|
Report Date : |
02.10.2014 |
IDENTIFICATION DETAILS
|
Name : |
ETABLISSEMENTS GROSPIRON |
|
|
|
|
Registered Office : |
La Pierre Du Jura 34 Rue Drouot 75009 |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.07.2013 |
|
|
|
|
Date of Incorporation : |
Sept., 1994 |
|
|
|
|
Com. Reg. No.: |
9 398 209 361 |
|
|
|
|
Legal Form : |
Limited Liability Company |
|
|
|
|
Line of Business : |
Wholesale |
|
|
|
|
No. of Employees : |
NIL |
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 – June 1, 2014
|
Country Name |
Previous Rating (31.03.2014) |
Current Rating (01.06.2014) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
The French economy is
diversified across all sectors. The government has partially or fully
privatized many large companies, including Air France, France Telecom, Renault,
and Thales. However, the government maintains a strong presence in some
sectors, particularly power, public transport, and defense industries. With at
least 82 million foreign tourists per year,
|
Source
: CIA |
|
||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||
|
company summary |
||||||||||||||||||||||||||||||||||||||
|
|
Directors |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Previous
Directors |
||||||||||||||||||||||||
|
|
Judgements |
|||||
|
|
Share capital |
800,000 Euros |
|
Shareholders |
|
No Shareholders available for this company |
N/A
|
Group Structure |
|
No group information available for the company |
|
Linkages |
|
No Linkages information available for the company |
|
Trading
to Date |
07/31/2013 |
07/31/2012 |
07/31/2011 |
|
Turnover |
420,000 € |
276,000 € |
120,000 € |
|
Gross Operating Surplus |
7.46 % Turnover |
8.81 % Turnover |
45.69 % Turnover |
|
Shareholders’ equity |
1,691,807 € |
1,719,658 € |
1,523,623 € |
|
Net result |
222,150 € |
316,035 € |
244,281 € |
|
Accounts |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Display parameter |
||
|
Currency |
Euro |
Kilo
Euro |
|
|
Normal Account |
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Months |
|
12 |
|
12 |
|
12 |
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Grand Total (I to VI) |
Net |
1,930,246 |
3.7% |
1,861,675 |
18.6% |
1,569,896 |
|
|
Gross |
CO |
1,930,246 |
3.7% |
1,861,675 |
18.6% |
1,569,896 |
|
|
Amortisation |
1A |
0 |
0% |
0 |
0% |
0 |
Non declared distributed capital (I)
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
||
|
|
Non declared distributed capital (I) |
AA3 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AA |
0 |
0% |
0 |
0% |
0 |
Active fixed asset (II)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total Active fixed asset (II) |
Net |
1,408,072 |
2.2% |
1,378,072 |
0% |
1,378,072 |
|
|
Gross |
BJ |
1,408,072 |
2.2% |
1,378,072 |
0% |
1,378,072 |
|
|
Amortisation |
BK |
0 |
0% |
0 |
0% |
0 |
Intangible fixed assets
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Start-up cost |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AB |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AC |
0 |
0% |
0 |
0% |
0 |
|
|
R & D expenses |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
CX |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AE |
0 |
0% |
0 |
0% |
0 |
|
|
Distributorships, patents |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AF |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AG |
0 |
0% |
0 |
0% |
0 |
|
|
Goodwill |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AH |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AI |
0 |
0% |
0 |
0% |
0 |
|
|
Other intangible fixed assets |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AJ |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AK |
0 |
0% |
0 |
0% |
0 |
|
|
Pre-payments and downpayments |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
|
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AM |
0 |
0% |
0 |
0% |
0 |
|
Sub Total Intangible Assets |
Net |
0 |
0% |
0 |
0% |
0 |
|
Tangible fixed assets
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Lands |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AN |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AO |
0 |
0% |
0 |
0% |
0 |
|
|
Buildings |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AP |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AQ |
0 |
0% |
0 |
0% |
0 |
|
|
Plant |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AR |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AS |
0 |
0% |
0 |
0% |
0 |
|
|
Other tangible fixed assets |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AT |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AU |
0 |
0% |
0 |
0% |
0 |
|
|
Fixed assets in construction |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AV |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AW |
0 |
0% |
0 |
0% |
0 |
|
|
Advances and payments on account |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AX |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AY |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Tangible asset |
Net |
0 |
|
0 |
|
0 |
Financial assets
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Associates at equity |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
CS |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CT |
0 |
0% |
0 |
0% |
0 |
|
|
Other participations |
Net |
1,308,072 |
0% |
1,308,072 |
0% |
1,308,072 |
|
|
Gross |
CU |
1,308,072 |
0% |
1,308,072 |
0% |
1,308,072 |
|
|
Amortisation |
CV |
0 |
0% |
0 |
0% |
0 |
|
|
Inter-company receivables |
Net |
100,000 |
42.9% |
70,000 |
0% |
70,000 |
|
|
Gross |
BB |
100,000 |
42.9% |
70,000 |
0% |
70,000 |
|
|
Amortisation |
BC |
0 |
0% |
0 |
0% |
0 |
|
|
Other investment securities |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BD |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BE |
0 |
0% |
0 |
0% |
0 |
|
|
Loans |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BF |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BG |
0 |
|
0 |
|
0 |
|
|
Other financial assets |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BH |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BI |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Financial Assets |
|
1,408,072 |
|
1,378,072 |
|
1,378,072 |
Current Assets (III)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total Assets |
Net |
522,174 |
8.0% |
483,602 |
152.1% |
191,823 |
|
|
Gross |
CJ |
522,174 |
8.0% |
483,602 |
152.1% |
191,823 |
|
|
Amortisation |
CK |
0 |
0% |
0 |
0% |
0 |
Stocks
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Raw materials |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BL |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BM |
0 |
0% |
0 |
0% |
0 |
|
|
Work in progress (goods) |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BN |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BO |
0 |
0% |
0 |
0% |
0 |
|
|
Work in progress (services) |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BP |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BQ |
0 |
0% |
0 |
0% |
0 |
|
|
Semi-finished and finished products |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BR |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BS |
0 |
0% |
0 |
0% |
0 |
|
|
Goods for resale |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BT |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BU |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Stocks |
Net |
0 |
0% |
0 |
0% |
0 |
Advance
payments to suppliers
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Advance payments to suppliers |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BV |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BW |
0 |
0% |
0 |
0% |
0 |
Debtors
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Trade accounts receivable |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
BX |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BY |
0 |
0% |
0 |
0% |
0 |
|
|
Other debtors |
Net |
201,610 |
-20.0% |
251,935 |
279.3% |
66,427 |
|
|
Gross |
BZ |
201,610 |
-20.0% |
251,935 |
279.3% |
66,427 |
|
|
Amortisation |
CA |
0 |
0% |
0 |
0% |
0 |
|
|
Capital subscribed and called up |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
CB |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CC |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Debtors |
Net |
201,610 |
-20.0% |
251,935 |
279.3% |
66,427 |
Divers
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Investment securities |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
CD |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CE |
0 |
0% |
0 |
0% |
0 |
|
|
Cash and cash equivalents |
Net |
320,564 |
38.4% |
231,667 |
84.7% |
125,396 |
|
|
Gross |
CF |
320,564 |
38.4% |
231,667 |
84.7% |
125,396 |
|
|
Amortisation |
CG |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Divers |
Net |
320,564 |
38.4% |
231,667 |
84.7% |
125,396 |
Prepaid
expenses
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Prepaid expenses |
Net |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
CH |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CI |
0 |
0% |
0 |
0% |
0 |
Equalization
accounts (IV to VI)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Multi-period charges |
CW3 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
|
0 |
0% |
0 |
0% |
0 |
|
|
Premiums on redemption of bonds |
CM3 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
|
0 |
0% |
0 |
0% |
0 |
|
|
Currency differential gain |
CN3 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
|
0 |
0% |
0 |
0% |
0 |
References
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Due within one year |
CP |
0 |
0% |
0 |
0% |
0 |
|
|
Due after one year |
CR |
0 |
0% |
0 |
0% |
0 |
|
Display parameter |
||
|
Currency |
Euro |
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)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Grand Total (I to V) |
EE |
1,930,246 |
3.7% |
1,861,675 |
18.6% |
1,569,896 |
Shareholder
Equity (I)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total shareholders' equity (Total I) |
DL |
1,691,807 |
-1.6% |
1,719,658 |
12.9% |
1,523,623 |
|
|
Equity and shareholders' equity |
DA |
800,000 |
0% |
800,000 |
0% |
800,000 |
|
|
Issue and merger premiums |
DB |
0 |
0% |
0 |
0% |
0 |
|
|
Revaluation differentials |
DC |
0 |
0% |
0 |
0% |
0 |
|
|
Of which equity differential |
EK |
0 |
0% |
0 |
0% |
0 |
|
|
Legal reserve |
DD |
80,000 |
0% |
80,000 |
5.3% |
76,000 |
|
|
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 |
589,000 |
12.6% |
523,000 |
29.8% |
403,000 |
|
|
Of which reserve for buying originals works from alive artists |
EJ |
0 |
|
0 |
0% |
0 |
|
|
Profits or losses brought forward |
DH |
657 |
5.5% |
623 |
82.2% |
342 |
|
|
Profit or loss for the period |
DI |
222,150 |
-29.7% |
316,035 |
29.4% |
244,281 |
|
|
Investment grants |
DJ |
0 |
0% |
0 |
0% |
0 |
|
|
Special tax-allowable reserves |
DK |
0 |
0% |
0 |
0% |
0 |
Other capital resources (II)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total other capital resources (Total II) |
DO |
0 |
0% |
0 |
0% |
0 |
|
|
Income from participating securities |
DM |
0 |
0% |
0 |
0% |
0 |
|
|
Conditional loans |
DN |
0 |
0% |
0 |
0% |
0 |
Provisions for risks and charges (III)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total provisions for risks and charges (Total III) |
DR |
0 |
0% |
0 |
0% |
20,257 |
|
|
Risk provisions |
DP |
0 |
0% |
0 |
0% |
20,257 |
|
|
Reserves for charges |
DQ |
0 |
0% |
0 |
0% |
0 |
Liabilities
(IV)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total Liabilities (Total IV) |
EC |
238,439 |
67.9% |
142,018 |
445.9% |
26,016 |
|
|
Convertible debentures |
DS |
0 |
0% |
0 |
0% |
0 |
|
|
Other debentures |
DT |
0 |
0% |
0 |
0% |
0 |
|
|
Bank loans and liabilities |
DU |
0 |
0% |
0 |
0% |
0 |
|
|
Sundry loans and financial liabilities |
DV |
87,513 |
21.9% |
71,817 |
709.8% |
8,869 |
|
|
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 |
5,980 |
0% |
5,980 |
0% |
5,980 |
|
|
Tax and social security liabilities |
DY |
144,946 |
125.7% |
64,221 |
475.1% |
11,167 |
|
|
Fixed asset liabilities |
DZ |
0 |
0% |
0 |
0% |
0 |
|
|
Other debts |
EA |
0 |
0% |
0 |
0% |
0 |
Translation loss (V)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Translation loss (Total V) |
ED |
0 |
0% |
0 |
0% |
0 |
Equalization accounts
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Deferred income |
EB |
0 |
0% |
0 |
0% |
0 |
References
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Of which tax-allowable reserve |
EF |
0 |
0% |
0 |
0% |
0 |
|
|
Deferred income and liabilities |
EG |
0 |
0% |
142,017 |
206.9% |
46,273 |
|
|
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)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Operating result (Total I-II) |
GG |
31,328 |
28.8% |
24,316 |
-55.7% |
54,831 |
2 -Financial result(V
- VI)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Financial result (Total V-VI) |
GV |
197,122 |
-33.9% |
298,197 |
39.5% |
213,790 |
3 -Pre-tax net operating income result(I - VI)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Pre-tax net operating income (Total I-II+II-IV+V-VI) |
GW |
228,450 |
-29.2% |
322,513 |
20.1% |
268,621 |
4 -Extraordinary result(VII-VIII)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Extraordinary result (Total VII-VIII) |
HI |
-552 |
-134.1% |
1,620 |
107.7% |
-20,968 |
Profit or loss
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Profit or loss |
HN |
222,150 |
-29.7% |
316,035 |
29.4% |
244,281 |
Total Income (I+III+V+VII)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total Income (I+III+V+VII) |
HL |
620,000 |
4.1% |
595,727 |
78.1% |
334,470 |
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total charges (Total II+IV+VI+VIII+IX+X) |
HM |
397,850 |
42.2% |
279,692 |
210.1% |
90,190 |
Operating income(I)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total operating income (Total I) |
FR |
420,000 |
52.2% |
276,000 |
130.0% |
120,000 |
Operating income (details)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
|
FC |
0 |
0% |
0 |
0% |
0 |
|
|
|
FA |
0 |
0% |
0 |
0% |
0 |
|
|
Export |
FB |
0 |
0% |
0 |
0% |
0 |
|
|
|
FF |
0 |
0% |
0 |
0% |
0 |
|
|
|
FD |
0 |
0% |
0 |
0% |
0 |
|
|
Export |
FE |
0 |
0% |
0 |
0% |
0 |
|
|
|
FI |
420,000 |
52.2% |
276,000 |
130.0% |
120,000 |
|
|
|
FG |
420,000 |
52.2% |
276,000 |
130.0% |
120,000 |
|
|
Export |
FH |
0 |
0% |
0 |
0% |
0 |
|
|
Net turnover |
FL |
420,000 |
52.2% |
276,000 |
130.0% |
120,000 |
|
|
|
FJ |
420,000 |
52.2% |
276,000 |
130.0% |
120,000 |
|
|
Export |
FK |
0 |
0% |
0 |
0% |
0 |
|
|
Stocked production |
FM |
0 |
0% |
0 |
0% |
0 |
|
|
Self-constructed assets |
FN |
0 |
0% |
0 |
0% |
0 |
|
|
Operating grants |
FO |
0 |
0% |
0 |
0% |
0 |
|
|
Release of reserves and provisions |
FP |
0 |
0% |
0 |
0% |
0 |
|
|
Other income |
FQ |
0 |
0% |
0 |
0% |
0 |
Operating charges(II)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total operating charges (Total II) |
GF |
388,672 |
54.4% |
251,684 |
286.2% |
65,169 |
Exploitation charges
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Purchase of goods for resale |
FS |
0 |
0% |
0 |
0% |
0 |
|
|
Change in stocks of goods for resale |
FT |
0 |
0% |
0 |
0% |
0 |
|
|
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 |
7,206 |
-60.6% |
18,295 |
-0.6% |
18,410 |
|
|
Tax, duty and similar payments |
FX |
673 |
-72.1% |
2,412 |
-39.6% |
3,992 |
|
|
Payroll |
FY |
380,793 |
68.4% |
226,081 |
685.1% |
28,798 |
|
|
Social security costs |
FZ |
0 |
0% |
4,896 |
-65.0% |
13,969 |
Depreciation
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Depreciation of fixed assets |
GA |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation of fixed assets |
GB |
0 |
0% |
0 |
0% |
0 |
|
|
Depreciation/amortisation of current assets |
GC |
0 |
0% |
0 |
0% |
0 |
|
|
Provisions for risks and charges |
GD |
0 |
0% |
0 |
0% |
0 |
Other charges
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Other charges |
GE |
0 |
0% |
0 |
0% |
0 |
Operating charges (III-IV)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
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)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total financial income (Total V) |
GP |
200,000 |
-33.2% |
299,470 |
39.6% |
214,470 |
|
|
Share financial income |
GJ |
200,000 |
-33.2% |
299,470 |
39.6% |
214,470 |
|
|
Other investment income & capitalised receivables |
GK |
0 |
0% |
0 |
0% |
0 |
|
|
Other interest and similar income |
GL |
0 |
0% |
0 |
0% |
0 |
|
|
Released provisions and transferred charges |
GM |
0 |
0% |
0 |
0% |
0 |
|
|
Exchange gains |
GN |
0 |
0% |
0 |
0% |
0 |
|
|
Net income from disposal of investment securities |
GO |
0 |
0% |
0 |
0% |
0 |
Financial Charge (VI)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total financial charge (Total VI) |
GU |
2,878 |
126.1% |
1,273 |
87.2% |
680 |
|
|
Financial reserves and provisions |
GQ |
0 |
0% |
0 |
0% |
0 |
|
|
Interest and similar charges |
GR |
2,878 |
126.1% |
1,273 |
87.2% |
680 |
|
|
Exchange losses |
GS |
0 |
0% |
0 |
0% |
0 |
|
|
Net loss from disposal of investment securities |
GT |
0 |
0% |
0 |
0% |
0 |
Extraordinary income(VII)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total extraordinary income (Total VII) |
HD |
0 |
0% |
20,257 |
0% |
0 |
|
|
Extraordinary operating income |
HA |
0 |
0% |
0 |
0% |
0 |
|
|
Extraordinary income from capital transactions |
HB |
0 |
0% |
0 |
0% |
0 |
|
|
Released provisions and transferred charges |
HC |
0 |
0% |
20,257 |
0% |
0 |
Extraordinary charges(VIII)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total extraordinary charges (Total VIII) |
HH |
552 |
-97.0% |
18,637 |
-11.1% |
20,968 |
|
|
Extraordinary operating charges |
HE |
552 |
-97.0% |
18,637 |
2521.2% |
711 |
|
|
Extraordinary charges from capital transactions |
HF |
0 |
0% |
0 |
0% |
0 |
|
|
Extraordinary reserves and provisions |
HG |
0 |
0% |
0 |
0% |
20,257 |
Employee profit sharing(IX)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Employee profit sharing (Total IX) |
HJ |
0 |
0% |
0 |
0% |
0 |
Tax on profits(X)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Tax on profits (Total X) |
HK |
5,748 |
-29.0% |
8,098 |
140.1% |
3,373 |
References
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Of which equipment leases |
HP |
0 |
0% |
0 |
0% |
0 |
|
|
Of which property leases |
HQ |
0 |
0% |
0 |
0% |
0 |
|
|
Of which transferred charges |
A1 |
0 |
0% |
0 |
0% |
0 |
|
|
Of which trader's own contributions |
A2 |
0 |
0% |
0 |
0% |
0 |
|
|
Of which royalties on licences and patents (income) |
A3 |
0 |
0% |
0 |
0% |
0 |
|
|
Of which royalties on licences and patents (charges) |
A4 |
0 |
0% |
0 |
0% |
0 |
|
Display parameter |
||
|
Currency |
Euro |
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)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Gross value at begin of period |
OG |
0 |
0% |
0 |
0% |
0 |
|
|
Increase’s due to revaluation |
OH |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases, acquisitions, creations, contributions |
OJ |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by budget item transfer |
OK1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by transfers |
OK2 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross value at the end of period |
OL |
0 |
0% |
1,378,072 |
0% |
0 |
Research and development Charge (Total I)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Gross value at begin of period |
CZ |
0 |
0% |
0 |
0% |
0 |
|
|
Increases due to revaluation |
KB |
0 |
0% |
0 |
0% |
0 |
|
|
Increases, acquisitions, creations, contributions |
KC |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by budget item transfer |
C01 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases 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)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Gross value at begin of period |
KD |
0 |
0% |
0 |
0% |
0 |
|
|
Increases due to revaluation |
KE |
0 |
0% |
0 |
0% |
0 |
|
|
Increases, acquisitions, creations, contributions |
KF |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by budget item transfer |
LV1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by transfers |
LV2 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross value at the end of period |
LW |
0 |
0% |
0 |
0% |
0 |
Tangible fixed assets (Total III)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Gross value at begin of period |
LN |
0 |
0% |
0 |
0% |
0 |
|
|
Increases due to revaluation |
LO |
0 |
0% |
0 |
0% |
0 |
|
|
Increases, acquisitions, creations, contributions |
LP |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by budget item transfer |
NG1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by transfers |
NG2 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross value at the end of period |
NH |
0 |
0% |
0 |
0% |
0 |
Financial assets (Total IV)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Gross value at begin of period |
LQ |
0 |
0% |
1,378,072 |
0% |
0 |
|
|
Increases due to revaluation |
LR |
0 |
0% |
0 |
0% |
0 |
|
|
Increases, acquisitions, creations, contributions |
LS |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by budget item transfer |
NJ1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases by transfers |
NJ2 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross value at the end of period |
NK |
0 |
0% |
1,378,072 |
0% |
0 |
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Reserve for depreciation value at begin of period |
0N |
0 |
0% |
0 |
0% |
0 |
|
Increases |
0P |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
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)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Reserve for depreciation value at begin of period |
CY |
0 |
0% |
0 |
0% |
0 |
|
Increases |
PB |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
PC |
0 |
0% |
0 |
0% |
0 |
|
|
|
Decreases by budget item transfer |
PD |
0 |
0% |
0 |
0% |
0 |
Other intangible assets (Total II)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Reserve for depreciation value at begin of period |
PE |
0 |
0% |
0 |
0% |
0 |
|
Increases |
PF |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
PG |
0 |
0% |
0 |
0% |
0 |
|
|
|
Decreases by budget item transfer |
PH |
0 |
0% |
0 |
0% |
0 |
Total fixed assets amortisation(Total
III)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Reserve for depreciation value at begin of period |
QU |
0 |
0% |
0 |
0% |
0 |
|
Increases |
QV |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
QW |
0 |
0% |
0 |
0% |
0 |
|
|
|
Decreases by budget item transfer |
QX |
0 |
0% |
0 |
0% |
0 |
Movements during period affecting charge allocated
over several period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Gross value at begin of period |
Z91 |
0 |
0% |
0 |
0% |
0 |
|
Increases |
Z92 |
0 |
0% |
0 |
0% |
0 |
|
|
Depreciation of fixed assets during period |
Z9 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Decreases by budget item transfer |
B1 |
0 |
0% |
0 |
0% |
0 |
Premium refund of obligations
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Net value at beginning 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)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Value at beginning of period |
7C |
0 |
0% |
0 |
0% |
0 |
|
Increases |
UB |
0 |
0% |
0 |
0% |
20,257 |
|
|
Decreases |
UC |
0 |
0% |
0 |
0% |
0 |
|
|
|
Value at the end of period |
UD |
0 |
0% |
0 |
0% |
20,257 |
Includes Total allocations
|
|
Operating |
UE |
0 |
0% |
0 |
0% |
0 |
|
|
Financial |
UG |
0 |
0% |
0 |
0% |
0 |
|
|
Exceptional |
UJ |
0 |
0% |
0 |
0% |
20,257 |
Includes Total Withdrawal
|
|
Operating |
UF |
0 |
0% |
0 |
0% |
0 |
|
|
Financial |
UH |
0 |
0% |
0 |
0% |
0 |
|
|
Exceptional |
|
0 |
0% |
0 |
0% |
0 |
Total regulated provisions (Total I)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Value at beginning of period |
3Z |
0 |
0% |
0 |
0% |
0 |
|
Increases |
TS |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
TT |
0 |
0% |
0 |
0% |
0 |
|
|
|
Value at the end of period |
TU |
0 |
0% |
0 |
0% |
0 |
Total risk and charge provisions (Total II)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Value at beginning of period |
5Z |
0 |
0% |
0 |
0% |
0 |
|
Increases |
TV |
0 |
0% |
0 |
0% |
20,257 |
|
|
Decreases |
TW |
0 |
0% |
0 |
0% |
0 |
|
|
|
Value at the end of period |
TX |
0 |
0% |
0 |
0% |
20,257 |
Total Provision for depreciation (Total III)
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Value at beginning of period |
7B |
0 |
0% |
0 |
0% |
0 |
|
Increases |
TY |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
TZ |
0 |
0% |
0 |
0% |
0 |
|
|
|
Value at the end of period |
UA |
0 |
0% |
0 |
0% |
0 |
State deadlines claims and debts at the end
of period
State claims
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Gross value |
VT |
0 |
0% |
321,935 |
136.0% |
136,427 |
|
|
1 year at most |
VU |
0 |
0% |
251,935 |
279.3% |
66,427 |
|
|
More than one year |
VV |
0 |
0% |
70,000 |
0% |
70,000 |
State of loans
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Claims related to holdings (gross) |
UL |
0 |
0% |
70,000 |
0% |
70,000 |
|
|
Claims related to shareholdings (1 year at most) |
UM |
0 |
0% |
0 |
0% |
0 |
|
|
Loans (gross) |
UP |
0 |
0% |
0 |
0% |
0 |
|
|
Loans (1 year at most) |
|
0 |
0% |
0 |
0% |
0 |
|
|
Other financial assets (gross) |
UT |
0 |
0% |
0 |
0% |
0 |
|
|
Other financial assets (1 year at most) |
UV |
0 |
0% |
0 |
0% |
0 |
Receivables statement of assets
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Customers doubtful or disputed |
VA |
0 |
0% |
0 |
0% |
0 |
|
|
Other claims customer |
UX |
0 |
0% |
0 |
0% |
0 |
|
|
Receivables represent Loaned Securities |
UU |
0 |
0% |
0 |
0% |
0 |
|
|
Provision for depreciation previously established |
UQ |
0 |
0% |
0 |
0% |
0 |
|
|
Personnel and associated accounts |
UY |
0 |
0% |
0 |
0% |
0 |
|
|
Social Security and other social organizations |
UZ |
0 |
0% |
0 |
0% |
0 |
|
|
Income taxes |
VM |
0 |
0% |
0 |
0% |
0 |
|
|
Value added tax |
VB |
0 |
0% |
1,433 |
0.4% |
1,427 |
|
|
Other taxes and payments assimilated |
VN |
0 |
0% |
0 |
0% |
0 |
|
|
State and other public - Miscellaneous |
VP |
0 |
0% |
0 |
0% |
0 |
|
|
Group and Associates |
VC |
0 |
0% |
250,501 |
285.4% |
65,000 |
|
|
Accounts receivable (including claims relating to the operation of
pension titles) |
VR |
0 |
0% |
0 |
0% |
0 |
Prepaid
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Prepaid |
VS |
0 |
0% |
0 |
0% |
0 |
State Debt
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Total debt (gross) |
VY |
0 |
0% |
142,017 |
445.9% |
26,016 |
|
1 year at most |
VZ2 |
0 |
0% |
142,017 |
445.9% |
26,016 |
|
|
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
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
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 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VG2 |
0 |
0% |
0 |
0% |
0 |
|
|
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 |
0 |
0% |
5,980 |
0% |
5,980 |
|
1 year at most |
8B2 |
0 |
0% |
5,980 |
0% |
5,980 |
|
|
More than 1 year and 5 years at most |
8B3 |
0 |
0% |
5,980 |
0% |
5,980 |
|
|
|
Personnel and associated accounts (gross) |
8C1 |
0 |
0% |
46,786 |
0% |
0 |
|
1 year at most |
8C2 |
0 |
0% |
46,786 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
8C3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Social Security and other social organizations (gross) |
8D1 |
0 |
0% |
0 |
0% |
1,857 |
|
1 year at most |
8D2 |
0 |
0% |
0 |
0% |
1,857 |
|
|
More than 1 year and 5 years at most |
8D3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Taxes on profits (gross) |
8E1 |
0 |
0% |
8,098 |
140.1% |
3,373 |
|
1 year at most |
8E2 |
0 |
0% |
8,098 |
140.1% |
3,373 |
|
|
More than 1 year and 5 years at most |
8E3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
VAT (gross) |
VW1 |
0 |
0% |
7,837 |
166.8% |
2,937 |
|
1 year at most |
VW2 |
0 |
0% |
7,837 |
166.8% |
2,937 |
|
|
More than 1 year and 5 years at most |
VW3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Backed Obligations (gross) |
VX1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VX2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
VX3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Other taxes and assimilated (gross) |
VQ1 |
0 |
0% |
1,500 |
-50.0% |
3,000 |
|
1 year at most |
VQ2 |
0 |
0% |
1,500 |
-50.0% |
3,000 |
|
|
More than 1 year and 5 years at most |
VQ3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Assets and liabilities associated accounts (gross) |
8J1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
8J2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
8J3 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 5 years |
8J4 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Groups and associates (gross) |
VI1 |
0 |
0% |
71,817 |
709.8% |
8,869 |
|
1 year at most |
VI2 |
0 |
0% |
71,817 |
709.8% |
8,869 |
|
|
More than 1 year and 5 years at most |
VI3 |
0 |
0% |
0 |
0% |
0 |
|
|
More 5 years |
VI4 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Other liabilities (gross) |
8K1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
8K2 |
0 |
0% |
0 |
0% |
0 |
|
|
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 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
8L2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
8L3 |
0 |
0% |
0 |
0% |
0 |
|
References
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Loans made during the period |
VJ |
0 |
0% |
0 |
0% |
0 |
|
|
Debt repaid during the period |
VK |
0 |
0% |
0 |
0% |
0 |
Table allocation results and other
information
Dividends distributed
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Dividends |
ZE |
0 |
0% |
0 |
0% |
0 |
Commitments
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Commitments leasing furniture |
YQ |
0 |
0% |
0 |
0% |
0 |
|
|
Commitments Real Estate Leasing |
YR |
0 |
0% |
0 |
0% |
0 |
|
|
Effects brought to the discount and unmatured |
YS |
0 |
0% |
0 |
0% |
0 |
Other charges Externes
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
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
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
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
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
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
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Average number of employees |
YP |
0 |
0% |
0 |
0% |
0 |
Groups and Shareholders
|
|
|
|
31/07/2013 |
|
31/07/2012 |
|
31/07/2011 |
|
|
Groups and Shareholders |
ZR |
0 |
- |
0 |
- |
- |
Structure and Liquidity
Management or rotation
Profitability of the business
Return on capital
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Soldes Intermédiaires de Gestion
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
N/A
|
Company details |
|
|
Activity (APE) |
Wholesale (business to business) sale of watches
and jewelery (4648Z) |
||
|
|
RCS Registration |
RCS |
Share capital |
800,000 Euros |
|
|
Registration Court |
|
Legal form |
Limited Liability Company |
|
|
Court Registry Number |
19 9 4B11754 |
EUR VAT Number |
FR54398209361 |
|
|
Incorporation Date |
09/1994 |
Formation Date |
07/1994 |
|
|
Deregistration Date |
|
Last account Date |
31/07/2013 |
|
|
Nationality |
|
||
|
Establishment
details |
|
|
Activity (APE) |
Wholesale (business to business) sale of
watches and jewelery (4648Z) |
Business Pages FT® |
NEGOCE DE |
|
|
Postal Address |
LA PIERRE DU JURA |
Trading Address |
34 RUE DROUOT |
|
|
Telephone |
|
||
|
|
Fax |
|
||
|
|
Type |
Head office |
Status |
Economically active |
|
|
Formation Date |
07/1994 |
Reason for formation |
Formation |
|
|
Closure Date |
|
Reason for closure |
|
|
|
Reactivation Date |
|
Production Role |
|
|
|
Activity Nature |
Wholesale or intermediary of trade |
Activity Location |
On customer site |
|
|
Location surface |
|
Seasonality |
|
|
|
Department |
|
Region |
|
|
|
District |
1 |
Area |
23 |
|
|
City |
|
Size of urban area |
|
|
Other
establishments |
|
|
Branches |
1 branch entities in this company |
|
|
Head office |
|
|
|
Secondary establishments |
> ETABLISSEMENTS GROSPIRON
- Commerce de gros (commerce interentreprises) d'articles d'horlogerie
et de bijouterie (4648Z) in LES MOUSSIERES (39310) |
|
|
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 |
1 or 2 employees |
Company workforce |
1 or 2 employees |
Preferential
rights details and history
|
Status of collection |
This company is not under monitoring |
|
Status history |
|
No Status History |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Company events
history |
|
Date |
Description |
|
17/09/2014 |
Bodacc B: Various editing or changing |
|
09/09/2014 |
Bodacc B: Various editing or changing |
|
28/08/2014 |
Bodacc B: Various editing or changing |
|
31/07/2014 |
Update of Company Acronym |
|
31/07/2014 |
Update of Company Activity |
|
26/06/2014 |
Private document |
|
26/06/2014 |
Planned merger |
|
31/12/2013 |
Bodacc C : Deposit accounts notice |
|
10/12/2013 |
Consideration of a balance sheet that has led to a reassessment of
this company's creditworthiness |
|
31/07/2013 |
New accounts available |
|
29/01/2013 |
Consideration of a balance sheet that has led to a reassessment of
this company's creditworthiness |
|
03/01/2013 |
Bodacc C : Deposit accounts notice |
|
31/07/2012 |
New accounts available |
|
17/01/2012 |
Bodacc B: Various editing or changing |
|
17/01/2012 |
Consideration of a balance sheet that has led to a reassessment of
this company's creditworthiness |
|
16/01/2012 |
Bodacc C : Deposit accounts notice |
|
02/01/2012 |
Amendment |
|
02/01/2012 |
Audit or Management Report |
|
02/01/2012 |
New auditor |
|
02/01/2012 |
Updated articles of association |
|
02/01/2012 |
New legal form – new category |
|
02/01/2012 |
Appointment/resignation of company officers |
|
01/01/2012 |
Other modification of Establishment (error correction) |
|
01/01/2012 |
Update of Company Legal Form |
|
12/12/2011 |
Legal Gazette: Resignation / Revocation of the social representative |
|
31/07/2011 |
New accounts available |
|
14/02/2011 |
Bodacc C : Deposit accounts notice |
|
31/07/2010 |
New accounts available |
|
29/12/2009 |
Bodacc C : Deposit accounts notice |
|
10/12/2009 |
Bodacc C : Deposit accounts notice |
|
31/07/2009 |
New accounts available |
|
29/09/2008 |
Bodacc C : Deposit accounts notice |
|
14/08/2008 |
New Bodacc B ads detected |
|
14/08/2008 |
Bodacc B: Various editing or changing |
|
09/07/2008 |
Appointment/resignation of company officers |
|
09/07/2008 |
Minutes of general meeting of shareholders |
|
09/07/2008 |
Updated articles of association |
|
09/07/2008 |
Acte modificatif |
|
09/07/2008 |
Private document |
|
09/07/2008 |
New closing date |
|
09/07/2008 |
Changement de date de clôture |
|
09/07/2008 |
Modification du Conseil d'Administration |
|
09/07/2008 |
Statuts mis à jour |
|
29/02/2008 |
New accounts available |
|
28/02/2007 |
New accounts available |
|
25/09/2006 |
Private document |
|
25/09/2006 |
Minutes of general meeting of shareholders |
|
25/09/2006 |
Amendment |
|
22/09/2006 |
Acte modificatif |
|
22/09/2006 |
PV d'Assemblée |
|
28/02/2006 |
New accounts available |
|
28/02/2005 |
New accounts available |
|
03/07/2001 |
Acte modificatif |
|
03/07/2001 |
Changement de Forme Juridique avec changement
de catégorie |
|
03/07/2001 |
Changement de Forme Juridique sans
changement de catégorie |
|
03/07/2001 |
Augmentation de Capital |
|
03/07/2001 |
Conversion du Capital Social en Euros |
|
03/07/2001 |
Acte sous seing privé |
|
03/07/2001 |
Statuts mis à jour |
|
03/07/2001 |
PV d'Assemblée |
|
03/07/2001 |
Nomination/démission des organes de
gestion |
|
03/07/2001 |
Rapport des Commissaires ou du Gérant |
|
03/07/2001 |
Modification du Conseil d'Administration |
|
16/10/2000 |
Acte sous seing privé |
|
16/10/2000 |
Nomination/démission des organes de
gestion |
|
16/10/2000 |
PV d'Assemblée |
|
30/10/1997 |
Acte sous seing privé |
|
30/10/1997 |
Nomination/démission des organes de
gestion |
|
30/10/1997 |
PV du Conseil d'Administration |
|
30/10/1997 |
Acte modificatif |
|
30/10/1997 |
PV d'Assemblée |
|
20/01/1995 |
Statuts mis à jour |
|
20/01/1995 |
PV d'Assemblée |
|
20/01/1995 |
Changement de date de clôture |
|
20/01/1995 |
Acte modificatif |
|
06/09/1994 |
Statuts |
|
06/09/1994 |
Certificat de dépôt des fonds |
|
06/09/1994 |
PV d'Assemblée |
|
06/09/1994 |
Nomination/démission des organes de gestion |
|
06/09/1994 |
PV du Conseil d'Administration |
|
06/09/1994 |
Acte sous seing privé |
|
06/09/1994 |
Formation de Société |
N/A
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.75 |
|
|
1 |
Rs.100.07 |
|
Euro |
1 |
Rs.77.95 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
NIT |
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.