MIRA INFORM REPORT

 

 

Report Date :

20.12.2014

 

IDENTIFICATION DETAILS

 

Name :

CARPET PLUS 

 

 

Registered Office :

116 Rue De Charenton 75012 Paris 12

 

 

Country :

France

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

December 2001

 

 

Com. Reg. No.:

RCS Paris B 440 366 466

 

 

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)

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   

                       

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 Paris B 440 366 466

 

 

Share capital

8,000 Euros

Address

CARPET PLUS

116 RUE DE CHARENTON 75012 PARIS 12

Incorporated Date

01/2002

Nationality

France

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

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_down.gif

Liquidity

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_down.gif

Net worth

Description: http://app.creditsafeuk.com/CSUKlive/Images/arrow_down.gif

 

 

Company details            

                       

Activity (APE) RCS

·         Wholesale trader of other property domestic

·         Wholesaler of other household goods

Registration Court

Paris (75)

Legal form

Limited Liability Company

Registration

RCS Paris B 440 366 466       

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

France

 

 

 


Establishment details      

                       

 

·         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 PARIS 12

Trading Address

116 RUE DE CHARENTON 75012 PARIS 12

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

Paris (75)

Region

Ile-de-France

District

1

Area

99

City

PARIS 12

Size of urban area

Paris conglomeration

 

 

Other establishments

           

Branches

1 branch entities in this company

Head office

> CARPET PLUS <<< - Commerce de gros (commerce interentreprises) d'autres biens domestiques (4649Z) in PARIS 12 (75012)

 

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)

 


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

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%

 

 

Judgements

 

Collective procedures

No judgment information for the company

 

 

Preferential rights details and history

 

Status of collection                                          This company is not under monitoring

 

 

Group data

 

Group Structure

No group information available for the company

 

Linkages

No Linkages information available for the company

 

 

Event History

 

Status history

No Status History

 

Recent publications in Gazettes

 

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.

 

 

Company event history

 

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

 

 

Establishment events history

 

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

 

 

Directors

                       

Name

M. BENICHOU PHILIPPE

 

 

Manager position

Manager

Date of birth

04/09/1963

Place of birth

SARCELLES

 

 

Type

Individual

Name at birth

 

 

 

Previous Directors 

 

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%)

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.