|
Report No. : |
307942 |
|
Report Date : |
11.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
ALCATEL-LUCENT INTERNATIONAL |
|
|
|
|
Registered Office : |
148-152, 148 Rte De La Reine, 92100
Boulogne Billancourt |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
December 2006 |
|
|
|
|
Com. Reg. No.: |
RCS Nanterre 1 493 378 939 |
|
|
|
|
Legal Form : |
Simplified Joint Stock Company |
|
|
|
|
Line of Business : |
· Engaged in Manufacturing Communication Equipment · Engaged in manufacturing, operation and sale of all Equipment, Materials and Software for Domestic, Industrial, Civilian, Military or other Electricity, Telecommunications, IT, Electronics, Space Industry, Metallurgy and in general, all means of production and transmission of energy or Communications (Cables, Batteries and Other Components) |
|
|
|
|
No of Employees : |
528 (31.12.2011) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
Status : |
Moderate |
|
Payment Behaviour : |
Unknown |
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – December 31, 2014
|
Country Name |
Previous Rating (30.09.2014) |
Current Rating (31.12.2014) |
|
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 |
|
Name |
ALCATEL-LUCENT INTERNATIONAL |
SIRET |
493 378 939 00141 |
|
Name |
ALCATEL-LUCENT INTERNATIONAL |
EUR VAT Number |
FR55493378939 |
|
|
|
Legal form |
Simplified joint stock company |
|
Address |
148-152 |
RCS Registration |
RCS Nanterre 1 493 378 939 |
|
Nationality |
France |
Share capital |
1,114,848,100 Euros |
|
|
|
Incorporated Date |
12/2006 |
|
|
|
Status |
Economically active |
|
Activity (APE) |
· Engaged in Manufacturing Communication Equipment ·
Engaged in manufacturing, operation and sale of all Equipment, Materials and Software
for Domestic, Industrial, Civilian, Military or other Electricity,
Telecommunications, IT, Electronics, Space Industry, Metallurgy and in general, all means of production and transmission of energy or Communications (Cables,
Batteries and Other Components) |
||
|
Payment
Information Summary - Trade Payment Data |
|
|
Total number of Invoices available |
230 |
|
Total number of Invoices paid
within or up to 30 days after the due date |
143 |
|
Total number of Invoices paid more
than 30 days after the due date |
71 |
|
Total number of Invoices currently
outstanding where the due date has not yet been reached |
16 |
|
Total number of Invoices currently
outstanding beyond the due date |
0 |
|
Ultimate
Holding Company
|
||||
|
Company Name |
|
Company number |
|
|
|
ALCATEL LUCENT |
|
|
542019096 |
|
|
||||
|
Trading to Date |
12/31/2012 |
12/31/2011 |
12/31/2010 |
|
|
Turnover |
3,313,935,000 € |
2,988,605,000 € |
1,843,883,000 € |
|
|
Gross Operating
Surplus |
-36.09 % Turnover |
-25.83 % Turnover |
10.71 % Turnover |
|
|
Shareholders’
equity |
1,203,945,000 € |
1,118,689,000 € |
636,593,000 € |
|
|
Net result |
-1,781,467,000 € |
-1,500,534,000 € |
26,550,000 € |
|
|
Employees |
528 (31.12.2011) |
- |
- |
|
Trends |
|
|
Profitability |
|
|
Liquidity |
|
|
Net worth |
|
|
|
Activity (APE) |
· Engaged in Manufacturing Communication Equipment ·
Engaged in manufacturing, operation and sale of all Equipment, Materials and
Software for Domestic, Industrial, Civilian, Military or other Electricity,
Telecommunications, IT, Electronics, Space Industry, Metallurgy and in general, all means of production and transmission of energy or Communications (Cables,
Batteries and Other Components) |
||
|
|
RCS Registration |
RCS Nanterre 1 493 378 939 |
Share capital |
1,114,848,100 Euros |
|
|
Registration Court |
Nanterre (92) |
Legal form |
Simplified joint stock company |
|
|
Court Registry Number |
20 1 0B06478 |
EUR VAT Number |
FR55493378939 |
|
|
Incorporation Date |
12/2006 |
Formation Date |
12/2006 |
|
|
Deregistration Date |
Last account Date |
31/12/2012 |
|
|
|
Nationality |
France |
||
|
|
Ultimate Parent |
1 ultimate parent company for this
company |
|
|
Postal Address |
ALCATEL-LUCENT INTERNATIONAL |
Business Pages FT® |
TELECOMMUNICATIONS (INSTALLATEURS ADMIS PAR L'AUTORITE DE REGULATION
DES TELECOMMUNICATI |
|
|
|
|
Trading Address |
148 ROUTE DE LA REINE |
|
|
Activity (APE) |
· Engaged in Manufacturing Communication Equipment ·
Engaged in manufacturing, operation and sale of all Equipment, Materials and
Software for Domestic, Industrial, Civilian, Military or other Electricity,
Telecommunications, IT, Electronics, Space Industry, Metallurgy and in general, all means of production and transmission of energy or Communications (Cables,
Batteries and Other Components) |
||
|
|
||||
|
|
Type |
Head office |
Status |
Economically active |
|
|
Formation Date |
05/2014 |
Reason for formation |
Formation |
|
|
Closure Date |
Reason for closure |
||
|
|
Reactivation Date |
Production Role |
||
|
|
Activity Nature |
Activity Location |
||
|
|
Location surface |
Seasonality |
|
|
Department |
Hauts-de-Seine (92) |
Region |
Ile-de-France |
|
|
District |
3 |
Area |
89 |
|
|
City |
BOULOGNE BILLANCOURT |
Size of urban area |
Paris conglomeration |
|
|
Branches |
10 branch entities in this company |
|
|
Head office |
|
|
|
Secondary establishments |
> ALCATEL-LUCENT INTERNATIONAL - Fabrication
d'équipements de communication (2630Z) in PARIS 15
(75015) |
|
|
Regionality |
Legal unit with multiple establishments in many areas having at least
80% of workforce in same area |
|
|
Mono-activity status |
Legal unit with multiple establishments having main activities in many
divisions, which one activity grouping from 50 to 80% of workforce |
|
|
Company workforce |
528 (31.12.2011) |
Active Account | Passive
Account | Account Results
Synthesized Accounts
|
Display
parameter |
|||
|
Currency |
Euro |
Kilo
Euro |
|
|
Comparison mode |
Average |
Median |
|
|
Annual Accounts |
31/12/2012 |
31/12/2011 |
31/12/2010 |
||||
|
Account period (month) |
12 |
12 |
12 |
||||
|
Account Type |
Normal |
Normal |
Normal |
||||
|
Date of capture |
12/09/2013 |
23/05/2012 |
15/06/2011 |
||||
|
Activity Code |
2630Z |
2630Z |
2630Z |
||||
|
Employees |
0 |
528 |
514 |
Active account
|
Annual Accounts |
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector
Median2012 |
|||
|
Capital not called |
0 |
0% |
624,242,000 |
0% |
0 |
0 |
0% |
|
Total fixed assets |
1,532,487,000 |
113.1% |
718,972,000 |
-20.6% |
905,984,000 |
47,381 |
3234291.4% |
|
- Intangible assets |
508,620,000 |
-28.6% |
712,160,000 |
-20.3% |
893,815,000 |
2,759.50 |
18431499.9% |
|
- Tangible assets |
2,772,000 |
-25.2% |
3,708,000 |
-9.6% |
4,100,000 |
13,936 |
19790.9% |
|
- Financial assets |
1,021,095,000 |
32796.1% |
3,104,000 |
-61.5% |
8,069,000 |
2,322 |
43974706.2% |
|
Net current assets |
1,689,660,000 |
9.8% |
1,539,391,000 |
76.0% |
874,453,000 |
384,183 |
439706.0% |
|
- Stocks |
251,928,000 |
5.2% |
239,561,000 |
156.5% |
93,392,000 |
38,993 |
645985.2% |
|
- Advanced payments |
5,948,000 |
9.8% |
6,534,000 |
179.7% |
2,336,000 |
0 |
0% |
|
- Receivables |
1,431,524,000 |
12.4% |
1,273,670,000 |
105.2% |
620,789,000 |
193,135 |
741103.8% |
|
- Securities and cash |
260,000 |
-98.7% |
19,626,000 |
-87.6% |
157,936,000 |
62,084.50 |
318.8% |
|
- Prepaid expenses |
- |
- |
- |
- |
- |
447.50 |
- |
|
Accounts of
regularization |
11,467,000 |
-41.1% |
19,460,000 |
2484.3% |
753,000 |
0 |
0% |
|
Total Assets |
3,233,614,000 |
11.4% |
2,902,065,000 |
62.9% |
1,781,190,000 |
479,439.50 |
674357.2% |
Passive Account
|
Annual Accounts |
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector
Median2012 |
|||
|
Shareholders'
equity |
1,203,945,000 |
7.6% |
1,118,689,000 |
75.7% |
636,593,000 |
153,136 |
786093.3% |
|
Share capital |
1,114,848,000 |
-57.0% |
2,592,670,000 |
325.0% |
610,040,000 |
40,250 |
2769708.7% |
|
Other capital
resources |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Risk Provisions |
286,857,000 |
38.9% |
206,512,000 |
102.6% |
101,930,000 |
0 |
0% |
|
Liabilities |
1,736,924,000 |
12.6% |
1,542,696,000 |
48.2% |
1,041,299,000 |
274,757.50 |
632066.2% |
|
- Financial liabilities |
48,226,000 |
-69.5% |
158,079,000 |
-44.5% |
284,799,000 |
24,768.50 |
194607.0% |
|
- Advanced payments received |
69,000 |
-90.2% |
701,000 |
0% |
0 |
0 |
0% |
|
- Trade account payables |
1,654,120,000 |
58.1% |
1,046,456,000 |
72.5% |
606,506,000 |
70,773.50 |
2337102.5% |
|
- Tax and social liabilities |
29,392,000 |
-36.2% |
46,085,000 |
59.3% |
28,922,000 |
118,014 |
24805.5% |
|
- Other debts and fixed assets
liabilities |
6,997,000 |
-97.8% |
324,208,000 |
165.0% |
122,358,000 |
6,518 |
107248.9% |
|
Account
regularization |
4,008,000 |
200.2% |
1,335,000 |
1528.0% |
82,000 |
0 |
0% |
|
Total
liabilities |
3,233,614,000 |
11.4% |
2,902,065,000 |
62.9% |
1,781,190,000 |
479,439.50 |
674357.2% |
Results
|
Annual Accounts |
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector
Median2012 |
|||
|
Sales of Goods |
3,444,693,000 |
12.9% |
3,050,022,000 |
51.4% |
2,014,047,000 |
655,813 |
525155.4% |
|
Net turnover |
3,313,935,000 |
10.9% |
2,988,605,000 |
62.1% |
1,843,883,000 |
621,841 |
532823.2% |
|
- of which net export turnover |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Operating charges |
5,226,365,000 |
16.2% |
4,498,871,000 |
128.5% |
1,969,031,000 |
666,752 |
783754.4% |
|
Operating
profit/loss |
-1,781,672,000 |
-23.0% |
-1,448,849,000 |
-3318.5% |
45,016,000 |
6,744 |
-26418724.0% |
|
Financial income |
26,329,000 |
220.0% |
8,227,000 |
-87.3% |
64,817,000 |
249 |
10573795.6% |
|
Financial charges |
26,227,000 |
-56.5% |
60,253,000 |
6.4% |
56,643,000 |
895 |
2930291.1% |
|
Financial
profit/loss |
102,000 |
100.2% |
-52,026,000 |
-736.5% |
8,174,000 |
-193 |
52949.7% |
|
Pretax net
operating income |
-1,781,570,000 |
-18.7% |
-1,500,875,000 |
-2921.7% |
53,190,000 |
6,914.50 |
-25765809.7% |
|
Extraordinary income |
0 |
0% |
247,000 |
-90.6% |
2,622,000 |
361 |
0% |
|
Extraordinary charges |
0 |
0% |
9,000 |
-99.8% |
5,156,000 |
454 |
0% |
|
Extraordinary
profit/loss |
0 |
0% |
238,000 |
109.4% |
-2,534,000 |
0 |
0% |
|
Net result |
-1,781,467,000 |
-18.7% |
-1,500,534,000 |
-5751.7% |
26,550,000 |
10,638.50 |
-16745571.6% |
|
Display
parameter |
||
|
Currency |
Euro |
Kilo
Euro |
|
Normal Account |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Accounts - Active
Current
Assets | Equalization
accounts | Reference
Grand Total - Passive
Accounts (I to IV)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Grand Total (I
to VI) |
Net |
3,233,614,000 |
11.4% |
2,902,065,000 |
62.9% |
1,781,190,000 |
|
Gross |
CO |
3,762,605,000 |
17.1% |
3,211,819,000 |
70.4% |
1,885,164,000 |
|
|
Amortisation |
1A |
528,991,000 |
70.8% |
309,754,000 |
197.9% |
103,974,000 |
Non declared
distributed capital (I)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Non declared
distributed capital (I) |
AA3 |
0 |
0% |
624,242,000 |
0% |
0 |
|
|
Gross |
AA |
0 |
0% |
624,242,000 |
0% |
624,242,000 |
|
Active fixed asset
(II)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total Active
fixed asset (II) |
Net |
1,532,487,000 |
113.1% |
718,972,000 |
-20.6% |
905,984,000 |
|
Gross |
BJ |
2,025,588,000 |
103.9% |
993,496,000 |
-0.7% |
1,000,506,000 |
|
|
Amortisation |
BK |
493,101,000 |
79.6% |
274,524,000 |
190.4% |
94,522,000 |
Intangible fixed
assets
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Start-up cost |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AB |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AC |
0 |
0% |
0 |
0% |
0 |
|
|
|
R & D expenses |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CX |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AE |
0 |
0% |
0 |
0% |
0 |
|
|
|
Distributorships, patents |
Net |
508,620,000 |
-28.6% |
712,160,000 |
-20.3% |
893,815,000 |
|
Gross |
AF |
999,263,000 |
1.4% |
985,079,000 |
-0.3% |
987,688,000 |
|
|
Amortisation |
AG |
490,643,000 |
79.8% |
272,919,000 |
190.7% |
93,873,000 |
|
|
|
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 |
508,620,000 |
-28.6% |
712,160,000 |
-20.3% |
893,815,000 |
|
Tangible fixed assets
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Lands |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
AN |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
AO |
0 |
0% |
0 |
0% |
0 |
|
|
|
Buildings |
Net |
14,000 |
-12.5% |
16,000 |
-11.1% |
18,000 |
|
Gross |
AP |
19,000 |
0% |
19,000 |
0% |
19,000 |
|
|
Amortisation |
AQ |
5,000 |
66.7% |
3,000 |
200% |
1,000 |
|
|
|
Plant |
Net |
1,072,000 |
-15.1% |
1,262,000 |
-23.6% |
1,652,000 |
|
Gross |
AR |
2,552,000 |
13.9% |
2,240,000 |
10.1% |
2,035,000 |
|
|
Amortisation |
AS |
1,480,000 |
51.3% |
978,000 |
155.4% |
383,000 |
|
|
|
Other tangible fixed assets |
Net |
1,686,000 |
-16.1% |
2,009,000 |
0.2% |
2,004,000 |
|
Gross |
AT |
2,659,000 |
1.3% |
2,625,000 |
15.8% |
2,266,000 |
|
|
Amortisation |
AU |
973,000 |
58.0% |
616,000 |
135.1% |
262,000 |
|
|
|
Fixed assets in construction |
Net |
0 |
0% |
421,000 |
-1.2% |
426,000 |
|
Gross |
AV |
0 |
0% |
429,000 |
0% |
429,000 |
|
|
Amortisation |
AW |
0 |
0% |
8,000 |
166.7% |
3,000 |
|
|
|
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 |
2,772,000 |
3,708,000 |
4,100,000 |
Financial assets
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Associates at equity |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CS |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CT |
0 |
0% |
0 |
0% |
0 |
|
|
|
Other participations |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CU |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CV |
0 |
0% |
0 |
0% |
0 |
|
|
|
Inter-company receivables |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BB |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BC |
0 |
0% |
0 |
0% |
0 |
|
|
|
Other investment securities |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BD |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BE |
0 |
0% |
0 |
0% |
0 |
|
|
|
Loans |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
BF |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
BG |
0 |
0 |
0 |
|||
|
|
Other financial assets |
Net |
1,021,095,000 |
32796.1% |
3,104,000 |
-61.5% |
8,069,000 |
|
Gross |
BH |
1,021,095,000 |
32796.1% |
3,104,000 |
-61.5% |
8,069,000 |
|
|
Amortisation |
BI |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total
Financial Assets |
1,021,095,000 |
3,104,000 |
8,069,000 |
Current Assets (III)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total Assets |
Net |
1,689,660,000 |
9.8% |
1,539,391,000 |
76.0% |
874,453,000 |
|
Gross |
CJ |
1,725,550,000 |
9.6% |
1,574,621,000 |
78.1% |
883,905,000 |
|
|
Amortisation |
CK |
35,890,000 |
1.9% |
35,230,000 |
272.7% |
9,452,000 |
Stocks
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Raw materials |
Net |
387,000 |
-80.3% |
1,965,000 |
506.5% |
324,000 |
|
Gross |
BL |
637,000 |
-86.7% |
4,780,000 |
95.6% |
2,444,000 |
|
|
Amortisation |
BM |
250,000 |
-91.1% |
2,815,000 |
32.8% |
2,120,000 |
|
|
|
Work in progress (goods) |
Net |
84,719,000 |
189.3% |
29,283,000 |
1120.6% |
2,399,000 |
|
Gross |
BN |
85,219,000 |
191.0% |
29,283,000 |
1120.6% |
2,399,000 |
|
|
Amortisation |
BO |
500,000 |
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 |
166,822,000 |
-19.9% |
208,313,000 |
129.8% |
90,669,000 |
|
Gross |
BR |
201,174,000 |
-16.4% |
240,711,000 |
145.7% |
97,984,000 |
|
|
Amortisation |
BS |
34,352,000 |
6.0% |
32,398,000 |
342.9% |
7,315,000 |
|
|
|
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 |
251,928,000 |
5.2% |
239,561,000 |
156.5% |
93,392,000 |
Advance payments to
suppliers
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Advance payments to suppliers |
Net |
5,948,000 |
-9.0% |
6,534,000 |
179.7% |
2,336,000 |
|
Gross |
BV |
5,948,000 |
-9.0% |
6,534,000 |
179.7% |
2,336,000 |
|
|
Amortisation |
BW |
0 |
0% |
0 |
0% |
0 |
Debtors
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Trade accounts receivable |
Net |
1,245,313,000 |
4.9% |
1,187,116,000 |
120.8% |
537,726,000 |
|
Gross |
BX |
1,246,101,000 |
5.0% |
1,187,133,000 |
120.8% |
537,743,000 |
|
|
Amortisation |
BY |
788,000 |
4535.3% |
17,000 |
0% |
17,000 |
|
|
|
Other debtors |
Net |
182,864,000 |
129.4% |
79,708,000 |
109.5% |
38,040,000 |
|
Gross |
BZ |
182,864,000 |
129.4% |
79,708,000 |
109.5% |
38,040,000 |
|
|
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 |
1,428,177,000 |
12.7% |
1,266,824,000 |
120.0% |
575,766,000 |
Divers
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Investment securities |
Net |
0 |
0% |
0 |
0% |
0 |
|
Gross |
CD |
0 |
0% |
0 |
0% |
0 |
|
|
Amortisation |
CE |
0 |
0% |
0 |
0% |
0 |
|
|
|
Cash and cash equivalents |
Net |
260,000 |
-98.7% |
19,626,000 |
-87.6% |
157,936,000 |
|
Gross |
CF |
260,000 |
-98.7% |
19,626,000 |
-87.6% |
157,936,000 |
|
|
Amortisation |
CG |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Divers |
Net |
260,000 |
-98.7% |
19,626,000 |
-87.6% |
157,936,000 |
Prepaid expenses
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Prepaid expenses |
Net |
3,347,000 |
-51.1% |
6,846,000 |
-84.8% |
45,023,000 |
|
Gross |
CH |
3,347,000 |
-51.1% |
6,846,000 |
-84.8% |
45,023,000 |
|
|
Amortisation |
CI |
0 |
0% |
0 |
0% |
0 |
Equalization accounts (IV to VI)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Multi-period charges |
CW3 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
0 |
0% |
0 |
0% |
0 |
||
|
Premiums on redemption of bonds |
CM3 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
0 |
0% |
0 |
0% |
0 |
||
|
Currency differential gain |
CN3 |
11,467,000 |
-41.1% |
19,460,000 |
2484.3% |
753,000 |
|
|
Gross |
11,467,000 |
-41.1% |
19,460,000 |
2484.3% |
753,000 |
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Due
within one year |
CP |
0 |
0% |
0 |
0% |
0 |
|
|
Due
after one year |
CR |
0 |
0% |
0 |
0% |
0 |
|
Display parameter |
||
|
Currency |
Euro |
Kilo
Euro |
Accounts - Passive
Other capital resources | Provisions
for risks and charges | Liabilities | Translation
loss | Equalization accounts | References
Grand Total -
Passive Accounts (I to IV)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Grand Total (I
to V) |
EE |
3,233,614,000 |
11.4% |
2,902,065,000 |
62.9% |
1,781,190,000 |
Shareholder Equity
(I)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total
shareholders' equity (Total I) |
DL |
1,203,945,000 |
7.6% |
1,118,689,000 |
75.7% |
636,593,000 |
|
Equity and shareholders' equity |
DA |
1,114,848,000 |
-57.0% |
2,592,670,000 |
325.0% |
610,040,000 |
|
|
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 |
1,328,000 |
0.1% |
1,327,000 |
0% |
0 |
|
|
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 |
1,869,236,000 |
0% |
0 |
0% |
0 |
|
|
Of which reserve for buying originals
works from alive artists |
EJ |
0 |
0 |
0% |
0 |
||
|
Profits or losses brought forward |
DH |
0 |
0% |
25,226,000 |
840766.7% |
3,000 |
|
|
Profit or loss for the period |
DI |
-1,781,467,000 |
-18.7% |
-1,500,534,000 |
-5751.7% |
26,550,000 |
|
|
Investment grants |
DJ |
0 |
0% |
0 |
0% |
0 |
|
|
Special tax-allowable reserves |
DK |
0 |
0% |
0 |
0% |
0 |
Other capital resources (II)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total other capital resources (Total II) |
DO |
0 |
0% |
0 |
0% |
0 |
|
Income from participating securities |
DM |
0 |
0% |
0 |
0% |
0 |
|
|
Conditional loans |
DN |
0 |
0% |
0 |
0% |
0 |
Provisions for risks and charges (III)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total provisions for risks and charges (Total III) |
DR |
286,857,000 |
38.9% |
206,512,000 |
102.6% |
101,930,000 |
|
Risk provisions |
DP |
286,857,000 |
38.9% |
206,512,000 |
102.6% |
101,930,000 |
|
|
Reserves for charges |
DQ |
0 |
0% |
0 |
0% |
0 |
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total Liabilities (Total IV) |
EC |
1,736,924,000 |
12.6% |
1,542,696,000 |
48.2% |
1,041,299,000 |
|
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 |
48,226,000 |
-69.5% |
158,079,000 |
-44.5% |
284,799,000 |
|
|
Of which participating loans |
EI |
0 |
0% |
0 |
0% |
0 |
|
|
Advance payments received for current orders |
DW |
69,000 |
-90.2% |
701,000 |
0% |
0 |
|
|
Trade accounts payables |
DX |
1,654,120,000 |
58.1% |
1,046,456,000 |
72.5% |
606,506,000 |
|
|
Tax and social security liabilities |
DY |
29,392,000 |
-36.2% |
46,085,000 |
59.3% |
28,922,000 |
|
|
Fixed asset liabilities |
DZ |
0 |
0% |
10,033,000 |
-89.2% |
92,830,000 |
|
|
Other debts |
EA |
1,109,000 |
-99.6% |
280,007,000 |
894.3% |
28,160,000 |
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Translation loss (Total V) |
ED |
5,888,000 |
-82.8% |
34,168,000 |
2397.7% |
1,368,000 |
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Deferred income |
EB |
4,008,000 |
200.2% |
1,335,000 |
1528.0% |
82,000 |
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Of
which tax-allowable reserve |
EF |
0 |
0% |
0 |
0% |
0 |
|
|
Deferred
income and liabilities |
EG |
0 |
0% |
0 |
0% |
0 |
|
|
Of
which current bank facilities |
EH |
0 |
0% |
0 |
0% |
0 |
|
Display
parameter |
||
|
Currency |
Euro |
Kilo
Euro |
Result account
Sales of Goods | Operating
charges | Operating charges | Financial
income | Financial charges | Financial charges | Extraordinary
charges |Employee profit sharing | Tax on
profits | References
1- Operating
result (I-II)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Operating
result (Total I-II) |
GG |
-1,781,672,000 |
-23.0% |
-1,448,849,000 |
-3318.5% |
45,016,000 |
2 - Financial
result (V - VI)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Financial
result (Total V-VI) |
GV |
102,000 |
100.2% |
-52,026,000 |
-736.5% |
8,174,000 |
3 - Pre-tax
net operating income result (I - VI)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI) |
GW |
-1,781,570,000 |
-18.7% |
-1,500,875,000 |
-2921.7% |
53,190,000 |
4
- Extraordinary result (VII-VIII)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Extraordinary
result (Total VII-VIII) |
HI |
0 |
0% |
238,000 |
109.4% |
-2,534,000 |
Profit or loss
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Profit or loss |
HN |
-1,781,467,000 |
-18.7% |
-1,500,534,000 |
-5751.7% |
26,550,000 |
Total Income
(I+III+V+VII)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Total Income
(I+III+V+VII) |
HL |
3,471,022,000 |
13.5% |
3,058,496,000 |
46.9% |
2,081,486,000 |
Total charges
(Total II+IV+VI+VIII+IX+X)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Total
charges (Total II+IV+VI+VIII+IX+X) |
HM |
5,252,489,000 |
15.2% |
4,559,030,000 |
121.9% |
2,054,936,000 |
Operating
income (I)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Total operating
income (Total I) |
FR |
3,444,693,000 |
12.9% |
3,050,022,000 |
51.4% |
2,014,047,000 |
Operating income
(details)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
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 |
2,860,474,000 |
18.4% |
2,416,601,000 |
0% |
0 |
|
France |
FD |
2,860,474,000 |
18.4% |
2,416,601,000 |
0% |
0 |
|
|
Export |
FE |
0 |
0% |
0 |
0% |
0 |
|
|
|
Sale of services |
FI |
453,461,000 |
-20.7% |
572,004,000 |
-69.0% |
1,843,883,000 |
|
France |
FG |
453,461,000 |
-20.7% |
572,004,000 |
-69.0% |
1,843,883,000 |
|
|
Export |
FH |
0 |
0% |
0 |
0% |
0 |
|
|
|
Net turnover |
FL |
3,313,935,000 |
10.9% |
2,988,605,000 |
62.1% |
1,843,883,000 |
|
France |
FJ |
3,313,935,000 |
10.9% |
2,988,605,000 |
62.1% |
1,843,883,000 |
|
|
Export |
FK |
0 |
0% |
0 |
0% |
0 |
|
|
Stocked production |
FM |
0 |
0% |
0 |
0% |
100,383,000 |
|
|
Self-constructed assets |
FN |
0 |
0% |
0 |
0% |
0 |
|
|
Operating grants |
FO |
0 |
0% |
0 |
0% |
0 |
|
|
Release of reserves and provisions |
FP |
116,576,000 |
259.4% |
32,436,000 |
-41.1% |
55,075,000 |
|
|
Other income |
FQ |
14,182,000 |
-51.1% |
28,981,000 |
97.1% |
14,706,000 |
Operating
charges (II)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Total operating
charges (Total II) |
GF |
5,226,365,000 |
16.2% |
4,498,871,000 |
128.5% |
1,969,031,000 |
Exploitation
charges
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
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 |
1,848,775,000 |
20.4% |
1,535,120,000 |
114.7% |
715,137,000 |
|
|
Change in stocks of raw materials |
FV |
2,968,000 |
101.7% |
-171,947,000 |
-474.1% |
45,959,000 |
|
|
Other external purchases and charges |
FW |
2,543,194,000 |
12.1% |
2,267,847,000 |
159.1% |
875,328,000 |
|
|
Tax, duty and similar payments |
FX |
30,524,000 |
15.6% |
26,408,000 |
123.7% |
11,807,000 |
|
|
Payroll |
FY |
57,892,000 |
-17.8% |
70,406,000 |
8.0% |
65,204,000 |
|
|
Social security costs |
FZ |
26,595,000 |
-18.6% |
32,675,000 |
-2.1% |
33,375,000 |
Depreciation
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Depreciation of fixed assets |
GA |
218,577,000 |
21.4% |
180,002,000 |
179.8% |
64,326,000 |
|
|
Amortisation of fixed assets |
GB |
0 |
0% |
25,778,000 |
0% |
0 |
|
|
Depreciation/amortisation of current
assets |
GC |
33,915,000 |
0% |
0 |
0% |
7,962,000 |
|
|
Provisions for risks and charges |
GD |
171,487,000 |
43.8% |
119,244,000 |
122.7% |
53,542,000 |
Other charges
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Other charges |
GE |
292,438,000 |
-29.2% |
413,338,000 |
328.8% |
96,391,000 |
Operating charges
(III-IV)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Share of joint-venture
transferred to other partner(s) (Total III) |
GH |
0 |
0% |
0 |
0% |
0 |
|
|
Share of joint
venture transferred from other partner(s) (Total IV) |
GI |
0 |
0% |
0 |
0% |
0 |
Financial income (V)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total financial
income (Total V) |
GP |
26,329,000 |
220.0% |
8,227,000 |
-87.3% |
64,817,000 |
|
Share financial income |
GJ |
0 |
0% |
0 |
0% |
0 |
|
|
Other investment income & capitalised
receivables |
GK |
0 |
0% |
0 |
0% |
0 |
|
|
Other interest and similar income |
GL |
105,000 |
-75.2% |
424,000 |
-92.1% |
5,342,000 |
|
|
Released provisions and transferred
charges |
GM |
19,460,000 |
1054.2% |
1,686,000 |
-7.1% |
1,814,000 |
|
|
Exchange gains |
GN |
6,764,000 |
10.6% |
6,117,000 |
-89.4% |
57,661,000 |
|
|
Net income from disposal of investment
securities |
GO |
0 |
0% |
0 |
0% |
0 |
Financial Charge
(VI)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total financial
charge (Total VI) |
GU |
26,227,000 |
-56.5% |
60,253,000 |
6.4% |
56,643,000 |
|
Financial reserves and provisions |
GQ |
11,468,000 |
-41.1% |
19,460,000 |
1054.2% |
1,686,000 |
|
|
Interest and similar charges |
GR |
11,220,000 |
-51.3% |
23,028,000 |
9002.0% |
253,000 |
|
|
Exchange losses |
GS |
3,539,000 |
-80.1% |
17,765,000 |
-67.5% |
54,704,000 |
|
|
Net loss from disposal of investment
securities |
GT |
0 |
0% |
0 |
0% |
0 |
Extraordinary
income (VII)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total
extraordinary income (Total VII) |
HD |
0 |
0% |
247,000 |
-90.6% |
2,622,000 |
|
Extraordinary operating income |
HA |
0 |
0% |
0 |
0% |
17,000 |
|
|
Extraordinary income from capital
transactions |
HB |
0 |
0% |
247,000 |
888.0% |
25,000 |
|
|
Released provisions and transferred
charges |
HC |
0 |
0% |
0 |
0% |
2,580,000 |
Extraordinary
charges (VIII)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total
extraordinary charges (Total VIII) |
HH |
0 |
0% |
9,000 |
-99.8% |
5,156,000 |
|
Extraordinary operating charges |
HE |
0 |
0% |
0 |
0% |
0 |
|
|
Extraordinary charges from capital
transactions |
HF |
0 |
0% |
9,000 |
-99.8% |
5,156,000 |
|
|
Extraordinary reserves and provisions |
HG |
0 |
0% |
0 |
0% |
0 |
Employee profit sharing (IX)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Employee profit
sharing (Total IX) |
HJ |
0 |
0% |
0 |
0% |
1,780,000 |
Tax on
profits (X)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Tax on profits
(Total X) |
HK |
-103,000 |
0% |
-103,000 |
-100.5% |
22,326,000 |
References
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Of which equipment leases |
HP |
0 |
0% |
0 |
0% |
0 |
|
|
Of which property leases |
HQ |
0 |
0% |
0 |
0% |
0 |
|
|
Of which transferred charges |
A1 |
0 |
0% |
0 |
0% |
0 |
|
|
Of which trader's own contributions |
A2 |
0 |
0% |
0 |
0% |
0 |
|
|
Of which royalties on licences and patents
(income) |
A3 |
0 |
0% |
0 |
0% |
0 |
|
|
Of which royalties on licences and patents
(charges) |
A4 |
0 |
0% |
0 |
0% |
0 |
|
Display
parameter |
||
|
Currency |
Euro |
Kilo
Euro |
Other incomes tax return
forms
Reserve
for depreciation | Provisions
included in balance sheet | State
deadlines claims and debts at the end of period
Table allocation results and other information
Fixed Assets
Grand Total Fixed Assets (I to IV)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Gross value at
begin of period |
OG |
0 |
0% |
0 |
0% |
0 |
|
Increasess due to revaluation |
OH |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess, acquisitions, creations,
contributions |
OJ |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by budget item transfer |
OK1 |
0 |
0% |
3,800,000 |
0% |
0 |
|
|
Decreasess by transfers |
OK2 |
0 |
0% |
4,980,000 |
-77.6% |
22,276,000 |
|
|
Gross value at
the end of period |
OL |
0 |
0% |
993,496,000 |
-0.7% |
1,000,506,000 |
Research and
development Charge (Total I)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Gross value at
begin of period |
CZ |
0 |
0% |
0 |
0% |
0 |
|
Increasess due to revaluation |
KB |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess, acquisitions, creations,
contributions |
KC |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by budget item transfer |
C01 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by transfers |
C02 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross value at
the end of period |
D0 |
0 |
0% |
0 |
0% |
0 |
Other budget item
from Intangible fixed assets (Total II)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Gross value at
begin of period |
KD |
0 |
0% |
987,688,000 |
0% |
0 |
|
Increasess due to revaluation |
KE |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess, acquisitions, creations,
contributions |
KF |
0 |
0% |
1,200,000 |
-99.9% |
998,218,000 |
|
|
Decreasess by budget item transfer |
LV1 |
0 |
0% |
3,800,000 |
0% |
0 |
|
|
Decreasess by transfers |
LV2 |
0 |
0% |
9,000 |
-99.9% |
10,530,000 |
|
|
Gross value at
the end of period |
LW |
0 |
0% |
985,079,000 |
-0.3% |
987,688,000 |
Tangible fixed
assets (Total III)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Gross value at
begin of period |
LN |
0 |
0% |
4,749,000 |
0% |
0 |
|
Increasess due to revaluation |
LO |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess, acquisitions, creations,
contributions |
LP |
0 |
0% |
564,000 |
-96.5% |
15,926,000 |
|
|
Decreasess by budget item transfer |
NG1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by transfers |
NG2 |
0 |
0% |
0 |
0% |
11,177,000 |
|
|
Gross value at
the end of period |
NH |
0 |
0% |
5,313,000 |
11.9% |
4,749,000 |
Financial assets
(Total IV)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Gross value at
begin of period |
LQ |
0 |
0% |
8,069,000 |
0% |
0 |
|
Increasess due to revaluation |
LR |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess, acquisitions, creations,
contributions |
LS |
0 |
0% |
6,000 |
-99.9% |
8,638,000 |
|
|
Decreasess by budget item transfer |
NJ1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by transfers |
NJ2 |
0 |
0% |
4,971,000 |
773.6% |
569,000 |
|
|
Gross value at
the end of period |
NK |
0 |
0% |
3,104,000 |
-61.5% |
8,069,000 |
Reserve
for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Reserve for depreciation value at begin of period |
0N |
0 |
0% |
0 |
0% |
0 |
|
Increases |
0P |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess |
0Q |
0 |
0% |
0 |
0% |
0 |
|
|
Reserve for depreciation value at the end of period |
0R |
0 |
0% |
0 |
0% |
0 |
|
Research and development charge (Total I)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Reserve for depreciation value at begin of period |
CY |
0 |
0% |
0 |
0% |
0 |
|
Increases |
PB |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess |
PC |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by budget item transfer |
PD |
0 |
0% |
0 |
0% |
0 |
|
Other intangible assets (Total II)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Reserve for depreciation value at begin of period |
PE |
0 |
0% |
93,873,000 |
0% |
0 |
|
Increases |
PF |
0 |
0% |
179,046,000 |
71.5% |
104,403,000 |
|
|
Decreasess |
PG |
0 |
0% |
0 |
0% |
10,530,000 |
|
|
Decreasess by budget item transfer |
PH |
0 |
0% |
272,919,000 |
190.7% |
93,873,000 |
|
Total fixed assets amotisation (Total III)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Reserve for depreciation value at begin of period |
QU |
0 |
0% |
646,000 |
0% |
0 |
|
Increases |
QV |
0 |
0% |
951,000 |
-89.7% |
9,267,000 |
|
|
Decreases |
QW |
0 |
0% |
0 |
0% |
8,621,000 |
|
|
Decreasess by budget item transfer |
QX |
0 |
0% |
1,597,000 |
147.2% |
646,000 |
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Gross value at begin of period |
Z91 |
0 |
0% |
0 |
0% |
0 |
|
Increases |
Z92 |
0 |
0% |
0 |
0% |
0 |
|
|
Depreciation of fixed assets during period |
Z9 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by budget item transfer |
B1 |
0 |
0% |
0 |
0% |
0 |
|
Premium refund of obligations
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Net value at begining of period |
SP1 |
0 |
0% |
0 |
0% |
0 |
|
Increases |
SP2 |
0 |
0% |
0 |
0% |
0 |
|
|
Depreciation of fixed assets during period |
SP |
0 |
0% |
0 |
0% |
0 |
|
|
Net value at the end of period |
SR |
0 |
0% |
0 |
0% |
0 |
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Value at begining of period |
7C |
0 |
0% |
101,930,000 |
5.6% |
96,508,000 |
|
Increases |
UB |
0 |
0% |
138,704,000 |
214.3% |
44,129,000 |
|
|
Decreases |
UC |
0 |
0% |
34,122,000 |
-11.8% |
38,690,000 |
|
|
Value at the end of period |
UD |
0 |
0% |
206,512,000 |
102.6% |
101,947,000 |
|
Includes Total allocations
|
Operating |
UE |
0 |
0% |
0 |
0% |
0 |
|
|
Financial |
UG |
0 |
0% |
0 |
0% |
0 |
|
|
Exceptional |
UJ |
0 |
0% |
0 |
0% |
0 |
Includes Total Withdrawal
|
Operating |
UF |
0 |
0% |
0 |
0% |
0 |
|
|
Financial |
UH |
0 |
0% |
0 |
0% |
0 |
|
|
Exceptional |
UK |
0 |
0% |
0 |
0% |
0 |
Total regulated provisions (Total I)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Value at begining of period |
3Z |
0 |
0% |
0 |
0% |
0 |
|
Increases |
TS |
0 |
0% |
0 |
0% |
0 |
|
|
Decreases |
TT |
0 |
0% |
0 |
0% |
0 |
|
|
Value at the end of period |
TU |
0 |
0% |
0 |
0% |
0 |
|
Total risk and charge
provisions (Total II)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Value at
begining of period |
5Z |
0 |
0% |
101,930,000 |
5.6% |
96,508,000 |
|
Increases |
TV |
0 |
0% |
138,704,000 |
214.4% |
44,112,000 |
|
|
Decreases |
TW |
0 |
0% |
34,122,000 |
-11.8% |
38,690,000 |
|
|
Value at the end
of period |
TX |
0 |
0% |
206,512,000 |
102.6% |
101,930,000 |
|
Total Provision for
depreciation (Total III)
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Value at
begining of period |
7B |
0 |
0% |
0 |
0% |
0 |
|
Increases |
TY |
0 |
0% |
0 |
0% |
17,000 |
|
|
Decreases |
TZ |
0 |
0% |
0 |
0% |
0 |
|
|
Value at the end
of period |
UA |
0 |
0% |
0 |
0% |
17,000 |
|
State deadlines claims
and debts at the end of period
State claims
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Gross value |
VT |
2,452,619,000 |
92.6% |
1,273,670,000 |
105.2% |
620,789,000 |
|
|
1 year at most |
VU |
1,106,330,000 |
-13.1% |
1,272,886,000 |
105.0% |
620,789,000 |
|
|
More than one year |
VV |
1,346,289,000 |
171620.5% |
784,000 |
0% |
0 |
State of loans
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Claims related to holdings (gross) |
UL |
0 |
0% |
0 |
0% |
0 |
|
|
Claims related to shareholdings (1 year at most) |
UM |
0 |
0% |
0 |
0% |
0 |
|
|
Loans (gross) |
UP |
0 |
0% |
0 |
0% |
0 |
|
|
Loans (1 year at most) |
UR |
0 |
0% |
0 |
0% |
0 |
|
|
Other financial assets (gross) |
UT |
1,021,095,000 |
0% |
0 |
0% |
0 |
|
|
Other financial assets (1 year at most) |
UV |
1,021,095,000 |
0% |
0 |
0% |
0 |
Receivables statement of assets
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Customers doubtful or disputed |
VA |
0 |
0% |
0 |
0% |
0 |
|
|
Other claims customer |
UX |
1,245,313,000 |
4.9% |
1,187,116,000 |
120.8% |
537,726,000 |
|
|
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% |
0 |
0% |
0 |
|
|
Other taxes and payments assimilated |
VN |
0 |
0% |
0 |
0% |
0 |
|
|
State and other public - Miscellaneous |
VP |
79,834,000 |
0% |
0 |
0% |
0 |
|
|
Group and Associates |
VC |
0 |
0% |
0 |
0% |
0 |
|
|
Accounts receivable (including claims relating to the operation of
pension titles) |
VR |
103,030,000 |
29.3% |
79,708,000 |
109.5% |
38,040,000 |
Prepaid
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Prepaid |
VS |
3,347,000 |
-51.1% |
6,846,000 |
-84.8% |
45,023,000 |
State Debt
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Total debt
(gross) |
VY |
1,736,855,000 |
12.6% |
1,542,696,000 |
48.2% |
1,041,299,000 |
|
1 year at most |
VZ2 |
1,670,710,000 |
11.1% |
1,504,038,000 |
44.4% |
1,041,299,000 |
|
|
More than 1 year
and 5 years at most |
VZ3 |
66,145,000 |
71.1% |
38,658,000 |
0% |
0 |
|
|
More than 5
years |
VZ4 |
0 |
0% |
0 |
0% |
0 |
|
Details
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
|
Convertible
bonds (gross) |
7Y1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
7Y2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year
and 5 years at most |
7Y3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Other bonds
(gross) |
7Z1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
7Z2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year
and 5 years at most |
7Z3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Borrowing &
debts to 1 year maximum at the origin (gross) |
VG1 |
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 |
48,226,000 |
-69.5% |
158,079,000 |
-44.5% |
284,799,000 |
|
1 year at most |
8A2 |
11,473,000 |
-90.4% |
119,421,000 |
-58.1% |
284,799,000 |
|
|
More than 1 year
and 5 years at most |
8A3 |
36,753,000 |
-4.9% |
38,658,000 |
0% |
0 |
|
|
|
Suppliers and
associated accounts (gross) |
8B1 |
1,654,120,000 |
58.1% |
1,046,456,000 |
72.5% |
606,506,000 |
|
1 year at most |
8B2 |
1,654,120,000 |
58.1% |
1,046,456,000 |
72.5% |
606,506,000 |
|
|
More than 1 year
and 5 years at most |
8B3 |
1,654,120,000 |
58.1% |
1,046,456,000 |
72.5% |
606,506,000 |
|
|
|
Personnel and
associated accounts (gross) |
8C1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
8C2 |
0 |
0% |
0 |
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 |
29,392,000 |
-36.2% |
46,085,000 |
59.3% |
28,922,000 |
|
1 year at most |
8D2 |
0 |
0% |
46,085,000 |
59.3% |
28,922,000 |
|
|
More than 1 year
and 5 years at most |
8D3 |
29,392,000 |
0% |
0 |
0% |
0 |
|
|
|
Taxes on profits
(gross) |
8E1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
8E2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year
and 5 years at most |
8E3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
VAT (gross) |
VW1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VW2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year
and 5 years at most |
VW3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Backed
Obligations (gross) |
VX1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VX2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year
and 5 years at most |
VX3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Other taxes and
assimilated (gross) |
VQ1 |
0 |
0% |
0 |
0% |
0 |
|
1 year at most |
VQ2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year
and 5 years at most |
VQ3 |
0 |
0% |
0 |
0% |
0 |
|
|
|
Assets and
liabilities associated accounts (gross) |
8J1 |
0 |
0% |
10,033,000 |
-89.2% |
92,830,000 |
|
1 year at most |
8J2 |
0 |
0% |
10,033,000 |
-89.2% |
92,830,000 |
|
|
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% |
0 |
0% |
0 |
|
1 year at most |
VI2 |
0 |
0% |
0 |
0% |
0 |
|
|
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 |
1,109,000 |
-99.6% |
280,708,000 |
896.8% |
28,160,000 |
|
1 year at most |
8K2 |
1,109,000 |
-99.6% |
280,708,000 |
896.8% |
28,160,000 |
|
|
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 |
4,008,000 |
200.2% |
1,335,000 |
1528.0% |
82,000 |
|
1 year at most |
8L2 |
4,008,000 |
200.2% |
1,335,000 |
1528.0% |
82,000 |
|
|
More than 1 year
and 5 years at most |
8L3 |
0 |
0% |
0 |
0% |
0 |
|
References
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Loans made during the period |
VJ |
0 |
0% |
0 |
0% |
0 |
|
|
Debt repaid during the period |
VK |
0 |
0% |
0 |
0% |
0 |
Table allocation results
and other information
Dividends distributed
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Dividends |
ZE |
0 |
0% |
0 |
0% |
0 |
Commitments
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Commitments leasing furniture |
YQ |
0 |
0% |
0 |
0% |
0 |
|
|
Commitments Real Estate Leasing |
YR |
0 |
0% |
0 |
0% |
0 |
|
|
Effects brought to the discount and unmatured |
YS |
0 |
0% |
0 |
0% |
0 |
Other charges Externes
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Subcontracting |
YT |
0 |
0% |
0 |
0% |
0 |
|
|
Rentals, rental charges and condominiums |
XQ |
0 |
0% |
0 |
0% |
0 |
|
|
Staff outside the company |
YU |
0 |
0% |
0 |
0% |
0 |
|
|
Remuneration intermediaries and fees (excluding fees) |
SS |
0 |
0% |
0 |
0% |
0 |
|
|
Fees, commissions and brokerage |
YV |
0 |
0% |
0 |
0% |
0 |
|
|
Other accounts |
ST |
0 |
0% |
0 |
0% |
0 |
|
|
Total Other purchases and external |
ZJ |
0 |
0% |
0 |
0% |
0 |
Taxes and Fees
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Business tax |
YW |
0 |
0% |
0 |
0% |
0 |
|
|
Other taxes and payments assimilated |
9Z |
0 |
0% |
0 |
0% |
0 |
|
|
Total taxes and fees |
YX |
0 |
0% |
0 |
0% |
0 |
VAT
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Amount VAT collected |
YY |
0 |
0% |
0 |
0% |
0 |
|
|
Total VAT on goods and services |
YZ |
0 |
0% |
0 |
0% |
0 |
Average number of employees
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Average number of employees |
YP |
0 |
0% |
528 |
2.7% |
514 |
Groups and Shareholders
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|||||
|
Groups and Shareholders |
ZR |
- |
- |
- |
- |
- |
|
Display parameter |
||
|
Comparison mode |
Average |
Median |
Ratios
Structure
and liquidity | Management or
rotation | Profitability of the
business | Return on capital
Structure and Liquidity
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector Median2012 |
|||||
|
Fixed
Asset Financing |
|
1 |
-12.3% |
1.14 |
1.8% |
1.12 |
2.16 |
-53.7% |
|
Global
Debt |
|
189 days |
1.6% |
186 days |
-8.4% |
203 days |
119.50 days |
58.2% |
|
Working
Capital Fund overall net |
|
1 days |
-94.1% |
17 days |
-26.1% |
23 days |
106 days |
-99.1% |
|
Financial
independence |
|
2496.46% |
698.2% |
312.78% |
39.9% |
223.52% |
293.42% |
750.8% |
|
|
||||||||
|
Solvability |
|
37.23% |
-3.4% |
38.55% |
7.9% |
35.74% |
44.47% |
-16.3% |
|
Capacity
debt futures |
|
% |
- |
% |
- |
% |
1825.50% |
- |
|
Coverage
of current assets by net working capital overall |
|
0.38% |
-95.7% |
8.93% |
-36.2% |
13.99% |
47.22% |
-99.2% |
|
General
Liquidity |
|
0.66 |
-22.4% |
0.85 |
41.7% |
0.60 |
0.80 |
-17.5% |
|
Restricted
Liquidity |
|
0.66 |
-23.3% |
0.86 |
14.7% |
0.75 |
1.38 |
-52.2% |
Management or rotation
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector Median2012 |
|||||
|
Need
background in operating working capital |
|
0 days |
0% |
16 days |
194.1% |
-17 days |
44.50 days |
0% |
|
Treasury |
|
0 days |
0% |
2 days |
-93.5% |
31 days |
21 days |
0% |
|
Inventory
turnover of goods |
|
days |
- |
days |
- |
days |
38 days |
- |
|
Average
length of credit granted to customers |
|
135 days |
-5.6% |
143 days |
36.2% |
105 days |
76 days |
77.6% |
|
Average
length of credit obtained suppliers |
|
135 days |
29.8% |
104 days |
-21.8% |
133 days |
63.50 days |
112.6% |
|
|
||||||||
|
Inventory
turnover of raw materials in industrial enterprises |
|
0 days |
0% |
1 days |
0% |
1 days |
62 days |
0% |
|
Inventory
turnover of intermediate and finished products in the industrial enterprise |
|
days |
- |
56251 days |
- |
days |
666 days |
- |
|
Rotation
tangible assets |
|
% |
- |
56250.80% |
44.9% |
38826.76% |
742.65% |
- |
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector Median2012 |
|||||
|
Margin trading |
|
0% |
0% |
0% |
0% |
0 |
0% |
0% |
|
Profitability of the business |
|
-36.09 |
-39.7% |
-25.83 |
-341.2% |
10.71 |
3.90% |
-1025.4% |
|
Net profit |
|
-53.76% |
-7.1% |
-50.21% |
-3586.8% |
1.44% |
2.79% |
-2026.9% |
|
|
||||||||
|
Growth rate of turnover (excluding VAT) |
|
10.89% |
-82.5% |
62.08% |
0% |
0% |
0% |
0% |
|
Rates integration |
|
-32.62% |
-51.7% |
-21.50% |
-228.7% |
16.70% |
40.48% |
-180.6% |
|
Rate leasing furniture |
|
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Work Factor |
|
-7.82% |
51.3% |
-16.05% |
-150.1% |
32.02% |
81.92% |
-109.5% |
|
Weight interests |
|
0.79 |
-60.9% |
2.02% |
-34.2% |
3.07% |
0.22% |
259.1% |
Return on capital
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector Median2012 |
|||||
|
Cash
flow from the overall profitability |
|
-46.82% |
-9.7% |
-42.68% |
-905.3% |
5.30% |
4.55% |
-1129.0% |
|
Rates
of economic profitability |
|
-96% |
-60.0% |
-60% |
-385.7% |
21% |
11% |
-972.7% |
|
Financial
profitability |
|
1203945000% |
143.5% |
494447000% |
-22.3% |
636593000% |
151440.50% |
794895.4% |
|
Return
on investment |
|
-140.18% |
-24.3% |
-112.81% |
-1349.3% |
9.03% |
8.33% |
-1782.8% |
|
Display
parameter |
||
|
Currency |
Euro |
Kilo
Euro |
|
Comparison mode |
Average |
Median |
Soldes Intermédiaires de
Gestion
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector
Median2012 |
||||
|
Turnover |
3,313,935,000 |
10.9% |
2,988,605,000 |
62.1% |
1,843,883,000 |
621,841 € |
532823.2% |
|
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 € |
0 € |
0% |
|
0.00 % CA |
0% |
0.00 % CA |
0% |
0.00 % CA |
0 % CA |
0% |
|
Sale of goods produced |
3,313,935,000 |
10.9% |
2,988,605,000 |
62.1% |
1,843,883,000 |
|
|
|
+/- Stocked production |
0 |
0% |
0 |
0% |
100,383,000 |
|
|
|
+ Self-constructed assets |
0 |
0% |
0 |
0% |
0 |
|
|
|
Period
production |
3,313,935,000 € |
10.9% |
2,988,605,000 € |
53.7% |
1,944,266,000 € |
409,533.50
€ |
809097.5% |
|
100.00 % CA |
0% |
100.00 % CA |
-5.2% |
105.44 % CA |
99.79 % CA |
0.2% |
|
Trading margin |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
+ Period
Production |
3,313,935,000 |
10.9% |
2,988,605,000 |
53.7% |
1,944,266,000 |
409,533.50 |
809097.5% |
|
- Purchase of raw materials |
1,848,775,000 |
20.4% |
1,535,120,000 |
114.7% |
715,137,000 |
|
|
|
+/- Change in stocks of raw materiels |
2,968,000 |
101.7% |
-171,947,000 |
-474.1% |
45,959,000 |
|
|
|
- Other external purchases and charges |
2,543,194,000 |
12.1% |
2,267,847,000 |
159.1% |
875,328,000 |
|
|
|
Added value |
-1,081,002,000 € |
-68.3% |
-642,415,000 € |
-308.7% |
307,842,000 € |
248,280.50
€ |
-435495.4% |
|
-32.62 % CA |
-51.7% |
-21.50 % CA |
-228.7% |
16.70 % CA |
40.48 % CA |
-180.6% |
|
Added value |
-1,081,002,000 € |
-68.3% |
-642,415,000 € |
-308.7% |
307,842,000 € |
248,280.50
€ |
-435495.4% |
|
+ Operating grants |
0 |
0% |
0 |
0% |
0 |
|
|
|
- Tax, duty and similar payments |
30,524,000 |
15.6% |
26,408,000 |
123.7% |
11,807,000 |
|
|
|
- Personal charges |
84,487,000 |
-18.0% |
103,081,000 |
4.6% |
98,579,000 |
|
|
|
Gross operating
surplus |
-1,196,013,000 € |
-54.9% |
-771,904,000 € |
-490.9% |
197,456,000 € |
14,251.50
€ |
-8392290.3% |
|
-36.09 % CA |
-39.7% |
-25.83 % CA |
-341.2% |
10.71 % CA |
3.90 % CA |
-1025.4% |
|
Gross operating surplus |
-1,196,013,000 € |
-54.9% |
-771,904,000 € |
-490.9% |
197,456,000 € |
14,251.50
€ |
-8392290.3% |
|
+ Release of reserves and provisions |
116,576,000 |
259.4% |
32,436,000 |
-41.1% |
55,075,000 |
|
|
|
+ Other operating income |
14,182,000 |
-51.1% |
28,981,000 |
97.1% |
14,706,000 |
|
|
|
- Depreciation/Amortisation |
423,979,000 |
30.4% |
325,024,000 |
158.3% |
125,830,000 |
|
|
|
- Other charges |
292,438,000 |
-29.2% |
413,338,000 |
328.8% |
96,391,000 |
|
|
|
Operating result |
-1,781,672,000 € |
-23.0% |
-1,448,849,000 € |
-3318.5% |
45,016,000 € |
6,743.50 € |
-26420682.8% |
|
-53.76 % CA |
-10.9% |
-48.48 % CA |
-2086.9% |
2.44 % CA |
2.31 % CA |
-2427.3% |
|
Operating result |
-1,781,672,000 € |
-23.0% |
-1,448,849,000 € |
-3318.5% |
45,016,000 € |
6,743.50 € |
-26420682.8% |
|
+/- Result of joint-venture transferred
from/to other partners |
0 |
0% |
0 |
0% |
0 |
|
|
|
+ Financial income |
26,329,000 |
220.0% |
8,227,000 |
-87.3% |
64,817,000 |
|
|
|
- Financial charges |
26,227,000 |
-56.5% |
60,253,000 |
6.4% |
56,643,000 |
|
|
|
Pre-tax result |
-1,781,570,000 € |
-18.7% |
-1,500,875,000 € |
-2921.7% |
53,190,000 € |
6,914.50 € |
-25765809.7% |
|
-53.76 % CA |
-7.0% |
-50.22 % CA |
-1843.8% |
2.88 % CA |
2.20 % CA |
-2543.6% |
|
Extraordinary income |
0 |
0% |
247,000 |
-90.6% |
2,622,000 |
361 |
0% |
|
- Extraordinary charges |
0 |
0% |
9,000 |
-99.8% |
5,156,000 |
|
|
|
Extraordinary
result |
0 € |
0% |
238,000 € |
109.4% |
-2,534,000 € |
0 € |
0% |
|
0.00 % CA |
0% |
0.01 % CA |
107.1% |
0 % CA |
0 % CA |
0% |
|
Pre-tax result |
-1,781,570,000 € |
-18.7% |
-1,500,875,000 € |
-2921.7% |
53,190,000 € |
6,914.50 € |
-25765809.7% |
|
Extraordinary
result |
0 € |
0% |
238,000 € |
109.4% |
-2,534,000 € |
0 € |
0% |
|
- Employee profit sharing |
0 |
0% |
0 |
0% |
1,780,000 |
|
|
|
- Tax on profits |
-103,000 |
0% |
-103,000 |
-100.5% |
22,326,000 |
|
|
|
Net result |
-1,781,467,000 € |
-18.7% |
-1,500,534,000 € |
-5751.7% |
26,550,000 € |
10,639 € |
-16744784.7% |
|
|
-53.76 % CA |
-7.1% |
-50.21 % CA |
-3586.8% |
1.44 % CA |
2.79 % CA |
-2026.9% |
Collective
procedures
No judgment information for the company
Social security, pension funds preferential
rights | Tax office
preferential rights
Preferential
rights details and history
Summary of
preferential rights
|
Company monitored since |
10/09/2014 |
||
|
Status of Monitoring |
No social security and tax office preferential right to date |
||
|
|
Company Name |
SIREN |
Parts |
Last account
published |
|
|
|
|
542019096 |
- |
31/12/2013 |
|
|
|
389534256 |
100% |
31/12/2013 |
|
|
|
- |
100% |
- |
|
|
|
US46272010 |
100% |
- |
|
|
|
431958073 |
51% |
31/12/2013 |
|
|
|
501707319 |
69.40% |
31/12/2013 |
|
|
|
393525761 |
100% |
31/12/2013 |
|
|
|
- |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
420765125 |
100% |
31/12/2013 |
|
|
|
333150043 |
100% |
31/12/2013 |
|
|
|
02855052 |
100% |
31/12/2013 |
|
|
|
02650571 |
100% |
31/12/2013 |
|
|
|
HRB 14755 |
75% |
31/12/2013 |
|
|
|
HRB 4026 |
100% |
31/12/2012 |
|
|
|
HRB 52392 |
100% |
31/12/2012 |
|
|
|
- |
100% |
- |
|
|
|
US45549113 |
100% |
- |
|
|
|
US06980669 |
100% |
- |
|
|
|
US22677985 |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
30147003 |
89% |
- |
|
|
|
IE295146 |
100% |
31/12/2008 |
|
|
|
IE298410 |
100% |
31/12/2008 |
|
|
|
US25509124 |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
US19355558 |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
- |
63.40% |
- |
|
|
|
- |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
US17759582 |
100% |
- |
|
|
|
404621642 |
100% |
31/12/2013 |
|
|
|
- |
100% |
- |
|
|
|
444599302 |
99.99% |
31/12/2013 |
|
|
|
- |
99.96% |
- |
|
|
|
- |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
432941144 |
100% |
31/12/2013 |
|
|
|
- |
99.99% |
- |
|
|
|
- |
100% |
- |
|
|
|
MI350026 |
100% |
31/12/2013 |
|
|
|
- |
100% |
- |
|
|
|
602033185 |
100% |
31/12/2013 |
|
|
|
- |
100% |
- |
|
|
|
- |
100% |
- |
|
|
|
- |
40% |
- |
|
|
|
27149369 |
100% |
31/12/2012 |
|
|
|
- |
65% |
- |
|
|
|
2266697 |
100% |
31/12/2013 |
|
|
|
- |
99.88% |
- |
|
|
|
- |
100% |
- |
|
|
|
- |
60% |
- |
|
|
|
27125800 |
100% |
31/12/2013 |
|
|
|
424693216 |
100% |
31/12/2013 |
|
|
|
- |
74.72% |
- |
|
|
|
32041830 |
100% |
31/12/2012 |
|
|
|
- |
100% |
- |
|
|
|
493378939 |
99.90% |
31/12/2012 |
|
|
|
- |
100% |
- |
|
|
|
410970586 |
100% |
31/12/2013 |
|
|
|
562064287 |
100% |
- |
|
|
|
B24739 |
100% |
- |
|
|
|
916186398 |
100% |
31/12/2013 |
|
|
|
US22966503 |
Majority |
- |
|
|
|
- |
100% |
- |
|
|
|
- |
Majority |
- |
|
|
|
04358049 |
Majority |
31/12/2013 |
|
|
|
- |
Majority |
- |
|
|
|
- |
Majority |
- |
Linkages
|
||||||||||
|
|
Ultimate parent company |
ALCATEL LUCENT |
|
Direct parent |
ALCATEL - LUCENT PARTICIPATIONS - 99.9 % |
|
Group – Number of companies |
71 |
|
Linkages – Number of companies |
54 |
|
Number of countries |
10 |
|
Company Name |
SIREN |
Last account |
Turnover |
|
|
ALCATEL-LUCENT PARTICIPATIONS |
|
333150043 |
31/12/2013 |
5 877 297 € |
|
ALCATEL-LUCENT SUBMARINE NETWORKS |
|
389534256 |
31/12/2013 |
383 277 665 € |
|
ALCATEL LUCENT |
|
542019096 |
31/12/2013 |
348 000 000 € |
|
ALCATEL-LUCENT FINANZ BETEILIGUNGS- UND
... |
|
HRB 18368 |
31/12/2013 |
- |
|
ALCATEL-LUCENT SUBMARINE NETWORKS
LIMITE... |
|
01750343 |
31/12/2013 |
175 300 000 £ |
|
ALCATEL-LUCENT SERVICES INTERNATIONAL
B.... |
|
27149372 |
31/12/2013 |
- |
|
LUCENT TECHNOLOGIES ITALIA S.P.A. |
|
MI1617134 |
30/09/2012 |
3 504 € |
|
ALCATEL-LUCENT IRELAND LIMITED |
|
IE085214 |
31/12/2013 |
17 341 002 € |
|
DUNKERMOTOREN GMBH |
|
HRB 703736 |
31/12/2009 |
54 072 288 € |
|
ALCATEL TELECOM
BETEILIGUNGSGESELLSCHAFT... |
|
HRB 19856 |
31/12/2008 |
- |
|
ALCATEL-LUCENT DIGITALFUNK
BETRIEBSGESEL... |
|
HRB 125990 B |
31/12/2012 |
42 050 181 € |
|
LUCENT TECHNOLOGIES NEDERLAND B.V. |
|
32038419 |
30/09/2006 |
84 000 000 € |
|
ALCATEL-LUCENT NETWORKS GMBH |
|
HRB 110190 |
31/12/2011 |
- |
|
ALCATEL-LUCENT INTERNETWORKING
DEUTSCHLA... |
|
HRB 115530 |
31/12/2011 |
- |
|
ALCATEL SEL UNTERSTÜTZUNGS-GMBH |
|
HRB 15792 |
31/12/2013 |
- |
|
GENESYS TELECOMMUNICATIONS LABORATORIES
... |
|
HRB 120985 |
31/12/2012 |
19 489 596 € |
|
ZTE OPERATIONS GMBH |
|
HRB 55564 |
31/12/2012 |
281 214 000 € |
|
RFS HOLDING GMBH |
|
HRB 207293 |
31/12/2012 |
- |
|
ALCATEL-LUCENT ENTERPRISE ITALIA S.R.L. |
|
MI2039892 |
- |
- |
|
LUCENT TECHNOLOGIES NETWORK SYSTEMS UK
L... |
|
02022888 |
30/09/2006 |
135 801 000 £ |
|
R.F.S. (UK) LIMITED |
|
02497031 |
31/12/2013 |
9 108 944 £ |
|
EUROPE * STAR LIMITED |
|
03562015 |
31/12/2013 |
17 491 £ |
|
ALCATEL-LUCENT PENSION TRUSTEES LIMITED |
|
01478508 |
31/12/2013 |
233 200 £ |
|
ALCATEL IP NETWORKS LIMITED |
|
03934955 |
31/12/2013 |
11 384 586 £ |
|
STC |
|
00106921 |
31/12/2013 |
- |
|
ALCAD LIMITED |
|
01674043 |
31/12/2013 |
- |
|
ALCATEL NETWORKS LIMITED |
|
02020682 |
31/12/2013 |
- |
|
ALCATEL NETWORKS SERVICES LIMITED |
|
03404726 |
31/12/2013 |
- |
|
LUCENT PENSION TRUSTEES LIMITED |
|
06931773 |
31/12/2013 |
- |
|
OFIPAR NV |
|
449418024 |
- |
- |
|
LUCENT TECHNOLOGIES PARSIPANIS |
|
841581 |
- |
- |
|
ALCATEL-LUCENT INTEGRATION SERVICES GMBH |
|
HRB 53127 |
- |
- |
|
LUCENT TECHNOLOGIES BETEILIGUNGS GMBH
& ... |
|
HRA 12288 |
- |
- |
|
SDE SOFTWARE DEVELOPMENT ENGINEERING
GMB... |
|
HRB 21623 |
- |
- |
|
ALCATEL SEL FACHHANDEL GMBH |
|
HRB 2898 |
- |
- |
|
PROGRAMMABLE WEB LLC |
|
US06601635 |
- |
196 000 $ |
|
MOTIVE COMMUNICATIONS, INC |
|
US16070338 |
- |
21 204 000 $ |
|
CAPELLA PHOTONICS, INC |
|
US22647325 |
- |
0 $ |
|
ALCATEL-LUCENT USA INC |
|
US23628128 |
- |
7 940 000 000 $ |
|
DAY INVESTMENT INC |
|
US33500274 |
- |
0 $ |
|
ALCATEL LUCENT TECHNOLOGY OF PR |
|
US34911230 |
- |
0 $ |
|
BELLS LABS NANOFABRICATION CENTER |
|
US42625899 |
- |
0 $ |
|
EDIAL, INC |
|
US43237406 |
- |
3 929 000 $ |
|
LUCENT TECHNOLOGIES INTEGRATED SOLUTIONS |
|
US46175971 |
- |
0 $ |
|
REACHVIEW TECHNOLOGIES, LLC |
|
US46786670 |
- |
597 000 $ |
|
SRA INVESTMENTS, LLC |
|
US48902703 |
- |
359 000 $ |
|
ALCATEL-LUCENT BELL LABS |
|
US49462548 |
- |
2 000 000 000 $ |
|
WM FUNDING, LLC |
|
US56093042 |
- |
0 $ |
|
ALCATEL INTERNETWORKING INC |
|
US56462261 |
- |
0 $ |
|
LUCENT VENTURE PARTNERS INC |
|
US59414561 |
- |
741 000 $ |
|
STRATUS WORLD TRADE CORP |
|
US67772447 |
- |
0 $ |
|
ALCATEL LUCENT HOLDINGS INC |
|
US79678030 |
- |
0 $ |
|
ALCATEL SPACECOM SOCIETE PAR ACTIONS SIM |
|
- |
- |
- |
|
RADIO FREQUENCY SYSTEMS GMBH |
|
- |
- |
- |
|
Date |
Description |
|
30/05/2014 |
Economically active |
|
Publication date |
Gazette Name |
Description |
|
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
92 -
HAUTS-DE-SEINE GREFFE DU
TRIBUNAL DE COMMERCE DE NANTERRE 8318 - 493378939 RCS. Alcatel-Lucent
International. Forme : Société par actions
simplifiée. Adresse : 148-152 route de la Reine 92100
Boulogne-Billancourt. Commentaires : Comptes annuels et
rapports de l'exercice clos le : 31/12/2013. |
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
92 -
HAUTS-DE-SEINE GREFFE DU
TRIBUNAL DE COMMERCE DE NANTERRE 4151 - 493 378 939 RCS Nanterre. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Activité : . |
|||
|
JAL |
Head Office Transfer |
|
|
|
Petites affiches
(Les) - La Loi - Le Quotidien juridique - archives commerciales de la France
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
22 -
COTES-D'ARMOR GREFFE DU
TRIBUNAL DE COMMERCE DE SAINT-BRIEUC 342 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Activité : . |
|||
|
JAL |
Modification of the share capital |
|
|
|
Petites affiches
(Les) - La Loi - Le Quotidien juridique - archives commerciales de la France
|
|||
|
Bodacc A |
Vente et cession : Acheteur |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1350 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL (SOCIÉTÉ ABSORBANTE). Forme : Société par
actions simplifiée. Capital :1114848100 EUR. Adresse
: 3 avenue Octave Gréard, 75007 Paris. |
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 2233 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Administration : Président partant : Tufano,
Paul James, nomination du Président : Le Grouiec, Loïc, Directeur général
partant : Benamar, Abdelkrim, nomination du Directeur général : Raad, Fadi,
nomination du Directeur général : Lebreton, Sébastien. Capital
: 1114848100 EUR. Activité : . |
|||
|
JAL |
Appointment of the social representative |
|
|
|
Affiches
parisiennes (Les)
|
|||
|
JAL |
Resignation / Revocation of the social
representative |
|
|
|
Affiches
parisiennes (Les)
|
|||
|
JAL |
Appointment of the social representative |
|
|
|
Affiches
parisiennes (Les)
|
|||
|
JAL |
Resignation / Revocation of the social
representative |
|
|
|
Affiches
parisiennes (Les)
|
|||
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 12092 - 493378939 RCS. Alcatel-Lucent
International. Forme : Société par actions
simplifiée. Adresse : 3 avenue Octave Gréard 75007 Paris.Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2012. |
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS 1423 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Capital : 1114848100 EUR. Activité
: . |
|||
|
JAL |
Modification of the share capital |
|
|
|
Petites affiches
(Les) - La Loi - Le Quotidien juridique - archives commerciales de la France
|
|||
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 11429 - 493378939 RCS. Alcatel-Lucent
International. Forme : Société par actions
simplifiée. Adresse : 3 avenue Octave Gréard 75007 Paris.Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2011. |
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1881 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Administration : modification du Commissaire aux
comptes suppléant BEAS. Capital : 2592670000 EUR. Activité
: . |
|||
|
JAL |
Continuation of activity in spite of
stockholders' equity become lower in the middle of the share capital |
|
|
|
Petites affiches
(Les) - La Loi - Le Quotidien juridique - archives commerciales de la France
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1179 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Capital : 2592670000 EUR. Activité
: . |
|||
|
JAL |
Modification of the share capital |
|
|
|
Petites affiches
(Les) - La Loi - Le Quotidien juridique - archives commerciales de la France
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1845 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Capital : 610040000 EUR. Activité
: En France et à l'étranger, l'étude, la fabrication, l'exploitation
et le commerce de tous appareils, matériels et logiciels relatifs aux
applications domestiques, industrielles, civiles ou militaires et autres de
l'électricité, des télécommunications, de l'informatique, de l'électronique,
de l'industrie spatiale, de la métallurgie et, en général, de tous moyens de
production ou de transmission de l'énergie ou des communications (câbles, batteries
et autres composants), ainsi que, subsidiairement, toutes activités relatives
aux opérations et services se rapportant aux moyens ci-dessus visés. Adresse
de l’établissement principal : 3 avenue Octave Gréard, 75007
Paris. |
|||
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 10176 - 493378939 RCS. Alcatel-Lucent
International. Forme : Société par actions
simplifiée. Adresse : 3 avenue Octave Gréard 75007 Paris.Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2010. |
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1296 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Administration : nomination du Directeur général
: Benamar, Abdelkrim. Capital : 610040000 EUR. Activité
: Toutes opérations concernant les industries éléctriques, relatives
aux moyens de transmission de l'énergie, toutes opérations pouvant s'y
rattacher et la gestion de son patrimoine. |
|||
|
JAL |
Appointment of the social representative |
|
|
|
Petites affiches
(Les) - La Loi - Le Quotidien juridique - archives commerciales de la France
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1563 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions
simplifiée. Administration : Directeur général partant :
Durand, Olivier, Directeur général partant : Hernandez Fornieles, Adolfo,
Directeur général partant : Keryer, Philippe, Directeur général partant :
Kunz, Dominique. Capital : 610040000 EUR. Activité
: Toutes opérations concernant les industries éléctriques, relatives
aux moyens de transmission de l'énergie, toutes opérations pouvant s'y
rattacher et la gestion de son patrimoine. |
|||
|
JAL |
Resignation / Revocation of the social
representative |
|
|
|
Petites affiches
(Les) - La Loi - Le Quotidien juridique - archives commerciales de la France
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1471 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions simplifiée à
associé unique. Capital : 610040000 EUR. Activité
: Toutes opérations concernant les industries éléctriques, relatives
aux moyens de transmission de l'énergie, toutes opérations pouvant s'y
rattacher et la gestion de son patrimoine. |
|||
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 11793 - 493378939 RCS. Alcatel-Lucent
International. Forme : Société par actions simplifiée à
associé unique. Adresse : 3 AV OCTAVE GREARD 75007
PARIS. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2009. |
|||
|
JAL |
Modification of the share capital |
|
|
|
LES PETITES
AFFICHES
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 861 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions simplifiée à
associé unique. Capital : 600040000 EUR. Activité
: Toutes opérations concernant les industries éléctriques, relatives
aux moyens de transmission de l'énergie, toutes opérations pouvant s'y
rattacher et la gestion de son patrimoine. |
|||
|
JAL |
Modification of the share capital |
|
|
|
LES PETITES
AFFICHES
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1239 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions simplifiée à
associé unique. Capital : 100040000 EUR. Activité
: Toutes opérations concernant les industries éléctriques, relatives
aux moyens de transmission de l'énergie, toutes opérations pouvant s'y
rattacher et la gestion de son patrimoine. Adresse de l’établissement
principal : 3 avenue Octave Gréard, 75007 Paris. |
|||
|
JAL |
Head Office Transfer |
|
|
|
LES PETITES
AFFICHES
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1207 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions simplifiée à
associé unique. Administration :nomination du Directeur général :
Durand, Olivier, nomination du Directeur général : Hernandez Fornieles,
Adolfo, nomination du Directeur général : Keryer, Philippe, nomination du
Directeur général : Kunz, Dominique. Capital : 100040000
EUR. Activité : Toutes opérations concernant les industries
éléctriques, relatives aux moyens de transmission de l'énergie, toutes opérations
pouvant s'y rattacher et la gestion de son patrimoine. |
|||
|
JAL |
Appointment of the social representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
JAL |
Appointment of the social representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
JAL |
Appointment of the social representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
JAL |
Appointment of the social representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 1206 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions simplifiée à
associé unique. Administration :Président partant : Trolez,
Nathalie, nomination du Président : Tufano, Paul James, nomination du
Commissaire aux comptes titulaire : ERNST & YOUNG ET AUTRES, nomination du
Commissaire aux comptes suppléant : AUDITEX. Capital : 100040000
EUR. Activité : Toutes opérations concernant les industries
éléctriques, relatives aux moyens de transmission de l'énergie, toutes
opérations pouvant s'y rattacher et la gestion de son patrimoine. |
|||
|
Bodacc B |
Modification et mutation diverse |
|
|
|
75 - PARIS GREFFE DU TRIBUNAL
DE COMMERCE DE PARIS 1973 - 493 378 939 RCS Paris. ALCATEL-LUCENT
INTERNATIONAL. Forme : Société par actions simplifiée à
associé unique. Capital : 40000 EUR.Activité : Toutes
opérations concernant les industries éléctriques, relatives aux moyens de
transmission de l'énergie, toutes opérations pouvant s'y rattacher et la
gestion de son patrimoine. |
|||
|
JAL |
Modification of the share capital |
|
|
|
LES PETITES
AFFICHES
|
|||
|
JAL |
Resignation / Revocation of the social
representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
JAL |
Appointment of the social representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
JAL |
Appointment of the social representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
JAL |
Appointment of the social representative |
|
|
|
LES PETITES
AFFICHES
|
|||
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 8493 - 493378939 RCS. DOUZELEC. Forme
: Société par actions simplifiée à associé unique. Adresse
: 12 rue de La Baume 75008 Paris.Commentaires : Comptes
annuels et rapports de l'exercice clos le : 31/12/2008. |
|||
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 9524 - 493378939 RCS. DOUZELEC. Forme
: Société par actions simplifiée à associé unique. Adresse
: 12 rue de La Baume 75008 Paris.Commentaires : Comptes
annuels et rapports de l'exercice clos le : 31/12/2008. |
|||
|
Bodacc C |
Comptes annuels et rapports |
|
|
|
75 - PARIS GREFFE DU
TRIBUNAL DE COMMERCE DE PARIS 8605 - 493378939 RCS. DOUZELEC. Forme
: Société par actions simplifiée à associé unique. Adresse
: 12 rue de La Baume 75008 Paris.Commentaires : Comptes
annuels et rapports de l'exercice clos le : 31/12/2007. |
|||
|
Bodacc C |
Avis de dépôt des comptes |
|
|
|
7192 - 493 378 939. RCS PARIS DOUZELEC. Forme:
Société par actions simplifiée à associé unique. Adresse du siège social: 12
rue de La Baume 75008 Paris. Comptes annuels et rapports de l'exercice clos
le: 31 décembre 2006. |
|||
|
Bodacc A |
Création d'établissement |
|
|
|
1444 - RCS Paris B 493 378 939. RC 06-B
24422. DOUZELEC. Forme : S.A.S. à associé unique. Capital : 40 000 euros.
Adresse du siège social : 12 rue de la Baume, 75008 Paris. Administration :
président : TROLEZ (Nathalie). Commissaire aux comptes titulaire : DELOITTE
ET ASSOCIES S.A. Commissaire aux comptes suppléant : BUREAU D'ETUDES
ADMINISTRATIVES SOCIALES ET COMPTABLES. Etablissement principal - Activité :
toutes opérations concernant les industries électriques et relatives aux
moyens de transmission de l'énergie toutes opérations pouvant s'y rattacher
et gestion de son patrimoine . Adresse : 12 rue de la Baume, 75008 Paris.
Cette société se constitue . Date de début d'activité : 5 décembre 2006. |
|||
|
Date |
Description |
|
29/01/2015 |
Update Rating |
|
08/11/2014 |
New shareholders detected |
|
08/11/2014 |
New participations in other companies |
|
08/11/2014 |
New subsidiarie(s) detected |
|
10/09/2014 |
Collection of preferential rights
activated for this company |
|
21/08/2014 |
Invalid balance sheet |
|
02/08/2014 |
Bodacc C : Deposit accounts notice |
|
12/06/2014 |
Bodacc B: Various editing or changing |
|
03/06/2014 |
Amendment |
|
03/06/2014 |
Updated articles of association |
|
03/06/2014 |
Legal Gazette: Head Office Transfer |
|
03/06/2014 |
Registered office transferred inside
jurisdiction of the Commercial Court |
|
30/05/2014 |
Update of Company Head Office Identifier |
|
30/05/2014 |
Transfer of Establishment |
|
29/04/2014 |
Bodacc B: Various editing or changing |
|
27/01/2014 |
Updated articles of association |
|
27/01/2014 |
Capital reduction |
|
27/01/2014 |
Capital increase |
|
27/01/2014 |
Amendment |
|
17/01/2014 |
Power of attorney |
|
17/01/2014 |
Declaration of conformity |
|
17/01/2014 |
Amendment |
|
18/12/2013 |
Legal Gazette: Modification of the share
capital |
|
26/11/2013 |
Bodacc A : Sale and transfer |
|
15/11/2013 |
Planned merger |
|
15/11/2013 |
Private document |
|
27/10/2013 |
Bodacc B: Various editing or changing |
|
15/10/2013 |
Update Rating |
|
11/10/2013 |
New chairman (CEO, CoB) |
|
11/10/2013 |
Appointment/resignation of company
officers |
|
11/10/2013 |
Amendment |
|
01/10/2013 |
Legal Gazette: Resignation / Revocation of
the social representative |
|
27/09/2013 |
Legal Gazette: Appointment of the social
representative |
|
13/09/2013 |
Update Rating |
|
13/09/2013 |
Consideration of a balance sheet that has led
to a reassessment of this company's creditworthiness |
|
16/07/2013 |
Update Rating |
|
16/07/2013 |
Consideration of a balance sheet that has
led to a reassessment of this company's creditworthiness |
|
10/06/2013 |
Bodacc C : Deposit accounts notice |
|
05/02/2013 |
Bodacc B: Various editing or changing |
|
21/01/2013 |
Amendment |
|
21/01/2013 |
Updated articles of association |
|
21/01/2013 |
Reconstitution of net assets |
|
21/01/2013 |
Capital reduction |
|
21/01/2013 |
Capital increase |
|
31/12/2012 |
New accounts available |
|
14/12/2012 |
Legal Gazette: Modification of the share
capital |
|
22/06/2012 |
Amendment |
|
29/05/2012 |
Bodacc C : Deposit accounts notice |
|
24/05/2012 |
Consideration of a balance sheet that has led
to a reassessment of this company's creditworthiness |
|
03/05/2012 |
Bodacc B: Various editing or changing |
|
17/04/2012 |
Updated articles of association |
|
17/04/2012 |
Continuation of business despite loss of
equity |
|
17/04/2012 |
Amendment |
|
30/03/2012 |
Legal Gazette: Continuation of activity |
|
07/02/2012 |
Bodacc B: Various editing or changing |
|
23/01/2012 |
Amendment |
|
23/01/2012 |
Acte modificatif |
|
23/01/2012 |
Updated articles of association |
|
23/01/2012 |
Statuts mis à jour |
|
23/01/2012 |
Capital increase |
|
23/01/2012 |
Augmentation de Capital |
|
31/12/2011 |
New accounts available |
|
13/12/2011 |
Legal Gazette: Modification of the share
capital |
|
27/09/2011 |
Bodacc B: Various editing or changing |
|
02/09/2011 |
Disengagement of the group |
|
02/09/2011 |
New parent detected |
|
12/07/2011 |
Bodacc C : Deposit accounts notice |
|
16/06/2011 |
Consideration of a balance sheet that has
led to a reassessment of this company's creditworthiness |
|
29/05/2011 |
Bodacc B: Various editing or changing |
|
13/05/2011 |
Acte modificatif |
|
13/05/2011 |
Amendment |
|
13/05/2011 |
Modification du Conseil d'Administration |
|
13/05/2011 |
Changes to the Board of Directors |
|
11/05/2011 |
Bodacc B: Various editing or changing |
|
01/05/2011 |
Legal Gazette: Appointment of the social
representative |
|
26/04/2011 |
Amendment |
|
26/04/2011 |
Acte modificatif |
|
26/04/2011 |
Modification du Conseil d'Administration |
|
26/04/2011 |
Legal Gazette: Resignation / Revocation of
the social representative |
|
26/04/2011 |
Changes to the Board of Directors |
|
04/02/2011 |
Disengagement of the group |
|
04/02/2011 |
New parent detected |
|
31/12/2010 |
New accounts available |
|
03/11/2010 |
Bodacc B: Various editing or changing |
|
14/09/2010 |
Bodacc C : Deposit accounts notice |
|
08/09/2010 |
Updated articles of association |
|
08/09/2010 |
Statuts mis à jour |
|
08/09/2010 |
Apport Partiel |
|
08/09/2010 |
Partial contribution |
|
08/09/2010 |
Declaration of conformity |
|
08/09/2010 |
Amendment |
|
08/09/2010 |
Augmentation de Capital |
|
08/09/2010 |
Capital increase |
|
08/09/2010 |
Déclaration de conformité |
|
08/09/2010 |
Acte modificatif |
|
13/08/2010 |
New ultimate parent |
|
13/08/2010 |
New parent detected |
|
01/08/2010 |
Bodacc B: Various editing or changing |
|
16/07/2010 |
Rapport des Commissaires ou du Gérant |
|
16/07/2010 |
Audit or Management Report |
|
15/07/2010 |
Updated articles of association |
|
15/07/2010 |
Amendment |
|
15/07/2010 |
Acte modificatif |
|
15/07/2010 |
Augmentation de Capital |
|
15/07/2010 |
Capital increase |
|
15/07/2010 |
Fund deposit certificate |
|
15/07/2010 |
Certificat de dépôt des fonds |
|
15/07/2010 |
Statuts mis à jour |
|
30/06/2010 |
Apport Partiel |
|
30/06/2010 |
Partial contribution |
|
29/06/2010 |
Legal Gazette: Modification of the share
capital |
|
24/06/2010 |
Legal Gazette: Modification of the share
capital |
|
18/06/2010 |
Bodacc B: Various editing or changing |
|
28/05/2010 |
Application and court order |
|
28/05/2010 |
Requête et Ordonnance |
|
28/05/2010 |
Amendment |
|
28/05/2010 |
Acte modificatif |
|
28/05/2010 |
Legal Gazette: Head Office Transfer |
|
11/05/2010 |
Bodacc B: Various editing or changing |
|
22/04/2010 |
Updated articles of association |
|
22/04/2010 |
Amendment |
|
22/04/2010 |
Modification du Conseil d'Administration |
|
22/04/2010 |
Changes to the Board of Directors |
|
22/04/2010 |
Acte modificatif |
|
22/04/2010 |
Statuts mis à jour |
|
26/03/2010 |
Legal Gazette: Appointment of the social
representative |
|
19/01/2010 |
Bodacc B: Various editing or changing |
|
05/01/2010 |
Bodacc B: Various editing or changing |
|
31/12/2009 |
New accounts available |
|
30/12/2009 |
Augmentation de Capital |
|
30/12/2009 |
Capital increase |
|
30/12/2009 |
Acte modificatif |
|
30/12/2009 |
Changement de Commissaire aux Comptes |
|
30/12/2009 |
Updated articles of association |
|
30/12/2009 |
Statuts mis à jour |
|
30/12/2009 |
Fund deposit certificate |
|
30/12/2009 |
Certificat de dépôt des fonds |
|
30/12/2009 |
New chairman (CEO, CoB) |
|
30/12/2009 |
Changement de Président (PDG, PCA) |
|
24/12/2009 |
Legal Gazette: Resignation / Revocation of
the social representative |
|
21/12/2009 |
Legal Gazette: Modification of the share
capital |
|
21/12/2009 |
Legal Gazette: Appointment of the social
representative |
|
15/12/2009 |
Statuts mis à jour |
|
15/12/2009 |
New company name |
|
15/12/2009 |
Acte modificatif |
|
15/12/2009 |
Amendment |
|
15/12/2009 |
Updated articles of association |
|
15/12/2009 |
Changement de dénomination sociale |
|
06/11/2009 |
Bodacc C : Deposit accounts notice |
|
20/09/2009 |
Bodacc C : Deposit accounts notice |
|
18/09/2009 |
Acte modificatif |
|
18/09/2009 |
Amendment |
|
31/12/2008 |
New accounts available |
|
26/09/2008 |
Bodacc C : Deposit accounts notice |
|
31/12/2007 |
New accounts available |
|
31/12/2006 |
New accounts available |
|
21/12/2006 |
Changement de Président (PDG, PCA) |
|
21/12/2006 |
New chairman (CEO, CoB) |
|
21/12/2006 |
Private document |
|
21/12/2006 |
Fund deposit certificate |
|
21/12/2006 |
Minutes of general meeting of shareholders |
|
21/12/2006 |
Statuts |
|
21/12/2006 |
Articles of association |
|
21/12/2006 |
Acte modificatif |
|
21/12/2006 |
Company formation |
|
21/12/2006 |
Appointment/resignation of company
officers |
|
Date |
Description |
|
06/01/2015 |
Update Rating |
|
31/12/2014 |
Modification of Head office |
|
05/10/2014 |
Update Limit |
|
05/10/2014 |
Update Rating |
|
07/09/2014 |
Update Rating |
|
30/05/2014 |
Formation of Head office (after transfer) |
|
Name |
M. LE
GROUIEC LOÏC |
||
|
Manager position |
President |
Date of birth |
12/04/1964 |
|
Place of birth |
SAINT-BRIEUC (22000) |
||
|
Type |
Individual |
Name at birth |
|
|
Name |
M.
RAAD FADI |
||
|
Manager position |
Managing director |
Date of birth |
30/01/1957 |
|
Place of birth |
MAZRAA(LIBAN) |
||
|
Type |
Individual |
Name at birth |
|
|
Name |
M.
LEBRETON SÉBASTIEN |
||
|
Manager position |
Managing director |
Date of birth |
14/08/1975 |
|
Place of birth |
FRESNES (94260) |
||
|
Type |
Individual |
Name at birth |
|
|
Manager position |
Title and name |
Date of Birth/Place
of Birth |
|
President |
MME NATHALIE
TROLEZ |
- - - |
|
President |
M PAUL JAMES
TUFANO |
8/14/1953 - NEW
YORK(ETATS-UNIS D'AMERIQUE) |
|
Managing
director |
M ABDELKRIM
BENAMAR |
12/15/1969 -
MONTFERMEIL (93370) |
|
Managing
director |
M ABDELKRIM
BENAMAR |
12/15/1969 -
MONTFERMEIL (93370) |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.96 |
|
UK Pound |
1 |
Rs.94.41 |
|
Euro |
1 |
Rs.70.20 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
MNL |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General unfavourable
factors will not cause fatal effect. Satisfactory capability for payment of
interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with full
security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess SC’s
credit risk and to set the amount of credit to be extended. It is calculated
from a composite of weighted scores obtained from each of the major sections of
this report. The assessed factors and their relative weights (as indicated
through %) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend (10%) Operational size
(10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.