|
Report Date : |
01.02.2014 |
IDENTIFICATION DETAILS
|
Name : |
HONEYWELL SAFETY PRODUCTS EUROPE |
|
|
|
|
Registered Office : |
Zi Parisnord Ii Imm Edison, 33 Rue Des Vanesses, 93420 Villepinte |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
November 1988 |
|
|
|
|
Com. Reg. No.: |
RCS Bobigny 9 348 982 307 |
|
|
|
|
Legal Form : |
Simplified Joint Stock Company with Single
Associate |
|
|
|
|
Line of Business : |
Subject is
engaged in diversified business such as autopilot flight controller,
commercial weather radar system, business jet turbofan engine, revolutionary
technology for aerospace, gas detection, fire systems, personal protective
equipment, building controls & automotive turbocharging |
|
|
|
|
No. of Employees : |
100 to 199 employees |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
No Complaints |
|
|
|
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – december 01, 2013
|
Country Name |
Previous Rating (30.09.2013) |
Current Rating (01.12.2013) |
|
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 79 million foreign tourists per year, France is the most visited
country in the world and maintains the third largest income in the world from
tourism. France's leaders remain committed to a capitalism in which they
maintain social equity by means of laws, tax policies, and social spending that
reduce income disparity and the impact of free markets on public health and
welfare. France's real GDP contracted 2.6% in 2009, but recovered somewhat in
2010 and 2011, before stagnating in 2012. The unemployment rate increased from
7.4% in 2008 to 10.3% in 2012. Youth unemployment shot up to 24.2% during the
third quarter of 2012 in metropolitan France. Lower-than-expected growth and
high unemployment costs have strained France's public finances. The budget
deficit rose sharply from 3.4% of GDP in 2008 to 7.5% of GDP in 2009 before
improving to 4.5% of GDP in 2012, while France's public debt rose from 68% of
GDP to 89% over the same period. Under President SARKOZY, Paris implemented
some austerity measures to bring the budget deficit under the 3% euro-zone
ceiling by 2013 and to highlight France's commitment to fiscal discipline at a
time of intense financial market scrutiny of euro-zone debt. Socialist Party
candidate Francois HOLLANDE won the May 2012 presidential election, after
advocating pro-growth economic policies, the separation of banks' traditional
deposit taking and lending activities from more speculative businesses,
increasing the top corporate and personal tax rates, and hiring an additional
60,000 teachers during his five-year term. The government's attempt to
introduce a 75% wealth tax on income over one million euros for two years was
struck down by the French Constitutional Council in December 2012 because it
applied to individuals rather than households. France ratified the EU fiscal
stability treaty in October 2012 and HOLLANDE's government has maintained
France's commitment to meeting the budget deficit target of 3% of GDP during 2013
even amid signs that economic growth will be lower than the government's
forecast of 0.8%. Despite stagnant growth and fiscal challenges, France's
borrowing costs declined during the second half of 2012 to euro-era lows.
|
Source : CIA |
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
Company summary |
||||||||||||||||||||||||||||||||
|
|
Company details |
|
|
Activity (APE) |
Subject is engaged in diversified business such as autopilot flight
controller, commercial weather radar system, business jet turbofan engine,
revolutionary technology for aerospace, gas detection, fire systems, personal
protective equipment, building controls & automotive turbocharging |
||
|
|
RCS Registration |
RCS Bobigny 9 348 982
307 |
Share capital |
17,750,000 Euros |
|
|
Registration Court |
Bobigny (93) |
Legal form |
Simplified Joint Stock
Company with Single Associate |
|
|
Court Registry Number |
19
9 4B01054 |
EUR
VAT Number |
FR34348982307 |
|
|
Incorporation Date |
12/1988 |
Formation Date |
11/1988 |
|
|
Deregistration Date |
|
Last account Date |
31/12/2012 |
|
|
Nationality |
France |
||
|
Establishment details |
|
|
Activity (APE) |
Subject is engaged in diversified business such as autopilot flight
controller, commercial weather radar system, business jet turbofan engine,
revolutionary technology for aerospace, gas detection, fire systems, personal
protective equipment, building controls & automotive turbocharging |
||
|
|
Postal Address |
HONEYWELL SAFETY
PRODUCTS EUROPE |
Trading Address |
33 RUE DES VANESSES |
|
|
Business Pages FT® |
|
||
|
|
|
|
||
|
|
Type |
Head office |
Status |
Economically active |
|
|
Formation Date |
07/2002 |
Reason for formation |
Other |
|
|
Closure Date |
|
Reason for closure |
Deleted |
|
|
Reactivation Date |
|
Production Role |
|
|
|
Activity Nature |
- |
Activity Location |
Other |
|
|
Location surface |
|
Seasonality |
|
|
|
Department |
Seine-Saint-Denis (93) |
Region |
Ile-de-France |
|
|
District |
2 |
Area |
40 |
|
|
City |
VILLEPINTE |
Size of urban area |
Paris conglomeration |
|
Directors |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Previous
Directors |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders
|
Type of shareholder |
|
Shareholders |
|
Ultimate Holding
Company |
|||||
|
|
Company Name |
|
Company number |
|
|
|
|
HONEYWELL INTERNATIONAL
INC |
|
US44905874 |
|
|
|
Group
data |
|||||||||||||
Group Structure
|
|
Company Name |
SIREN |
Parts |
Last account published |
||||
|
|
US44905874 |
- |
- |
||||
|
|
425137833 |
99% |
31/12/2012 |
||||
|
|
542065271 |
100% |
31/12/2012 |
||||
|
|
562004796 |
99.99% |
31/12/2012 |
||||
|
|
340797919 |
99% |
31/12/2012 |
||||
|
|
327359345 |
90% |
31/12/2012 |
||||
|
|
348982307 |
100% |
31/12/2012 |
||||
|
|
309047454 |
100% |
31/12/2012 |
||||
|
|
440331247 |
100% |
31/12/2012 |
||||
|
|
351044607 |
100% |
31/12/2012 |
||||
|
|
379999477 |
100% |
31/12/2012 |
||||
|
|
- |
60% |
- |
||||
|
|
439886730
|
100%
|
31/12/2012 |
||||
|
|
- |
66.70% |
- |
||||
|
|
542091699 |
100% |
31/12/2012 |
||||
|
|
675450167 |
100% |
31/12/2012 |
||||
|
|
552057440 |
100% |
31/12/2012 |
||||
|
|
- |
98% |
- |
||||
|
|
778115436 |
99% |
31/12/2012 |
||||
|
|
- |
70% |
- |
||||
|
|
431434208 |
100% |
31/12/2012 |
||||
|
|
414781013 |
100% |
31/12/2012 |
||||
|
|
- |
100% |
- |
||||
|
|
- |
100% |
- |
||||
|
|
338833577 |
54.56% |
31/12/2012 |
||||
|
|
US49950932 |
68.52% |
- |
||||
|
|
US29623972 |
100% |
- |
||||
|
|
971199636 |
100% |
31/12/2012 |
||||
|
|
- |
100% |
- |
||||
|
|
- |
100% |
- |
||||
|
100% |
2 |
0 $ |
- |
|
|||
|
100% |
NC |
- |
- |
|
|||
|
100%
|
NC |
- |
- |
|
|||
|
40% |
NC |
- |
- |
|
|||
|
100% |
NC |
- |
- |
|
|||
|
100%
|
NC |
- |
- |
|
|||
|
99%
|
NC
|
-
|
- |
|
|||
|
SPERIAN PROTECTION
DISTRIBUTION DE MEXIC... |
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US27305840 |
100% |
23 |
14 600 $ |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US26358190 |
100% |
69 |
7 000 $ |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US45031127 |
100% |
46 |
400 000 $ |
- |
|
|
US26248984 |
100% |
11 |
38 200 $ |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US40437296 |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US49701923 |
100% |
34 |
900 $ |
- |
|
|
MI1907653 |
100% |
NC |
- |
31/12/2011 |
|
|
31070 |
100% |
80 |
0 € |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
23019696 |
100% |
53 |
10 000 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
HRA
4021 HL |
100% |
74 |
325 000 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
27065440 |
99% |
43 |
500 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
60% |
NC |
- |
- |
|
|
487650814 |
100% |
35 |
1 000 € |
31/12/2012 |
|
|
487674640
|
100%
|
47 |
1
000 € |
31/12/2012 |
|
|
- |
100%
|
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
499319218 |
100% |
55 |
20 000 € |
31/12/2012 |
|
|
5560680893 |
100% |
99 |
550 KSEK |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
5566702162 |
100% |
77 |
500 KSEK |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100%
|
NC |
- |
- |
|
|
5562630664
|
100%
|
84 |
1
350 KSEK |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
HRB 5159 |
100% |
26 |
0 € |
31/12/2011 |
|
|
886838972 |
100% |
93 |
400 KNOK |
31/12/2012 |
|
|
20139451 |
100% |
NC |
- |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
22060629 |
100% |
30 |
1 500 € |
31/12/2010 |
|
|
- |
100% |
NC |
- |
- |
|
|
03871922
|
100%
|
NC |
- |
31/12/2012 |
|
|
440337814 |
100% |
20 |
0 € |
31/12/2012 |
|
|
- |
90% |
NC |
- |
- |
|
|
497180695 |
100% |
100 |
1 500 000 € |
31/12/2012 |
|
|
338833577 |
45.44% |
95 |
1 200 000 € |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
03730866 |
100% |
69 |
500 £ |
31/12/2012 |
|
|
01093827 |
89% |
98 |
135 000 £ |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
02905213 |
100% |
NC |
- |
31/12/2008 |
|
|
01761921 |
100% |
NC |
- |
31/12/2008 |
|
SPERIAN PROTECTION
DISTRIBUTION DE MEXIC... |
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US27305840 |
100% |
23 |
14 600 $ |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US26358190 |
100% |
69 |
7 000 $ |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US45031127 |
100% |
46 |
400 000 $ |
- |
|
|
US26248984 |
100% |
11 |
38 200 $ |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US40437296 |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
US49701923 |
100% |
34 |
900 $ |
- |
|
|
MI1907653 |
100% |
NC |
- |
31/12/2011 |
|
|
31070 |
100% |
80 |
0 € |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
23019696 |
100% |
53 |
10 000 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
HRA
4021 HL |
100% |
74 |
325 000 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
27065440 |
99% |
43 |
500 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
60% |
NC |
- |
- |
|
|
487650814 |
100% |
35 |
1 000 € |
31/12/2012 |
|
|
487674640
|
100%
|
47 |
1
000 € |
31/12/2012 |
|
|
- |
100%
|
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
499319218 |
100% |
55 |
20 000 € |
31/12/2012 |
|
|
5560680893 |
100% |
99 |
550 KSEK |
31/12/2012 |
|
PROTECTIVE WORKWEAR
DORNO SRL |
- |
100% |
NC |
- |
- |
|
|
HRA
4021 HL |
100% |
74 |
325 000 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
27065440 |
99% |
43 |
500 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
60% |
NC |
- |
- |
|
|
487650814 |
100% |
35 |
1 000 € |
31/12/2012 |
|
|
487674640
|
100%
|
47 |
1
000 € |
31/12/2012 |
|
|
- |
100%
|
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
499319218 |
100% |
55 |
20 000 € |
31/12/2012 |
|
|
5560680893 |
100% |
99 |
550 KSEK |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
5566702162 |
100% |
77 |
500 KSEK |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100%
|
NC |
- |
- |
|
|
5562630664
|
100%
|
84 |
1
350 KSEK |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
HRB 5159 |
100% |
26 |
0 € |
31/12/2011 |
|
|
886838972 |
100% |
93 |
400 KNOK |
31/12/2012 |
|
|
20139451 |
100% |
NC |
- |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
22060629 |
100% |
30 |
1 500 € |
31/12/2010 |
|
|
- |
100% |
NC |
- |
- |
|
|
03871922
|
100%
|
NC |
- |
31/12/2012 |
|
|
440337814 |
100% |
20 |
0 € |
31/12/2012 |
|
|
- |
90% |
NC |
- |
- |
|
|
497180695 |
100% |
100 |
1 500 000 € |
31/12/2012 |
|
|
338833577 |
45.44% |
95 |
1 200 000 € |
31/12/2012 |
|
SPERIAN PROTECTION
TUNISIA |
- |
100% |
NC |
- |
- |
|
|
03730866 |
100% |
69 |
500 £ |
31/12/2012 |
|
|
01093827 |
89% |
98 |
135 000 £ |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
02905213 |
100% |
NC |
- |
31/12/2008 |
|
|
01761921 |
100% |
NC |
- |
31/12/2008 |
|
|
- |
100% |
NC |
- |
- |
|
|
01250725 |
100% |
NC |
- |
31/12/2008 |
|
|
- |
100%
|
NC |
- |
- |
|
|
HRB 4163 |
100% |
73 |
100 000 € |
31/12/2011 |
|
|
HRA 3596 |
100% |
65 |
135 000 € |
31/12/2011 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
54.50% |
NC |
- |
- |
|
|
HRB
5562 HL |
100% |
50 |
2 500 € |
31/12/2011 |
|
|
HRB
3084 |
100%
|
57 |
2
500 € |
31/12/2011 |
|
|
-
|
100%
|
NC
|
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
572198984 |
50% |
93 |
4 200 000 € |
31/12/2012 |
|
|
420206765 |
86% |
100 |
150 000 € |
31/12/2012 |
|
|
428737605 |
100% |
92 |
2 000 000 € |
31/12/2012 |
|
|
310245931
|
100%
|
99 |
2
150 000 € |
31/12/2012 |
|
|
388595845 |
100% |
75 |
150 000 € |
30/06/2012 |
|
|
- |
Majority |
NC |
- |
- |
|
|
421419755 |
100% |
55 |
680 000 € |
31/12/2012 |
|
|
732060272 |
100% |
40 |
72 000 € |
31/12/2012 |
|
|
712005685 |
100% |
80 |
420 000 € |
31/12/2012 |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
100% |
NC |
- |
- |
|
|
- |
70% |
NC |
- |
- |
|
|
402966803 |
Majority |
98 |
905 000 € |
31/12/2012 |
|
|
719802910 |
100% |
75 |
75 000 € |
31/12/2011 |
|
|
- |
100% |
NC
|
- |
- |
|
|
- |
Majority |
NC
|
- |
- |
|
|
- |
Majority |
NC
|
- |
- |
|
|
- |
Majority |
NC
|
- |
- |
|
Ultimate parent company |
HONEYWELL INTERNATIONAL
INC |
|
Direct parent |
SPERIAN PROTECTION - 100
% |
|
Group – Number of
companies |
127 |
|
Linkages – Number of
companies |
309 |
|
Number of countries |
22 |
|
Company Name |
SIREN |
Last account |
Turnover |
|
HONEYWELL AUTOMATION
INDIA |
1729745 |
31/12/2012 |
255 928 444 € |
|
HONEYWELL GROUP LTD |
03408580 |
31/12/2012 |
0 £ |
|
HONEYWELL GROUP HOLDING
UK II |
03896222 |
31/12/2012 |
0 £ |
|
HONEYWELL ACQUISITIONS
II LIMITED |
05667809 |
31/12/2012 |
0 £ |
|
NOVAR LIMITED |
02262172 |
31/12/2012 |
0 £ |
|
HONEYWELL ACQUISITIONS
LIMITED |
05319521 |
31/12/2012 |
0 £ |
|
HONEYWELL GROUP HOLDING
UK |
03893519 |
31/12/2012 |
0 £ |
|
NOVAR EUROPE LIMITED |
00557280 |
31/12/2012 |
0 £ |
|
HONEYWELL EUROPE FINANCE
LIMITED |
05764884 |
31/12/2012 |
0 £ |
|
HONEYWELL NORTH ATLANTIC
HOLDINGS LIMITE... |
05993855 |
31/12/2012 |
0 £ |
|
FIRST TECHNOLOGY (2002)
LIMITED |
04624611 |
31/12/2012 |
1 766 404 £ |
|
GARRETT THERMAL SYSTEMS
UK LIMITED |
03327983 |
31/12/2012 |
0 £ |
|
HONEYWELL CONTROL
SYSTEMS LIMITED |
00217803 |
31/12/2012 |
372 967 000 £ |
|
FIRST TECHNOLOGY
OVERSEAS LIMITED |
04302488
|
31/12/2012 |
0 £
|
|
NOVAR
(STELRAD) LIMITED |
02226002 |
31/12/2012 |
3 145 000 £ |
|
UOP INTERNATIONAL
HOLDINGS LIMITED |
05057202 |
31/12/2012 |
0 £ |
|
FT FINANCE LIMITED |
02504094 |
31/12/2012 |
0 £ |
|
MB GROUP LIMITED |
02226007 |
31/12/2012 |
0 £ |
|
NOVAR EUROPEAN HOLDINGS
B.V. |
14042256 |
31/12/2012 |
- |
|
HONEYWELL GMBH |
HRB 40462 |
31/12/2011 |
273 126 403 € |
|
HONEYWELL LIMITED |
00320495
|
31/12/2012 |
0 £
|
|
MATRIKON
|
1943891 |
31/08/2009 |
51 521 153 € |
|
NOVAR INTERNATIONAL
LIMITED |
02957947 |
31/12/2012 |
936 000 £ |
|
FT NORTH AMERICA LIMITED
|
05054501 |
31/12/2012 |
0 £ |
|
PITTWAY SYSTEMS
TECHNOLOGY GROUP EUROPE ... |
02247430 |
31/12/2012 |
16 697 000 £ |
|
HONEYWELL UK LIMITED |
00301598 |
31/12/2012 |
29 633 000 £ |
|
HONEYWELL SECURITY UK
LIMITED |
01248725 |
31/12/2012 |
55 345 000 £ |
|
HONEYWELL INTERNATIONAL
UK LIMITED |
00078289 |
31/12/2012 |
0 £ |
|
NOVAR ELECTRICAL HOLDINGS
LIMITED |
00866782 |
31/12/2012 |
0 £ |
|
ABI ACQUISITION 2 LIMITED |
03011776 |
31/12/2012 |
0 £ |
|
ABI ACQUISITION 1 LIMITED |
03011781 |
31/12/2012 |
0 £ |
|
FIRST TECHNOLOGY LIMITED |
01882393 |
31/12/2012 |
0 £ |
|
HONEYWELL GLOBAL TRACKING LIMITED |
04154553 |
31/12/2012 |
15 957 502 £ |
|
NOVAR PROPERTIES LIMITED
|
02340596
|
31/12/2012 |
64 |
235
000 £ |
0 £
|
|
METROLOGIC
INSTRUMENTS GMBH |
HRB 84857 |
31/12/2011 |
73 |
100 000 € |
40 497 € |
|
ADI-GARDINER EMEA
LIMITED |
02005506 |
31/12/2012 |
74 |
100 000 £ |
1 785 000 £ |
|
HONEYWELL ANALYTICS
LIMITED |
00412070 |
31/12/2012 |
95 |
1 500 000 £ |
19 476 000 £ |
|
TREND CONTROL SYSTEMS
LIMITED |
01664519 |
31/12/2012 |
97 |
60 000 £ |
58 428 000 £ |
|
HONEYWELL INTERNATIONAL
TECHNOLOGIES LIM... |
IE063614 |
31/12/2012 |
94 |
9 000 000 € |
0 € |
|
CITY TECHNOLOGY LIMITED |
01326515
|
31/12/2012 |
93 |
150
000 £ |
15
502 000 £ |
|
ENVITEC-WISMAR
GMBH UMWELTSCHUTZ UND MED... |
HRB
1838 |
31/12/2011 |
88 |
100
000 € |
11
000 629 € |
|
TRIDIUM
EUROPE LIMITED |
04088286 |
31/12/2012 |
98 |
305 000 £ |
7 016 000 £ |
|
HONEYWELL NORMALAIR-GARRETT (HOLDINGS) L... |
00406281 |
31/12/2012 |
97 |
100 000 £ |
681 000 £ |
|
BRYAN DONKIN RMG GAS CONTROLS LIMITED |
03123056 |
31/12/2012 |
90 |
145 000 £ |
10 714 000 £ |
|
EMS SATCOM UK, LTD. |
03164520 |
31/12/2012 |
89 |
100 000 £ |
3 600 000 £ |
|
HONEYWELL MEASUREX (IRELAND) LIMITED |
IE041581 |
31/12/2012 |
97 |
1 350 000 € |
163 334 400 € |
|
NOVAR ED&S LIMITED |
00189291 |
31/12/2012 |
90 |
60 000 £ |
129 921 000 £ |
|
UOP LIMITED |
00521570 |
31/12/2012 |
95 |
4 100 000 £ |
94 406 000 £ |
|
HYMATIC ENGINEERING COMPANY,LIMITED(THE) |
00331969 |
31/12/2012 |
54 |
500 £ |
6 490 000 £ |
|
HONEYWELL HOLDINGS LIMITED |
03560836 |
31/12/2012 |
84 |
100 000 £ |
0 £ |
|
HONEYWELL RMG NETHERLANDS B.V. |
34105492 |
31/12/2010 |
NC
|
- |
3 048 190 € |
|
COMBISAFE INTERNATIONAL
LIMITED |
02814205 |
31/12/2012 |
90 |
60 000 £ |
5 994 000 £ |
|
UOP SERVICES LIMITED |
03511545 |
31/12/2012 |
97 |
410 000 £ |
3 017 980 £ |
|
NOVAR OVERSEAS HOLDINGS
B.V. |
33268514 |
31/12/2012 |
91 |
3 100 000 € |
- |
|
CALVARI LIMITED |
IE302837 |
31/12/2012 |
64 |
500 € |
0 € |
|
ADI-GARDINER LIMITED |
01322200 |
31/12/2012 |
94 |
215 000 £ |
89 614 000 £ |
|
HONEYWELL AVIONICS
SYSTEMS LIMITED |
02160822 |
31/12/2012 |
98 |
100 000 £ |
171 000 £ |
|
ENRAF HOLDING B.V. |
27293061 |
31/12/2012 |
99 |
4 250 000 € |
- |
|
HONEYWELL HOLDING B.V. |
33295972 |
31/12/2012 |
66 |
4 650 000 € |
- |
|
HONEYWELL SPECIALTY WAX
& ADDITIVES LIMI... |
00146739 |
31/12/2012 |
90 |
1 700 000 £ |
0 £ |
|
HONEYWELL AEROSPACE
IRELAND LIMITED |
IE118718 |
31/12/2012 |
91 |
1 500 € |
13 008 000 € |
|
KAC ALARM COMPANY
LIMITED |
01205354 |
31/12/2012 |
94 |
1 050 000 £ |
19 367 000 £ |
|
NOVAR SYSTEMS LIMITED |
00264047 |
31/12/2012 |
97 |
490 000 £ |
59 837 000 £ |
|
MAXON COMBUSTION SYSTEMS
LIMITED |
01654316 |
31/12/2012 |
90 |
120 000 £ |
2 087 000 £ |
|
PULSAFE EUROPE HOLDINGS
B.V. |
33220860 |
31/12/2012 |
65 |
2 500 € |
- |
|
PILLAR ELECTRICAL
OVERSEAS LIMITED |
00277288 |
31/12/2012 |
64 |
50 000 £ |
0 £ |
|
HONEYWELL TRANSPORTATION
IRELAND LIMITED |
IE087753 |
31/12/2012 |
92 |
40 000 € |
60 379 000 € |
|
COMBISAFE NEDERLAND B.V.
|
20139451 |
31/12/2011 |
51 |
110 000 € |
- |
|
UOP PRODUCTS UK LIMITED |
00502623 |
31/12/2012 |
NC |
- |
1 676 000 £ |
|
MATRIKON EUROPE LIMITED |
SC209760 |
31/12/2012 |
92 |
185 000 £ |
4 499 000 £ |
|
FT NORTH AMERICA
(HOLDINGS) LIMITED |
05054486 |
31/12/2012 |
69 |
500 £ |
0 £ |
|
HAND HELD PRODUCTS (UK)
LIMITED |
03138032 |
31/12/2012 |
84 |
100 000 £ |
3 443 000 £ |
|
UOP MIDDLE EAST COMPANY
LIMITED |
01376403 |
31/12/2012 |
90 |
50 000 £ |
2 021 144 £ |
|
MORNING PRIDE
MANUFACTURING, LLC |
US47012933 |
- |
17 |
10 100 $ |
0 $ |
|
HONEYWELL VIDEO SYSTEMS |
US47016444 |
- |
69 |
2 400 $ |
0 $ |
|
SPERIAN RESPIRATORY
PROTECTION USA LLC |
US48510676 |
- |
11 |
27 300 $ |
0 $ |
|
HONEYWELL POWER SYSTEMS
INC |
US48530216 |
- |
53 |
1 100 $ |
0 $ |
|
HONEYWELL H & BC |
US48530217 |
- |
54 |
37 200 $ |
0 $ |
|
INTELLIGENT AUTOMATION
CORP |
US48530219 |
- |
8 |
4 900 $ |
0 $ |
|
HONEYWELL IAC |
US48601043 |
- |
20 |
2 100 $ |
0 $ |
|
HONEYWELL BUILDING
SOLUTIONS SES CORP |
US48610076 |
- |
19 |
500 $ |
0 $ |
|
HONEYWELL SENSOTECH INC |
US48610591 |
- |
8 |
0 $ |
0 $ |
|
HONEYWELL ANALYTICS INC |
US48610593 |
- |
12 |
9 800 $ |
0 $ |
|
HONEYWELL BURDICK &
JACKSON |
US48669023 |
- |
4 |
0 $ |
0 $ |
|
EMS DEFENSE
TECHNOLOGIES, INC |
US48763087 |
- |
23 |
600 $ |
0 $ |
|
INTEGRATED GUIDANCE
SYSTEMS LLC |
US48881717 |
- |
16 |
1 700 $ |
0 $ |
|
HONEYWELL INTERNATIONAL
FINANCE CORP |
US48993263 |
- |
NC |
- |
15 000 000 $ |
|
SPERIAN PROTECTION USA,
INC |
US49042216 |
- |
16 |
2 100 $ |
0 $ |
|
HONEYWELL DMC SERVICES
INC |
US49603322 |
- |
10 |
9 600 $ |
0 $ |
|
HONEYWELL MEASUREX SYSTEMS
INC |
US49629768 |
- |
64 |
18 400 $ |
0 $ |
|
INTERMEC SYSTEMS CORP |
US61459094 |
- |
14 |
1 000 $ |
0 $ |
|
INTERMEC MEDIA PRODUCTS |
US61904837 |
- |
11 |
9 800 $ |
0 $ |
|
INTERMEC INTERNATIONAL
INC |
US61938386 |
- |
41 |
600 $ |
0 $ |
|
HONEYWELL GLOBAL
FINANCE, LLC |
US71942949 |
- |
6 |
24 300 $ |
0 $ |
|
HONEYWELL FIRE SYSTEMS
GROUP SERVICES |
US71983825 |
- |
6 |
1 400 $ |
0 $ |
|
HONEYWELL UTILITY
SOLUTIONS |
US72030651 |
- |
7 |
600 $ |
0 $ |
|
HONEYWELL IMAGING &
MOBILITY |
US72034943 |
- |
47 |
2 400 $ |
0 $ |
|
HONEYWELL SHARED
SERVICES |
US72090720 |
- |
8 |
6 200 $ |
0 $ |
|
NACRE US, INC |
US72102405 |
- |
92 |
1 400 $ |
0 $ |
|
SPERIAN FALL PROTECTION,
INC |
US72123062 |
- |
8 |
7 400 $ |
0 $ |
|
SPERIAN PROTECTION
APPAREL LIMITED |
US72155460 |
- |
50 |
900 $ |
0 $ |
|
HONEYWELL INDUSTRIAL
CONTROLS |
US72156731 |
- |
9 |
500 $ |
0 $ |
|
HONEYWELL TURBO
TECHNOLOGIES |
US72162279 |
- |
5 |
1 400 $ |
0 $ |
|
SPERIAN METAL MESH
PROTECTION USA INC |
US72291189 |
- |
67 |
1 200 $ |
0 $ |
|
VOCOLLECT HEALTHCARE
SYSTEMS, INC |
US72307215 |
- |
31 |
600 $ |
0 $ |
|
INTERMEC SOUTH, INC |
US72315431 |
- |
53 |
800 $ |
0 $ |
|
GENESIS CABLE SYSTEMS,
LLC |
US72322015 |
- |
76 |
5 600 $ |
0 $ |
|
HONEYWELL COMMERCIAL
ELECTRONIC SYSTEMS |
US72358632 |
- |
9 |
250 $ |
0 $ |
|
COMBISAFE DANMARK APS |
- |
- |
|
- |
- |
|
COMBISAFE GULF LLC |
- |
- |
|
- |
- |
|
EMS TECHNOLOGIES CANADA
LTD |
- |
- |
|
- |
- |
|
GARDINER GROUPE EUROPE
SAS |
- |
- |
|
- |
- |
|
HAND HELD PRODUCTS
INTERNATIONAL LTD |
- |
- |
|
- |
- |
|
HONEYWELL ACS VENTURES
LLC |
- |
- |
|
- |
- |
|
HONEYWELL ANALYTICS
(SWITZERLAND) GMBH |
- |
- |
|
- |
- |
|
HONEYWELL BERMUDA
HOLDINGS LP |
- |
- |
|
- |
- |
|
HONEYWELL CONTROLS
INTERNATIONAL LIMITED |
- |
- |
|
- |
- |
|
HONEYWELL FINANCE
(CYPRUS) LTD |
- |
- |
|
- |
- |
|
HONEYWELL SL |
- |
- |
|
- |
- |
|
HONEYWELL SPECIALITY WAX
& ADDITIVES INC |
- |
- |
|
- |
- |
|
HONEYWELL SPECIALTY WAX
& ADDITIVES INC |
- |
- |
|
- |
- |
|
MAXON HOLDING BV |
- |
- |
|
- |
- |
|
PROTECTIVE PRODUCTS
HOLDINGS INC |
- |
- |
|
- |
- |
|
RMG
REGEL & MESSTECHNIK GMBH |
- |
- |
|
- |
- |
|
SATRONIC HOLDINGS AG |
- |
- |
|
- |
- |
|
SPERIAN PROTECTION
AUSTRALIA PTY LTD |
- |
- |
|
- |
- |
|
SPERIAN PROTECTION HONG-KONG LTD |
- |
- |
|
- |
- |
|
SPERIAN PROTECTION NEW ZEALAND LTD |
- |
- |
|
- |
- |
|
SPERIAN PROTECTION S.A |
- |
- |
|
- |
- |
|
SPERIAN PROTECTION SA |
- |
- |
|
- |
- |
|
SPERIAN PROTECTION SLOVAKIA S.R.O |
- |
- |
|
- |
- |
|
Trends |
|
|
Profitability |
|
|
Liquidity |
|
|
Net worth |
|
|
Accounts |
||||||||||||||
|
||||||||||||||
|
Annual Accounts |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Account period (month) |
12 |
12 |
12 |
|
Account Type |
Normal |
Normal |
Normal |
|
Date of capture |
17/07/2013 |
31/08/2012 |
22/08/2011 |
|
Activity Code |
4649Z |
4649Z |
4649Z |
|
Employees |
0 |
0 |
0 |
Active
account
|
Annual Accounts |
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Capital not called |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Total fixed assets |
109 505 299 |
-3,4% |
113 303 785 |
-4,8% |
119 021 914 |
21 278 |
514540,9% |
|
- Intangible assets |
6 787 609 |
-15,0% |
7 985 727 |
-12,0% |
9 077 839 |
0 |
0% |
|
- Tangible assets |
1 643 573 |
-21,8% |
2 102 723 |
-28,1% |
2 923 314 |
5 189 |
31574,2% |
|
- Financial assets |
101 074 117 |
-2,1% |
103 215 335 |
-3,6% |
107 020 761 |
1 226,50 |
8240757,5% |
|
Net current assets |
297 442 707 |
2,6% |
289 927 032 |
0,1% |
289 518 167 |
204 874,50 |
145082,9% |
|
- Stocks |
29 172 841 |
16,8% |
24 987 235 |
10,7% |
22 581 966 |
43 163,50 |
67486,8% |
|
- Advanced payments |
30 587 |
2,6% |
175 162 |
-60,3% |
441 012 |
0 |
0% |
|
- Receivables |
268 198 311 |
1,3% |
264 683 237 |
-0,6% |
266 305 663 |
63 073 |
425118,9% |
|
- Securities and cash |
40 968 |
-49,7% |
81 398 |
-57,1% |
189 526 |
28 407 |
44,2% |
|
- Prepaid expenses |
- |
- |
- |
- |
- |
87,50 |
- |
|
Accounts of
regularization |
3 394 137 |
-13,4% |
3 920 376 |
-30,2% |
5 614 244 |
0 |
0% |
|
Total Assets |
410 342 145 |
0,8% |
407 151 193 |
-1,7% |
414 154 327 |
259 109,50 |
158266,3% |
Passive Account
|
Annual Accounts |
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Shareholders' equity |
301 686 794 |
-1,3% |
305 759 121 |
-1,4% |
310 053 221 |
79 500,50 |
379377,9% |
|
Share capital |
17 750 000 |
0% |
17 750 000 |
0% |
17 750 000 |
12 000 |
147816,7% |
|
Other capital resources |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Risk Provisions |
16 715 647 |
-5,4% |
17 664 733 |
26,0% |
14 020 940 |
0 |
0% |
|
Liabilities |
87 736 951 |
8,0% |
81 230 343 |
-5,0% |
85 539 631 |
150 126 |
58342,2% |
|
- Financial liabilities |
24 390 |
-62,1% |
64 310 |
-90,3% |
662 881 |
18 114,50 |
34,6% |
|
- Advanced payments
received |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
- Trade account payables
|
31 401 950 |
66,9% |
18 810 891 |
-30,5% |
27 053 038 |
42 914 |
73074,1% |
|
- Tax and social
liabilities |
6 872 432 |
-24,2% |
9 062 948 |
17,3% |
7 724 658 |
34 333 |
19917,0% |
|
- Other debts and fixed
assets liabilities |
53 150 658 |
-3,8% |
55 228 875 |
1,1% |
54 639 588 |
5 395,50 |
984992,4% |
|
Account regularization |
490 274 |
-12,5% |
560 313 |
0% |
0 |
0 |
0% |
|
Total liabilities |
410 342 145 |
0,8% |
407 151 193 |
-1,7% |
414 154 324 |
258 877 |
158408,5% |
Results
|
Annual Accounts |
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Sales of Goods |
172 260 864 |
1,7% |
169 317 458 |
-3,5% |
175 409 772 |
394 641,50 |
43550,0% |
|
Net turnover |
170 406 083 |
1,6% |
167 704 537 |
0,2% |
167 370 520 |
388 204,50 |
43796,0% |
|
- of which net export
turnover |
97 502 397 |
3,8% |
93 954 955 |
4,3% |
90 051 245 |
0 |
0% |
|
Operating charges |
171 954 288 |
4,0% |
165 359 785 |
-0,4% |
166 082 793 |
379 979 |
45153,6% |
|
Operating profit/loss |
306 576 |
-92,3% |
3 957 673 |
-57,6% |
9 326 979 |
7 954 |
3754,4% |
|
Financial income |
11 595 732 |
-41,8% |
19 923 155 |
-54,9% |
44 128 649 |
33 |
35138481,8% |
|
Financial charges |
14 984 185 |
-42,6% |
26 093 739 |
-42,1% |
45 051 879 |
853,50 |
1755516,3% |
|
Financial profit/loss |
-3 388 453 |
45,1% |
-6 170 584 |
-568,4% |
-923 230 |
-176,50 |
-1919703,4% |
|
Pre-tax net operating
income |
-3 081 877 |
-39,3% |
-2 212 911 |
-126,3% |
8 403 749 |
6 777 |
-45575,5% |
|
Extraordinary income |
483 278 |
1,6% |
475 473 |
-82,6% |
2 733 497 |
0 |
0% |
|
Extraordinary charges |
35 929 |
-73,2% |
134 073 |
-98,4% |
8 542 218 |
153 |
23383,0% |
|
Extraordinary
profit/loss |
447 349 |
31,0% |
341 400 |
105,9% |
-5 808 721 |
0 |
0% |
|
Net result |
-3 616 180 |
6,9% |
-3 883 426 |
-2436,3% |
-153 115 |
6 535,50 |
-55431,3% |
|
Display parameter |
||
|
Currency |
Euro
|
Kilo
Euro |
|
Normal Account |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Months |
12 |
12 |
12 |
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|||
|
|
Grand Total (I to VI) |
Net |
410 342 145 |
0,8%
|
407 151 193 |
-1,7%
|
414 154 327 |
|
|
Gross |
CO |
466 495 379 |
1,3%
|
460 312 038 |
-0,5%
|
462 851 733 |
|
|
Amortisation |
1A |
56 153 234 |
5,6%
|
53 160 845 |
9,2%
|
48 697 406 |
Non declared distributed capital (I)
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
||
|
|
Non declared distributed capital (I) |
AA3 |
0 |
0%
|
0 |
0%
|
0 |
|
|
Gross |
AA |
0 |
0%
|
0 |
0%
|
0 |
Active fixed asset (II)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total Active fixed asset (II) |
Net |
109 505 299 |
-3,4%
|
113 303 785 |
-4,8%
|
119 021 914 |
|
|
Gross |
BJ |
157 083 183 |
-0,8%
|
158 277 549 |
-1,9%
|
161 360 113 |
|
|
Amortisation |
BK |
47 577 884 |
5,8%
|
44 973 764 |
6,2%
|
42 338 199 |
Intangilble fixed assets
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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 |
60 535 |
0% |
60 535 |
0% |
60 535 |
|
|
Gross |
AF |
60 535 |
0% |
60 535 |
0% |
60 535 |
|
|
Amortisation |
AG |
0 |
0% |
0 |
0% |
0 |
|
|
Goodwill |
Net |
2 544 495 |
0% |
2 544 495 |
0% |
2 544 495 |
|
|
Gross |
AH |
2 544 495 |
0% |
2 544 495 |
0% |
2 544 495 |
|
|
Amortisation |
AI |
0 |
0% |
0 |
0% |
0 |
|
|
Other intangible fixed assets |
Net |
4 182 579 |
-22,3% |
5 380 697 |
-16,9% |
6 472 809 |
|
|
Gross |
AJ |
12 656 184 |
1,6% |
12 459 662 |
1,0% |
12 334 705 |
|
|
Amortisation |
AK |
8 473 605 |
19,7% |
7 078 965 |
20,8% |
5 861 896 |
|
|
Pre-payments and down payments |
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 |
6 787 609 |
-15,0% |
7 985 727 |
-12,0% |
9 077 839 |
|
Tangilble
fixed assets
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
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 |
145 794 |
-9,1% |
160 447 |
-18,1% |
196 015 |
|
Gross |
AR |
576 041 |
-1,1% |
582 660 |
0% |
582 660 |
|
Amortisation |
AS |
430 247 |
1,9% |
422 213 |
9,2% |
386 645 |
|
Other tangible fixed
assets |
Net |
1 407 326 |
-27,5% |
1 942 276 |
-28,1% |
2 700 367 |
|
Gross |
AT |
5 758 390 |
-24,9% |
7 668 894 |
-8,7% |
8 401 089 |
|
Amortisation |
AU |
4 351 064 |
-24,0% |
5 726 618 |
0,5% |
5 700 722 |
|
Fixed assets in
construction |
Net
|
90 453
|
0% |
0 |
0% |
26 932
|
|
Gross
|
AV |
90 453 |
0% |
0 |
0% |
26 932 |
|
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 |
1 643 573 |
|
2 102 723 |
|
2 923 314 |
Financial
assets
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
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 |
55 482 445 |
-1,6% |
56 401 332 |
-2,3% |
57 724 664 |
|
Gross |
CU |
89 805 188 |
1,9% |
88 147 075 |
0,0% |
88 106 407 |
|
Amortisation |
CV |
34 322 743 |
8,1% |
31 745 743 |
4,5% |
30 381 743 |
|
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 |
44 929 654 |
-2,8% |
46 219 586 |
-5,0% |
48 667 649 |
|
Gross |
BF |
44 929 654 |
0% |
46 219 586 |
0% |
48 667 649 |
|
Amortisation |
BG |
0 |
|
0 |
|
0 |
|
Other financial assets |
Net |
662 018 |
11,4% |
594 417 |
-5,4% |
628 448 |
|
Gross |
BH |
662 243 |
11,4% |
594 642 |
-6,5% |
635 641 |
|
Amortisation |
BI |
225 |
0% |
225 |
-96,9% |
7 193 |
|
Sub Total Financial
Assets |
|
101 074 117 |
|
103 215 335 |
|
107 020 761 |
Current
Assets (III)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total Assets |
Net |
297 442 707 |
2,6% |
289 927 032 |
0,1% |
289 518 167 |
|
Gross |
CJ |
306 018 058 |
2,7% |
298 114 112 |
0,8% |
295 877 374 |
|
Amortisation |
CK |
8 575 351 |
4,7% |
8 187 080 |
28,7% |
6 359 207 |
Stocks
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
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 |
29 172 841 |
16,8% |
24 987 235 |
10,7% |
22 581 966 |
|
Gross |
BT |
32 495 849 |
16,7% |
27 854 474 |
5,7% |
26 361 492 |
|
Amortisation |
BU |
3 323 008 |
15,9% |
2 867 239 |
-24,1% |
3 779 526 |
|
Sub Total Stocks |
Net |
29 172 841 |
16,8% |
24 987 235 |
10,7% |
22 581 966 |
Advance
payments to suppliers
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Advance payments to
suppliers |
Net |
30 587 |
-82,5% |
175 162 |
-60,3% |
441 012 |
|
Gross |
BV |
30 587 |
-82,5% |
175 162 |
-60,3% |
441 012 |
|
Amortisation |
BW |
0 |
0% |
0 |
0% |
0 |
Debtors
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Trade accounts
receivable |
Net |
45 577 946 |
7,5% |
42 403 496 |
59,5% |
26 581 585 |
|
Gross |
BX |
45 577 946 |
7,2% |
42 502 800 |
59,5% |
26 650 585 |
|
Amortisation |
BY |
0 |
0% |
99 304 |
43,9% |
69 000 |
|
Other debtors |
Net |
222 028 919 |
0,4% |
221 225 168 |
-7,5% |
239 052 595 |
|
Gross |
BZ |
227 281 262 |
0,4% |
226 445 705 |
-6,3% |
241 563 276 |
|
Amortisation |
CA |
5 252 343 |
0,6% |
5 220 537 |
107,9% |
2 510 681 |
|
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 |
267 606 865 |
1,5% |
263 628 664 |
-0,8% |
265 634 180 |
Divers
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
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 |
40 968 |
-49,7% |
81 398 |
-57,1% |
189 526 |
|
Gross |
CF |
40 968 |
-49,7% |
81 398 |
-57,1% |
189 526 |
|
Amortisation |
CG |
0 |
0% |
0 |
0% |
0 |
|
Sub Total Divers |
Net |
40 968 |
-49,7% |
81 398 |
-57,1% |
189 526 |
Prepaid
expenses
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Prepaid expenses |
Net |
591 446 |
-43,9% |
1 054 573 |
57,1% |
671 483 |
|
Gross |
CH |
591 446 |
-43,9% |
1 054 573 |
57,1% |
671 483 |
|
Amortisation |
CI |
0 |
0% |
0 |
0% |
0 |
Equalization
accounts (IV to VI)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
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 |
3 394 137 |
-13,4% |
3 920 376 |
-30,2% |
5 614 244 |
|
Gross |
|
3 394 137 |
-13,4% |
3 920 376 |
-30,2% |
5 614 244 |
References
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Due within one year |
CP |
0 |
0% |
0 |
0% |
0 |
|
Due after one year |
CR |
0 |
0% |
0 |
0% |
0 |
|
Display parameter |
||
|
Currency |
Euro
|
Kilo
Euro |
Accounts - Passive
Other capital resources | Provisions for risks and charges |
Liabilities | Translation loss | Equalization accounts |
References
Grand Total - Passive Accounts (I to IV)
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|||
|
|
Grand Total (I to V) |
EE |
410 342 145 |
0,8% |
407 151 193 |
-1,7% |
414 154 324 |
Shareholder
Equity (I)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total shareholders'
equity (Total I) |
DL |
301 686 794 |
-1,3% |
305 759 121 |
-1,4% |
310 053 221 |
|
Equity and shareholders'
equity |
DA |
17 750 000 |
0% |
17 750 000 |
0% |
17 750 000 |
|
Issue and merger
premiums |
DB |
12 953 320 |
0% |
12 953 320 |
0% |
12 953 320 |
|
Revaluation
differentials |
DC |
0 |
0% |
0 |
0% |
0 |
|
Of which equity
differential |
EK |
0 |
0% |
0 |
0% |
0 |
|
Legal reserve |
DD |
2 073 899 |
0% |
2 073 899 |
0% |
2 073 899 |
|
Statutory or contractual
reserve |
DE |
0 |
0% |
0 |
0% |
0 |
|
Special regulated
reserves |
DF |
0 |
0% |
0 |
0% |
0 |
|
Of which special reserve
of provisions for current fluctuation |
B1 |
0 |
0% |
0 |
0% |
0 |
|
Other reserves |
DG |
275 567 801 |
0% |
275 567 801 |
0,0% |
275 567 768 |
|
Of which reserve for
buying originals works from alive artists |
EJ |
0 |
|
0 |
0% |
0 |
|
Profits or losses
brought forward |
DH |
-4 036 540 |
-2536,3% |
-153 115 |
0% |
0 |
|
Profit or loss for the
period |
DI |
-3 616 180 |
6,9% |
-3 883 426 |
-2436,3% |
-153 115 |
|
Investment grants |
DJ |
12 196 |
0% |
12 196 |
0% |
12 196 |
|
Special tax-allowable
reserves |
DK |
982 298 |
-31,7% |
1 438 446 |
-22,2% |
1 849 153 |
Other
capital resources (II)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
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)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total provisions for
risks and charges (Total III) |
DR |
16 715 647 |
-5,4% |
17 664 733 |
26,0% |
14 020 940 |
|
Risk provisions |
DP |
16 666 953 |
-5,5% |
17 632 651 |
25,8% |
14 020 940 |
|
Reserves for charges |
DQ |
48 694 |
51,8% |
32 082 |
0% |
0 |
Liabilities (IV)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total Liabilities (Total
IV) |
EC |
87 736 951 |
8,0% |
81 230 343 |
-5,0% |
85 539 631 |
|
Convertible debentures |
DS |
0 |
0% |
0 |
0% |
0 |
|
Other debentures |
DT |
0 |
0% |
0 |
0% |
0 |
|
Bank loans and
liabilities |
DU |
24 390 |
-62,1% |
64 310 |
-90,3% |
662 881 |
|
Sundry loans and
financial liabilities |
DV |
0 |
0% |
0 |
0% |
0 |
|
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 |
31 401 950 |
66,9% |
18 810 891 |
-30,5% |
27 053 038 |
|
Tax and social security
liabilities |
DY |
6 872 432 |
-24,2% |
9 062 948 |
17,3% |
7 724 658 |
|
Fixed asset liabilities |
DZ |
399 925 |
0% |
399 925 |
0% |
399 925 |
|
Other debts |
EA |
48 547 980 |
-7,2% |
52 331 956 |
5,3% |
49 699 129 |
Translation
loss (V)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Translation loss (Total
V) |
ED |
4 202 753 |
68,3% |
2 496 994 |
-45,0% |
4 540 534 |
Equalization
accounts
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Deferred income |
EB |
490 274 |
-12,5% |
560 313 |
0% |
0 |
References
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Of which tax-allowable
reserve |
EF |
0 |
0% |
0 |
0% |
0 |
|
Deferred income and
liabilities |
EG |
0 |
0% |
0 |
0% |
0 |
|
Of which current bank facilities
|
EH |
0 |
0% |
0 |
0% |
0 |
|
Display parameter |
||
|
Currency |
Euro
|
Kilo
Euro |
Result account
Sales of Goods | Operating charges | Operating charges |
Financial income | Financial charges | Financial charges |
Extraordinary charges | Employee profit sharing | Tax on
profits | References
1- Operating result (I-II)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Operating result (Total
I-II) |
GG |
306 576 |
-92,3% |
3 957 673 |
-57,6% |
9 326 979 |
2
- Financial
result (V - VI)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Financial result (Total
V-VI) |
GV |
-3 388 453 |
45,1% |
-6 170 584 |
-568,4% |
-923 230 |
3
- Pre-tax
net operating income result (I - VI)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Pre-tax net operating
income (Total I-II+II-IV+V-VI) |
GW |
-3 081 877 |
-39,3% |
-2 212 911 |
-126,3% |
8 403 749 |
4
- Extraordinary
result (VII-VIII)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Extraordinary result
(Total VII-VIII) |
HI |
447 349 |
31,0% |
341 400 |
105,9% |
-5 808 721 |
Profit
or loss
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Profit or loss |
HN |
-3 616 180 |
6,9% |
-3 883 426 |
-2436,3% |
-153 115 |
Total
Income (I+III+V+VII)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total Income
(I+III+V+VII) |
HL |
184 339 874 |
-2,8% |
189 716 086 |
-14,6% |
222 271 918 |
Total
charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total charges (Total
II+IV+VI+VIII+IX+X) |
HM |
187 956 056 |
-2,9% |
193 599 513 |
-13,0% |
222 425 037 |
Operating
income (I)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total operating income
(Total I) |
FR |
172 260 864 |
1,7% |
169 317 458 |
-3,5% |
175 409 772 |
Operating
income (details)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Sale of goods for resale
|
FC |
147 161 167 |
2,8% |
143 125 974 |
1,2% |
141 397 649 |
|
|
France |
FA |
50 363 011 |
-0,3% |
50 489 617 |
-2,9% |
52 022 908 |
|
|
Export |
FB |
96 798 156 |
4,5% |
92 636 357 |
3,6% |
89 374 741 |
|
|
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 |
23 244 916 |
-5,4% |
24 578 563 |
-5,4% |
25 972 871 |
|
|
France |
FG |
22 540 675 |
-3,1% |
23 259 965 |
-8,1% |
25 296 367 |
|
|
Export |
FH |
704 241 |
-46,6% |
1 318 598 |
94,9% |
676 504 |
|
|
Net turnover |
FL |
170 406 083 |
1,6% |
167 704 537 |
0,2% |
167 370 520 |
|
|
France |
FJ |
72 903 686 |
-1,1% |
73 749 582 |
-4,6% |
77 319 275 |
|
|
Export |
FK |
97 502 397 |
3,8% |
93 954 955 |
4,3% |
90 051 245 |
|
|
Stocked production |
FM |
0 |
0% |
0 |
0% |
0 |
|
|
Self-constructed assets |
FN |
196 521 |
55,3% |
126 510 |
-84,6% |
818 907 |
|
|
Operating grants |
FO |
820 |
-94,3% |
14 341 |
-63,4% |
39 204 |
|
|
Release of reserves and
provisions |
FP |
1 657 440 |
12,6% |
1 472 070 |
-40,5% |
2 472 859 |
|
|
Other income |
FQ |
0 |
0% |
0 |
0% |
4 708 282 |
Operating
charges (II)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total operating charges
(Total II) |
GF |
171 954 288 |
4,0% |
165 359 785 |
-0,4% |
166 082 793 |
Exploitation
charges
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Purchase of goods for
resale |
FS |
116 771 633 |
10,2% |
106 000 000 |
3,1% |
102 827 061 |
|
|
Change in stocks of
goods for resale |
FT |
-4 641 375 |
-210,9% |
-1 492 981 |
-149,4% |
3 019 210 |
|
|
Purchase of raw
materials |
FU |
0 |
0% |
0 |
0% |
0 |
|
|
Change in stocks of raw
materials |
FV |
0 |
0% |
0 |
0% |
0 |
|
|
Other external purchases
and charges |
FW |
36 887 714 |
-2,2% |
37 722 091 |
3,7% |
36 372 490 |
|
|
Tax, duty and similar
payments |
FX |
1 344 063 |
-1,0% |
1 358 024 |
-0,9% |
1 370 408 |
|
|
Payroll |
FY |
11 907 293 |
-10,7% |
13 329 317 |
6,9% |
12 473 169 |
|
|
Social security costs |
FZ |
5 897 985 |
-1,3% |
5 973 427 |
3,7% |
5 761 753 |
Depreciation
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Depreciation of fixed
assets |
GA |
1 985 292 |
2,0% |
1 947 030 |
-3,1% |
2 009 046 |
|
|
Amortisation of fixed
assets |
GB |
0 |
0% |
0 |
0% |
0 |
|
|
Depreciation/amortisation
of current assets |
GC |
1 155 442 |
323,3% |
272 984 |
235,4% |
81 400 |
|
|
Provisions for risks and
charges |
GD |
114 806 |
-52,4% |
241 422 |
64,9% |
146 402 |
Other
charges
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Other charges |
GE |
531 435 |
6173,6% |
8 471 |
-99,6% |
2 021 854 |
Operating
charges (III-IV)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Share of joint-venture
transferred to other partner(s) (Total III) |
GH |
0 |
0% |
0 |
0% |
0 |
|
|
Share of joint venture
transferred from other partner(s) (Total IV) |
GI |
0 |
0% |
0 |
0% |
0 |
Financial
income (V)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total financial income
(Total V) |
GP |
11 595 732 |
-41,8% |
19 923 155 |
-54,9% |
44 128 649 |
|
|
Share financial income |
GJ |
25 371 |
-83,2% |
150 861 |
-95,1% |
3 067 633 |
|
|
Other investment income
& capitalised receivables |
GK |
0 |
0% |
0 |
0% |
0 |
|
|
Other interest and
similar income |
GL |
3 123 878 |
-33,8% |
4 717 670 |
54,2% |
3 059 604 |
|
|
Released provisions and
transferred charges |
GM |
6 871 957 |
-29,9% |
9 803 032 |
-32,6% |
14 553 377 |
|
|
Exchange gains |
GN |
1 574 526 |
-70,0% |
5 251 592 |
-77,6% |
23 448 035 |
|
|
Net income from disposal
of investment securities |
GO |
0 |
0% |
0 |
0% |
0 |
Financial
Charge (VI)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total financial charge
(Total VI) |
GU |
14 984 185 |
-42,6% |
26 093 739 |
-42,1% |
45 051 879 |
|
|
Financial reserves and
provisions |
GQ |
9 293 333 |
-47,2% |
17 593 957 |
-5,5% |
18 622 708 |
|
|
Interest and similar
charges |
GR |
280 591 |
-44,0% |
501 368 |
16,3% |
431 066 |
|
|
Exchange losses |
GS |
5 410 261 |
-32,4% |
7 998 414 |
-69,2% |
25 998 105 |
|
|
Net loss from disposal
of investment securities |
GT |
0 |
0% |
0 |
0% |
0 |
Extraordinary
income (VII)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total extraordinary
income (Total VII) |
HD |
483 278 |
1,6% |
475 473 |
-82,6% |
2 733 497 |
|
|
Extraordinary operating
income |
HA |
0 |
0% |
38 170 |
5683,3% |
660 |
|
|
Extraordinary income
from capital transactions |
HB |
7 840 |
800,1% |
871 |
-100,0% |
2 323 690 |
|
|
Released provisions and
transferred charges |
HC |
475 438 |
8,9% |
436 432 |
6,7% |
409 147 |
Extraordinary
charges (VIII)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total extraordinary
charges (Total VIII) |
HH |
35 929 |
-73,2% |
134 073 |
-98,4% |
8 542 218 |
|
|
Extraordinary operating
charges |
HE |
150 |
-98,4% |
9 155 |
159,4% |
3 529 |
|
|
Extraordinary charges
from capital transactions |
HF |
34 489 |
-65,2% |
99 193 |
-98,8% |
8 294 228 |
|
|
Extraordinary reserves
and provisions |
HG |
1 290 |
-95,0% |
25 725 |
-89,5% |
244 461 |
Employee
profit sharing (IX)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Employee profit sharing
(Total IX) |
HJ |
277 599 |
1,5% |
273 591 |
-34,1% |
414 987 |
Tax
on profits (X)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Tax on profits (Total X)
|
HK |
704 055 |
-59,5% |
1 738 325 |
-25,5% |
2 333 160 |
References
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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
|
Kilo
Euro |
Other incomes tax
return forms
Reserve for depreciation | Provisions included in balance sheet |
State deadlines claims and debts at the end of period
Table allocation results and other information
Fixed
Assets
Grand Total Fixed Assets (I to IV)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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% |
66 726 |
0% |
0 |
|
|
Decreasess by transfers |
OK2 |
3 299 590 |
-3,9% |
3 432 447 |
-85,4% |
23 537 235 |
|
|
Gross value at the end
of period |
OL |
157 083 184 |
-0,8% |
158 277 551 |
-1,9% |
161 360 115 |
Research
and development Charge (Total I)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Gross value at begin of
period |
KD |
15 064 693 |
0,8% |
14 939 735 |
11,5% |
13 397 269 |
|
|
Increasess due to
revaluation |
KE |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess,
acquisitions, creations, contributions |
KF |
196 521 |
55,3% |
126 510 |
-92,5% |
1 684 891 |
|
|
Decreasess by budget
item transfer |
LV1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by transfers |
LV2 |
0 |
0% |
1 552 |
-98,9% |
142 425 |
|
|
Gross value at the end
of period |
LW |
15 261 214 |
1,3% |
15 064 693 |
0,8% |
14 939 735 |
Tangible
fixed assets (Total III)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Gross value at begin of
period |
LN |
8 251 554 |
-8,4% |
9 010 681 |
14,8% |
7 847 185 |
|
|
Increasess due to
revaluation |
LO |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess,
acquisitions, creations, contributions |
LP |
153 487 |
103,9% |
75 287 |
-93,6% |
1 169 116 |
|
|
Decreasess by budget
item transfer |
NG1 |
0 |
0% |
66 726 |
0% |
0 |
|
|
Decreasess by transfers |
NG2 |
1 980 157 |
157,9% |
767 688 |
13559,9% |
5 620 |
|
|
Gross value at the end
of period |
NH |
6 424 884 |
-22,1% |
8 251 554 |
-8,4% |
9 010 681 |
Financial
assets (Total IV)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Gross value at begin of
period |
LQ |
134 961 304 |
-1,8% |
137 409 698 |
-13,6% |
159 071 112 |
|
|
Increasess due to
revaluation |
LR |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess,
acquisitions, creations, contributions |
LS |
1 755 214 |
717,1% |
214 812 |
-87,6% |
1 727 776 |
|
|
Decreasess by budget
item transfer |
NJ1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by transfers |
NJ2 |
1 319 432 |
-50,5% |
2 663 206 |
-88,6% |
23 389 190 |
|
|
Gross value at the end
of period |
NK |
135 397 086 |
0,3% |
134 961 304 |
-1,8% |
137 409 698 |
Reserve
for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Reserve for depreciation
value at begin of period |
PE |
7 078 965 |
20,8% |
5 861 896 |
23,4% |
4 749 158 |
|
Increases |
PF |
1 394 640 |
14,6% |
1 217 068 |
3,8% |
1 172 381 |
|
|
Decreasess |
PG |
0 |
0% |
0 |
0% |
59 643 |
|
|
|
Decreasess by budget
item transfer |
PH |
8 473 605 |
19,7% |
7 078 964 |
20,8% |
5 861 896 |
Total
fixed assets amotisation (Total III)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Reserve for depreciation
value at begin of period |
QU |
6 148 832 |
1,0% |
6 087 367 |
15,9% |
5 251 037 |
|
Increases |
QV |
590 651 |
-19,1% |
729 961 |
-12,8% |
836 664 |
|
|
Decreases |
QW |
1 958 172 |
192,9% |
668 498 |
200049,1% |
334 |
|
|
|
Decreasess by budget
item transfer |
QX |
4 781 311 |
-22,2% |
6 148 830 |
1,0% |
6 087 367 |
Movements during period affecting charge allocated
over several period
Charges
à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Value at begining of
period |
7C |
59 036 228 |
12,2% |
52 618 236 |
3,3% |
50 944 234 |
|
Increases |
UB |
10 564 870 |
-45,6% |
19 403 902 |
1,6% |
19 094 970 |
|
|
Decreases |
UC |
9 004 834 |
-30,7% |
12 985 911 |
-25,5% |
17 420 969 |
|
|
|
Value at the end of
period |
UD |
60 596 264 |
2,6% |
59 036 227 |
12,2% |
52 618 235 |
Includes
Total allocations
|
|
Operating |
UE |
1 270 248 |
146,9% |
514 406 |
125,8% |
227 802 |
|
|
Financial |
UG |
9 293 333 |
-47,2% |
17 593 957 |
-5,5% |
18 622 708 |
|
|
Exceptional |
UJ |
1 290 |
-95,0% |
25 725 |
-89,5% |
244 461 |
Includes
Total Withdrawal
|
|
Operating |
UF |
1 657 440 |
12,2% |
1 476 632 |
-39,9% |
2 458 444 |
|
|
Financial |
UH |
6 871 957 |
-29,9% |
9 803 032 |
-32,6% |
14 553 377 |
|
|
Exceptional |
UK |
475 438 |
8,9% |
436 432 |
6,7% |
409 147 |
Total
regulated provisions (Total I)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Value at begining of
period |
3Z |
1 438 446 |
-22,2% |
1 849 153 |
-8,2% |
2 013 840 |
|
Increases |
TS |
1 290 |
-95,0% |
25 725 |
-89,5% |
244 461 |
|
|
Decreases |
TT |
457 438 |
4,8% |
436 432 |
6,7% |
409 147 |
|
|
|
Value at the end of
period |
TU |
982 298 |
-31,7% |
1 438 446 |
-22,2% |
1 849 154 |
Total
risk and charge provisions (Total II)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Value at begining of
period |
5Z |
17 664 733 |
26,0% |
14 020 940 |
-1,6% |
14 245 648 |
|
Increases |
TV |
5 799 139 |
-50,2% |
11 644 102 |
37,0% |
8 496 346 |
|
|
Decreases |
TW |
6 748 225 |
-15,7% |
8 000 309 |
-8,3% |
8 721 054 |
|
|
|
Value at the end of
period |
TX |
16 715 647 |
-5,4% |
17 664 733 |
26,0% |
14 020 940 |
Total
Provision for depreciation (Total III)
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Value at begining of
period |
7B |
39 933 048 |
8,7% |
36 748 143 |
5,9% |
34 684 746 |
|
Increases |
TY |
4 764 442 |
-38,4% |
7 734 075 |
-25,3% |
10 354 164 |
|
|
Decreases |
TZ |
1 799 171 |
-60,5% |
4 549 169 |
-45,1% |
8 290 768 |
|
|
|
Value at the end of
period |
UA |
42 898 319 |
7,4% |
39 933 049 |
8,7% |
36 748 142 |
State
deadlines claims and debts at the end of period
State claims
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Gross value |
VT |
319 042 552 |
0,7% |
316 817 306 |
-0,4% |
318 188 634 |
|
|
1 year at most |
VU |
319 042 552 |
17,9% |
270 597 720 |
0,4% |
269 520 985 |
|
|
More than one year |
VV |
0 |
0% |
46 219 586 |
-5,0% |
48 667 649 |
State
of loans
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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 |
44 929 654 |
-2,8% |
46 219 586 |
-5,0% |
48 667 649 |
|
|
Loans (1 year at most) |
UR |
44 929 654 |
0% |
0 |
0% |
0 |
|
|
Other financial assets
(gross) |
UT |
662 243 |
11,4% |
594 642 |
-6,5% |
635 641 |
|
|
Other financial assets
(1 year at most) |
UV |
662 243 |
11,4% |
594 642 |
-6,5% |
635 641 |
Receivables
statement of assets
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Customers doubtful or
disputed |
VA |
0 |
0% |
0 |
0% |
0 |
|
|
Other claims customer |
UX |
45 577 946 |
7,2% |
42 502 800 |
59,5% |
26 650 585 |
|
|
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 |
216 980 |
348,5% |
48 378 |
82,3% |
26 538 |
|
|
Social Security and
other social organizations |
UZ |
0 |
0% |
3 903 |
0% |
0 |
|
|
Income taxes |
VM |
0 |
0% |
2 162 426 |
1143,7% |
173 872 |
|
|
Value added tax |
VB |
1 575 519 |
27,9% |
1 231 917 |
-19,9% |
1 537 835 |
|
|
Other taxes and payments
assimilated |
VN |
0 |
0% |
0 |
0% |
0 |
|
|
State and other public -
Miscellaneous |
VP |
0 |
0% |
21 748 |
0% |
0 |
|
|
Group and Associates |
VC |
225 313 204 |
1,2% |
222 597 972 |
-7,1% |
239 518 058 |
|
|
Accounts receivable
(including claims relating to the operation of pension titles) |
VR |
175 559 |
-53,7% |
379 361 |
23,6% |
306 973 |
Prepaid
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Prepaid |
VS |
591 446 |
-43,9% |
1 054 573 |
57,1% |
671 483 |
State
Debt
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Total debt (gross) |
VY |
87 736 950 |
8,0% |
81 230 344 |
-5,0% |
85 539 631 |
|
1 year at most |
VZ2 |
87 736 950 |
8,0% |
81 230 344 |
-5,0% |
85 539 631 |
|
|
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 |
|
Details
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Convertible bonds
(gross) |
7Y1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
7Y2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5
years at most |
7Y3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Other bonds (gross) |
7Z1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
7Z2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5
years at most |
7Z3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Borrowing & debts to
1 year maximum at the origin (gross) |
VG1 |
24 390 |
-62,1% |
64 310 |
-90,3% |
662 881 |
|
1 year at most |
VG2 |
24 390 |
-62,1% |
64 310 |
-90,3% |
662 881 |
|
|
More than 1 year and 5
years at most |
VG3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Borrowing & debts to
more than 1 year at the origin (gross) |
VH1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VH2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5
years at most |
VH3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Loans and various
financial liabilities (gross) |
8A1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
8A2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5
years at most |
8A3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Suppliers and associated
accounts (gross) |
8B1 |
31 401 950 |
66,9% |
18 810 891 |
-30,5% |
27 053 038 |
|
1 year at most |
8B2 |
31 401 950 |
66,9% |
18 810 891 |
-30,5% |
27 053 038 |
|
|
More than 1 year and 5
years at most |
8B3 |
31 401 950 |
66,9% |
18 810 891 |
-30,5% |
27 053 038 |
|
|
|
Personnel and associated
accounts (gross) |
8C1 |
2 956 419 |
17,0% |
2 527 512 |
-3,1% |
2 608 129 |
|
1 year at most |
8C2 |
2 956 419 |
17,0% |
2 527 512 |
-3,1% |
2 608 129 |
|
|
More than 1 year and 5
years at most |
8C3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Social Security and
other social organizations (gross) |
8D1 |
2 271 221 |
-20,1% |
2 841 950 |
31,0% |
2 169 897 |
|
1 year at most |
8D2 |
2 271 221 |
-20,1% |
2 841 950 |
31,0% |
2 169 897 |
|
|
More than 1 year and 5
years at most |
8D3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Taxes on profits (gross)
|
8E1 |
110 162 |
-94,0% |
1 838 963 |
-19,5% |
2 285 823 |
|
1 year at most |
8E2 |
110 162 |
-94,0% |
1 838 963 |
-19,5% |
2 285 823 |
|
|
More than 1 year and 5
years at most |
8E3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
VAT (gross) |
VW1 |
881 742 |
-28,3% |
1 230 158 |
2167,5% |
54 252 |
|
1 year at most |
VW2 |
881 742 |
-28,3% |
1 230 158 |
2167,5% |
54 252 |
|
|
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 |
652 887 |
4,6% |
624 365 |
2,9% |
606 556 |
|
1 year at most |
VQ2 |
652 887 |
4,6% |
624 365 |
2,9% |
606 556 |
|
|
More than 1 year and 5
years at most |
VQ3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Assets and liabilities
associated accounts (gross) |
8J1 |
399 925 |
0% |
399 925 |
0% |
399 925 |
|
1 year at most |
8J2 |
399 925 |
0% |
399 925 |
0% |
399 925 |
|
|
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 |
0 |
0% |
47 167 224 |
5,8% |
44 574 664 |
|
1 year at most |
VI2 |
0 |
0% |
47 167 224 |
5,8% |
44 574 664 |
|
|
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 |
48 547 980 |
840,0% |
5 164 732 |
0,8% |
5 124 465 |
|
1 year at most |
8K2 |
48 547 980 |
840,0% |
5 164 732 |
0,8% |
5 124 465 |
|
|
More than 1 year and 5
years at most |
8K3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Debt representative of
borrowed securities (gross) |
SZ1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
SZ2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5
years at most |
SZ3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Products in advance
(gross) |
8L1 |
490 274 |
-12,5% |
560 313 |
0% |
0 |
|
1 year at most |
8L2 |
490 274 |
-12,5% |
560 313 |
0% |
0 |
|
|
More than 1 year and 5
years at most |
8L3 |
0 |
0% |
0 |
0% |
0 |
|
References
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Dividends |
ZE |
0 |
0% |
0 |
0% |
0 |
Commitments
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
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
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Subcontracting |
YT |
0 |
0% |
0 |
0% |
0 |
|
|
Rentals, rental charges
and condominiums |
XQ |
0 |
0% |
0 |
0% |
0 |
|
|
Staff outside the
company |
YU |
0 |
0% |
0 |
0% |
0 |
|
|
Remuneration
intermediaries and fees (excluding fees) |
SS |
0 |
0% |
0 |
0% |
0 |
|
|
Fees, commissions and
brokerage |
YV |
0 |
0% |
0 |
0% |
0 |
|
|
Other accounts |
ST |
0 |
0% |
0 |
0% |
0 |
|
|
Total Other purchases
and external |
ZJ |
0 |
0% |
0 |
0% |
0 |
Taxes
and Fees
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Business tax |
YW |
0 |
0% |
0 |
0% |
0 |
|
|
Other taxes and payments
assimilated |
9Z |
0 |
0% |
0 |
0% |
0 |
|
|
Total taxes and fees |
YX |
0 |
0% |
0 |
0% |
0 |
VAT
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Amount VAT collected |
YY |
0 |
0% |
0 |
0% |
0 |
|
|
Total VAT on goods and
services |
YZ |
0 |
0% |
0 |
0% |
0 |
Average
number of employees
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Average number of
employees |
YP |
0 |
0% |
0 |
0% |
0 |
Groups
and Shareholders
|
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
|
Groups and Shareholders |
ZR |
0 |
- |
0 |
- |
- |
Structure and Liquidity
Management or rotation
Profitability of the business
Return on capital
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Soldes Intermédiaires de Gestion
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
establishments |
|
Branches |
4 branch entities
in this company |
|
Head office |
|
|
Secondary establishments |
> SPERIAN
PROTECTION EUROPE - Commerce de gros (commerce interentreprises)
d'autres biens domestiques (4649Z) in MORBIER (39400) |
|
Regionality |
Legal unit with multiple
establishments in many areas having at least 80% of workforce in same area |
|
Mono-activity status |
Legal unit with multiple
establishments having main activities in many divisions, which one activity
grouping from 80 to 99% of workforce |
|
Workforces |
|
Workforce at address |
100 to 199 employees |
Company workforce |
100 to 199 employees |
Preferential
rights details and history
Summary of preferential
rights
|
Company monitored since |
03/02/2009 |
|
|
|
Status of Monitoring |
No social security and
tax office preferential right to date |
||
|
event history
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Company events
history |
|
Date |
Description |
|
02/08/2013 |
Bodacc C : Deposit accounts notice |
|
28/07/2013 |
Consideration of a balance sheet that has led to a reassessment of
this company's creditworthiness |
|
15/07/2013 |
Amendment |
|
31/05/2013 |
Bodacc B: Various editing or changing |
|
23/05/2013 |
Amendment |
|
23/05/2013 |
Changes to the Board of Directors |
|
21/05/2013 |
Bodacc B: Various editing or changing |
|
19/05/2013 |
Legal Gazette: Resignation / Revocation of the social representative |
|
13/05/2013 |
Amendment |
|
13/05/2013 |
New chairman (CEO, CoB) |
|
08/05/2013 |
Legal Gazette: Resignation / Revocation of the social representative |
|
06/05/2013 |
Legal Gazette: Appointment of the social representative |
|
31/12/2012 |
New accounts available |
|
01/09/2012 |
Consideration of a balance sheet that has led to a reassessment of
this company's creditworthiness |
|
29/08/2012 |
Bodacc C : Deposit accounts notice |
|
24/07/2012 |
Amendment |
|
24/07/2012 |
Updated articles of association |
|
04/05/2012 |
Bodacc B: Various editing or changing |
|
25/04/2012 |
Updated articles of association |
|
25/04/2012 |
Amendment |
|
25/04/2012 |
Modification to Company Identifier |
|
25/04/2012 |
Update of Company Name |
|
25/04/2012 |
New company name |
|
31/12/2011 |
New accounts available |
|
24/08/2011 |
Consideration of a balance sheet that has led to a reassessment of
this company's creditworthiness |
|
03/06/2011 |
New ultimate parent |
|
01/06/2011 |
Bodacc B: Various editing or changing |
|
03/05/2011 |
Changes to the Board of Directors |
|
03/05/2011 |
Amendment |
|
31/03/2011 |
Bodacc B: Various editing or changing |
|
30/03/2011 |
Legal Gazette: Appointment of the social representative |
|
22/03/2011 |
Amendment |
|
22/03/2011 |
New chairman (CEO, CoB) |
|
22/03/2011 |
Changes to the Board of Directors |
|
16/03/2011 |
Legal Gazette: Resignation / Revocation of the social representative |
|
16/02/2011 |
Legal Gazette: Appointment of the social representative |
|
16/02/2011 |
Other modification of Establishment (error correction) |
|
16/02/2011 |
Update of Company Legal Form |
|
31/12/2010 |
New accounts available |
|
12/11/2010 |
New ultimate parent |
|
15/10/2010 |
Update of participations in other companies |
|
15/10/2010 |
Disengagement in other companies |
|
15/10/2010 |
New subsidiarie(s) detected |
|
15/10/2010 |
New ultimate parent |
|
30/08/2010 |
Bodacc C : Deposit accounts notice |
|
10/08/2010 |
Bodacc B: Various editing or changing |
|
29/07/2010 |
Changes to the Board of Directors |
|
29/07/2010 |
Minutes of general meeting of shareholders |
|
29/07/2010 |
Amendment |
|
27/07/2010 |
Bodacc B: Various editing or changing |
|
23/07/2010 |
Legal Gazette: Resignation / Revocation of the social representative |
|
16/07/2010 |
Amendment |
|
16/07/2010 |
Acte modificatif |
|
16/07/2010 |
Changes to the Board of Directors |
|
16/07/2010 |
Modification du Conseil d'Administration |
|
07/06/2010 |
Legal Gazette: Appointment of the social representative |
|
19/05/2010 |
Legal Gazette: Appointment of the social representative |
|
03/05/2010 |
Disengagement in other companies |
|
31/12/2009 |
New accounts available |
|
24/12/2009 |
Legal Gazette: Appointment of the social representative |
|
07/10/2009 |
Bodacc C : Deposit accounts notice |
|
09/09/2009 |
Acte modificatif |
|
09/09/2009 |
Updated articles of association |
|
09/09/2009 |
Statuts mis à jour |
|
09/09/2009 |
Amendment |
|
03/02/2009 |
Collection of preferential rights activated for this company |
|
31/12/2008 |
New accounts available |
|
09/09/2008 |
Bodacc C : Deposit accounts notice |
|
31/12/2007 |
New accounts available |
|
06/09/2007 |
Private document |
|
06/09/2007 |
Changement de Président (PDG, PCA) |
|
06/09/2007 |
Amendment |
|
06/09/2007 |
Acte modificatif |
|
06/09/2007 |
Statuts mis à jour |
|
06/09/2007 |
New chairman (CEO, CoB) |
|
06/09/2007 |
Minutes of general meeting of shareholders |
|
06/09/2007 |
Appointment/resignation of company officers |
|
06/09/2007 |
Updated articles of association |
|
03/08/2007 |
Modification to Company Identifier |
|
03/08/2007 |
Statuts mis à jour |
|
03/08/2007 |
Updated articles of association |
|
03/08/2007 |
Private document |
|
03/08/2007 |
Update of Company Name |
|
03/08/2007 |
Acte modificatif |
|
03/08/2007 |
New company name |
|
03/08/2007 |
Changement de dénomination
sociale |
|
03/08/2007 |
Minutes of general meeting of shareholders |
|
03/08/2007 |
PV d'Assemblée |
|
31/07/2007 |
Appointment/resignation of company officers |
|
31/07/2007 |
Private document |
|
31/07/2007 |
PV d'Assemblée |
|
31/07/2007 |
Acte modificatif |
|
31/07/2007 |
New auditor |
|
31/07/2007 |
Changement de Commissaire aux Comptes |
|
31/07/2007 |
Minutes of general meeting of shareholders |
|
10/05/2007 |
Nomination/démission des organes de gestion |
|
10/05/2007 |
Private document |
|
10/05/2007 |
Minutes of general meeting of shareholders |
|
10/05/2007 |
Appointment/resignation of company officers |
|
10/05/2007 |
Modification du Conseil d'Administration |
|
10/05/2007 |
Acte modificatif |
|
23/01/2007 |
New company name |
|
23/01/2007 |
Acte modificatif |
|
23/01/2007 |
Changement de dénomination sociale |
|
23/01/2007 |
Private document |
|
23/01/2007 |
Private document |
|
23/01/2007 |
Minutes of general meeting of shareholders |
|
23/01/2007 |
Minutes of general meeting of shareholders |
|
23/01/2007 |
Modification du Conseil d'Administration |
|
23/01/2007 |
New company name |
|
23/01/2007 |
Déclaration de conformité |
|
23/01/2007 |
Declaration of conformity |
|
23/01/2007 |
Declaration of conformity |
|
23/01/2007 |
Updated articles of association |
|
23/01/2007 |
Statuts mis à jour |
|
23/01/2007 |
Updated articles of association |
|
31/12/2006 |
New accounts available |
|
12/12/2006 |
Audit or Management Report |
|
12/12/2006 |
Private document |
|
12/12/2006 |
Private document |
|
12/12/2006 |
Audit or Management Report |
|
12/12/2006 |
Rapport des Commissaires ou du Gérant |
|
12/12/2006 |
Fusion |
|
16/11/2006 |
Private document |
|
16/11/2006 |
Projet de Fusion |
|
16/11/2006 |
Private document |
|
16/11/2006 |
Fusion |
|
16/11/2006 |
Planned merger |
|
16/11/2006 |
Planned merger |
|
03/11/2006 |
Acte modificatif |
|
03/11/2006 |
Application and court order |
|
03/11/2006 |
Application and court order |
|
03/11/2006 |
Requête et Ordonnance |
|
21/07/2006 |
Appointment/resignation of company officers |
|
21/07/2006 |
Private document |
|
21/07/2006 |
Private document |
|
21/07/2006 |
Changement de Président
(PDG, PCA) |
|
21/07/2006 |
Minutes of general meeting of shareholders |
|
21/07/2006 |
Minutes of general meeting of shareholders |
|
21/07/2006 |
PV d'Assemblée |
|
21/07/2006 |
Appointment/resignation of company officers |
|
31/12/2005 |
New accounts available |
|
05/08/2005 |
Private document |
|
05/08/2005 |
Acte modificatif |
|
05/08/2005 |
PV d'Assemblée |
|
05/08/2005 |
Minutes of general meeting of shareholders |
|
05/08/2005 |
Minutes of general meeting of shareholders |
|
05/08/2005 |
Nomination/démission des organes de gestion |
|
05/08/2005 |
Appointment/resignation of company officers |
|
05/08/2005 |
Appointment/resignation of company officers |
|
05/08/2005 |
Private document |
|
05/08/2005 |
Acte sous seing privé |
|
05/08/2005 |
Modification du Conseil d'Administration |
|
06/06/2005 |
Private document |
|
06/06/2005 |
Private document |
|
06/06/2005 |
Changement de dénomination
sociale |
|
06/06/2005 |
New company name |
|
06/06/2005 |
New company name |
|
06/06/2005 |
Minutes of general meeting of shareholders |
|
06/06/2005 |
Acte sous seing privé |
|
06/06/2005 |
Updated articles of association |
|
06/06/2005 |
Minutes of general meeting of shareholders |
|
06/06/2005 |
PV d'Assemblée |
|
06/06/2005 |
Declaration of conformity |
|
06/06/2005 |
Declaration of conformity |
|
06/06/2005 |
Déclaration de conformité |
|
06/06/2005 |
Statuts mis à jour |
|
06/06/2005 |
Updated articles of association |
|
14/04/2005 |
Private document |
|
14/04/2005 |
Planned merger |
|
14/04/2005 |
Projet de Fusion |
|
14/04/2005 |
Apport Partiel |
|
14/04/2005 |
Acte sous seing privé |
|
14/04/2005 |
Private document |
|
14/04/2005 |
Planned merger |
|
31/12/2004 |
New accounts available |
|
23/12/2004 |
Changement de Forme Juridique sans changement de catégorie |
|
23/12/2004 |
New legal form – no new category |
|
23/12/2004 |
New legal form – no new category |
|
23/12/2004 |
Acte sous seing privé |
|
23/12/2004 |
Private document |
|
23/12/2004 |
Private document |
|
23/12/2004 |
Appointment/resignation of company officers |
|
23/12/2004 |
Appointment/resignation of company officers |
|
23/12/2004 |
Nomination/démission des organes de gestion |
|
23/12/2004 |
Minutes of general meeting of shareholders |
|
23/12/2004 |
Minutes of general meeting of shareholders |
|
23/12/2004 |
PV d'Assemblée |
|
23/12/2004 |
Statuts mis à jour |
|
23/12/2004 |
Updated articles of association |
|
23/12/2004 |
Updated articles of association |
|
23/12/2004 |
Audit or Management Report |
|
23/12/2004 |
Audit or Management Report |
|
23/12/2004 |
Rapport des Commissaires ou du Gérant |
|
23/12/2004 |
Changement de Forme Juridique avec changement de catégorie |
|
07/12/2004 |
Changes to the Board of Directors |
|
07/12/2004 |
Changes to the Board of Directors |
|
07/12/2004 |
Modification du Conseil d'Administration |
|
07/12/2004 |
Acte sous seing privé |
|
07/12/2004 |
Private document |
|
07/12/2004 |
Private document |
|
07/12/2004 |
Appointment/resignation of company officers |
|
07/12/2004 |
Appointment/resignation of company officers |
|
07/12/2004 |
Nomination/démission des organes de gestion |
|
07/12/2004 |
Minutes of Board meeting |
|
07/12/2004 |
Minutes of Board meeting |
|
07/12/2004 |
PV du Conseil d'Administration |
|
07/12/2004 |
Acte modificatif |
|
27/08/2004 |
Augmentation de Capital |
|
27/08/2004 |
Rapport des Commissaires ou du Gérant |
|
27/08/2004 |
Capital reduction |
|
27/08/2004 |
Réduction de Capital |
|
27/08/2004 |
Transfert du Siège dans le
ressort du Tribunal de Commerce |
|
27/08/2004 |
Immatriculation secondaire devient principale |
|
27/08/2004 |
Secondary registration becomes main registration |
|
27/08/2004 |
Secondary registration becomes main registration |
|
27/08/2004 |
Capital reduction |
|
27/08/2004 |
Audit or Management Report |
|
27/08/2004 |
Audit or Management Report |
|
27/08/2004 |
Updated articles of association |
|
27/08/2004 |
Updated articles of association |
|
27/08/2004 |
Statuts mis à jour |
|
27/08/2004 |
PV d'Assemblée |
|
27/08/2004 |
Minutes of general meeting of shareholders |
|
27/08/2004 |
Minutes of general meeting of shareholders |
|
27/08/2004 |
Private document |
|
27/08/2004 |
Private document |
|
27/08/2004 |
Acte sous seing privé |
|
02/08/2004 |
Nomination/démission des organes de gestion |
|
02/08/2004 |
Appointment/resignation of company officers |
|
02/08/2004 |
Appointment/resignation of company officers |
|
02/08/2004 |
PV d'Assemblée |
|
02/08/2004 |
Minutes of general meeting of shareholders |
|
02/08/2004 |
Changes to the Board of Directors |
|
02/08/2004 |
Private document |
|
02/08/2004 |
Private document |
|
02/08/2004 |
Acte sous seing privé |
|
02/08/2004 |
Modification du Conseil d'Administration |
|
02/08/2004 |
Changes to the Board of Directors |
|
02/08/2004 |
Minutes of general meeting of shareholders |
|
31/12/2003 |
New accounts available |
|
28/07/2003 |
Statuts mis à jour |
|
28/07/2003 |
PV d'Assemblée |
|
28/07/2003 |
Changement de dénomination sociale |
|
28/07/2003 |
Acte sous seing privé |
|
30/01/2003 |
PV d'Assemblée |
|
30/01/2003 |
Acte sous seing privé |
|
30/01/2003 |
Fusion |
|
30/01/2003 |
Déclaration de conformité |
|
01/01/2003 |
Requête et Ordonnance |
|
18/12/2002 |
Acte sous seing privé |
|
18/12/2002 |
Rapport des Commissaires ou du Gérant |
|
18/12/2002 |
PV d'Assemblée |
|
18/12/2002 |
Acte modificatif |
|
29/11/2002 |
Acte modificatif |
|
29/11/2002 |
Acte sous seing privé |
|
29/11/2002 |
Projet de Fusion |
|
29/11/2002 |
PV d'Assemblée |
|
18/11/2002 |
Modification de l'objet social |
|
18/11/2002 |
Modification du Conseil d'Administration |
|
18/11/2002 |
Acte sous seing privé |
|
18/11/2002 |
Nomination/démission des organes de gestion |
|
18/11/2002 |
PV d'Assemblée |
|
18/11/2002 |
Statuts mis à jour |
|
18/11/2002 |
Acte modificatif |
|
21/10/2002 |
Modification du Conseil d'Administration |
|
21/10/2002 |
Changement de Président
(PDG, PCA) |
|
21/10/2002 |
PV d'Assemblée |
|
21/10/2002 |
Acte sous seing privé |
|
21/10/2002 |
Acte modificatif |
|
21/10/2002 |
Nomination/démission des organes de gestion |
|
21/10/2002 |
PV du Conseil d'Administration |
|
30/09/2002 |
Acte modificatif |
|
30/09/2002 |
Requête et Ordonnance |
|
30/09/2002 |
PV d'Assemblée |
|
02/07/2002 |
Acte sous seing privé |
|
02/07/2002 |
Acte modificatif |
|
02/07/2002 |
Nomination/démission des organes de gestion |
|
02/07/2002 |
Modification du Conseil d'Administration |
|
02/07/2002 |
PV du Conseil d'Administration |
|
01/07/2002 |
Requête et Ordonnance |
|
10/01/2002 |
Modification du Conseil d'Administration |
|
10/01/2002 |
Statuts mis à jour |
|
10/01/2002 |
PV du Conseil d'Administration |
|
10/01/2002 |
Réduction de Capital |
|
10/01/2002 |
Acte modificatif |
|
10/01/2002 |
Conversion du Capital Social en Euros |
|
10/01/2002 |
PV d'Assemblée |
|
10/01/2002 |
Déclaration de conformité |
|
10/01/2002 |
Nomination/démission des organes de gestion |
|
10/01/2002 |
Acte sous seing privé |
|
07/12/2001 |
Acte sous seing privé |
|
07/12/2001 |
Acte modificatif |
|
07/12/2001 |
Rapport des Commissaires ou du Gérant |
|
07/12/2001 |
PV d'Assemblée |
|
06/12/2001 |
Acte modificatif |
|
06/12/2001 |
Acte sous seing privé |
|
06/12/2001 |
PV d'Assemblée |
|
26/11/2001 |
Projet de Fusion |
|
26/11/2001 |
Acte modificatif |
|
26/11/2001 |
Acte sous seing privé |
|
26/11/2001 |
PV d'Assemblée |
|
19/11/2001 |
Acte modificatif |
|
19/11/2001 |
Projet de Fusion |
|
19/11/2001 |
Acte sous seing privé |
|
19/11/2001 |
PV d'Assemblée |
|
25/10/2001 |
Acte sous seing privé |
|
25/10/2001 |
Réduction de Capital |
|
25/10/2001 |
PV d'Assemblée |
|
25/10/2001 |
Acte modificatif |
|
25/10/2001 |
Statuts mis à jour |
|
25/10/2001 |
PV du Conseil d'Administration |
|
22/10/2001 |
Acte modificatif |
|
22/10/2001 |
PV d'Assemblée |
|
22/10/2001 |
Requête et Ordonnance |
|
14/08/2001 |
PV d'Assemblée |
|
14/08/2001 |
Réduction de Capital |
|
14/08/2001 |
Acte sous seing privé |
|
31/07/2001 |
Nomination/démission des organes de gestion |
|
31/07/2001 |
Changement de Commissaire aux Comptes |
|
31/07/2001 |
Acte sous seing privé |
|
31/07/2001 |
PV d'Assemblée |
|
01/01/2001 |
Requête et Ordonnance |
|
06/11/2000 |
Nomination/démission des organes de gestion |
|
06/11/2000 |
Acte sous seing privé |
|
06/11/2000 |
PV du Conseil d'Administration |
|
06/11/2000 |
Acte modificatif |
|
06/11/2000 |
Modification du Conseil d'Administration |
|
28/07/2000 |
Acte sous seing privé |
|
28/07/2000 |
Changement de Commissaire aux Comptes |
|
28/07/2000 |
PV du Conseil d'Administration |
|
28/07/2000 |
Acte modificatif |
|
28/07/2000 |
PV d'Assemblée |
|
28/07/2000 |
Modification du Conseil d'Administration |
|
28/07/2000 |
Nomination/démission des organes de gestion |
|
22/03/2000 |
PV d'Assemblée |
|
22/03/2000 |
Statuts mis à jour |
|
22/03/2000 |
Immatriculation secondaire devient principale |
|
22/03/2000 |
Modification de l'objet social |
|
22/03/2000 |
Acte sous seing privé |
|
18/02/2000 |
Déclaration de conformité |
|
18/02/2000 |
PV d'Assemblée |
|
18/02/2000 |
Acte modificatif |
|
18/02/2000 |
Acte sous seing privé |
|
18/01/2000 |
Procuration |
|
18/01/2000 |
PV d'Assemblée |
|
18/01/2000 |
Déclaration de conformité |
|
18/01/2000 |
Acte sous seing privé |
|
07/12/1999 |
Rapport des Commissaires ou du Gérant |
|
07/12/1999 |
Statuts |
|
23/11/1999 |
Acte sous seing privé |
|
23/11/1999 |
Projet de Fusion |
|
21/06/1999 |
Acte sous seing privé |
|
21/06/1999 |
Acte modificatif |
|
21/06/1999 |
Statuts |
|
29/04/1999 |
PV d'Assemblée |
|
29/04/1999 |
Acte sous seing privé |
|
29/04/1999 |
Immatriculation suite à transfert |
|
29/04/1999 |
Modification de l'objet social |
|
29/04/1999 |
Statuts mis à jour |
|
04/02/1999 |
Acte modificatif |
|
04/02/1999 |
PV d'Assemblée |
|
04/02/1999 |
Déclaration de conformité |
|
04/02/1999 |
Acte sous seing privé |
|
27/01/1999 |
Modification de l'objet social |
|
27/01/1999 |
Statuts mis à jour |
|
27/01/1999 |
PV d'Assemblée |
|
27/01/1999 |
Acte sous seing privé |
|
01/01/1999 |
Rapport des Commissaires ou du Gérant |
|
01/01/1999 |
Acte sous seing privé |
|
18/11/1998 |
Acte modificatif |
|
18/11/1998 |
Acte sous seing privé |
|
18/11/1998 |
PV d'Assemblée |
|
18/11/1998 |
Projet de Fusion |
|
21/10/1997 |
Modification du Conseil d'Administration |
|
21/10/1997 |
PV d'Assemblée |
|
21/10/1997 |
Acte sous seing privé |
|
21/10/1997 |
Nomination/démission des organes de gestion |
|
22/05/1997 |
Requête et Ordonnance |
|
07/04/1997 |
Acte sous seing privé |
|
07/04/1997 |
Requête et Ordonnance |
|
14/02/1997 |
PV d'Assemblée |
|
14/02/1997 |
Acte modificatif |
|
14/02/1997 |
PV du Conseil d'Administration |
|
01/01/1997 |
Modification du Conseil d'Administration |
|
01/01/1997 |
Nomination/démission des organes de gestion |
|
01/01/1997 |
Acte sous seing privé |
|
01/01/1997 |
PV du Conseil d'Administration |
|
23/09/1996 |
Modification du Conseil d'Administration |
|
23/09/1996 |
PV du Conseil d'Administration |
|
23/09/1996 |
Changement de Président (PDG, PCA) |
|
23/09/1996 |
PV d'Assemblée |
|
23/09/1996 |
Acte modificatif |
|
23/09/1996 |
Nomination/démission des organes de gestion |
|
07/09/1995 |
PV d'Assemblée |
|
07/09/1995 |
Modification du Conseil d'Administration |
|
07/09/1995 |
Nomination/démission des organes de gestion |
|
02/12/1993 |
Acte modificatif |
|
02/12/1993 |
PV du Conseil d'Administration |
|
26/03/1993 |
Nomination/démission des organes de gestion |
|
26/03/1993 |
PV d'Assemblée |
|
12/11/1992 |
PV d'Assemblée |
|
12/11/1992 |
Acte modificatif |
|
Establishment
events history |
|
Date |
Description |
|
14/11/2012 |
Update of phone numbers |
|
25/04/2012 |
Modification of Head office |
|
16/02/2011 |
Modification of Head office |
|
29/07/2010 |
Update Rating |
|
29/12/2009 |
Update Rating |
|
20/10/2009 |
Update Limit |
|
20/10/2009 |
Update Rating |
|
02/10/2009 |
Update Limit |
|
05/09/2009 |
Update Rating |
|
02/09/2008 |
Update Rating |
|
03/07/2008 |
Update Rating |
|
09/12/2007 |
Update Limit |
|
13/11/2007 |
Update of phone numbers |
|
10/10/2007 |
Update Rating |
Commentary
|
The comments are ordered
according to the class of risk. Companies are compared with regard to other
companies of the same type. Thus a positive comment for one category can be negative
for another or can change depending on its value. This is a purely
statistical decision. |
|
The shareholder's equity is 301,686,794 € |
|
The ratio total assets to total liabilities is 3,93 |
|
The liabilities are 87,736,951 € |
|
The net current assets are 297,442,707 € |
|
The net turnover is 170,406,083 € |
|
The risk provisions are 16,715,647 € |
|
The total assets are 410,342,145 € |
|
The company has 3 directors |
|
Industry code with low risk rating |
|
Department code with low risk rating |
|
The creditor days are 67.26
|
|
High risk workforce size
|
|
The pre-tax profit is -2,912,125 €
|
|
The sales to current assets ratio is 0,57
|
|
The stock to turnover ratio is 17.12
|
|
The return on total assets employed is -0,71
|
|
The decrease of tangible fixed assets over
the last two accounting periods is 22 % |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.62.48 |
|
UK Pound |
1 |
Rs.102.95 |
|
Euro |
1 |
Rs.84.60 |
INFORMATION DETAILS
|
Report Prepared
by : |
MNL |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to
overcome financial difficulties seems comparatively below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess SC’s credit risk
and to set the amount of credit to be extended. It is calculated from a
composite of weighted scores obtained from each of the major sections of this report.
The assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.