MIRA INFORM REPORT

 

 

Report Date :

02.10.2014

 

IDENTIFICATION DETAILS

 

Name :

ETABLISSEMENTS GROSPIRON

 

 

Registered Office :

La Pierre Du Jura 34 Rue Drouot 75009 Paris 9

 

 

Country :

France

 

 

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 Sale of Watches and Jewelery.

 

 

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)

France

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

FRANCE - ECONOMIC OVERVIEW

 

The French economy is diversified across all sectors. The government has partially or fully privatized many large companies, including Air France, France Telecom, Renault, and Thales. However, the government maintains a strong presence in some sectors, particularly power, public transport, and defense industries. With at least 82 million foreign tourists per year, France is the most visited country in the world and maintains the third largest income in the world from tourism. France's leaders remain committed to a capitalism in which they maintain social equity by means of laws, tax policies, and social spending that mitigate economic inequality. France's real GDP stagnated in 2012 and 2013. The unemployment rate (including overseas territories) increased from 7.8% in 2008 to 10.2% in 2013. Youth unemployment in metropolitan France decreased from a high of 25.4% in the fourth quarter of 2012 to 22.8% in the fourth quarter of 2013. Lower-than-expected growth and high spending have strained France's public finances. The budget deficit rose sharply from 3.3% of GDP in 2008 to 7.5% of GDP in 2009 before improving to 4.1% of GDP in 2013, while France's public debt rose from 68% of GDP to nearly 94% over the same period. In accordance with its EU obligations, France is targeting a deficit of 3.6% of GDP in 2014 and 2.8% in 2015. The administration of President Francois HOLLANDE has implemented greater state support for employment, the separation of banks' traditional deposit taking and lending activities from more speculative businesses, increasing the top corporate and personal tax rates, including a temporary 75% tax on wages over one million euros, and hiring an additional 60,000 teachers during his five-year term. In January 2014 HOLLANDE proposed a “Responsibility Pact” aimed primarily at lowering labor costs in return for businesses’ commitment to create jobs. Despite stagnant growth and fiscal challenges, France's borrowing costs have declined in recent years because investors remain attracted to the liquidity of France’s bonds.

 

 

Source : CIA

 


REGISTERED NAME & COMPANY SUMMARY

 

Name

ETABLISSEMENTS GROSPIRON

SIRET

398 209 361 00011

 

Personal Comment

company summary

 

 

 

EUR VAT Number

FR54398209361

 

 

Activity (APE)

Wholesale (business to business) sale of watches and jewelery (4648Z)

Legal form

Limited Liability Company

 

 

Phone

 

RCS Registration

RCS Paris 9 398 209 361

 

 

Fax

 

 

 

 

 

Address

LA PIERRE DU JURA
34 RUE DROUOT
75009 PARIS 9

Incorporated Date

09/1994

 

 

Nationality

France

Status

Economically active

 

 

 

DIRECTORS/MANAGEMENT

 

Directors

 

Name

Mme. HEYS MARIE-LAURE CHRISTIANE

 

Manager position

Manager

Date of birth

24/01/1967

 

Place of birth

BOULOGNE-BILLANCOURT (92100)

 

 

 

Type

Individual

Name at birth

GROSPIRON

 

 

 

 

Name

M. GROSPIRON XAVIER GASTON

 

Manager position

Manager

Date of birth

15/06/1968

 

Place of birth

BOULOGNE-BILLANCOURT (92100)

 

 

 

Type

Individual

Name at birth

 

 

 

 

 

Name

M. GROSPIRON BENJAMIN

 

Manager position

Manager

Date of birth

15/09/1981

 

Place of birth

PARIS (75016)

 

 

 

Type

Individual

Name at birth

 

 

 

 

Previous Directors

View the directors history for this company
If you want to view the directors history, please click on the link view details.

 

 

Manager position

Title and name

Date of Birth/Place of Birth

 

President

M CLAUDE GROSPIRON

8/15/1945 - PARIS 04

 

Managing director

M BENJAMIN GROSPIRON

- - -

 

Managing director

M XAVIER GROSPIRON

- - -

 

Managing director

MME MARIE-LAURE HEYS

- - -

 

 

 

NEGATIVE INFORMATION

 

Judgements

Collective procedures

 

No judgment information for the company

 

 

SHARE & SHARE CAPITAL INFORMATION

 

Share capital

800,000 Euros

 

Shareholders

No Shareholders available for this company

 

 

PAYMENT INFORMATION

 

N/A

 

 

GROUP STRUCTURE & AFFILIATED COMPANIES

 

Group Structure

No group information available for the company

Linkages

No Linkages information available for the company

 

 

FINANCIAL INFORMATION

 

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

Active Account | Passive Account | Account Results

 

Synthesized Accounts

Display parameter

Currency

Euro

Kilo Euro

 

Comparison mode

Average

Median

 

 

Annual Accounts

31/07/2013

 

31/07/2012

 

31/07/2011

 

 

Account period (month)

12

 

12

 

12

 

 

Account Type

Normal

 

Normal

 

Normal

 

 

Date of capture

06/12/2013

 

25/01/2013

 

13/01/2012

 

 

Activity Code

4648Z

 

4648Z

 

4648Z

 

 

Employees

0

 

0

 

0

 

 

Active account

Annual Accounts

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Capital not called

0

0%

0

0%

0

0

0%

Total fixed assets

1,408,072

2.2%

1,378,072

0%

1,378,072

41,913

3259.5%

- Intangible assets

0

0%

0

0%

0

5,379

0%

- Tangible assets

0

0%

0

0%

0

10,219

0%

- Financial assets

1,408,072

2.2%

1,378,072

0%

1,378,072

1,824

77096.9%

Net current assets

522,174

8.0%

483,602

152.1%

191,823

371,514

40.6%

- Stocks

0

0%

0

0%

0

173,400

0%

- Advanced payments

0

8.0%

0

0%

0

0

0%

- Receivables

201,610

-20.0%

251,935

279.3%

66,427

67,162

200.2%

- Securities and cash

320,564

38.4%

231,667

84.7%

125,396

42,000

663.2%

- Prepaid expenses

-

-

-

-

-

591

-

Accounts of regularization

0

0%

0

0%

0

0

0%

Total Assets

1,930,246

3.7%

1,861,675

18.6%

1,569,896

479,759

302.3%

Passive Account

Annual Accounts

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Shareholders' equity

1,691,807

-1.6%

1,719,658

12.9%

1,523,623

92,221

1734.5%

Share capital

800,000

0%

800,000

0%

800,000

10,000

7900%

Other capital resources

0

0%

0

0%

0

0

0%

Risk Provisions

0

0%

0

0%

20,257

0

0%

Liabilities

238,439

67.9%

142,018

445.9%

26,016

333,244

-28.4%

- Financial liabilities

87,513

21.9%

71,817

709.8%

8,869

59,691

46.6%

- Advanced payments received

0

0%

0

0%

0

0

0%

- Trade account payables

5,980

0%

5,980

0%

5,980

71,142

-91.6%

- Tax and social liabilities

144,946

125.7%

64,221

475.1%

11,167

49,403

193.4%

- Other debts and fixed assets liabilities

0

0%

0

0%

0

9,968

0%

Account regularization

0

0%

0

0%

0

0

0%

Total liabilities

1,930,246

3.7%

1,861,675

18.6%

1,569,896

479,759

302.3%

Results

Annual Accounts

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Sales of Goods

420,000

52.2%

276,000

130.0%

120,000

608,048

-30.9%

Net turnover

420,000

52.2%

276,000

130.0%

120,000

606,814

-30.8%

- of which net export turnover

0

0%

0

0%

0

0

0%

Operating charges

388,672

54.4%

251,684

286.2%

65,169

554,923

-30.0%

Operating profit/loss

31,328

28.8%

24,316

-55.7%

54,831

11,840

164.6%

Financial income

200,000

-33.2%

299,470

39.6%

214,470

85

235194.1%

Financial charges

2,878

126.1%

1,273

87.2%

680

2,382

20.8%

Financial profit/loss

197,122

-33.9%

298,197

39.5%

213,790

-709

27902.8%

Pretax net operating income

228,450

-29.2%

322,513

20.1%

268,621

7,832

2816.9%

Extraordinary income

0

0%

20,257

0%

0

52

0%

Extraordinary charges

552

-97.0%

18,637

-11.1%

20,968

295

87.1%

Extraordinary profit/loss

-552

-134.1%

1,620

107.7%

-20,968

0

0%

Net result

222,150

-29.7%

316,035

29.4%

244,281

9,893

2145.5%

 

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

AL

0

0%

0

0%

0

 

Amortisation

AM

0

0%

0

0%

0

Sub Total Intangible Assets

Net

0

0%

0

0%

0

 

Tangible fixed assets

 

 

 

31/07/2013

 

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

 

Sale of goods for resale

FC

0

0%

0

0%

0

 

France

FA

0

0%

0

0%

0

 

Export

FB

0

0%

0

0%

0

 

Sale of goods produced

FF

0

0%

0

0%

0

 

France

FD

0

0%

0

0%

0

 

Export

FE

0

0%

0

0%

0

 

Sale of services

FI

420,000

52.2%

276,000

130.0%

120,000

 

France

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

 

France

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

UK

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)

UR

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

-

-

 

Display parameter

Comparison mode

Average

Median


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

Structure and Liquidity

 

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Fixed Asset Financing

 

1.26

-3.1%

1.30

15.0%

1.13

2.69

-53.2%

Global Debt

 

204days

10.3%

185days

137.2%

78days

183days

11.5%

Working Capital Fund overall net

 

318days

-41.0%

539days

2.9%

524days

108days

194.4%

Financial independence

 

%

-

%

-

%

338.21%

-

More ratios

Solvability

 

87.65%

-5.1%

92.37%

-4.8%

97.05%

34.54%

153.8%

Capacity debt futures

 

%

-

%

-

%

818.67%

-

Coverage of current assets by net working capital overall

 

71.10%

-16.8%

85.48%

-6.1%

91.06%

52.61%

35.1%

General Liquidity

 

 

-

1.77

-30.6%

2.55

0.38

-

Restricted Liquidity

 

 

-

3.41

-53.7%

7.37

0.66

-

Management or rotation

 

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Need background in operating working capital

 

43days

-81.9%

237days

60.1%

148days

69.50days

-38.1%

Treasury

 

275days

-8.9%

302days

-19.7%

376days

13.50days

1937.0%

Inventory turnover of goods

 

days

-

days

-

days

186days

-

Average length of credit granted to customers

 

0days

0%

0days

0%

0days

34.50days

0%

Average length of credit obtained suppliers

 

299days

153.4%

118days

0.9%

117days

51days

486.3%

More ratios

Inventory turnover of raw materials in industrial enterprises

 

days

-

days

-

days

0days

-

Inventory turnover of intermediate and finished products in the industrial enterprise

 

days

-

days

-

days

708days

-

Rotation tangible assets

 

%

-

%

-

%

1021.17%

-

Profitability of the business

 

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Margin trading

 

0%

0%

0%

0%

0

39.37%

0%

Profitability of the business

 

7.46

-15.3%

8.81

-80.7%

45.69

3.94%

89.3%

Net profit

 

52.89%

-53.8%

114.51%

-43.7%

203.57%

2.09%

2430.6%

More ratios

Growth rate of turnover (excluding VAT)

 

52.17%

-59.9%

130%

576.7%

-27.27%

-6.07%

959.5%

Rates integration

 

98.28%

5.3%

93.37%

10.3%

84.66%

23.07%

326.0%

Rate leasing furniture

 

0%

0%

0%

0%

0%

0%

0%

Work Factor

 

92.25%

2.9%

89.63%

112.9%

42.10%

67.81%

36.0%

Weight interests

 

0.69

50.0%

0.46%

-19.3%

0.57%

0.40%

72.5%

Return on capital

 

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Cash flow from the overall profitability

 

52.89%

-53.8%

114.51%

-48.1%

220.45%

2.39%

2113.0%

Rates of economic profitability

 

2%

100%

1%

-75.0%

4%

8%

-75.0%

Financial profitability

 

1691807%

-1.6%

1719658%

12.9%

1523623%

65700%

2475.0%

Return on investment

 

12.65%

-28.6%

17.71%

10.8%

15.98%

7.56%

67.3%

 

 

Display parameter

Currency

Euro

Kilo Euro

Comparison mode

Average

Median

Soldes Intermédiaires de Gestion

 

31/07/2013

 

31/07/2012

 

31/07/2011

Sector Median2013

 

Turnover

420,000

52.2%

276,000

130.0%

120,000

606,814 € 

-30.8% 

 

Sales of goods

0

0%

0

0%

0

 

 

- Purchase of goods

0

0%

0

0%

0

 

 

+/- Stock of goods variation

0

0%

0

0%

0

 

 

Trading margin

0 €

0%

0 €

0%

0 €

197,138 € 

0% 

 

0.00 % CA

0%

0.00 % CA

0%

0.00 % CA

40.43 % CA 

0% 

 

Sale of goods produced

420,000

52.2%

276,000

130.0%

120,000

 

 

+/- Stocked production

0

0%

0

0%

0

 

 

+ Self-constructed assets

0

0%

0

0%

0

 

 

Period production

420,000 €

52.2%

276,000 €

130.0%

120,000 €

13,754 € 

2953.7% 

 

100.00 % CA

0%

100.00 % CA

0%

100.00 % CA

1.98 % CA 

4950.5% 

 

Trading margin

0

0%

0

0%

0

197,138 

0% 

+ Period Production

420,000

52.2%

276,000

130.0%

120,000

13,754 

2953.7% 

 

- Purchase of raw materials

0

0%

0

0%

0

 

 

+/- Change in stocks of raw materiels

0

0%

0

0%

0

 

 

- Other external purchases and charges

7,206

-60.6%

18,295

-0.6%

18,410

 

 

Added value

412,794 €

60.2%

257,705 €

153.7%

101,590 €

120,442 € 

242.7% 

 

98.28 % CA

5.3%

93.37 % CA

10.3%

84.66 % CA

23.07 % CA 

326.0% 

 

Added value

412,794 €

60.2%

257,705 €

153.7%

101,590 €

120,442 € 

242.7% 

+ Operating grants

0

0%

0

0%

0

 

 

- Tax, duty and similar payments

673

-72.1%

2,412

-39.6%

3,992

 

 

- Personal charges

380,793

64.9%

230,977

440.1%

42,767

 

 

Gross operating surplus

31,328 €

28.8%

24,316 €

-55.7%

54,831 €

12,655 € 

147.6% 

 

7.46 % CA

-15.3%

8.81 % CA

-80.7%

45.69 % CA

3.94 % CA 

89.3% 

 

Gro

s operating surplus

31,328 €

28.8%

24,316 €

-55.7%

54,831 €

12,655 € 

147.6% 

+ Release of reserves and provisions

0

0%

0

0%

0

 

 

+ Other operating income

0

0%

0

0%

0

 

 

- Depreciation/Amortisation

0

0%

0

0%

0

 

 

- Other charges

0

0%

0

0%

0

 

 

Operating result

31,328 €

28.8%

24,316 €

-55.7%

54,831 €

11,839 € 

164.6% 

 

7.46 % CA

-15.3%

8.81 % CA

-80.7%

45.69 % CA

2.56 % CA 

191.4% 

 

Operating result

31,328 €

28.8%

24,316 €

-55.7%

54,831 €

11,839 € 

164.6% 

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

0

0%

0

0%

0

 

 

+ Financial income

200,000

-33.2%

299,470

39.6%

214,470

 

 

- Financial charges

2,878

126.1%

1,273

87.2%

680

 

 

Pre-tax result

228,450 €

-29.2%

322,513 €

2

.1%

268,621 €

7,833 € 

2816.5% 

 

54.39 % CA

-53.5%

116.85 % CA

-47.8%

223.85 % CA

02 % CA 

2619.5% 

 

Extraordinary income

0

0%

20,257

0%

0

52 

0% 

- Extraordinary charges

552

-97.0%

18,637

-11.1%

20,968

 

 

Extraordinary result

-552 €

-134.1%

1,620 €

107.7%

-20,968 €

0 € 

0% 

 

-0.13 % CA

-122.0%

0.59 % CA

103.4%

-17 % CA

0 % CA 

0% 

 

Pre-tax result

228,450 €

-29.2%

322,513 €

20.1%

268,621 €

7,833 € 

2816.5% 

Extraordinary result

-552 €

-134.1%

1,620 €

107.7%

-20,968 €

0 € 

0% 

- Employee profit sharing

0

0%

0

0%

0

 

 

- Tax on profits

5,748

-29.0%

8,098

140.1%

3,373

 

 

Net result

222,150 €

-29.7%

316,035 €

29.4%

244,280 €

9,894 € 

2145.3% 

52.89 % CA

-53.8%

114.51 % CA

-43.7%

203.57 % CA

2.09 % CA 

2430.6%

 

 

FOREIGN EXCHANGE RATES

 

N/A

 

 

ADDITIONAL INFORMATION

 

Company details

 

 

 

Activity (APE)

Wholesale (business to business) sale of watches and jewelery (4648Z)

 

 

RCS Registration

RCS Paris 9 398 209 361

Share capital

800,000 Euros

 

Registration Court

Paris (75)

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

France

 

Establishment details

 

 

 

Activity (APE)

Wholesale (business to business) sale of watches and jewelery (4648Z)

 

Business Pages FT®

NEGOCE DE DIAMANTS, DE PIERRES PRECIEUSES ET DE PIERRES GEMMES

 

Postal Address

LA PIERRE DU JURA
34 RUE DROUOT
75009 PARIS 9

Trading Address

34 RUE DROUOT
75009 PARIS 9

 

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

Paris (75)

Region

Ile-de-France

 

District

1

Area

23

 

City

PARIS 9

Size of urban area

Paris conglomeration

 

Other establishments

 

 

Branches

1 branch entities in this company

 

Head office

 
> ETABLISSEMENTS GROSPIRON <<<   - Commerce de gros (commerce interentreprises) d'articles d'horlogerie et de bijouterie (4648Z) in PARIS 9   (75009)

 

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

 

Recent publications in Gazettes

 

 

Publication date

Gazette Name

Description

 

17/09/2014

Bodacc B

Modification et mutation diverse

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

1849 - 398 209 361 RCS Paris. ETABLISSEMENTS GROSPIRON. Forme : Société à responsabilité limitée. Administration : nomination du Commissaire aux comptes titulaire : S F C SARL, nomination du Commissaire aux comptes suppléant : Touchais, Philippe. Capital : 800000 EUR. Activité : .
Adresse du siège social : 34 rue Drouot, 75009 Paris.
Commentaires : modification survenue sur l'administration.

09/09/2014

Bodacc B

Modification et mutation diverse

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

1357 - 398 209 361 RCS Paris. ETABLISSEMENTS GROSPIRON. Forme : Société à responsabilité limitée. Capital : 800000 EUR. Activité : L'acquisition, l'exploitation et la vente d'un fonds de commerce de lapidaire en pierres fausses et fines, montées ou non, situé au 34 rue Drouot 75009 Paris. L'aliénation éventuelle Dufit fonds, l'acquisition, l'exploitation et l'aliénation de tous autres fonds de commerce du même genre, l'importation, l'exportation, la commercialisation et plus généralement le commerce de gros, sous toutes ses formes et par tous moyens, de pierres, perles et gemmes de toutes sortes et de toutes origines, d'objets en or ou en argent, travaillés ou non, bijoux, la fabrication, le montage et, d'une façon générale, l'exécution de tous travaux se rapportant aux pierres, bijoux, métaux précieux et objets susvisés. Adresse de l’établissement principal : 34 rue Drouot, 75009 Paris.
Adresse du siège social : 34 rue Drouot, 75009 Paris.
Commentaires : modification survenue sur l'activité de l'établissement principal.

28/08/2014

Bodacc B

Modification et mutation diverse

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

1046 - 398 209 361 RCS Paris. ETABLISSEMENTS GROSPIRON. Forme : Société à responsabilité limitée. Capital : 800000 EUR. Activité : L'acquisition, l'exploitation et la vente d'un fonds de commerce de lapidaire en pierres fausses et fines, montées ou non. Adresse de l’établissement principal : 34 rue Drouot, 75009 Paris.
Adresse du siège social : 34 rue Drouot, 75009 Paris.
Commentaires : modification survenue sur l'origine du fonds d'un établissement principal, la dénomination et l'activité de l'établissement principal.

31/12/2013

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

6554 - 398209361 RCS. LA PIERRE DU JURA. Forme : Société à responsabilité limitée. Adresse : 34 rue Drouot 75009 Paris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/07/2013.

03/01/2013

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

5369 - 398209361 RCS. LA PIERRE DU JURA. Forme : Société à responsabilité limitée. Adresse : 34 rue Drouot 75009 Paris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/07/2012.

17/01/2012

Bodacc B

Modification et mutation diverse

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

1042 - 398 209 361 RCS Paris. LA PIERRE DU JURA. Forme : Société à responsabilité limitée. Administration : Président partant : Grospiron, Claude Marcel, modification du Gérant Grospiron, nom d'usage : Heys, Marie-Laure Christiane, modification du Gérant Grospiron, Xavier Gaston, modification du Gérant Grospiron, Benjamin, Commissaire aux comptes titulaire partant : Touchais, Philippe, Commissaire aux comptes suppléant partant : Jeanson, Guy. Capital : 800000 EUR. Activité : .
Adresse du siège social : 34 rue Drouot, 75009 Paris.
Commentaires : modification survenue sur la forme juridique et l'administration.

16/01/2012

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

7568 - 398209361 RCS. LA PIERRE DU JURA. Forme : Société par actions simplifiée. Adresse : 34 rue Drouot 75009 Paris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/07/2011.

12/12/2011

JAL

Resignation / Revocation of the social representative

 

 

Petites affiches (Les) - La Loi - Le Quotidien juridique - archives commerciales de la France


Date de décision : 25/11/2011
La société 398209361 - LA PIERRE DU JURA, 34 RUE DROUOT, 75009 PARIS 9
Fait l'objet du départ de Monsieur Claude GROSPIRON
Monsieur Philippe TOUCHAIS
Monsieur Guy JEANSON
Date d'effet : 01/01/2012

29/12/2009

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

4727 - 398209361 RCS. LA PIERRE DU JURA. Forme : Société par actions simplifiée. Adresse : 34 R DROUOT 75009 PARIS. Commentaires : Comptes annuels et rapports de l'exercice clos le : 31/07/2009.

10/12/2009

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

7095 - 398209361 RCS. LA PIERRE DU JURA. Forme : Société par actions simplifiée. Adresse : 34 R DROUOT 75009 PARIS. Commentaires : Comptes annuels et rapports de l'exercice clos le : 28/02/2007.

29/09/2008

Bodacc C

Comptes annuels et rapports

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

5597 - 398209361 RCS. LA PIERRE DU JURA. Forme : Société par actions simplifiée. Adresse : 34 rue Drouot 75009 Paris. Commentaires : Comptes annuels et rapports de l'exercice clos le : 29/02/2008.

14/08/2008

Bodacc B

Modification et mutation diverse

 

 

75 - PARIS

GREFFE DU TRIBUNAL DE COMMERCE DE PARIS

1097 - 398 209 361 RCS Paris. LA PIERRE DU JURA. Forme : Société par actions simplifiée. Administration : nomination du Directeur général : Grospiron, Benjamin. Capital : 800000 EUR.
Adresse du siège social : 34 rue Drouot, 75009 Paris.
Commentaires : modification survenue sur l'administration.

18/11/2006

Bodacc C

Avis de dépôt des comptes

 

 

5907 - RCS Paris B 398 209 361. RC 94-B 11754. LA PIERRE DU JURA. Forme: SOCIETE PAR ACTIONS SIMPLIFIEE. Adresse du siège social: 34, R Drouot,Paris, 75009 Paris. Comptes annuels et rapports de l'exercice clos le: 28 février 2006.

02/12/2005

Bodacc C

Avis de dépôt des comptes

 

 

2605 - RCS Paris B 398 209 361. RC 94-B 11754. LA PIERRE DU JURA. Forme: SOCIETE PAR ACTIONS SIMPLIFIEE. Adresse du siège social: 34, R Drouot,Paris, 75009 Paris. Comptes annuels et rapports de l'exercice clos le: 28 février 2005.

18/07/2001

Bodacc B

Modifications et mutations diverses

 

 

RCS Paris B 398209361 RC 94-B 11754 LA PIERRE DU JURA. Forme : S.A.S. Capital : 800 000 euros. Commentaires : modification survenue sur la forme juridique, le capital (augmentation) et l'administration. Administration : président du conseil d'administration partant : GROSPIRON (Gérard, Alphonse). Modification du président : GROSPIRON ( Claude, Marcel). Nomination des directeurs généraux : HEYS, née GROSPIRON (Marie-Laure, Christiane) GROSPIRON (Xavier, Gaston). Administrateur partant : THOREAU, née BARRET (Michelle).

 

 

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

 

 

 

 

NOTES & COMMENTS

 

N/A

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.75

UK Pound

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%)

 

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.