|||
|
Activity Code |
4649Z |
4649Z |
4649Z |
|
|||
|
Employees |
|
2 |
|
3 |
|
3 |
|
|
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 |
8,700 |
-5.4% |
9,200 |
-8.0% |
10,004 |
22,777 |
-61.8% |
|
- Intangible assets |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
- Tangible assets |
0 |
0% |
0 |
0% |
804 |
5,224 |
0% |
|
- Financial assets |
8,700 |
-5.4% |
9,200 |
0% |
9,200 |
1,357.50 |
540.9% |
|
Net current assets |
37,863 |
-78.5% |
175,933 |
-50.4% |
354,437 |
219,231.50 |
-82.7% |
|
- Stocks |
28,853 |
-68.9% |
92,689 |
-67.4% |
284,293 |
42,282.50 |
-31.8% |
|
- Advanced payments |
0 |
-78.5% |
798 |
0% |
0 |
0 |
0% |
|
- Receivables |
9,010 |
-88.7% |
79,595 |
37.2% |
58,018 |
66,817 |
-86.5% |
|
- Securities and cash |
0 |
0% |
2,851 |
-76.5% |
12,126 |
30,801.50 |
0% |
|
- Prepaid expenses |
- |
- |
- |
- |
- |
50 |
- |
|
Accounts of
regularization |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Total Assets |
46,563 |
-74.8% |
185,132 |
-49.2% |
364,441 |
271,905 |
-82.9% |
|
Passive Account |
|
|
|
|
|
|
|
|
Annual Accounts |
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median 2013 |
|
|
Shareholders'
equity |
-85,892 |
-1034.5% |
9,191 |
-76.9% |
39,747 |
86,494.50 |
-199.3% |
|
Share capital |
8,000 |
0% |
8,000 |
0% |
8,000 |
15,000 |
-46.7% |
|
Other capital
resources |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Risk Provisions |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Liabilities |
132,454 |
-24.7% |
175,941 |
-45.8% |
324,694 |
152,467.50 |
-13.1% |
|
- Financial liabilities |
27,601 |
310.5% |
6,724 |
-76.0% |
28,009 |
17,963 |
53.7% |
|
- Advanced payments received |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
- Trade account payables |
86,853 |
13.0% |
76,853 |
-62.2% |
203,364 |
42,995 |
102.0% |
|
- Tax and social liabilities |
18,001 |
-35.7% |
28,006 |
-20.7% |
35,319 |
36,013 |
-50.0% |
|
- Other debts and fixed assets liabilities |
0 |
0% |
64,358 |
11.0% |
58,002 |
4,973.50 |
0% |
|
Account
regularization |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Total
liabilities |
46,562 |
-74.8% |
185,132 |
-49.2% |
364,441 |
272,137.50 |
-82.9% |
|
Results |
|||||||
|
Annual Accounts |
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median 2013 |
|
|
Sales of Goods |
228,250 |
-56.5% |
524,222 |
-25.3% |
701,457 |
399,940.50 |
-42.9% |
|
Net turnover |
227,361 |
-56.6% |
524,222 |
-25.3% |
701,457 |
391,044.50 |
-41.9% |
|
- of which net export turnover |
0 |
0% |
276,166 |
118.7% |
126,265 |
0 |
0% |
|
Operating charges |
331,121 |
-40.2% |
553,619 |
-21.6% |
706,502 |
391,130.50 |
-15.3% |
|
Operating
profit/loss |
-102,871 |
-249.9% |
-29,397 |
-482.7% |
-5,045 |
6,996 |
-1570.4% |
|
Financial income |
0 |
0% |
4,957 |
-75.9% |
20,547 |
31 |
0% |
|
Financial charges |
203 |
-96.4% |
5,701 |
-44.4% |
10,256 |
739 |
-72.5% |
|
Financial
profit/loss |
-203 |
72.7% |
-744 |
-107.2% |
10,291 |
-135 |
-50.4% |
|
Pretax net
operating income |
-103,075 |
-242.0% |
-30,141 |
-674.6% |
5,246 |
6,433.50 |
-1702.2% |
|
Extraordinary income |
8,200 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Extraordinary charges |
208 |
-49.5% |
412 |
190.1% |
142 |
135 |
54.1% |
|
Extraordinary
profit/loss |
7,992 |
2039.8% |
-412 |
-190.1% |
-142 |
0 |
0% |
|
Net result |
-95,083 |
-211.2% |
-30,555 |
-807.8% |
4,317 |
6,071.50 |
-1666.1% |
|
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 |
46,563 |
-74.8% |
185,132 |
-49.2% |
364,441 |
|
Gross |
CO |
51,623 |
-72.9% |
190,193 |
-48.9% |
371,929 |
|
Amortisation |
1A |
5,061 |
0% |
5,061 |
-32.4% |
7,488 |
Non 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 |
Active fixed asset (II)
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total Active fixed asset (II) Net |
8,700 |
-5.4% |
9,200 |
-8.0% |
10,004 |
|
|
GGross |
BJ |
13,761 |
-3.5% |
14,261 |
-18.5% |
17,492 |
|
Amortisation |
BK |
5,061 |
0% |
5,061 |
-32.4% |
7,488 |
|
Intangible 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 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AF |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AG |
0 |
0% |
0 |
0% |
0 |
|
|
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 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Tangible 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 |
0 |
0% |
0 |
0% |
804 |
|
|
Gross |
AT |
5,061 |
0% |
5,061 |
-39.0% |
8,292 |
|
|
Amortisation |
AU |
5,061 |
0% |
5,061 |
-32.4% |
7,488 |
|
|
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 |
0 |
|
0 |
|
804 |
|
|
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 |
8,700 |
0% |
8,700 |
0% |
8,700 |
|
|
Gross |
CU |
8,700 |
0% |
8,700 |
0% |
8,700 |
|
|
Amortisation |
CV |
0 |
0% |
0 |
0% |
0 |
|
|
Inter-company receivables |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BB |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BC |
0 |
0% |
0 |
0% |
0 |
|
|
Other investment securities |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BD |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BE |
0 |
0% |
0 |
0% |
0 |
|
|
Loans |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BF |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BG |
0 |
|
0 |
|
0 |
|
|
Other financial assets |
Net |
0 |
0% |
500 |
0% |
500 |
|
|
Gross |
BH |
0 |
0% |
500 |
0% |
500 |
|
|
Amortisation |
BI |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Financial Assets |
|
8,700 |
|
9,200 |
|
9,200 |
|
|
|
|
|
|
|
|
|
|
|
Current Assets (III) |
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Total Assets |
Net |
37,863 |
-78.5% |
175,933 |
-50.4% |
354,437 |
|
|
Gross |
CJ |
37,863 |
-78.5% |
175,933 |
-50.4% |
354,437 |
|
|
Amortisation |
CK |
0 |
0% |
0 |
0% |
0 |
|
|
|
|
|
|
|
|
|
|
|
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 |
28,853 |
-68.9% |
92,689 |
-67.4% |
284,293 |
|
|
Gross |
BT |
28,853 |
-68.9% |
92,689 |
-67.4% |
284,293 |
|
|
Amortisation |
BU |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Stocks |
Net |
28,853 |
-68.9% |
92,689 |
-67.4% |
284,293 |
|
|
|
|
|
|
|
|
|
|
|
Advance payments to suppliers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Advance payments to |
Net |
0 |
0% |
798 |
0% |
0 |
|
|
suppliers |
|
|
|
|
|
|
|
|
Gross |
BV |
0 |
0% |
798 |
0% |
0 |
|
|
Amortisation |
BW |
0 |
0% |
0 |
0% |
0 |
|
|
|
|
|
|
|
|
|
|
|
Debtors |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Trade accounts receivable |
Net |
882 |
-98.6% |
64,358 |
11.0% |
58,002 |
|
|
Gross |
BX |
882 |
-98.6% |
64,358 |
11.0% |
58,002 |
|
|
Amortisation |
BY |
0 |
0% |
0 |
0% |
0 |
|
|
Other debtors |
Net |
8,128 |
-46.7% |
15,237 |
95131.2% |
16 |
|
|
Gross |
BZ |
8,128 |
-46.7% |
15,237 |
95131.2% |
16 |
|
|
Amortisation |
CA |
0 |
0% |
0 |
0% |
0 |
|
|
Capital subscribed and called up |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
CB |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CC |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Debtors |
Net |
9,010 |
-88.7% |
79,595 |
37.2% |
58,018 |
|
|
Divers |
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Investment securities |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CD |
0 |
0% |
0 |
0% |
0 |
|
Amortisation |
CE |
0 |
0% |
0 |
0% |
0 |
|
Cash and cash equivalents |
Net |
0 |
0% |
2,851 |
-76.5% |
12,126 |
|
Gross |
CF |
0 |
0% |
2,851 |
-76.5% |
12,126 |
|
Amortisation |
CG |
0 |
0% |
0 |
0% |
0 |
|
Sub Total Divers |
Net |
0 |
0% |
2,851 |
-76.5% |
12,126 |
|
|
|
|
|
|
|
|
|
Prepaid expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Prepaid expenses |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CH |
0 |
0% |
0 |
0% |
0 |
|
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 bonds |
CM3 |
0 |
0% |
0 |
0% |
0 |
|
Gross |
|
0 |
0% |
0 |
0% |
0 |
|
Currency differential gain |
CN3 |
0 |
0% |
0 |
0% |
0 |
|
Gross |
|
0 |
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 |
46,562 |
-74.8% |
185,132 |
-49.2% |
364,441 |
|
Shareholder Equity (I) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total shareholders'
equity (Total I) |
DL |
-85,892 |
-1034.5% |
9,191 |
-76.9% |
39,747 |
|
Equity and
shareholders' equity |
DA |
8,000 |
0% |
8,000 |
0% |
8,000 |
|
Issue and merger
premiums |
DB |
0 |
0% |
0 |
0% |
0 |
|
Revaluation
differentials |
DC |
0 |
0% |
0 |
0% |
0 |
|
Of which equity
differential |
EK |
0 |
0% |
0 |
0% |
0 |
|
Legal reserve |
DD |
800 |
0% |
800 |
0% |
800 |
|
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 |
0 |
0% |
0 |
0% |
0 |
|
Of which reserve
for buying |
|
|
|
|
|
|
|
originals works from
alive |
EJ |
0 |
|
0 |
0% |
0 |
|
artists |
|
|
|
|
|
|
|
Profits or
losses brought forward |
DH |
391 |
-98.7% |
30,946 |
16.2% |
26,630 |
|
Profit or loss
for the period |
DI |
-95,083 |
-211.2% |
-30,555 |
-807.8% |
4,317 |
|
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 |
0 |
0% |
0 |
0% |
0 |
|
Risk provisions |
DP |
0 |
0% |
0 |
0% |
0 |
|
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 |
132,454 |
-24.7% |
175,941 |
-45.8% |
324,694 |
|
Convertible
debentures |
DS |
0 |
0% |
0 |
0% |
0 |
|
Other debentures |
DT |
0 |
0% |
0 |
0% |
0 |
|
Bank loans and liabilities |
DU |
23,186 |
911.6% |
2,292 |
-90.4% |
23,836 |
|
Sundry loans and
financial liabilities |
DV |
4,415 |
-0.4% |
4,432 |
6.2% |
4,173 |
|
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 |
86,853 |
13.0% |
76,853 |
-62.2% |
203,364 |
|
Tax and social
security liabilities |
DY |
18,001 |
-35.7% |
28,006 |
-20.7% |
35,319 |
|
Fixed asset
liabilities |
DZ |
0 |
0% |
0 |
0% |
0 |
|
Other debts |
EA |
0 |
0% |
64,358 |
11.0% |
58,002 |
|
Translation loss (V) |
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Translation loss (Total V) |
ED |
0 |
0% |
0 |
0% |
0 |
|
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 |
132,454 |
-24.7% |
175,941 |
-45.8% |
324,694 |
|
Of which current
bank facilities |
EH |
23,186 |
911.6% |
2,292 |
-90.4% |
23,836 |
|
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 |
-102,871 |
-249.9% |
-29,397 -482.7% |
-5,045 |
|
2 - Financial result (V - VI) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Financial result (Total V-VI) GV |
-203 |
72.7% |
-744 |
-107.2% |
10,291 |
|
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 |
-103,075 |
-242.0% |
-30,141 |
-674.6% |
5,246 |
|
VI) |
|
|
|
|
|
|
4 - Extraordinary result (VII-VIII) |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Extraordinary result (Total VII-VIII) |
7,992 |
2039.8% |
-412 |
-190.1% |
-142 |
|
Profit or loss HI |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Profit or loss HN |
-95,083 |
-211.2% |
-30,555 |
-807.8% |
4,317 |
|
Total Income (I+III+V+VII) |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total Income
(I+III+V+VII) HL |
236,450 |
-55.3% |
529,179 |
-26.7% |
722,004 |
|
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) HM |
331,532 |
-40.8% |
559,732 |
-22.0% |
717,687 |
|
Operating income (I) |
|||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total operating income (Total I) FR |
228,250 |
-56.5% |
524,222 |
-25.3% |
701,457 |
|
Operating income (details) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Sale of goods for resale |
FC |
227,361 |
-56.6% |
524,222 |
-25.3% |
701,457 |
|
France |
FA |
227,361 |
-8.3% |
248,056 |
-56.9% |
575,192 |
|
Export |
FB |
0 |
0% |
276,166 |
118.7% |
126,265 |
|
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 |
0 |
0% |
0 |
0% |
0 |
|
France |
FG |
0 |
0% |
0 |
0% |
0 |
|
Export |
FH |
0 |
0% |
0 |
0% |
0 |
|
Net turnover |
FL |
227,361 |
-56.6% |
524,222 |
-25.3% |
701,457 |
|
France |
FJ |
227,361 |
-8.3% |
248,056 |
-56.9% |
575,192 |
|
Export |
FK |
0 |
0% |
276,166 |
118.7% |
126,265 |
|
Stocked production |
FM |
0 |
0% |
0 |
0% |
0 |
|
Self-constructed assets |
FN |
0 |
0% |
0 |
0% |
0 |
|
Operating grants |
FO |
888 |
0% |
0 |
0% |
0 |
|
Release of reserves and provisions |
FP |
0 |
0% |
0 |
0% |
0 |
|
Other income |
FQ |
01 |
0% |
0 |
0% |
0 |
|
Operating charges (II) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total operating charges (Total II) |
GF |
331,121 |
-40.2% |
553,619 |
-21.6% |
706,502 |
|
Exploitation charges |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Purchase of goods for resale |
FS |
145,903 |
-40.9% |
246,739 |
-3.1% |
254,635 |
|
Change in stocks of goods for resale |
FT |
63,836 |
-66.7% |
191,604 |
-13.5% |
221,512 |
|
Purchase of raw materials |
FU |
0 |
0% |
-41,071 |
-18034.9% |
229 |
|
Change in stocks of raw materials |
FV |
0 |
0% |
0 |
0% |
0 |
|
Other external purchases and charges |
FW |
65,872 |
-36.9% |
104,457 |
-40.2% |
174,715 |
|
Tax, duty and similar payments |
FX |
1,131 |
-2.8% |
1,164 |
39.4% |
835 |
|
Payroll |
FY |
36,519 |
-2.2% |
37,340 |
-5.1% |
39,330 |
|
Social security costs |
FZ |
12,693 |
0.9% |
12,582 |
-11.4% |
14,201 |
|
Depreciation |
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Depreciation of fixed assets |
GA |
0 |
0% |
803 |
-22.8% |
1,040 |
|
Amortisation of fixed assets |
GB |
0 |
0% |
0 |
0% |
0 |
|
Depreciation/amortisation of current assets |
GC |
0 |
0% |
0 |
0% |
0 |
|
Provisions for risks and charges |
GD |
0 |
0% |
0 |
0% |
0 |
|
Other charges |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Other charges |
GE |
5,168 |
516700% |
01 |
-83.3% |
06 |
|
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) |
|
|
|
|
|
|
|
Financial income (V) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total financial
income (Total V) |
GP |
0 |
0% |
4,957 |
-75.9% |
20,547 |
|
Share financial
income |
GJ |
0 |
0% |
0 |
0% |
0 |
|
Other investment
income & capitalised receivables |
GK |
0 |
0% |
0 |
0% |
0 |
|
Other interest
and similar income |
GL |
0 |
0% |
0 |
0% |
0 |
|
Released
provisions and transferred charges |
GM |
0 |
0% |
0 |
0% |
0 |
|
Exchange gains |
GN |
0 |
0% |
4,957 |
-75.9% |
20,547 |
|
Net income from
disposal of investment securities |
GO |
0 |
0% |
0 |
0% |
0 |
|
Financial Charge (VI) |
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total financial
charge (Total VI) |
GU |
203 |
-96.4% |
5,701 |
-44.4% |
10,256 |
|
Financial
reserves and provisions |
GQ |
0 |
0% |
0 |
0% |
0 |
|
Interest and
similar charges |
GR |
203 |
-90.4% |
2,121 |
-26.7% |
2,892 |
|
Exchange losses |
GS |
0 |
0% |
3,580 |
-51.4% |
7,364 |
|
Net loss from disposal
of investment securities |
GT |
0 |
0% |
0 |
0% |
0 |
|
Extraordinary income (VII) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
extraordinary income (Total VII) |
HD |
8,200 |
0% |
0 |
0% |
0 |
|
Extraordinary operating
income |
HA |
8,200 |
0% |
0 |
0% |
0 |
|
Extraordinary
income from capital transactions |
HB |
0 |
0% |
0 |
0% |
0 |
|
Released
provisions and transferred charges |
HC |
0 |
0% |
0 |
0% |
0 |
|
Extraordinary charges (VIII) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total
extraordinary charges (Total VIII) |
HH |
208 |
-49.5% |
412 |
190.1% |
142 |
|
Extraordinary
operating charges |
HE |
208 |
-49.5% |
412 |
190.1% |
142 |
|
Extraordinary charges
from capital transactions |
HF |
0 |
0% |
0 |
0% |
0 |
|
Extraordinary
reserves and provisions |
HG |
0 |
0% |
0 |
0% |
0 |
|
Employee profit sharing (IX) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Employee profit sharing
(Total IX) |
HJ |
0 |
0% |
0 |
0% |
0 |
|
Tax on profits (X) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Tax on profits
(Total X) |
HK |
0 |
0% |
0 |
0% |
787 |
|
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 |
500 |
-84.5% |
3,231 |
-26.6% |
4,401 |
|
Gross value at
the end of period |
OL |
13,761 |
-3.5% |
14,261 |
-18.5% |
17,492 |
|
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 |
0 |
0% |
0 |
0% |
0 |
|
Increasess due
to revaluation |
KE |
0 |
0% |
0 |
0% |
0 |
|
Increasess,
acquisitions, creations, contributions |
KF |
0 |
0% |
0 |
0% |
0 |
|
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 |
0 |
0% |
0 |
0% |
0 |
|
Tangible fixed assets (Total III) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross value at
begin of period |
LN |
5,061 |
-39.0% |
8,292 |
0% |
8,292 |
|
Increasess due
to revaluation |
LO |
0 |
0% |
0 |
0% |
0 |
|
Increasess,
acquisitions, creations, contributions |
LP |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by budget
item transfer |
NG1 |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by
transfers |
NG2 |
0 |
0% |
3,231 |
0% |
0 |
|
Gross value at
the end of period |
NH |
5,061 |
0% |
5,061 |
-39.0% |
8,292 |
|
Financial assets (Total IV) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross value at
begin of period |
LQ |
9,200 |
0% |
9,200 |
92.3% |
4,783 |
|
Increasess due
to revaluation |
LR |
0 |
0% |
0 |
0% |
0 |
|
Increasess,
acquisitions, creations, contributions |
LS |
0 |
0% |
0 |
0% |
8,818 |
|
Decreasess by
budget item transfer |
NJ1 |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by
transfers |
NJ2 |
500 |
0% |
0 |
0% |
4,401 |
|
Gross value at
the end of period |
NK |
8,700 |
-5.4% |
9,200 |
0% |
9,200 |
|
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 |
|
Other intangible assets (Total II) |
||||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Reserve for
depreciation value at begin of period |
PE |
0 |
0% |
0 |
0% |
0 |
|
Increases |
PF |
0 |
0% |
0 |
0% |
0 |
|
Decreasess |
PG |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by
budget item transfer |
PH |
0 |
0% |
0 |
0% |
0 |
|
Total fixed assets amotisation (Total III) |
||||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
|
Reserve for
depreciation value at begin of period |
QU |
5,061 -32.4% |
7,488 |
16.1% |
6,448 |
|
|
Increases |
QV |
0 |
0% |
803 |
-22.8% |
1,040 |
|
Decreases |
QW |
0 |
0% |
3,231 |
0% |
0 |
|
Decreasess by
budget item transfer |
QX |
5,061 0.0% |
5,060 |
-32.4% |
7,488 |
|
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 |
|
Premium 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% |
0 |
0% |
0 |
|
Increases |
UB |
|
0 |
0% |
0 |
0% |
0 |
|
Decreases |
UC |
|
0 |
0% |
0 |
0% |
0 |
|
Value at the end
of period |
UD |
|
0 |
0% |
0 |
0% |
0 |
|
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% |
0 |
0% |
0 |
|
Increases |
TV |
0 |
0% |
0 |
0% |
0 |
|
Decreases |
TW |
0 |
0% |
0 |
0% |
0 |
|
Value at the end
of period |
TX |
0 |
0% |
0 |
0% |
0 |
|
Total Provision for depreciation (Total III) |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Value at begining
of period |
7B |
0 |
0% |
0 |
0% |
0 |
|
Increases |
TY |
0 |
0% |
0 |
0% |
0 |
|
Decreases |
TZ |
0 |
0% |
0 |
0% |
0 |
|
Value at the end
of period |
UA |
0 |
0% |
0 |
0% |
0 |
|
|
|
|
|
|
|
|
|
State deadlines claims and debts at the end of period |
|
|
|
|
|
|
|
State claims |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Gross value |
VT |
9,010 |
-88.8% |
80,095 |
36.9% |
58,518 |
|
1 year at most |
VU |
9,010 |
-88.7% |
79,595 |
37.2% |
58,018 |
|
More than one
year |
VV |
0 |
0% |
500 |
0% |
500 |
|
State 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 |
0 |
0% |
0 |
0% |
0 |
|
Loans (1 year at
most) |
UR |
0 |
0% |
0 |
0% |
0 |
|
Other financial
assets (gross) |
UT |
0 |
0% |
500 |
0% |
500 |
|
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 |
0 |
0% |
0 |
0% |
0 |
|
Other claims
customer |
UX |
882 |
-98.6% |
64,358 |
11.0% |
58,002 |
|
Receivables
represent Loaned Securities |
UU |
0 |
0% |
0 |
0% |
0 |
|
Provision for
depreciation previously established |
UQ |
0 |
0% |
0 |
0% |
0 |
|
Personnel and
associated accounts |
UY |
0 |
0% |
0 |
0% |
0 |
|
Social Security
and other social organizations |
UZ |
0 |
0% |
0 |
0% |
16 |
|
Income taxes |
VM |
0 |
0% |
0 |
0% |
0 |
|
Value added tax |
VB |
4,596 |
-69.8% |
15,237 |
0% |
0 |
|
Other taxes and
payments assimilated |
VN |
888 |
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 |
2,644 |
0% |
0 |
0% |
0 |
|
Prepaid |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Prepaid |
VS |
0 |
0% |
0 |
0% |
0 |
|
State Debt |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Total debt
(gross) |
VY |
132,454 |
-24.7% |
175,941 |
-45.8% |
324,694 |
|
1 year at most |
VZ2 |
132,454 |
-24.7% |
175,941 |
-45.8% |
324,694 |
|
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 |
Borrowing & debts to more
than 1 year at the origin
(gross) VH1 23,186
911.6% 2,292 -90.4% 23,836
1 year at most VH2 23,186 911.6% 2,292 -90.4% 23,836
Suppliers and associated
accounts (gross)
8B1 86,853 13.0% 76,853 -62.2% 203,364
1 year at most
8B2 86,853 13.0% 76,853 -62.2% 203,364
More than 1 year and 5 years at
most 8B3 86,853 13.0% 76,853 -62.2% 203,364
Personnel and associated
accounts (gross) 8C1 2,409 23.5% 1,950 -54.9% 4,322
1 year at most 8C2 2,409 23.5% 1,950 -54.9% 4,322
Social Security and other
social organizations (gross) 8D1 6,617 28.0% 5,171 -10.6% 5,785
1 year at most
8D2 6,617 28.0% 5,171 -10.6% 5,785
Taxes on profits (gross) 8E1 0 0% 0 0% 262
1 year at most
8E2 0 0% 0 0% 262
VAT (gross) VW1 8,975 -57.0% 20,885 -16.3% 24,951
1 year at most
VW2 8,975 -57.0% 20,885 -16.3% 24,951
|
More than 1 year and 5 years at most |
VW3 |
0 |
0% |
0 |
0% |
0 |
|
Backed
Obligations (gross) |
VX1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VX2 |
0 |
0% |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VX3 |
0 |
0% |
0 |
0% |
0 |
|
Other taxes and
assimilated (gross) |
VQ1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VQ2 |
0 |
0% |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VQ3 |
0 |
0% |
0 |
0% |
0 |
|
Assets and
liabilities |
|
|
|
|
|
|
|
associated
accounts |
8J1 |
0 |
0% |
0 |
0% |
0 |
|
(gross) |
|
|
|
|
|
|
|
1 year at most |
8J2 |
0 |
0% |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8J3 |
0 |
0% |
0 |
0% |
0 |
|
More than 5
years |
8J4 |
0 |
0% |
0 |
0% |
0 |
|
Groups and
associates (gross) |
VI1 |
4,415 |
-0.4% |
4,432 |
6.2% |
4,173 |
|
1 year at most |
VI2 |
4,415 |
-0.4% |
4,432 |
6.2% |
4,173 |
|
More than 1 year and 5 years at most |
VI3 |
0 |
0% |
0 |
0% |
0 |
|
More 5 years |
VI4 |
0 |
0% |
0 |
0% |
0 |
|
Other
liabilities (gross) |
8K1 |
0 |
0% |
64,358 |
11.0% |
58,002 |
|
1 year at most |
8K2 |
0 |
0% |
64,358 |
11.0% |
58,002 |
|
More than 1 year and 5 years at most |
8K3 |
0 |
0% |
0 |
0% |
0 |
|
Debt
representative of |
|
|
|
|
|
|
|
borrowed
securities |
SZ1 |
0 |
0% |
0 |
0% |
0 |
|
(gross) |
|
|
|
|
|
|
|
1 year at most |
SZ2 |
0 |
0% |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
SZ3 |
0 |
0% |
0 |
0% |
0 |
|
Products in
advance (gross) |
8L1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
8L2 |
0 |
0% |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8L3 |
0 |
0% |
0 |
0% |
0 |
|
References |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Loans made
during the period |
VJ |
0 |
0% |
0 |
0% |
0 |
|
Debt repaid
during the period |
VK |
0 |
0% |
0 |
0% |
0 |
|
Table allocation results and other information |
|
|
|
|
|
|
|
Dividends distributed |
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Dividends |
ZE |
0 |
0% |
0 |
0% |
0 |
|
Commitments |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Commitments
leasing furniture |
YQ |
0 |
0% |
0 |
0% |
0 |
|
Commitments Real
Estate Leasing |
YR |
0 |
0% |
0 |
0% |
0 |
|
Effects brought
to the discount and unmatured |
YS |
0 |
0% |
0 |
0% |
0 |
|
Other charges Externes |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Subcontracting |
YT |
0 |
0% |
0 |
0% |
0 |
|
Rentals, rental
charges and condominiums |
XQ |
19,681 |
-42.8% |
34,417 |
-54.6% |
75,726 |
|
Staff outside
the company |
YU |
0 |
0% |
0 |
0% |
0 |
|
Remuneration
intermediaries and fees (excluding fees) |
SS |
9,142 |
-19.6% |
11,364 |
-73.2% |
42,465 |
|
Fees,
commissions and brokerage |
YV |
0 |
0% |
1,066 |
0% |
0 |
|
Other accounts |
ST |
37,048 |
-35.7% |
57,610 |
1.9% |
56,524 |
|
Total Other
purchases and external |
ZJ |
65,872 |
5559.1% |
104,457 |
-40.2% |
174,715 |
|
Taxes and Fees |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Business tax |
YW |
681 |
-0.6% |
685 |
111.4% |
324 |
|
Other taxes and payments
assimilated |
9Z |
450 |
-6.1% |
479 |
-6.3% |
511 |
|
Total taxes and
fees |
YX |
1,131 |
-2.8% |
1,164 |
39.4% |
835 |
|
VAT |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Amount VAT
collected |
YY |
55,109 |
15.8% |
47,578 |
-57.8% |
112,737 |
|
Total VAT on
goods and services |
YZ |
38,113 |
-37.8% |
61,308 |
-21.1% |
77,687 |
|
Average number of employees |
||||||
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
|
Average number
of employees |
YP |
02 |
-33.3% |
03 |
0% |
03 |
|
Display parameter |
|
|
|
|
|
Comparison mode |
Median |
|
|
|
|
Ratios |
|
|
|
|
|
|
|
|
Structure and Liquidity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median 2013 |
|
|
Fixed Asset Financing |
-5.55 |
-523.7% |
1.31 |
-55.4% |
2.94 |
2.66 |
-308.6% |
|
Global Debt |
210 days |
73.6% |
121 days |
-27.5% |
167 days |
122 days |
72.1% |
|
Working |
|
|
|
|
|
|
|
|
Capital Fund |
-143 days |
-4866.7% |
3 days |
-82.4% |
17 days |
78.50 days |
-282.2% |
|
overall net |
|
|
|
|
|
|
|
|
Financial independence |
-311.19% |
-327.7% |
136.69% |
-3.7% |
141.91% |
183.87% |
-269.2% |
|
Solvability |
-184.47% |
-3819.2% |
4.96% |
-54.5% |
10.91% |
37.37% |
-593.6% |
|
Capacity debt futures |
-370.45% |
-192.4% |
401% |
140.5% |
166.75% |
1140.52% |
-132.5% |
|
Coverage of |
|
|
|
|
|
|
|
|
current |
|
|
|
|
|
|
|
|
assets by net working |
-238.17% |
-9588.8% |
2.51% |
-73.8% |
9.57% |
46.36% |
-613.7% |
|
capital |
|
|
|
|
|
|
|
|
overall |
|
|
|
|
|
|
|
|
General Liquidity |
0.07 |
-84.4% |
0.45 |
150.0% |
0.18 |
0.58 |
-87.9% |
|
Restricted Liquidity |
0.07 |
-85.1% |
0.47 |
113.6% |
0.22 |
1 |
-93.0% |
Management or rotation
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median
2013 |
|
|
Need |
|
|
|
|
|
|
|
|
background |
|
|
|
|
|
|
|
|
in operating |
-106 days |
-3633.3% |
3 days |
-87.0% |
23 days |
31 days |
-441.9% |
|
working |
|
|
|
|
|
|
|
|
capital |
|
|
|
|
|
|
|
|
Treasury |
-37 days |
0% |
0 days |
0% |
-6 days |
12.50 days |
-396.0% |
|
Inventory |
|
|
|
|
|
|
|
|
turnover of |
50 days |
-34.2% |
76 days |
-64.7% |
215 days |
98 days |
-49.0% |
|
goods |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
length of |
|
|
|
|
|
|
|
|
credit |
1 days |
-97.6% |
41 days |
57.7% |
26 days |
42 days |
-97.6% |
|
granted to |
|
|
|
|
|
|
|
|
customers |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
length of |
|
|
|
|
|
|
|
|
credit |
100 days |
104.1% |
49 days |
-51.0% |
100 days |
52 days |
92.3% |
|
obtained |
|
|
|
|
|
|
|
|
suppliers |
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
turnover of |
|
|
|
|
|
|
|
|
raw materials in |
days |
- |
0 days |
0% |
0 days |
0 days |
- |
|
industrial |
|
|
|
|
|
|
|
|
enterprises |
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
turnover of |
|
|
|
|
|
|
|
|
intermediate |
|
|
|
|
|
|
|
|
and finished products in |
days |
- |
days |
- |
days |
1080.50 days |
- |
|
the |
|
|
|
|
|
|
|
|
industrial |
|
|
|
|
|
|
|
|
enterprise |
|
|
|
|
|
|
|
|
Rotation |
|
|
|
|
|
|
|
|
tangible |
4492.41% |
-56.6% |
10358.07% |
22.4% |
8459.44% |
1290.35% |
248.2% |
|
assets |
|
|
|
|
|
|
|
Profitability of
the business
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median 2013 |
|
|
Margin trading |
7.75% |
-52.7% |
16.38% |
-49.0% |
32.12 |
32.45% |
-76.1% |
|
Profitability |
|
|
|
|
|
|
|
|
of the |
-42.97 |
-688.4% |
-5.45 |
-856.1% |
-0.57 |
2.88% |
-1592.0% |
|
business |
|
|
|
|
|
|
|
|
Net profit |
-41.82% |
-617.3% |
-5.83% |
-1040.3% |
0.62% |
1.57% |
-2763.7% |
|
Growth |
|
|
|
|
|
|
|
|
rate of |
|
|
|
|
|
|
|
|
turnover |
-56.63% |
-124.1% |
-25.27% |
-252600% |
-0.01% |
-1.18% |
-4699.2% |
|
(excluding |
|
|
|
|
|
|
|
|
VAT) |
|
|
|
|
|
|
|
|
Rates integration |
-21.22% |
-594.6% |
4.29% |
-40.3% |
7.18% |
20.85% |
-201.8% |
|
Rate leasing furniture |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Work Factor |
-101.99% |
-146.0% |
221.94% |
108.8% |
106.28% |
71.02% |
-243.6% |
|
Weight interests |
0.09 |
-91.7% |
1.09% |
-25.3% |
1.46% |
0.20% |
-55.0% |
|
Return on capital |
|||||||
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector Median
2013 |
|
|
Cash flow |
|
|
|
|
|
|
|
|
from the overall |
-41.82% |
-636.3% |
-5.68% |
-847.4% |
0.76% |
2.51% |
-1766.1% |
|
profitability |
|
|
|
|
|
|
|
|
Rates of |
|
|
|
|
|
|
|
|
economic |
168% |
193.3% |
-180% |
-2900% |
-6% |
10% |
1580.0% |
|
profitability |
|
|
|
|
|
|
|
|
Financial profitability |
-85892% |
-1034.5% |
9191% |
-76.9% |
39747% |
61189.50% |
-240.4% |
|
Return on investment |
162.77% |
204.2% |
-156.17% |
-826.0% |
21.51% |
7.26% |
2142.0% |
|
Display parameter |
|
|
Currency |
Euro |
|
Comparison mode |
Median |
|
Soldes Intermediates de Gestion |
|
|
|
|
|
|
|
|
|
31/12/2013 |
|
31/12/2012 |
|
31/12/2011 |
Sector |
|
|
|
|
|
Median 2013 |
|
|||
|
Turnover |
227,361 |
-56.6% |
524,222 |
-25.3% |
701,457 |
391,044 € |
-41.9% |
|
|
|
|
|
|
|
|
|
|
Sales of |
|
|
|
|
|
1 |
|
|
goods |
227,361 |
-56.6% |
524,222 |
-25.3% |
701,457 |
1 |
|
|
Purchase |
145,903 |
-40.9% |
246,739 |
-3.1% |
254,635 |
|
|
|
of goods |
|
|
|
|
|
|
|
|
+/- |
|
|
|
|
|
|
|
|
Stock of |
63,836 |
-66.7% |
191,604 |
-13.5% |
221,512 |
|
|
|
goods |
|
|
|||||
|
variation |
|
|
|
|
|
|
|
|
Trading |
17,622 € |
-79.5% |
85,879 € |
-61.9% |
225,310 € |
106,547 € |
-83.5% |
|
margin |
|||||||
|
|
7.75 % CA |
-52.7% |
16.38 % CA |
-49.0% |
32.12 % CA |
33.26 % CA |
-76.7% |
|
Sale of |
|
|
|
|
|
|
|
|
goods |
0 |
0% |
0 |
0% |
0 |
|
|
|
produced |
|
|
|
|
|
|
|
|
+/-Stocked |
|
|
|
|
|
|
|
|
production |
0 |
0% |
0 |
0% |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
+ Self- |
|
|
|
|
|
|
|
|
constructed |
0 |
0% |
0 |
0% |
0 |
|
|
|
assets |
|
|
|
|
|
|
|
|
Period |
|
|
|
|
|
|
|
|
production |
0€ |
0% |
0€ |
0% |
0€ |
9,345.50 € |
0% |
|
|
|
|
|
|
|
||
|
|
0.00 % CA |
0% |
0.00 % CA |
0% |
0.00 % CA |
2.56 % CA |
0% |
|
Trading margin |
17,622 |
-79.5% |
85,879 |
-61.9% |
225,310 |
106,547 |
-83.5% |
|
+ Period Production |
0 |
0% |
0 |
0% |
0 |
9,345.50 |
0% |
|
- Purchase |
|
|
|
|
|
|
|
|
of raw |
0 |
0% |
-41,071 |
-18034.9% |
229 |
|
|
|
materials |
|
|
|
|
|
|
|
|
+/- Change |
|
|
|
|
|
|
|
|
in stocks of raw |
0 |
0% |
0 |
0% |
0 |
|
|
|
materiels |
|
|
|
|
|
|
|
|
- Other |
|
|
|
|
|
|
|
|
external purchases |
65,872 |
-36.9% |
104,457 |
-40.2% |
174,715 |
|
|
|
and |
|
|
|
|
|
|
|
|
charges |
|
|
|
|
|
|
|
|
Added value |
-48,250 € |
-314.5% |
22,493 € |
-55.3% |
50,366 € |
90,434 € |
-153.4% |
|
|
-21.22 % CA |
-594.6% |
4.29 % CA |
-40.3% |
7.18 % CA |
20.85 % CA |
-201.8% |
|
|
|
|
|
|
|
|
|
|
Added value |
-48,250 € |
-314.5% |
22,493 € |
-55.3% |
50,366 € |
90,434 € |
-153.4% |
|
+ Operating |
888 |
0% |
0 |
0% |
0 |
|
|
|
grants |
|
|
|
|
|
|
|
|
- Tax, |
|
|
|
|
|
|
|
|
duty and similar |
1,131 |
-2.8% |
1,164 |
39.4% |
835 |
|
|
|
Gross operating
surplus |
-97,705 € |
-241.7% |
-28,593 € |
-614.8% |
-4,000 € |
9,458.50 € |
-1133.0% |
|
+ Release of reserves and |
|
|
|
|
|
|
|
|
provisions |
0 |
0% |
0 |
0% |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
+ Other operating income |
01 |
0% |
0 |
0% |
0 |
|
|
|
Depreciation/Amortisation |
0 |
0% |
803 |
-22.8% |
1,040 |
|
|
|
|
|
|
|
|
|
||
|
- Other charges |
5,168 |
516700% |
01 |
-83.3% |
06 |
|
|
|
Operating result |
-102,872 €
-45.25 % |
-249.9% |
-29,397 € |
-482.6% |
-5,046 € |
6,999 € |
-1569.8% |
|
|
|
|
|
|
CA – 0.72% |
1.98 % CA |
-2385.4% |
|
|
|
|
-5.61 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating result |
-102,872 € |
-249.9% |
-29,397 € |
-482.6% |
-5,046 € |
6,999 € |
-1569.8% |
|
+/- Result |
|
|
|
|
|
|
|
|
of joint- |
|
|
|
|
|
|
|
|
venture |
|
|
|
|
|
|
|
|
transferred |
0 |
0% |
0 |
0% |
0 |
|
|
|
from/to |
|
|
|
|
|
|
|
|
other |
|
|
|
|
|
|
|
|
partners |
|
|
|
|
|
|
|
|
+ Financial income |
0 |
0% |
4,957 |
-75.9% |
20,547 |
|
|
|
- Financial charges |
203 |
-96.4% |
5,701 |
-44.4% |
10,256 |
|
|
|
Pre-tax result |
-103,075 € |
-242.0% |
-30,141 € |
-674.7% |
5,245 € |
6,433.50 € |
-1702.2% |
|
|
-45.34 % CA |
-688.5% |
-5.75 % CA |
-866.7% |
0.75 % CA |
1.75 % CA |
-2690.9% |
|
|
|
|
|
|
|
|
|
|
Extraordinary income |
8,200 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Extraordinary charges |
208 |
-49.5% |
412 |
190.1% |
142 |
|
|
|
Extraordinary result |
7,992 € |
2039.8% |
-412 € |
-190.1% |
-142 € |
0€ |
0% |
|
|
3.52 % CA |
4500% |
-0.08 % CA |
-300% |
0 % CA |
0 % CA |
0% |
|
Pre-tax result |
-103,075 € |
-242.0% |
-30,141 € |
-674.7% |
5,245 € |
6,433.50 € |
-1702.2% |
|
Extraordinary result |
7,992 € |
2039.8% |
-412 € |
-190.1% |
-142 € |
0€ |
0% |
|
- Employee profit sharing |
0 |
0% |
0 |
0% |
0 |
|
|
|
- Tax on profits |
0 |
0% |
0 |
0% |
787 |
|
|
|
Net result |
-95,083 € |
-211.2% |
-30,553 € |
-807.9% |
4,316 € |
6,068 € |
-1667.0% |
|
|
-41.82 % CA |
-617.3% |
-5.83 % CA |
-1040.3% |
0.62 % CA |
1.57 % CA |
-2763.7% |
Collective
procedures
No judgment information for the company
Status of collection This
company is not under monitoring
Group Structure
No group
information available for the company
Linkages
No Linkages information available for the company
Status history
No Status History
Publication date Gazette Name Description
31/10/2014 Bodacc C Comptes annuels et rapports
75 - PARIS
GREFFE DU TRIBUNAL DE COMMERCE DE PARIS
8305 - 440366466 RCS. CARPET PLUS. Forme : Société à
responsabilité limitée. Adresse : 116 rue de Charenton
75012 Paris. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2013.
30/08/2013 Bodacc C Comptes annuels et rapports
75 - PARIS
GREFFE DU TRIBUNAL DE COMMERCE DE PARIS
9277 - 440366466 RCS. CARPET PLUS. Forme : Société à
responsabilité limitée. Adresse : 116 rue de Charenton
75012 Paris. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2012.
27/08/2012 Bodacc C Comptes annuels et rapports
75 - PARIS
GREFFE DU TRIBUNAL DE COMMERCE DE PARIS
8584 - 440366466 RCS. CARPET PLUS. Forme : Société à
responsabilité limitée. Adresse : 116 rue de Charenton
75012 Paris. Commentaires : Comptes annuels et rapports de l'exercice
clos le : 31/12/2011.
12/07/2010 Bodacc C Comptes annuels et rapports
75 - PARIS
GREFFE DU TRIBUNAL DE COMMERCE DE PARIS
9100 - 440366466 RCS. CARPET PLUS. Forme : Société à
responsabilité limitée. Adresse : 116 R DE CHARENTON
75012 PARIS. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2009.
07/08/2009 Bodacc C Comptes annuels et rapports
75 - PARIS
GREFFE DU TRIBUNAL DE COMMERCE DE PARIS
9147 - 440366466 RCS. CARPET PLUS. Forme : Société à
responsabilité limitée. Adresse : 116 rue de Charenton
75012 Paris. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2008.
11/09/2008 Bodacc C Comptes annuels et rapports
75 - PARIS
GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS
7892 - 440366466 RCS. CARPET PLUS. Forme : Société à
responsabilité limitée. Adresse : 116 rue de Charenton
75012 Paris. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2007.
14/12/2007 Bodacc C Avis de dépôt des comptes
10037 - 440 366 466. RCS Paris CARPET PLUS. Forme: Société à
responsabilité limitée. Adresse du siège social: 116
rue de Charenton 75012 Paris. Comptes annuels et rapports de l'exercice
clos le: 31 décembre 2006.
18/11/2006 Bodacc C Avis de dépôt des comptes
7088 - RCS Paris B 440 366 466. RC 02-B 776. CARPET PLUS. Forme:
S.A.R.L.. Adresse du siège social: 116, R de
Charenton,Paris, 75012 Paris. Comptes annuels et rapports de l'exercice
clos le: 31 décembre 2005.
14/09/2006 Bodacc B Modifications et mutations diverses
2036 - RCS Paris B 440 366 466. RC 02-B 776. CARPET PLUS. Forme :
S.A.R.L. Capital : 8 000 euros. Adresse du
siège social : 116 rue de Charenton,, 75012 Commentaires : modification
survenue sur l'administration.
Administration : nomination du gérant : BENICHOU (Philippe).
18/03/2006 Bodacc C Avis de dépôt des comptes
2643 - RCS Paris B 440 366 466. RC 02-B 776. CARPET PLUS. Forme:
S.A.R.L.. Adresse du siège social: 116, R de
Charenton,Paris, 75012 Paris. Comptes annuels et rapports de l'exercice
clos le: 31 décembre 2004.
15/02/2005 Bodacc C Avis de dépôt des comptes
5055 - RCS Paris B 440 366 466. RC 02-B 776. CARPET PLUS. Forme:
S.A.R.L.. Adresse du siège social: 116, R de
Charenton,75012 Paris. Comptes annuels et rapports de l'exercice clos
le: 31 décembre 2003.
29/01/2002 Bodacc A Création d'établissement
RCS Paris B 440366466 RC 02-B 776 CARPET PLUS. Forme : S.A.R.L. Capital
: 8 000 euros. Activité : import-export, achat, vente de tapis, de tous
textiles, d'objets, d'accessoires, de bijoux fantaisie fait main, artisanaux ou
mécaniques et de produits manufacturés. Adresse du siège social : 116
rue de Charenton, 75012 Paris.
Administration : gérant : MALKA (Mireille, Irène) Cette société se
constitue Date de début d' activité: 26
décembre 2001.
Date Description
31/10/2014 Bodacc
C : Deposit accounts notice
03/10/2014 Update
Limit
03/10/2014 Update
Rating
03/10/2014 Consideration of a balance sheet that has led to a reassessment of this
company's creditworthiness
31/12/2013 New
accounts available
16/10/2013 Update
Limit
16/10/2013 Update
Rating
30/08/2013 Bodacc
C : Deposit accounts notice
28/07/2013 Update
Limit
28/07/2013 Consideration
of a balance sheet that has led to a reassessment of this
company's creditworthiness
31/12/2012 New
accounts available
25/12/2012 Consideration
of a balance sheet that has led to a reassessment of this
company's
creditworthiness
27/08/2012 Bodacc
C : Deposit accounts notice
31/12/2011 New
accounts available
07/09/2011
Bodacc C : Deposit accounts notice
01/08/2011 Consideration
of a balance sheet that has led to a reassessment of this
company's
creditworthiness
29/07/2011 Consideration
of A balance sheet That has Led to a reassessment of this
company's creditworthiness
31/12/2010 New
accounts available
12/07/2010 Bodacc
C : Deposit accounts notice
31/12/2009 New
accounts available
07/08/2009 Bodacc
C : Deposit accounts notice
31/12/2008 New
accounts available
11/09/2008 Bodacc
C : Deposit accounts notice
31/12/2007 New
accounts available
31/12/2006 New
accounts available
25/08/2006 Minutes
of general meeting of shareholders
|
25/08/2006 |
Updated articles of association |
|
25/08/2006 |
New manager |
|
25/08/2006 |
Private document |
|
25/08/2006 |
Sale of shares |
|
25/08/2006 |
Appointment/resignation of company officers |
|
31/12/2005 |
New accounts available |
|
31/12/2004 |
New accounts available |
|
31/12/2003 |
New accounts available |
|
14/01/2002 |
Formation de Societe |
|
14/01/2002 |
Acte sous seing prive |
|
14/01/2002 |
Nomination/demission des organes de gestion |
|
14/01/2002 |
PV d'Assemblee |
|
14/01/2002 |
Statuts |
|
Date |
Description |
|
03/10/2014 |
Update Limit |
|
06/06/2014 |
Update Rating |
|
17/03/2014 |
Update Rating |
|
12/10/2013 |
Update Rating |
|
28/07/2013 |
Update Rating |
|
28/07/2013 |
Update Limit |
|
27/05/2013 |
Update Rating |
|
11/03/2013 |
Update Rating |
|
25/12/2012 |
Update Rating |
|
25/12/2012 |
Update Limit |
|
11/10/2012 |
Update Limit |
|
11/10/2012 |
Update Rating |
|
28/07/2012 |
Update Rating |
|
29/07/2011 |
Update Limit |
|
29/07/2011 |
Update Rating |
|
05/10/2010 |
Update Rating |
|
14/06/2010 |
Update Limit |
|
30/12/2009 |
Update Rating |
|
09/07/2009 |
Update Rating |
|
09/07/2009 |
Update Limit |
|
06/12/2008 |
Update Rating |
|
29/07/2008 |
Update Limit |
|
16/12/2007 |
Update Limit |
|
10/12/2007 |
Update Limit |
|
18/10/2007 |
Update Limit |
|
18/10/2007 |
Update Rating |
|
Name |
M. BENICHOU
PHILIPPE |
|
|
|
Manager position |
Manager |
Date of birth |
04/09/1963 |
|
Place of birth |
SARCELLES |
|
|
|
Type |
Individual |
Name at birth |
|
|
No data about previous directors is available for this company |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.07 |
|
UK Pound |
1 |
Rs.98.73 |
|
Euro |
1 |
Rs.77.46 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
MNL |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit transaction.
It has above average (strong) capability for payment of interest and
principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively below
average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors and their relative weights (as
indicated through %) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend (10%) Operational size
(10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.