MIRA INFORM REPORT

 

 

Report Date :

29.07.2014

 

IDENTIFICATION DETAILS

 

Name :

VOILE DE COTON

 

 

Registered Office :

C0 Sci Lino Imm Activite Le Soleil, 1820 Che De Saint Bernard, 06220 Vallauris

 

 

Country :

France

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

November 2007

 

 

Com. Reg. No.:

RCS Antibes 0 500 948 831

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

·         Engaged in Retailing & Wholesaling of Clothing, Leisure and Home Objects, Audiovisual Trade Clothing Sporting Goods, Lingerie, Leather Goods, Shoes, Souvenirs, Video Cassettes, Magnetic Tape Cassettes, Television and Radio, High Fidelity & Various Trinkets

Engaged in Retail sale of Ready to Wear Fashion Accessories Leather Products

 

 

No of Employees :

13 (31.12.2012)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory 

 

 

Payment Behaviour :

Slow but Correct

 

 

Litigation :

Clear 

 

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – June 01, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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

 

 


REGISTERED NAME & COMPANY SUMMARY

 

Name

VOILE DE COTON

SIRET

500 948 831 00010

 

 

Company summary

 

 

 

EUR VAT Number

FR91500948831

 

 

Activity (APE)

·         Engaged in Retailing & Wholesaling of Clothing, Leisure and Home Objects, Audiovisual Trade Clothing Sporting Goods, Lingerie, Leather Goods, Shoes, Souvenirs, Video Cassettes, Magnetic Tape Cassettes, Television and Radio, High Fidelity & Various Trinkets

 

Engaged in Retail sale of Ready to Wear Fashion Accessories Leather Products

Legal form

Limited Liability Company

 

 

Address

 

VOILE DE COTON
C0 SCI LINO IMM ACTIVITE LE SOLEIL
1820 CHE DE SAINT BERNARD
06220 VALLAURIS

RCS Registration

RCS Antibes 0 500 948 831

 

 

Nationality

France

Share capital

56,000 Euros

 

 

 

 

Incorporated Date

11/2007

 

 

 

 

Status

Economically active

 

 

DIRECTORS/MANAGEMENT

 

Directors

 

Name

CASSAGNERES JEAN-MARC

 

Manager position

Manager

Date of birth

31/01/1970

 

Place of birth

MONTBÉLIARD (25)

 

 

 

Type

Individual

Name at birth

 

 

Previous Directors

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

Manager

JEAN-MARC CASSAGNERES

1/31/1970 - MONTBÉLIARD (25)

 

 

NEGATIVE INFORMATION

 

judgements

Collective procedures

 

No judgment information for the company

 

SHARE & SHARE CAPITAL INFORMATION

 

Share capital

56,000 Euros

 

FINANCIAL INFORMATION

 

Trading to Date

12/31/2012

12/31/2011

Turnover

1,854,239 €

1,877,428 €

Gross Operating Surplus

-2.73 % Turnover

-10.07 % Turnover

Shareholders’ equity

28,183 €

28,183 €

Net result

0 €

0 €

 

Accounts

Active Account | Passive Account | Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/12/2012

 

31/12/2011

 

31/12/2010

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Simple

 

 

Date of capture

07/06/2013

 

16/11/2012

 

15/07/2011

 

 

Activity Code

4690Z

 

4690Z

 

4690Z

 

 

Employees

13

 

12

 

0

 

 

Active account

Annual Accounts

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Capital not called

0

0%

0

-

-

0

0%

Total fixed assets

872,877

1.8%

857,112

0%

0

6,726

12877.7%

- Intangible assets

818,541

-0.2%

819,964

0%

0

0

0%

- Tangible assets

54,336

46.3%

37,148

0%

0

1,952

2683.6%

- Financial assets

0

0%

0

0%

0

85

0%

Net current assets

963,229

86.5%

516,490

70.4%

303,059

114,753

739.4%

- Stocks

304,527

68.0%

181,275

1134.9%

14,679

9,071

3257.1%

- Advanced payments

275,047

86.5%

0

0%

0

0

0%

- Receivables

297,588

-5.7%

315,481

600.4%

45,041

39,120

660.7%

- Securities and cash

86,067

336.1%

19,734

-90.4%

205,150

17,880.50

381.3%

- Prepaid expenses

-

-

-

-

38,189

0

-

Accounts of regularization

0

0%

0

-

-

0

0%

Total Assets

1,836,107

33.7%

1,373,603

353.2%

303,059

140,142

1210.2%

Passive Account

Annual Accounts

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Shareholders' equity

28,183

0%

28,183

0%

28,183

33,083

-14.8%

Share capital

56,000

0%

56,000

0%

56,000

8,000

600%

Other capital resources

0

0%

0

-

-

0

0%

Risk Provisions

0

0%

0

0%

0

0

0%

Liabilities

1,807,924

34.4%

1,345,420

389.5%

274,875

93,414

1835.4%

- Financial liabilities

1,606,524

43.2%

1,121,815

0%

0

7,698

20769.4%

- Advanced payments received

1,672

0%

0

0%

8,120

0

0%

- Trade account payables

107,033

-36.0%

167,189

157.8%

64,840

22,663

372.3%

- Tax and social liabilities

89,526

66.3%

53,834

-

-

19,912

349.6%

- Other debts and fixed assets liabilities

3,169

22.7%

2,582

-98.7%

201,915

4,225

-25.0%

Account regularization

0

0%

0

-

-

0

0%

Total liabilities

1,836,107

33.7%

1,373,603

353.2%

303,058

140,142.50

1210.2%

Results

Annual Accounts

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Sales of Goods

1,856,605

-1.1%

1,877,509

93875350.0%

02

224,722

726.2%

Net turnover

1,854,239

-1.2%

1,877,428

0%

0

221,742.50

736.2%

- of which net export turnover

235,346

-32.8%

350,338

0%

0

0

0%

Operating charges

1,928,589

-7.2%

2,077,523

23959.3%

8,635

220,338

775.3%

Operating profit/loss

-71,984

64.0%

-200,014

-2216.9%

-8,633

4,706.50

-1629.5%

Financial income

0

0%

42,880

0%

0

0

0%

Financial charges

22,259

328.5%

5,195

0%

0

268.50

8190.1%

Financial profit/loss

-22,259

-159.1%

37,685

0%

0

-37

-60059.5%

Pretax net operating income

-94,243

41.9%

-162,328

-1780.3%

-8,633

4,166.50

-2361.9%

Extraordinary income

97,448

-42.5%

169,410

1169.7%

13,342

0

0%

Extraordinary charges

3,207

-54.7%

7,081

0%

0

45

7026.7%

Extraordinary profit/loss

94,241

-41.9%

162,328

1116.7%

13,342

0

0%

Net result

0

0%

0

0%

4,709

4,433.50

0%

 

Display parameter

Currency

Euro

Kilo Euro

 

 

Normal Account

 

31/12/2012

 

31/12/2011

 

 

 

Months

 

12

 

12

 

 

 

Accounts - Active
Current Assets | Equalization accounts | Reference

Grand Total - Passive Accounts (I to IV)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Grand Total (I to VI)

Net

1,836,107

33.7%

1,373,603

 

 

 

Gross

CO

1,863,488

34.7%

1,383,773

 

 

 

Amortisation

1A

27,381

169.2%

10,170

 

 

Non declared distributed capital (I)

 

31/12/2012

 

31/12/2011

 

 

 

Non declared distributed capital (I)

AA3

0

0%

0

 

 

 

Gross

AA

0

0%

0

 

 

Active fixed asset (II)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total Active fixed asset (II)

Net

872,877

1.8%

857,112

 

 

 

Gross

BJ

900,258

3.8%

867,282

 

 

 

Amortisation

BK

27,381

169.2%

10,170

 

 

Intangible fixed assets

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Start-up cost

Net

0

0%

0

 

 

 

Gross

AB

0

0%

0

 

 

 

Amortisation

AC

0

0%

0

 

 

 

R & D expenses

Net

0

0%

0

 

 

 

Gross

CX

0

0%

0

 

 

 

Amortisation

AE

0

0%

0

 

 

 

Distributorships, patents

Net

1,541

-48.0%

2,964

 

 

 

Gross

AF

4,268

0%

4,268

 

 

 

Amortisation

AG

2,727

109.1%

1,304

 

 

 

Goodwill

Net

817,000

0%

817,000

 

 

 

Gross

AH

817,000

0%

817,000

 

 

 

Amortisation

AI

0

0%

0

 

 

 

Other intangible fixed assets

Net

0

0%

0

 

 

 

Gross

AJ

0

0%

0

 

 

 

Amortisation

AK

0

0%

0

 

 

 

Pre-payments and downpayments

Net

0

0%

0

 

 

 

Gross

AL

0

0%

0

 

 

 

Amortisation

AM

0

0%

0

 

 

Sub Total Intangible Assets

Net

818,541

-0.2%

819,964

 

 

Tangible fixed assets

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Lands

Net

0

0%

0

 

 

 

Gross

AN

0

0%

0

 

 

 

Amortisation

AO

0

0%

0

 

 

 

Buildings

Net

0

0%

0

 

 

 

Gross

AP

0

0%

0

 

 

 

Amortisation

AQ

0

0%

0

 

 

 

Plant

Net

2,349

-36.4%

3,693

 

 

 

Gross

AR

3,935

0%

3,935

 

 

 

Amortisation

AS

1,586

555.4%

242

 

 

 

Other tangible fixed assets

Net

51,987

55.4%

33,455

 

 

 

Gross

AT

75,055

78.4%

42,079

 

 

 

Amortisation

AU

23,068

167.5%

8,624

 

 

 

Fixed assets in construction

Net

0

0%

0

 

 

 

Gross

AV

0

0%

0

 

 

 

Amortisation

AW

0

0%

0

 

 

 

Advances and payments on account

Net

0

0%

0

 

 

 

Gross

AX

0

0%

0

 

 

 

Amortisation

AY

0

0%

0

 

 

 

Sub Total Tangible asset

Net

54,336

 

37,148

 

 

Financial assets

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Associates at equity

Net

0

0%

0

 

 

 

Gross

CS

0

0%

0

 

 

 

Amortisation

CT

0

0%

0

 

 

 

Other participations

Net

0

0%

0

 

 

 

Gross

CU

0

0%

0

 

 

 

Amortisation

CV

0

0%

0

 

 

 

Inter-company receivables

Net

0

0%

0

 

 

 

Gross

BB

0

0%

0

 

 

 

Amortisation

BC

0

0%

0

 

 

 

Other investment securities

Net

0

0%

0

 

 

 

Gross

BD

0

0%

0

 

 

 

Amortisation

BE

0

0%

0

 

 

 

Loans

Net

0

0%

0

 

 

 

Gross

BF

0

0%

0

 

 

 

Amortisation

BG

0

 

0

 

 

 

Other financial assets

Net

0

0%

0

 

 

 

Gross

BH

0

0%

0

 

 

 

Amortisation

BI

0

0%

0

 

 

 

Sub Total Financial Assets

 

0

 

0

 

 

Current Assets (III)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total Assets

Net

963,229

86.5%

516,490

 

 

 

Gross

CJ

963,229

86.5%

516,490

 

 

 

Amortisation

CK

0

0%

0

 

 

Stocks

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Raw materials

Net

0

0%

0

 

 

 

Gross

BL

0

0%

0

 

 

 

Amortisation

BM

0

0%

0

 

 

 

Work in progress (goods)

Net

0

0%

0

 

 

 

Gross

BN

0

0%

0

 

 

 

Amortisation

BO

0

0%

0

 

 

 

Work in progress (services)

Net

0

0%

0

 

 

 

Gross

BP

0

0%

0

 

 

 

Amortisation

BQ

0

0%

0

 

 

 

Semi-finished and finished products

Net

0

0%

0

 

 

 

Gross

BR

0

0%

0

 

 

 

Amortisation

BS

0

0%

0

 

 

 

Goods for resale

Net

304,527

68.0%

181,275

 

 

 

Gross

BT

304,527

68.0%

181,275

 

 

 

Amortisation

BU

0

0%

0

 

 

 

Sub Total Stocks

Net

304,527

68.0%

181,275

 

 

Advance payments to suppliers

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Advance payments to suppliers

Net

275,047

0%

0

 

 

 

Gross

BV

275,047

0%

0

 

 

 

Amortisation

BW

0

0%

0

 

 

Debtors

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Trade accounts receivable

Net

77,981

43.4%

54,380

 

 

 

Gross

BX

77,981

43.4%

54,380

 

 

 

Amortisation

BY

0

0%

0

 

 

 

Other debtors

Net

4,974

-94.1%

84,283

 

 

 

Gross

BZ

4,974

-94.1%

84,283

 

 

 

Amortisation

CA

0

0%

0

 

 

 

Capital subscribed and called up

Net

0

0%

0

 

 

 

Gross

CB

0

0%

0

 

 

 

Amortisation

CC

0

0%

0

 

 

 

Sub Total Debtors

Net

82,955

-40.2%

138,663

 

 

Divers

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Investment securities

Net

0

0%

0

 

 

 

Gross

CD

0

0%

0

 

 

 

Amortisation

CE

0

0%

0

 

 

 

Cash and cash equivalents

Net

86,067

336.1%

19,734

 

 

 

Gross

CF

86,067

336.1%

19,734

 

 

 

Amortisation

CG

0

0%

0

 

 

 

Sub Total Divers

Net

86,067

336.1%

19,734

 

 

Prepaid expenses

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Prepaid expenses

Net

214,633

21.4%

176,818

 

 

 

Gross

CH

214,633

21.4%

176,818

 

 

 

Amortisation

CI

0

0%

0

 

 

Equalization accounts (IV to VI)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Multi-period charges

CW3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

Premiums on redemption of bonds

CM3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

Currency differential gain

CN3

0

0%

0

 

 

 

Gross

 

0

0%

0

 

 

 

References

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Due within one year

CP

0

0%

0

 

 

 

Due after one year

CR

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

 

 

 

Grand Total (I to V)

EE

1,836,107

33.7%

1,373,603

 

 

Shareholder Equity (I)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total shareholders' equity (Total I)

DL

28,183

0%

28,183

 

 

 

Equity and shareholders' equity

DA

56,000

0%

56,000

 

 

 

Issue and merger premiums

DB

0

0%

0

 

 

 

Revaluation differentials

DC

0

0%

0

 

 

 

Of which equity differential

EK

0

0%

0

 

 

 

Legal reserve

DD

200

0%

200

 

 

 

Statutory or contractual reserve

DE

0

0%

0

 

 

 

Special regulated reserves

DF

0

0%

0

 

 

 

Of which special reserve of provisions for current fluctuation

B1

0

0%

0

 

 

 

Other reserves

DG

0

0%

0

 

 

 

Of which reserve for buying originals works from alive artists

EJ

0

 

0

0%

 

 

Profits or losses brought forward

DH

-28,017

0%

-28,017

 

 

 

Profit or loss for the period

DI

0

0%

0

 

 

 

Investment grants

DJ

0

0%

0

 

 

 

Special tax-allowable reserves

DK

0

0%

0

 

 

Other capital resources (II)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total other capital resources (Total II)

DO

0

0%

0

 

 

 

Income from participating securities

DM

0

0%

0

 

 

 

Conditional loans

DN

0

0%

0

 

 

Provisions for risks and charges (III)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total provisions for risks and charges (Total III)

DR

0

0%

0

 

 

 

Risk provisions

DP

0

0%

0

 

 

 

Reserves for charges

DQ

0

0%

0

 

 

Liabilities (IV)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total Liabilities (Total IV)

EC

1,807,924

34.4%

1,345,420

 

 

 

Convertible debentures

DS

0

0%

0

 

 

 

Other debentures

DT

0

0%

0

 

 

 

Bank loans and liabilities

DU

629,444

44.3%

436,197

 

 

 

Sundry loans and financial liabilities

DV

977,080

42.5%

685,618

 

 

 

Of which participating loans

EI

0

0%

0

 

 

 

Advance payments received for current orders

DW

1,672

0%

0

 

 

 

Trade accounts payables

DX

107,033

-36.0%

167,189

 

 

 

Tax and social security liabilities

DY

89,526

66.3%

53,834

 

 

 

Fixed asset liabilities

DZ

0

0%

0

 

 

 

Other debts

EA

3,169

22.7%

2,582

 

 

Translation loss (V)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Translation loss (Total V)

ED

0

0%

0

 

 

Equalization accounts

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Deferred income

EB

0

0%

0

 

 

References

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Of which tax-allowable reserve

EF

0

0%

0

 

 

 

Deferred income and liabilities

EG

1,432,687

48.3%

965,976

 

 

 

Of which current bank facilities

EH

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

 

 

 

Operating result (Total I-II)

GG

-71,984

64.0%

-200,014

 

 

2 -Financial result(V - VI)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Financial result (Total V-VI)

GV

-22,259

-159.1%

37,685

 

 

3 -Pre-tax net operating income result(I - VI)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Pre-tax net operating income (Total I-II+II-IV+V-VI)

GW

-94,243

41.9%

-162,328

 

 

4 -Extraordinary result(VII-VIII)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Extraordinary result (Total VII-VIII)

HI

94,241

-41.9%

162,328

 

 

Profit or loss

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Profit or loss

HN

0

0%

0

 

 

Total Income (I+III+V+VII)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total Income (I+III+V+VII)

HL

1,954,053

-6.5%

2,089,800

 

 

Total charges (Total II+IV+VI+VIII+IX+X)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total charges (Total II+IV+VI+VIII+IX+X)

HM

1,954,053

-6.5%

2,089,800

 

 

Operating income(I)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total operating income (Total I)

FR

1,856,605

-1.1%

1,877,509

 

 

Operating income (details)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Sale of goods for resale

FC

1,837,966

-1.2%

1,859,606

 

 

 

France

FA

1,614,613

6.1%

1,522,426

 

 

 

Export

FB

223,353

-33.8%

337,180

 

 

 

Sale of goods produced

FF

0

0%

0

 

 

 

France

FD

0

0%

0

 

 

 

Export

FE

0

0%

0

 

 

 

Sale of services

FI

16,273

-8.7%

17,822

 

 

 

France

FG

4,280

-8.2%

4,664

 

 

 

Export

FH

11,993

-8.9%

13,158

 

 

 

Net turnover

FL

1,854,239

-1.2%

1,877,428

 

 

 

France

FJ

1,618,893

6.0%

1,527,090

 

 

 

Export

FK

235,346

-32.8%

350,338

 

 

 

Stocked production

FM

0

0%

0

 

 

 

Self-constructed assets

FN

0

0%

0

 

 

 

Operating grants

FO

2,366

0%

0

 

 

 

Release of reserves and provisions

FP

0

0%

0

 

 

 

Other income

FQ

0

0%

81

 

 

Operating charges(II)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total operating charges (Total II)

GF

1,928,589

-7.2%

2,077,523

 

 

Exploitation charges

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Purchase of goods for resale

FS

1,183,552

-5.3%

1,250,299

 

 

 

Change in stocks of goods for resale

FT

-123,252

26.0%

-166,596

 

 

 

Purchase of raw materials

FU

6,277

-65.5%

18,176

 

 

 

Change in stocks of raw materials

FV

0

0%

0

 

 

 

Other external purchases and charges

FW

395,506

4.3%

379,254

 

 

 

Tax, duty and similar payments

FX

31,818

34.4%

23,682

 

 

 

Payroll

FY

311,401

-25.8%

419,577

 

 

 

Social security costs

FZ

101,952

-28.3%

142,181

 

 

Depreciation

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Depreciation of fixed assets

GA

17,211

69.2%

10,170

 

 

 

Amortisation of fixed assets

GB

0

0%

0

 

 

 

Depreciation/amortisation of current assets

GC

0

0%

0

 

 

 

Provisions for risks and charges

GD

0

0%

0

 

 

Other charges

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Other charges

GE

4,124

428.7%

780

 

 

Operating charges (III-IV)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Share of joint-venture transferred to other partner(s) (Total III)

GH

0

0%

0

 

 

 

Share of joint venture transferred from other partner(s) (Total IV)

GI

0

0%

0

 

 

Financial income(V)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total financial income (Total V)

GP

0

0%

42,880

 

 

 

Share financial income

GJ

0

0%

0

 

 

 

Other investment income & capitalised receivables

GK

0

0%

0

 

 

 

Other interest and similar income

GL

0

0%

659

 

 

 

Released provisions and transferred charges

GM

0

0%

0

 

 

 

Exchange gains

GN

0

0%

42,222

 

 

 

Net income from disposal of investment securities

GO

0

0%

0

 

 

Financial Charge (VI)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total financial charge (Total VI)

GU

22,259

328.5%

5,195

 

 

 

Financial reserves and provisions

GQ

0

0%

0

 

 

 

Interest and similar charges

GR

22,259

328.5%

5,195

 

 

 

Exchange losses

GS

0

0%

0

 

 

 

Net loss from disposal of investment securities

GT

0

0%

0

 

 

Extraordinary income(VII)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total extraordinary income (Total VII)

HD

97,448

-42.5%

169,410

 

 

 

Extraordinary operating income

HA

97,448

-42.5%

169,410

 

 

 

Extraordinary income from capital transactions

HB

0

0%

0

 

 

 

Released provisions and transferred charges

HC

0

0%

0

 

 

Extraordinary charges(VIII)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total extraordinary charges (Total VIII)

HH

3,207

-54.7%

7,081

 

 

 

Extraordinary operating charges

HE

3,207

-54.7%

7,081

 

 

 

Extraordinary charges from capital transactions

HF

0

0%

0

 

 

 

Extraordinary reserves and provisions

HG

0

0%

0

 

 

Employee profit sharing(IX)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Employee profit sharing (Total IX)

HJ

0

0%

0

 

 

Tax on profits(X)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Tax on profits (Total X)

HK

0

0%

0

 

 

 

References

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Of which equipment leases

HP

0

0%

0

 

 

 

Of which property leases

HQ

0

0%

0

 

 

 

Of which transferred charges

A1

0

0%

0

 

 

 

Of which trader's own contributions

A2

1,612

0%

0

 

 

 

Of which royalties on licences and patents (income)

A3

0

0%

0

 

 

 

Of which royalties on licences and patents (charges)

A4

3,407

572.0%

507

 

 

 

 

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

 

 

 

Gross value at begin of period

OG

0

0%

0

 

 

 

Increases due to revaluation

OH

0

0%

0

 

 

 

Decreases, acquisitions, creations, contributions

OJ

0

0%

0

 

 

 

Decreases by budget item transfer

OK1

0

0%

04

 

 

 

Decreases by transfers

OK2

0

0%

0

 

 

 

Gross value at the end of period

OL

900,258

3.8%

867,282

 

 

Research and development Charge (Total I)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Gross value at begin of period

CZ

0

0%

0

 

 

 

Increases due to revaluation

KB

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

KC

0

0%

0

 

 

 

Decreases by budget item transfer

C01

0

0%

0

 

 

 

Decreases by transfers

C02

0

0%

0

 

 

 

Gross value at the end of period

D0

0

0%

0

 

 

Other budget item from Intangible fixed assets(Total II)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Gross value at begin of period

KD

821,268

0%

0

 

 

 

Increases due to revaluation

KE

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

KF

0

0%

821,268

 

 

 

Decreases by budget item transfer

LV1

0

0%

0

 

 

 

Decreases by transfers

LV2

0

0%

0

 

 

 

Gross value at the end of period

LW

821,268

0%

821,268

 

 

Tangible fixed assets (Total III)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Gross value at begin of period

LN

46,014

0%

0

 

 

 

Increases due to revaluation

LO

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

LP

32,976

-28.3%

46,014

 

 

 

Decreases by budget item transfer

NG1

0

0%

0

 

 

 

Decreases by transfers

NG2

0

0%

0

 

 

 

Gross value at the end of period

NH

78,990

71.7%

46,014

 

 

Financial assets (Total IV)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Gross value at begin of period

LQ

0

0%

0

 

 

 

Increases due to revaluation

LR

0

0%

0

 

 

 

Increases, acquisitions, creations, contributions

LS

0

0%

0

 

 

 

Decreases by budget item transfer

NJ1

0

0%

03

 

 

 

Decreases by transfers

NJ2

0

0%

0

 

 

 

Gross value at the end of period

NK

0

0%

0

 

 

Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Reserve for depreciation value at begin of period

0N

0

0%

0

 

 

Increases

0P

0

0%

0

 

 

Decreases

0Q

0

0%

0

 

 

 

Reserve for depreciation value at the end of period

0R

0

0%

0

 

 

Research and development charge (Total I)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Reserve for depreciation value at begin of period

CY

0

0%

0

 

 

Increases

PB

0

0%

0

 

 

Decreases

PC

0

0%

0

 

 

 

Decreases by budget item transfer

PD

0

0%

0

 

 

Other intangible assets (Total II)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Reserve for depreciation value at begin of period

PE

1,304

0%

0

 

 

Increases

PF

1,423

9.1%

1,304

 

 

Decreases

PG

0

0%

0

 

 

 

Decreases by budget item transfer

PH

2,727

109.1%

1,304

 

 

Total fixed assets amortisation(Total III)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Reserve for depreciation value at begin of period

QU

8,866

0%

0

 

 

Increases

QV

15,788

78.1%

8,866

 

 

Decreases

QW

0

0%

0

 

 

 

Decreases by budget item transfer

QX

24,654

178.1%

8,866

 

 

Movements during period affecting charge allocated over several period

Charges à répartir ou frais d'émission d'emprunt

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Gross value at begin of period

Z91

0

0%

0

 

 

Increases

Z92

0

0%

0

 

 

Depreciation of fixed assets during period

Z9

0

0%

0

 

 

 

Decreases by budget item transfer

B1

0

0%

0

 

 

Premium refund of obligations

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Net value at beginning of period

SP1

0

0%

0

 

 

Increases

SP2

0

0%

0

 

 

Depreciation of fixed assets during period

SP

0

0%

0

 

 

 

Net value at the end of period

SR

0

0%

0

 

 

Provisions included in balance sheet
Grand Total (I-II-III)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Value at beginning of period

7C

0

0%

0

 

 

Increases

UB

0

0%

0

 

 

Decreases

UC

0

0%

0

 

 

 

Value at the end of period

UD

0

0%

0

 

 

Includes Total allocations

 

Operating

UE

0

0%

0

 

 

 

Financial

UG

0

0%

0

 

 

 

Exceptional

UJ

0

0%

0

 

 

Includes Total Withdrawal

 

Operating

UF

0

0%

0

 

 

 

Financial

UH

0

0%

0

 

 

 

Exceptional

UK

0

0%

0

 

 

Total regulated provisions (Total I)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Value at beginning of period

3Z

0

0%

0

 

 

Increases

TS

0

0%

0

 

 

Decreases

TT

0

0%

0

 

 

 

Value at the end of period

TU

0

0%

0

 

 

Total risk and charge provisions (Total II)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Value at beginning of period

5Z

0

0%

0

 

 

Increases

TV

0

0%

0

 

 

Decreases

TW

0

0%

0

 

 

 

Value at the end of period

TX

0

0%

0

 

 

Total Provision for depreciation (Total III)

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Value at beginning of period

7B

0

0%

0

 

 

Increases

TY

0

0%

0

 

 

Decreases

TZ

0

0%

0

 

 

 

Value at the end of period

UA

0

0%

0

 

 

State deadlines claims and debts at the end of period
State claims

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Gross value

VT

297,588

-5.7%

315,481

 

 

 

1 year at most

VU

297,588

-5.7%

315,481

 

 

 

More than one year

VV

0

0%

0

 

 

State of loans

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Claims related to holdings (gross)

UL

0

0%

0

 

 

 

Claims related to shareholdings (1 year at most)

UM

0

0%

0

 

 

 

Loans (gross)

UP

0

0%

0

 

 

 

Loans (1 year at most)

UR

0

0%

0

 

 

 

Other financial assets (gross)

UT

0

0%

0

 

 

 

Other financial assets (1 year at most)

UV

0

0%

0

 

 

Receivables statement of assets

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Customers doubtful or disputed

VA

0

0%

0

 

 

 

Other claims customer

UX

77,981

43.4%

54,380

 

 

 

Receivables represent Loaned Securities

UU

0

0%

0

 

 

 

Provision for depreciation previously established

UQ

0

0%

0

 

 

 

Personnel and associated accounts

UY

0

0%

0

 

 

 

Social Security and other social organizations

UZ

2,382

0%

0

 

 

 

Income taxes

VM

0

0%

0

 

 

 

Value added tax

VB

2,099

-90.7%

22,548

 

 

 

Other taxes and payments assimilated

VN

0

0%

0

 

 

 

State and other public - Miscellaneous

VP

0

0%

0

 

 

 

Group and Associates

VC

0

0%

0

 

 

 

Accounts receivable (including claims relating to the operation of pension titles)

VR

492

-99.2%

61,735

 

 

Prepaid

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Prepaid

VS

214,633

21.4%

176,818

 

 

State Debt

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Total debt (gross)

VY

1,806,251

34.3%

1,345,420

 

 

1 year at most

VZ2

1,431,014

48.1%

965,975

 

 

More than 1 year and 5 years at most

VZ3

320,144

26.2%

253,662

 

 

More than 5 years

VZ4

55,093

-56.2%

125,783

 

 

Details

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Convertible bonds (gross)

7Y1

0

0%

0

 

 

1 year at most

7Y2

0

0%

0

 

 

More than 1 year and 5 years at most

7Y3

0

0%

0

 

 

 

Other bonds (gross)

7Z1

0

0%

0

 

 

1 year at most

7Z2

0

0%

0

 

 

More than 1 year and 5 years at most

7Z3

0

0%

0

 

 

 

Borrowing & debts to 1 year maximum at the origin (gross)

VG1

0

0%

0

 

 

1 year at most

VG2

0

0%

0

 

 

More than 1 year and 5 years at most

VG3

0

0%

0

 

 

 

Borrowing & debts to more than 1 year at the origin (gross)

VH1

629,444

44.3%

436,197

 

 

1 year at most

VH2

254,207

347.9%

56,752

 

 

More than 1 year and 5 years at most

VH3

320,144

26.2%

253,662

 

 

 

Loans and various financial liabilities (gross)

8A1

0

0%

0

 

 

1 year at most

8A2

0

0%

0

 

 

More than 1 year and 5 years at most

8A3

0

0%

0

 

 

 

Suppliers and associated accounts (gross)

8B1

107,033

-36.0%

167,189

 

 

1 year at most

8B2

107,033

-36.0%

167,189

 

 

More than 1 year and 5 years at most

8B3

107,033

-36.0%

167,189

 

 

 

Personnel and associated accounts (gross)

8C1

4,613

18352.0%

25

 

 

1 year at most

8C2

4,613

18352.0%

25

 

 

More than 1 year and 5 years at most

8C3

0

0%

0

 

 

 

Social Security and other social organizations (gross)

8D1

71,120

58.4%

44,904

 

 

1 year at most

8D2

71,120

58.4%

44,904

 

 

More than 1 year and 5 years at most

8D3

0

0%

0

 

 

 

Taxes on profits (gross)

8E1

0

0%

0

 

 

1 year at most

8E2

0

0%

0

 

 

More than 1 year and 5 years at most

8E3

0

0%

0

 

 

 

VAT (gross)

VW1

2,246

-46.4%

4,190

 

 

1 year at most

VW2

2,246

-46.4%

4,190

 

 

More than 1 year and 5 years at most

VW3

0

0%

0

 

 

 

Backed Obligations (gross)

VX1

0

0%

0

 

 

1 year at most

VX2

0

0%

0

 

 

More than 1 year and 5 years at most

VX3

0

0%

0

 

 

 

Other taxes and assimilated (gross)

VQ1

11,547

145.0%

4,714

 

 

1 year at most

VQ2

11,547

145.0%

4,714

 

 

More than 1 year and 5 years at most

VQ3

0

0%

0

 

 

 

Assets and liabilities associated accounts (gross)

8J1

0

0%

0

 

 

1 year at most

8J2

0

0%

0

 

 

More than 1 year and 5 years at most

8J3

0

0%

0

 

 

More than 5 years

8J4

0

0%

0

 

 

 

Groups and associates (gross)

VI1

977,080

42.5%

685,618

 

 

1 year at most

VI2

977,080

42.5%

685,618

 

 

More than 1 year and 5 years at most

VI3

0

0%

0

 

 

More 5 years

VI4

0

0%

0

 

 

 

Other liabilities (gross)

8K1

3,169

22.7%

2,582

 

 

1 year at most

8K2

3,169

22.7%

2,582

 

 

More than 1 year and 5 years at most

8K3

0

0%

0

 

 

 

Debt representative of borrowed securities (gross)

SZ1

0

0%

0

 

 

1 year at most

SZ2

0

0%

0

 

 

More than 1 year and 5 years at most

SZ3

0

0%

0

 

 

 

Products in advance (gross)

8L1

0

0%

0

 

 

1 year at most

8L2

0

0%

0

 

 

More than 1 year and 5 years at most

8L3

0

0%

0

 

 

 

References

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Loans made during the period

VJ

0

0%

450,000

 

 

 

Debt repaid during the period

VK

0

0%

13,803

 

 

Table allocation results and other information
Dividends distributed

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Dividends

ZE

0

0%

0

 

 

Commitments

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Commitments leasing furniture

YQ

0

0%

0

 

 

 

Commitments Real Estate Leasing

YR

0

0%

0

 

 

 

Effects brought to the discount and unmatured

YS

0

0%

0

 

 

Other charges Externes

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Subcontracting

YT

5,850

0%

0

 

 

 

Rentals, rental charges and condominiums

XQ

167,701

-13.7%

194,293

 

 

 

Staff outside the company

YU

700

0%

0

 

 

 

Remuneration intermediaries and fees (excluding fees)

SS

19,558

-16.8%

23,512

 

 

 

Fees, commissions and brokerage

YV

2,000

0%

0

 

 

 

Other accounts

ST

199,696

23.7%

161,450

 

 

 

Total Other purchases and external

ZJ

395,505

1570.1%

379,255

 

 

Taxes and Fees

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Business tax

YW

10,644

371.0%

2,260

 

 

 

Other taxes and payments assimilated

9Z

21,171

-1.2%

21,422

 

 

 

Total taxes and fees

YX

31,815

34.3%

23,682

 

 

VAT

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Amount VAT collected

YY

328,328

9.7%

299,305

 

 

 

Total VAT on goods and services

YZ

130,805

-56.2%

298,814

 

 

Average number of employees

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Average number of employees

YP

13

8.3%

12

 

 

Groups and Shareholders

 

 

 

31/12/2012

 

31/12/2011

 

 

 

Groups and Shareholders

ZR

0

-

0

 

 

 

 

Display parameter

Comparison mode

Average

Median

Ratios
Structure and liquidity | Management or rotation | Profitability of the business | Return on capital

Structure and Liquidity

 

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Fixed Asset Financing

 

1.85

38.1%

1.34

-

 

3.01

-38.5%

Global Debt

 

351days

36.0%

258days

-

days

123days

185.4%

Working Capital Fund overall net

 

148days

164.3%

56days

-

days

56days

164.3%

Financial independence

 

4.48%

-30.7%

6.46%

-

%

233.96%

-98.1%

More ratios

Solvability

 

1.53%

-25.4%

2.05%

-78.0%

9.30%

27.49%

-94.4%

Capacity debt futures

 

11.09%

-77.7%

49.66%

-

%

644.35%

-98.3%

Coverage of current assets by net working capital overall

 

101.77%

18.0%

86.23%

710.4%

10.64%

39.05%

160.6%

General Liquidity

 

0.21

-36.4%

0.33

106.2%

0.16

0.58

-63.8%

Restricted Liquidity

 

0.27

-22.9%

0.35

-61.5%

0.91

1.02

-73.5%

Management or rotation

 

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Need background in operating working capital

 

90days

400%

18days

-

days

14days

542.9%

Treasury

 

17days

325.0%

4days

-

days

5days

240.0%

Inventory turnover of goods

 

103days

71.7%

60days

-

days

44days

134.1%

Average length of credit granted to customers

 

13days

44.4%

9days

-

days

44days

-70.5%

Average length of credit obtained suppliers

 

24days

-29.4%

34days

-97.1%

1185days

51days

-52.9%

More ratios

Inventory turnover of raw materials in industrial enterprises

 

0days

0%

0days

-

days

0days

0%

Inventory turnover of intermediate and finished products in the industrial enterprise

 

days

-

days

-

days

1660.50days

-

Rotation tangible assets

 

2347.44%

-42.5%

4080.12%

-

%

2089.39%

12.4%

Profitability of the business

 

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Margin trading

 

41.94%

1.5%

41.33%

-

 

22.84%

83.6%

Profitability of the business

 

-2.73

72.9%

-10.07

-

 

3.38%

-180.8%

Net profit

 

0%

0%

0%

-

%

1.82%

0%

More ratios

Growth rate of turnover (excluding VAT)

 

-1.24%

-

%

-

%

1.16%

-206.9%

Rates integration

 

21.15%

0.2%

21.11%

-

%

17.87%

18.4%

Rate leasing furniture

 

0%

0%

0%

-

%

0%

0%

Work Factor

 

104.99%

-25.9%

141.75%

4657.9%

-3.11%

55.70%

88.5%

Weight interests

 

1.20

328.6%

0.28%

-

%

0.12%

900%

Return on capital

 

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Cash flow from the overall profitability

 

0.93%

72.2%

0.54%

-

%

2.85%

-67.4%

Rates of economic profitability

 

-3%

81.2%

-16%

47.8%

-30.64%

16%

-118.8%

Financial profitability

 

28183%

0%

28183%

168559.5%

16.71%

6109%

361.3%

Return on investment

 

1.36%

202.2%

0.45%

-97.3%

16.71%

11.93%

-88.6%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median

Soldes Intermédiaires de Gestion

 

31/12/2012

 

31/12/2011

 

31/12/2010

Sector Median2012

 

Turnover

1,854,239

-1.2%

1,877,428

0%

0

221,742 € 

736.2% 

 

Sales of goods

1,837,966

-1.2%

1,859,606

0%

0

 

 

- Purchase of goods

1,183,552

-5.3%

1,250,299

8417.6%

14,679

 

 

+/- Stock of goods variation

-123,252

26.0%

-166,596

-1034.9%

-14,679

 

 

Trading margin

777,666 €

0.2%

775,903 €

0%

0 €

39,792.50 € 

1854.3% 

 

41.94 % CA

1.5%

41.33 % CA

-

% CA

25.64 % CA 

63.6% 

 

Sale of goods produced

16,273

-8.7%

17,822

0%

0

 

 

+/- Stocked production

0

0%

0

0%

0

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

16,273 €

-8.7%

17,822 €

0%

0 €

9,644 € 

68.7% 

 

0.88 % CA

-7.4%

0.95 % CA

-

% CA

6.56 % CA 

-86.6% 

 

Trading margin

777,666

0.2%

775,903

0%

0

39,792.50 

1854.3% 

+ Period Production

16,273

-8.7%

17,822

0%

0

9,644 

68.7% 

- Purchase of raw materials

6,277

-65.5%

18,176

0%

0

 

 

+/- Change in stocks of raw materiels

0

0%

0

0%

0

 

 

- Other external purchases and charges

395,506

4.3%

379,254

4720.8%

7,867

 

 

Added value

392,156 €

-1.0%

396,295 €

5137.4%

-7,867 €

44,300 € 

785.2% 

 

21.15 % CA

0.2%

21.11 % CA

-

% CA

17.87 % CA 

18.4% 

 

Added value

392,156 €

-1.0%

396,295 €

5137.4%

-7,867 €

44,300 € 

785.2% 

+ Operating grants

2,366

0%

0

0%

0

 

 

- Tax, duty and similar payments

31,818

34.4%

23,682

4428.1%

523

 

 

- Personal charges

413,353

-26.4%

561,758

229189.0%

245

 

 

Gross operating surplus

-50,649 €

73.2%

-189,145 €

-2090.4%

-8,635 €

7,134 € 

-810.0% 

 

-2.73 % CA

72.9%

-10.07 % CA

-

% CA

3.38 % CA 

-180.8% 

 

Gross operating surplus

-50,649 €

73.2%

-189,145 €

-2090.4%

-8,635 €

7,134 € 

-810.0% 

+ Release of reserves and provisions

0

0%

0

-

-

 

 

+ Other operating income

0

0%

81

3950.0%

02

 

 

- Depreciation/Amortisation

17,211

69.2%

10,170

0%

0

 

 

- Other charges

4,124

428.7%

780

0%

0

 

 

Operating result

-71,984 €

64.0%

-200,014 €

-2216.9%

-8,633 €

4,706.50 € 

-1629.5% 

 

-3.88 % CA

63.6%

-10.65 % CA

-

% CA

2.34 % CA 

-265.8% 

 

Operating result

-71,984 €

64.0%

-200,014 €

-2216.9%

-8,633 €

4,706.50 € 

-1629.5% 

+/- Result of joint-venture transferred from/to other partners

0

0%

0

-

-

 

 

+ Financial income

0

0%

42,880

0%

0

 

 

- Financial charges

22,259

328.5%

5,195

0%

0

 

 

Pre-tax result

-94,243 €

41.9%

-162,329 €

-1780.3%

-8,633 €

4,162 € 

-2364.4% 

 

-5.08 % CA

41.3%

-8.65 % CA

-

% CA

2.05 % CA 

-347.8% 

 

Extraordinary income

97,448

-42.5%

169,410

1169.7%

13,342

0% 

- Extraordinary charges

3,207

-54.7%

7,081

0%

0

 

 

Extraordinary result

94,241 €

-41.9%

162,329 €

1116.7%

13,342 €

0 € 

0% 

 

5.08 % CA

-41.3%

8.65 % CA

-

% CA

0 % CA 

0% 

 

Pre-tax result

-94,243 €

41.9%

-162,329 €

-1780.3%

-8,633 €

4,162 € 

-2364.4% 

Extraordinary result

94,241 €

-41.9%

162,329 €

1116.7%

13,342 €

0 € 

0% 

- Employee profit sharing

0

0%

0

-

-

 

 

- Tax on profits

0

0%

0

0%

0

 

 

Net result

-02 €

0%

0 €

0%

4,709 €

4,427 € 

-100.0% 

0.00 % CA

0%

0.00 % CA

-

% CA

1.82 % CA 

0%

 

ADDITIONAL INFORMATION

 

Company details

 

 

 

Activity (APE)

·         Engaged in Retailing & Wholesaling of Clothing, Leisure and Home Objects, Audiovisual Trade Clothing Sporting Goods, Lingerie, Leather Goods, Shoes, Souvenirs, Video Cassettes, Magnetic Tape Cassettes, Television and Radio, High Fidelity & Various Trinkets

 

Engaged in Retail sale of Ready to Wear Fashion Accessories Leather Products

 

RCS Registration

RCS Antibes 0 500 948 831

Share capital

56,000 Euros

 

Registration Court

Antibes (06)

Legal form

Limited Liability Company

 

Court Registry Number

20 0 7B01338

EUR VAT Number

FR91500948831

 

Incorporation Date

11/2007

Formation Date

11/2007

 

Deregistration Date

 

Last account Date

31/12/2012

 

Nationality

France

 

Establishment details

 

 

 

Activity (APE)

·         Engaged in Retailing & Wholesaling of Clothing, Leisure and Home Objects, Audiovisual Trade Clothing Sporting Goods, Lingerie, Leather Goods, Shoes, Souvenirs, Video Cassettes, Magnetic Tape Cassettes, Television and Radio, High Fidelity & Various Trinkets

 

Engaged in Retail sale of Ready to Wear Fashion Accessories Leather Products

 

Postal Address

VOILE DE COTON
C0 SCI LINO IMM ACTIVITE LE SOLEIL
1820 CHE DE SAINT BERNARD
06220 VALLAURIS

Trading Address

1820 CHEMIN DE SAINT BERNARD
06220 VALLAURIS

 

 

 

Type

Head office

Status

Economically active

 

Formation Date

11/2007

Reason for formation

Formation

 

Closure Date

 

Reason for closure

 

 

Reactivation Date

 

Production Role

 

 

Activity Nature

Retail trade

Activity Location

Store

 

Location surface

 

Seasonality

 

 

 

 

Department

Alpes-Maritimes (06)

Region

Côte d'Azur

 

District

1

Area

35

 

City

VALLAURIS

Size of urban area

Urban unit with 200 000 to 1 999 999 inhabitants

 

 

 

 

Other establishments

 

 

Branches

4 branch entities in this company

 

Head office

 > VOILE DE COTON <<<  - Commerce de gros (commerce interentreprises) non spécialisé (4690Z)  in VALLAURIS  (06220)

 

Secondary establishments

>  VOILE DE COTON - Commerce de gros (commerce interentreprises) non spécialisé (4690Z)  in NICE  (06300)
> VOILE DE COTON - Commerce de gros (commerce interentreprises) non spécialisé (4690Z)  in ANTIBES  (06600)
>  VOILE DE COTON - Commerce de gros (commerce interentreprises) non spécialisé (4690Z)  in COLLIOURE   (66190)
>  VOILE DE COTON - Commerce de gros (commerce interentreprises) non spécialisé (4690Z)  in SAINT TROPEZ   (83990)
> ...

 

 

 

 

Regionality

Legal unit with all establishments in same area

 

Mono-activity status

Legal unit having all establishments with the same main activity

 

 

 

Workforces

 

 

Workforce at address

13 (31.12.2012)

Company workforce

13 (31.12.2012)

 

Preferential rights details and history

Status of collection

This company is not under monitoring

 

Status history

 

 

No Status History

 

Recent publications in Gazettes

 

 

Publication date

Gazette Name

Description

 

29/06/2013

Bodacc C

Comptes annuels et rapports

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

579 - 500948831 RCS. VOILE DE COTON. Forme : Société à responsabilité limitée. Adresse : 1820 chemin de Saint-bernard C/0 Sci Lino Immeuble d' Activité "le Soleil" 6220 Vallauris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2012.

19/10/2012

Bodacc C

Comptes annuels et rapports

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

1245 - 500948831 RCS. VOILE DE COTON. Forme : Société à responsabilité limitée. Adresse : 1820 chemin de Saint-bernard C/0 Sci Lino Immeuble d' Activité "le Soleil" 6220 Vallauris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2011.

09/03/2011

Bodacc B

Modification et mutation diverse

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

90 - 500 948 831 RCS Antibes. VOILE DE COTON. Forme : Société à responsabilité limitée. Capital : 56000 EUR. Activité : .
Commentaires : Modification survenue sur le capital.

27/02/2011

Bodacc A

Vente et cession : Acheteur

 

 

66 - PYRENEES-ORIENTALES

GREFFE DU TRIBUNAL DE COMMERCE DE PERPIGNAN

704 - 500 948 831 RCS Perpignan. VOILE DE COTON. Forme : Société à responsabilité limitée. Adresse : 1820 chemin de Saint Bernard, C O Sci Lino, 6220 Vallauris.
Origine du fonds : Etablissement secondaire acquis par achat au prix stipulé de 250.000,00 EUR. Etablissement : Etablissement secondaire. Activité : commerce de détail de prêt à porter et d'accessoires. Adresse : 19 rue Saint Vincent, 1 rue Pasteur, 66190 Collioure.
Précédent propriétaire : BCC FRANCE. 410 646 244 RCS Perpignan.
A dater du : 17/02/2011. Date de commencement de l’activité : 01/01/2011. Publication légale : PARJAL du 05/02/2011. Oppositions : au siège du fonds vendu 1820 Chemin Saint Bernard s/sci LINO 06220 VALLAURIS et CHEZ BENESTAN FLORI GANTOIS AVOCAT AVENUE PAUL ROUSSEL 83990 ST TROPEZ. Descriptif : Achat ou apport. Commentaires : Achat d'un établissement secondaire ou complémentaire par une personne morale. Date d’effet : 01/01/2011.

18/02/2011

JAL

Modification of the share capital

 

 

Tribune (La) - Le bulletin de la côte d'azur


Date de décision : 31/12/2010
La société : 500948831 - VOILE DE COTON, 1820 CHE DE SAINT BERNARD, C0 SCI LINO IMM ACTIVITE LE SOLEIL, 06220 VALLAURIS a subi une augmentation de son capital social désormais de 56 000 €
Date d'effet : 31/12/2010

18/02/2011

JAL

Modification of the share capital

 

 

Tribune (La) - Le bulletin de la côte d'azur


Date de décision : 31/12/2010
La société : 500948831 - VOILE DE COTON, 1820 CHE DE SAINT BERNARD, C0 SCI LINO IMM ACTIVITE LE SOLEIL, 06220 VALLAURIS a subi une augmentation de son capital social désormais de 56 000 €
Date d'effet : 31/12/2010

13/02/2011

Bodacc A

Vente et cession : Acheteur

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

15 - 500 948 831 RCS Antibes. VOILE DE COTON. Forme : Société à responsabilité limitée. Capital : 2000 EUR. Adresse : 1820 chemin de Saint-bernard, C/0 Sci Lino Immeuble d' Activité "le Soleil", 6220 Vallauris.
Origine du fonds : Fonds acquis par achat au prix stipulé de 250000 Euros. Etablissement : Etablissement complémentaire. Activité : vente au détail de prêt à porter et accessoires. Adresse : 6 rue Georges Clémenceau, 6600 Antibes.
Précédent propriétaire : BCC FRANCE. 410 646 244 RCS Antibes.
Date de commencement de l’activité : 01/01/2011. Publication légale : L'avenir côte d'azur du 28/01/2011. Oppositions : Au siège du fonds vendu et chez la SCP BENESTAN -FLORI -GANTOIS avocats à SAINT TROPEZ avenue paul roussel ,le sémiramis B 83390 pour la correspondance. Descriptif : . Commentaires : Achat d'un fonds par une personne morale (insertion provisoire).

11/02/2011

Bodacc A

Vente et cession : Acheteur

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE DE NICE

23 - 500 948 831 RCS Nice. VOILE DE COTON. Forme : Société à responsabilité limitée. Adresse : 1820 chemin de Saint-Bernard, C/o Sci Lino, Immeuble d' Activité le Soleil 6220 Le Golfe Juan.
Origine du fonds : Achat d'un fonds de commerce au prix stipulé de 300000 Euros. Etablissement : Etablissemennt complémentaire. Activité : commerce de détail, demi-gros, articles et objets d'habillement, loisirs et maison, audiovisuel, commerce de confection articles de sports, lingerie, maroquinerie, chaussures, souvenirs, cassettes vidéo, cassettes disques, postes de télévision et de radio, chaînes hautes fidélité, bimbeloterie divers, import export et toutes opérations s'y rattachant. Adresse : 10 rue Pairolière, 6300 Nice.
Précédent propriétaire : POUR SACHA. 489 679 001 RCS Nice.
Date de commencement de l’activité : 20/01/2011. Publication légale : L'Avenir Côte d'Azur du 28/01/2011. Oppositions : Au Mandataire SCP HERVET Notaire - 25 Boulevard Victor Hugo 06000 Nice pour la validité et pour la correspondance. Descriptif : Etablissement secondaire/compl¿mentaire acquis par achat. Commentaires : Achat d'un établissement secondaire ou complémentaire par une personne morale.

09/02/2011

Bodacc A

Vente et cession : Acheteur

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

11 - 500 948 831 RCS Antibes. VOILE DE COTON. Forme : Société à responsabilité limitée. Administration : Gérant(e) : CASSAGNERES Jean-Marc. Capital : 2000 EUR. Adresse : 1820 chemin de Saint Bernard, C/0 Sci Lino Immeuble d' Activité "le Soleil", 6220 Vallauris.
Origine du fonds : acquis par achat au prix stipulé de 250000 Euros. Etablissement : Etablissement complémentaire. Activité : Commerce de détail de prêt à porter et d'accessoires. Adresse : 6 rue Georges Clémenceau, 6600 Antibes.
Précédent propriétaire : BCC FRANCE. 410 646 244 RCS Antibes.
Date de commencement de l’activité : 01/01/2011. Publication légale : L'avenir côte d'azur du 28/01/2011. Oppositions : au fonds vendu 6, rue Georges Clémenceau 06600 Antibes et chez SCP BENESTAN FLORI-GANTOIS, avocats, avenue Paul Roussel, le Sémiramis B 83990 Saint Tropez pour la correspondance. Descriptif : . Commentaires : Autre achat, apport, attribution.

05/02/2011

JAL

Activity or goodwill cession

 

 

Petites Annonces Roussillonnaises (Les) et Le Journal des Annonces Légales Réunis (Parjal)


Date de décision : 14/01/2011
Cédant : 410646244 - BCC FRANCE, 1820 CHE DE SAINT BERNARD, IMMEUBLE D'ACTIVITE LE SOL, 06220 VALLAURIS
Cessionnaire : 500948831 - VOILE DE COTON, 1820 CHE DE SAINT BERNARD, C0 SCI LINO IMM ACTIVITE LE SOLEIL, 06220 VALLAURIS
Prix de vente : 250000 €
Date d’effet : 01/01/2011

28/01/2011

JAL

Activity or goodwill cession

 

 

Avenir Côte d'azur (L')


Date de décision : 14/01/2011
Cédant : 410646244 - BCC FRANCE, 1820 CHE DE SAINT BERNARD, IMMEUBLE D'ACTIVITE LE SOL, 06220 VALLAURIS
Cessionnaire : 500948831 - VOILE DE COTON, 1820 CHE DE SAINT BERNARD, C0 SCI LINO IMM ACTIVITE LE SOLEIL, 06220 VALLAURIS
Prix de vente : 250000 €
Date d’effet : 01/01/2011

08/12/2010

JAL

Start of rent-management

 

 

TPBM - Semaine de Provence


Date de décision : 26/10/2010
Bailleur : 555555555 - Société inconnue,
Locataire gérant : 500948831 - VOILE DE COTON, 1820 CHE DE SAINT BERNARD, C0 SCI LINO IMM ACTIVITE LE SOLEIL, 06220 VALLAURIS
Date d’effet : 01/12/2010
pour une durée de 1 mois

13/08/2010

Bodacc C

Comptes annuels et rapports

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

401 - 500948831 RCS. VOILE DE COTON. Forme : Société à responsabilité limitée. Adresse : 1820 chemin de Saint-bernard C/0 Sci Lino Immeuble d' Activité "le Soleil" 6220 Vallauris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2009.

11/07/2010

Bodacc B

Modification et mutation diverse

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

88 - 500 948 831 RCS Antibes. VOILE DE COTON. Forme : Société à responsabilité limitée. Activité : Commerce de détail-gros, détail de prêt à porter, accessoires de mode, articles de Paris, maroquinerie, textiles, objets publicitaires, gadgets, objets divers, linge, ustensiles de maison, chapeaux, chaussures, bijoux, articles de décoration, bateaux, papeterie, emballage, meubles, objets d'art.
Commentaires : Modification survenue sur l'activité.

18/06/2010

JAL

Continuation of activity in spite of stockholders' equity become lower in the middle of the share capital

 

 

L'AVENIR COTE D'AZUR


Date de décision : 01/06/2010
Poursuite d'activité malgré des fonds propres devenus inférieurs à la moitié du capital social de la société 500948831 -  VOILE DE COTON, 1820 CHE DE SAINT BERNARD, C0 SCI LINO IMM ACTIVITE LE SOLEIL, 06220 VALLAURIS

30/10/2009

Bodacc C

Comptes annuels et rapports

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

954 - 500948831 RCS. VOILE DE COTON. Forme : Société à responsabilité limitée. Adresse : 1820 chemin de Saint Bernard C/0 Sci Lino Immeuble d' Activité le Soleil 6220 Vallauris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/12/2008.

20/03/2008

Bodacc A

Création d'établissement

 

 

06 - ALPES-MARITIMES

GREFFE DU TRIBUNAL DE COMMERCE D'ANTIBES

546 - 500 948 831 RCS Antibes. VOILE DE COTON. Forme : Société à responsabilité limitée. Administration : Gérant(e) : CASSAGNERES Jean-Marc. Capital : 2000 EUR. Adresse : 1820 chemin de Saint-bernard, C/0 Sci Lino Immeuble d' Activité le Soleil, 6220 Vallauris.
Origine du fonds : Création. Etablissement : Etablissement principal. Activité : Commerce de détail de prêt à porter accessoires de mode articles de Paris maroquinerie. Adresse : 1820 chemin de Saint-bernard, C0 Sci Lino Imm Activité le Soleil, 6220 Vallauris.
A dater du : 14/11/2007. Date de commencement de l’activité : 10/11/2007. Commentaires : Immatriculation d'une personne morale (B, C, D) suite à création d'un établissement principal.

 

Company events history

 

 

Date

Description

18/10/2013

Update Rating

18/10/2013

Update Limit

03/08/2013

Consideration of a balance sheet that has led to a reassessment of this company's creditworthiness

29/06/2013

Bodacc C : Deposit accounts notice

08/06/2013

Consideration of a balance sheet that has led to a reassessment of this company's creditworthiness

31/12/2012

New accounts available

20/11/2012

Consideration of a balance sheet that has led to a reassessment of this company's creditworthiness

19/10/2012

Bodacc C : Deposit accounts notice

31/12/2011

New accounts available

19/07/2011

Consideration of a balance sheet that has led to a reassessment of this company's creditworthiness

09/03/2011

Bodacc B: Various editing or changing

27/02/2011

Bodacc A : Sale and transfer

22/02/2011

Updated articles of association

22/02/2011

Minutes of general meeting of shareholders

22/02/2011

Capital increase

22/02/2011

Reconstitution of net assets

13/02/2011

Bodacc A : Sale and transfer

11/02/2011

Bodacc A : Sale and transfer

09/02/2011

Bodacc A : Sale and transfer

14/01/2011

Legal Gazette: Activity or goodwill cession

31/12/2010

Other modification of Establishment

31/12/2010

Update of Company Workforce

31/12/2010

New accounts available

31/12/2010

Legal Gazette: Modification of the share capital

26/10/2010

Legal Gazette: Start of rent-management

13/08/2010

Bodacc C : Deposit accounts notice

11/07/2010

Bodacc B: Various editing or changing

24/06/2010

Minutes of general meeting of shareholders

24/06/2010

Private document

24/06/2010

Sale of shares

24/06/2010

Continuation of business despite loss of equity

24/06/2010

Updated articles of association

24/06/2010

Change to corporate purpose

01/06/2010

Modification of Company Activity

01/06/2010

Update of Company Workforce

01/06/2010

Update of Company Activity

01/06/2010

Legal Gazette: Continuation of activity

31/12/2009

New accounts available

30/10/2009

Bodacc C : Deposit accounts notice

31/12/2008

New accounts available

20/03/2008

New Bodacc A ads detected

20/03/2008

Bodacc A : Establishment creation

14/11/2007

Updated articles of association

14/11/2007

Statuts mis à jour

14/11/2007

Articles of association

14/11/2007

PV d'Assemblée

14/11/2007

Minutes of general meeting of shareholders

14/11/2007

Appointment/resignation of company officers

14/11/2007

Nomination/démission des organes de gestion

14/11/2007

Private document

14/11/2007

Acte sous seing privé

14/11/2007

Formation de Société

14/11/2007

Company formation

10/11/2007

Formation of Company

 

 

Establishment events history

 

 

Date

Description

10/06/2013

Update Rating

10/06/2013

Update Limit

14/05/2013

Update Rating

31/01/2013

Update Rating

13/01/2013

Update of phone numbers

20/11/2012

Update Limit

20/11/2012

Update Rating

28/10/2012

Update Rating

28/10/2012

Update Limit

12/10/2012

Update of phone numbers

13/08/2012

Update Rating

03/01/2012

Update Limit

03/01/2012

Update Rating

19/07/2011

Update Rating

19/07/2011

Update Limit

28/06/2011

Update of phone numbers

06/07/2010

Update Limit

06/07/2010

Update Rating

28/06/2010

Update Limit

28/06/2010

Update Rating

22/06/2010

Update Rating

01/06/2010

Modification of Head office Activity

01/06/2010

Update of Establishment Activity

21/02/2010

Update Limit

20/02/2010

Update Rating

05/01/2010

Update Limit

30/12/2009

Update Rating

20/10/2009

Update Rating

20/10/2009

Update Limit

02/05/2009

Update Rating

06/12/2008

Update Rating

06/12/2008

Update Limit

10/11/2007

Formation of Head office


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.10

UK Pound

1

Rs.102.04

Euro

1

Rs.80.74

 

 

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.