|
Report No. : |
304776 |
|
Report Date : |
21.01.2015 |
IDENTIFICATION DETAILS
|
Name : |
AIRBUS HELICOPTERS |
|
|
|
|
Registered Office : |
Aerop International Marseille Provence, Aeroport Marseille Provence 13725 Marignane Cedex |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
November 1989 |
|
|
|
|
Com. Reg. No.: |
RCS Aix-en-Provence 9 352 383 715 |
|
|
|
|
Legal Form : |
Simplified Joint Stock Company |
|
|
|
|
Line of Business : |
·
Engaged in manufacturing of
rotorcraft (including civil and Military Helicopters) ·
Engaged in Aeronautical Engineering and Space ·
Engaged in
designing, Manufacturing and
Supporting Light Single engine
Helicopters. |
|
|
|
|
No of Employees : |
7937 (31.12.2010) |
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
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 |
AIRBUS HELICOPTERS |
EUR VAT Number FR52352383715 |
||
|
|
|
|
||
|
SIRET |
352 383 715 00021 |
|
||
|
|
|
|
||
|
Activity (APE) ·
Engaged in manufacturing of
rotorcraft (including civil and Military Helicopters) ·
Engaged in Aeronautical Engineering and Space ·
Engaged in designing, Manufacturing and
Supporting Light Single engine
Helicopters. |
Legal Form Simplified joint stock company |
|||
|
|
|
|||
|
Phone |
+33 (0)4 42 85 85 85 / 04 42 14 14 14 |
RCS Registration |
RCS Aix-en-Provence 9 352 383 715 |
|
|
Fax |
+33 (0)4 42 85 85 00 |
|
|
|
|
|
AIRBUS
HELICOPTERS |
Share capital |
581,614,047 Euros |
|
|
Address |
AEROP
INTERNATIONAL MARSEILLE PROVENCE AEROPORT
MARSEILLE PROVENCE 13725 MARIGNANE CEDEX |
Incorporated Date |
11/1989 |
|
|
Nationality |
France |
Status |
Economically active |
|
|
Payment Information Summary - Trade Payment Data |
|
|
Total number of Invoices available |
55 |
|
Total number of Invoices paid within or up to 30 days after the due
date |
14 |
|
Total number of Invoices paid more than 30 days after the due date |
1 |
|
Total number of Invoices currently outstanding where the due date has
not yet been reached |
40 |
|
Total number of Invoices currently outstanding beyond the due date |
0 |
No social security
and tax office preferential right to date
|
Company Name |
|
EADS PARTICIPATIONS |
Current directors 1
|
Trading to Date |
12/31/2012 |
12/31/2011 |
12/31/2010 |
|
Turnover |
3,169,000,000 € |
2,693,491,909 € |
2,608,000,000 € |
|
Gross Operating Surplus |
11.52 % Turnover |
5.99 % Turnover |
2.80 % Turnover |
|
Shareholders' equity |
885,000,000 € |
819,871,050 € |
801,000,000 € |
|
Net result |
62,000,000 € |
28,176,151 € |
7,000,000 € |
|
Employees |
7937 (31.12.2010) |
- |
- |
|
Profitability |
|
|
Liquidity |
|
|
Net worth |
|
|
Activity (APE) |
·
Engaged in manufacturing of
rotorcraft (including civil and Military Helicopters) ·
Engaged in Aeronautical Engineering and Space ·
Engaged in designing, Manufacturing and
Supporting Light Single engine
Helicopters. |
||
|
RCS Registration |
RCS Aix-en-Provence 9 352 383 715 |
Share capital |
581,614,047 Euros |
|
Registration Court |
Aix-en-Provence (13) |
Legal form |
Simplified joint stock company |
|
Court Registry Number |
19 9 1B01218 |
EUR VAT Number |
FR52352383715 |
|
Incorporation Date |
11/1989 |
Formation Date |
11/1989 |
|
Deregistration Date |
-- |
Last account Date |
31/12/2012 |
|
Nationality |
France |
|
|
|
Postal Address |
AEROP INTERNATIONAL MARSEILLE PROVENCE
AEROPORT MARSEILLE PROVENCE 13725 MARIGNANE
CEDEX |
Business Pages FT® |
AEROPORT SERVICE AEROPORTUAIRE |
|
Telephone |
+33 (0)4 42 85 85 85 / 04 42 14 14 14 |
Trading Address |
AEROPORT MARSEILLE PROVENCE 13700 MARIGNANE |
|
Fax |
+33 (0)4 42 85 85 00 |
|
|
|
Activity (APE) ·
Engaged in manufacturing of
rotorcraft (including civil and Military Helicopters) ·
Engaged in Aeronautical Engineering and Space ·
Engaged in designing, Manufacturing and Supporting
Light Single engine
Helicopters. |
|||
|
Type |
Head office |
Status |
Economically active |
|
Formation Date |
12/1991 |
Reason for formation |
Other |
|
Closure Date |
|
Reason for closure |
|
|
Reactivation Date |
|
Production Role |
|
|
Activity Nature |
- |
Activity Location |
Other |
|
Location surface |
|
Seasonality |
|
|
Department |
Bouches-du-Rhone (13) |
Region |
Cote d'Azur |
|
District |
4 |
Area |
36 |
|
City |
MARIGNANE |
Size of urban area |
Urban unit with 200 000 to 1 999 999 inhabitants |
|
|
Branches
6 branch entities in this company
Head office
> AIRBUS HELICOPTERS <<< - Construction aeronautique et spatiale (3030Z) in MARIGNANE (13700)
Secondary establishments
AIRBUS HELICOPTERS - Construction aeronautique et spatiale (3030Z) in
VITROLLES (13127)
AIRBUS HELICOPTERS - Construction aeronautique et spatiale (3030Z) in
BONNEUIL EN FRANCE (95500)
AIRBUS HELICOPTERS - Construction aeronautique et spatiale (3030Z) in
MARIGNANE (13700)
AIRBUS HELICOPTERS - Construction aeronautique et spatiale (3030Z) in
AIX EN PROVENCE (13100)
Regionality Legal
unit with Multiple establishments in many areas having at least 80% of
workforce in
same area
Mono-activity status Legal
unit having all establishments with the same main activity
Workforce at
address
5 000+ employees
Company workforce
7937 (31.12.2010)
Synthesized
Accounts
|
Display parameter |
|
|
Currency |
Euro |
|
Comparison mode |
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 |
29/08/2013 |
04/07/2012 |
20/07/2011 |
|
|||
|
Activity Code |
|
3030Z |
|
3030Z |
3030Z |
|
|
|
Employees |
|
0 |
|
0 |
|
7937 |
|
|
Active account |
|||||||
|
|
|
|
|
|
|
Sector |
|
|
Annual Accounts |
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Median 2012 |
|
|
Capital not called |
0 |
0% |
0 |
0% |
0 |
0 |
0% |
|
Total fixed assets |
766,000,000 |
11.7% |
685,903,045 |
5.0% |
653,000,000 |
625,195 |
122421.8% |
|
- Intangible assets |
38,000,000 |
23.7% |
30,715,848 |
22.9% |
25,000,000 |
61,375 |
61814.5% |
|
- Tangible assets |
391,000,000 |
17.3% |
333,355,612 |
3.5% |
322,000,000 |
326,077 |
119810.3% |
|
- Financial assets |
337,000,000 |
4.7% |
321,831,585 |
5.2% |
306,000,000 |
15,327 |
2198634.3% |
|
Net current assets |
4,902,000,000 |
9.0% |
4,496,658,389 |
10.6% |
4,066,000,000 |
2,554,579 |
191790.7% |
|
- Stocks |
2,011,000,000 |
15.0% |
1,748,324,930 |
9.6% |
1,595,000,000 |
575,220 |
349505.4% |
|
- Advanced payments |
204,000,000 |
9.0% |
219,065,721 |
-9.8% |
243,000,000 |
0 |
0% |
|
- Receivables |
1,688,000,000 |
2.4% |
1,648,501,398 |
12.6% |
1,464,000,000 |
1,322,906 |
127497.9% |
|
- Securities and cash |
999,000,000 |
13.4% |
880,766,340 |
15.3% |
764,000,000 |
80,312 |
1243798.8% |
|
- Prepaid expenses |
- |
- |
- |
- |
- |
495 |
- |
|
Accounts of
regularization |
53,000,000 |
15.0% |
46,066,961 |
12.4% |
41,000,000 |
0 |
0% |
|
Total Assets |
5,721,000,000 |
9.4% |
5,228,628,396 |
9.8% |
4,760,000,000 |
3,671,761 |
155710.8% |
Passive
Account
|
Annual Accounts |
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Shareholders'
equity |
885,000,000 |
7.9% |
819,871,050 |
2.4% |
801,000,000 |
587,506 |
150536.8% |
|
Share capital |
582,000,000 |
0.1% |
581,614,047 |
-0.1% |
582,000,000 |
166,100 |
350291.3% |
|
Other capital
resources |
157,000,000 |
21.7% |
128,998,170 |
7.5% |
120,000,000 |
0 |
0% |
|
Risk Provisions |
901,000,000 |
36.7% |
658,966,672 |
16.2% |
567,000,000 |
5,000 |
18019900% |
|
Liabilities |
3,726,000,000 |
4.4% |
3,569,293,914 |
10.5% |
3,231,000,000 |
1,938,768 |
192083.9% |
|
- Financial liabilities |
0 |
0% |
144,587 |
0% |
0 |
275,570 |
0% |
|
- Advanced payments received |
2,018,000,000 |
-6.4% |
2,155,150,997 |
5.5% |
2,042,000,000 |
0 |
0% |
|
- Trade account payables |
746,000,000 |
25.7% |
593,322,640 |
28.4% |
462,000,000 |
541,919 |
137558.9% |
|
- Tax and social liabilities |
300,000,000 |
-1.4% |
304,343,097 |
16.6% |
261,000,000 |
612,858 |
48851.0% |
|
- Other debts and fixed assets liabilities |
156,000,000 |
35.1% |
115,453,214 |
-8.4% |
126,000,000 |
41,841 |
372740.0% |
|
Account
regularization |
558,000,000 |
23.3% |
452,377,971 |
18.7% |
381,000,000 |
0 |
0% |
|
Total liabilities |
5,721,000,000 |
9.4% |
5,228,628,397 |
9.8% |
4,760,000,000 |
3,703,230 |
154386.8% |
Results
|
|
|
|
|
|
|
Sector |
|
|
|
Annual Accounts |
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Median 2012 |
|
|
|
Sales of Goods |
3,655,000,000 |
14.1% |
3,202,255,808 |
19.6% |
2,678,000,000 |
4,114,731 |
88727.2% |
|
|
Net turnover |
3,169,000,000 |
17.7% |
2,693,491,909 |
3.3% |
2,608,000,000 |
3,767,370 |
84017.0% |
|
|
- of which net export turnover |
2,565,000,000 |
15.0% |
2,229,510,775 |
3.2% |
2,161,000,000 |
2,401 |
106830387.3% |
|
|
Operating charges |
3,538,000,000 |
13.4% |
3,120,123,226 |
17.0% |
2,667,000,000 |
4,700,301 |
75171.8% |
|
|
Operating
profit/loss |
117,000,000 |
42.5% |
82,132,582 |
646.7% |
11,000,000 |
39,077 |
299308.9% |
|
|
Financial income |
55,000,000 |
-17.7% |
66,804,848 |
-10.9% |
75,000,000 |
5,484 |
1002817.6% |
|
|
Financial charges |
22,000,000 |
-64.8% |
62,437,362 |
316.2% |
15,000,000 |
25,241 |
87059.8% |
|
|
Financial
profit/loss |
33,000,000 |
655.6% |
4,367,486 |
-92.7% |
60,000,000 |
-5,170 |
638397.9% |
|
|
Pretax net
operating income |
150,000,000 |
73.4% |
86,500,068 |
21.8% |
71,000,000 |
28,207 |
531682.9% |
|
|
Extraordinary income |
0 |
0% |
12,638,437 |
0% |
0 |
12,996 |
0% |
|
|
Extraordinary charges |
6,000,000 |
-71.2% |
20,803,358 |
-37.0% |
33,000,000 |
15,511 |
38582.2% |
|
|
Extraordinary
profit/loss |
-6,000,000 |
26.5% |
-8,164,921 |
75.3% |
-33,000,000 |
0 |
0% |
|
|
Net result |
62,000,000 |
120.0% |
28,176,151 |
302.5% |
7,000,000 |
34,153 |
181436.0% |
|
|
Display parameter |
|
|||||||
|
Currency |
Euro |
|||||||
|
Normal Account |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Months |
12 |
12 |
12 |
Accounts - Active
Grand Total - Passive Accounts (I to IV)
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Grand Total (I
to VI) Net |
5,721,000,000 |
9.4% |
5,228,628,396 |
9.8% |
4,760,000,000 |
|
Gross CO |
6,551,000,000 |
8.0% |
6,066,068,989 |
8.6% |
5,585,000,000 |
|
Amortisation 1A |
830,000,000 |
-0.9% |
837,440,593 |
1.5% |
825,000,000 |
|
Non declared distributed capital (I) |
|||||
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Non declared distributed |
|
|
|
|
|
|
AA3 |
0 |
0% |
0 |
0% |
0 |
|
capital (I) |
|
|
|
|
|
|
Gross AA |
0 |
0% |
0 |
0% |
0 |
|
Active fixed asset (II) |
|||||
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total Active
fixed asset (II) Net |
766,000,000 |
11.7% |
685,903,045 |
5.0% |
653,000,000 |
|
Gross BJ |
1,390,000,000 |
6.8% |
1,302,042,548 |
1.2% |
1,286,000,000 |
|
Amortisation BK |
624,000,000 |
1.3% |
616,139,503 |
-2.7% |
633,000,000 |
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 |
20,000,000 |
23.1% |
16,252,434 |
-9.7% |
18,000,000 |
|
Gross |
AF |
106,000,000 |
11.8% |
94,795,372 |
-34.6% |
145,000,000 |
|
Amortisation |
AG |
86,000,000 |
9.5% |
78,542,938 |
-38.2% |
127,000,000 |
|
Goodwill |
Net |
0 |
0% |
508,000 |
0% |
0 |
|
Gross |
AH |
0 |
0% |
508,000 |
0% |
0 |
|
Amortisation |
AI |
0 |
0% |
0 |
0% |
0 |
|
Other intangible
fixed assets |
Net |
18,000,000 |
29.0% |
13,955,414 |
99.4% |
7,000,000 |
|
Gross |
AJ |
18,000,000 |
29.0% |
13,955,414 |
99.4% |
7,000,000 |
|
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 |
38,000,000 |
23.7% |
30,715,848 |
22.9% |
25,000,000 |
|
Tangible
fixed assets
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Lands |
Net |
20,000,000 |
52.9% |
13,076,549 |
18.9% |
11,000,000 |
|
Gross |
AN |
28,000,000 |
31.2% |
21,344,435 |
18.6% |
18,000,000 |
|
Amortisation |
AO |
8,000,000 |
-3.2% |
8,267,886 |
18.1% |
7,000,000 |
|
Buildings |
Net |
125,000,000 |
0.0% |
125,047,201 |
2.5% |
122,000,000 |
|
Gross |
AP |
336,000,000 |
-7.3% |
362,651,457 |
4.5% |
347,000,000 |
|
Amortisation |
AQ |
211,000,000 |
-11.2% |
237,604,256 |
5.6% |
225,000,000 |
|
Plant |
Net |
101,000,000 |
3.8% |
97,300,968 |
4.6% |
93,000,000 |
|
Gross |
AR |
351,000,000 |
7.6% |
326,324,250 |
5.6% |
309,000,000 |
|
Amortisation |
AS |
250,000,000 |
9.2% |
229,023,282 |
6.0% |
216,000,000 |
|
Other tangible
fixed assets |
Net |
43,000,000 |
36.6% |
31,475,462 |
-4.6% |
33,000,000 |
|
Gross |
AT |
103,000,000 |
18.1% |
87,207,931 |
-3.1% |
90,000,000 |
|
Amortisation |
AU |
60,000,000 |
7.7% |
55,732,469 |
-2.2% |
57,000,000 |
|
Fixed assets in
construction |
Net |
102,000,000 |
61.4% |
63,198,330 |
0.3% |
63,000,000 |
|
Gross |
AV |
102,000,000 |
61.4% |
63,198,330 |
0.3% |
63,000,000 |
|
Amortisation |
AW |
0 |
0% |
0 |
0% |
0 |
|
Advances and payments on account |
Net |
0 |
0% |
3,257,102 |
0% |
0 |
|
Gross |
AX |
0 |
0% |
3,257,102 |
0% |
0 |
|
Amortisation |
AY |
0 |
0% |
0 |
0% |
0 |
|
Sub Total
Tangible asset |
Net |
391,000,000 |
|
333,355,612 |
|
322,000,000 |
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 |
266,000,000 |
4.9% |
253,622,247 |
3.9% |
244,000,000 |
|
Gross |
CU |
266,000,000 |
4.6% |
254,240,534 |
3.8% |
245,000,000 |
|
Amortisation |
CV |
0 |
0% |
618,287 |
-38.2% |
1,000,000 |
|
Inter-company
receivables |
Net |
0 |
0% |
878,331 |
0% |
0 |
|
Gross |
BB |
0 |
0% |
878,331 |
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 |
71,000,000 |
5.9% |
67,073,273 |
8.2% |
62,000,000 |
|
Gross |
BF |
80,000,000 |
41.7% |
73,423,658 |
0% |
62,000,000 |
|
Amortisation |
BG |
9,000,000 |
|
6,350,385 |
|
0 |
|
Other financial
assets |
Net |
0 |
0% |
257,734 |
0% |
0 |
|
Gross |
BH |
0 |
0% |
257,734 |
0% |
0 |
|
Amortisation |
BI |
0 |
0% |
0 |
0% |
0 |
|
Sub Total
Financial Assets |
|
337,000,000 |
|
321,831,585 |
|
306,000,000 |
Current Assets (III)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total Assets |
Net |
4,902,000,000 |
9.0% |
4,496,658,389 |
10.6% |
4,066,000,000 |
|
Gross |
CJ |
5,108,000,000 |
8.3% |
4,717,959,480 |
10.8% |
4,258,000,000 |
|
Amortisation |
CK |
206,000,000 |
-6.9% |
221,301,091 |
15.3% |
192,000,000 |
Stocks
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Raw materials |
Net |
17,000,000 |
42.7% |
11,909,893 |
8.3% |
11,000,000 |
|
Gross |
BL |
21,000,000 |
26.3% |
16,632,160 |
4.0% |
16,000,000 |
|
Amortisation |
BM |
4,000,000 |
-15.3% |
4,722,267 |
-5.6% |
5,000,000 |
|
Work in progress
(goods) |
Net |
1,250,000,000 |
15.0% |
1,087,200,140 |
12.0% |
971,000,000 |
|
Gross |
BN |
1,258,000,000 |
14.7% |
1,096,552,449 |
12.5% |
975,000,000 |
|
Amortisation |
BO |
8,000,000 |
-14.5% |
9,352,309 |
133.8% |
4,000,000 |
|
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 |
744,000,000 |
14.6% |
649,214,897 |
5.9% |
613,000,000 |
|
Gross |
BR |
908,000,000 |
11.9% |
811,594,116 |
4.7% |
775,000,000 |
|
Amortisation |
BS |
164,000,000 |
1.0% |
162,379,219 |
0.2% |
162,000,000 |
|
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 |
2,011,000,000 |
15.0% |
1,748,324,930 |
9.6% |
1,595,000,000 |
Advance payments to suppliers
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Advance payments
to |
Net |
204,000,000 |
-6.9% |
219,065,721 |
-9.8% |
243,000,000 |
|
suppliers |
||||||
|
Gross |
BV |
204,000,000 |
-6.9% |
219,065,721 |
-9.8% |
243,000,000 |
|
Amortisation |
BW |
0 |
0% |
0 |
0% |
0 |
Debtors
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Trade accounts
receivable |
Net |
1,444,000,000 |
7.9% |
1,338,783,699 |
12.9% |
1,186,000,000 |
|
Gross |
BX |
1,467,000,000 |
6.2% |
1,381,952,282 |
14.6% |
1,206,000,000 |
|
Amortisation |
BY |
23,000,000 |
-46.7% |
43,168,583 |
115.8% |
20,000,000 |
|
Other debtors |
Net |
172,000,000 |
-25.8% |
231,814,290 |
10.4% |
210,000,000 |
|
Gross |
BZ |
179,000,000 |
-23.3% |
233,493,003 |
10.7% |
211,000,000 |
|
Amortisation |
CA |
7,000,000 |
317.0% |
1,678,713 |
67.9% |
1,000,000 |
|
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 |
1,616,000,000 |
2.9% |
1,570,597,989 |
12.5% |
1,396,000,000 |
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 |
999,000,000 |
13.4% |
880,766,340 |
15.3% |
764,000,000 |
|
Gross |
CF |
999,000,000 |
13.4% |
880,766,340 |
15.3% |
764,000,000 |
|
Amortisation |
CG |
0 |
0% |
0 |
0% |
0 |
|
Sub Total Divers |
Net |
999,000,000 |
13.4% |
880,766,340 |
15.3% |
764,000,000 |
Prepaid expenses
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Prepaid expenses |
Net |
72,000,000 |
-7.6% |
77,903,409 |
14.6% |
68,000,000 |
|
Gross |
CH |
72,000,000 |
-7.6% |
77,903,409 |
14.6% |
68,000,000 |
|
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 |
53,000,000 |
15.0% |
46,066,961 |
12.4% |
41,000,000 |
|
Gross |
|
53,000,000 |
15.0% |
46,066,961 |
12.4% |
41,000,000 |
References
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Due within one
year |
CP |
0 |
0% |
0 |
0% |
0 |
|
Due after one
year |
CR |
0 |
0% |
0 |
0% |
0 |
|
Display parameter |
|
|
Currency |
Euro |
Accounts - Passive
Grand Total - Passive Accounts (I to IV)
|
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Grand Total (I
to V) |
EE 5,721,000,000 |
9.4%
5,228,628,397 |
9.8%
4,760,000,000 |
Shareholder
Equity (I)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total
shareholders' equity (Total I) |
DL |
885,000,000 |
7.9% |
819,871,050 |
2.4% |
801,000,000 |
|
Equity and shareholders' equity |
DA |
582,000,000 |
0.1% |
581,614,047 |
-0.1% |
582,000,000 |
|
Issue and merger
premiums |
DB |
5,000,000 |
-4.4% |
5,232,559 |
4.7% |
5,000,000 |
|
Revaluation
differentials |
DC |
0 |
0% |
0 |
0% |
0 |
|
Of which equity
differential |
EK |
0 |
0% |
0 |
0% |
0 |
|
Legal reserve |
DD |
58,000,000 |
-0.3% |
58,161,405 |
0.3% |
58,000,000 |
|
Statutory or
contractual reserve |
DE |
101,000,000 |
0% |
0 |
0% |
0 |
|
Special
regulated reserves |
DF |
0 |
0% |
0 |
0% |
0 |
|
Of which special
reserve of |
|
|
|
|
|
|
|
provisions for
current |
B1 |
0 |
0% |
0 |
0% |
0 |
|
fluctuation |
|
|
|
|
|
|
|
Other reserves |
DG |
0 |
0% |
101,232,305 |
0.2% |
101,000,000 |
|
Of which reserve
for buying |
|
|
|
|
|
|
|
originals works
from alive |
EJ |
0 |
|
0 |
0% |
0 |
|
artists |
|
|
|
|
|
|
|
Profits or losses brought forward |
DH |
31,000,000 |
1038.5% |
2,722,922 |
-9.2% |
3,000,000 |
|
Profit or loss
for the period |
DI |
62,000,000 |
120.0% |
28,176,151 |
302.5% |
7,000,000 |
|
Investment
grants |
DJ |
9,000,000 |
0.6% |
8,941,933 |
-10.6% |
10,000,000 |
|
Special
tax-allowable reserves |
DK |
37,000,000 |
9.5% |
33,789,728 |
-3.5% |
35,000,000 |
Other capital resources (II)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total other
capital resources (Total II) |
DO |
157,000,000 |
21.7% |
128,998,170 |
7.5% |
120,000,000 |
|
Income from participating securities |
DM |
0 |
0% |
0 |
0% |
0 |
|
Conditional
loans |
DN |
157,000,000 |
21.7% |
128,998,170 |
7.5% |
120,000,000 |
Provisions for risks and charges (III)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total provisions
for risks and charges (Total III) |
DR |
901,000,000 |
36.7% |
658,966,672 |
16.2% |
567,000,000 |
|
Risk provisions |
DP |
0 |
0% |
494,048,803 |
-12.9% |
567,000,000 |
|
Reserves for
charges |
DQ |
901,000,000 |
446.3% |
164,917,869 |
0% |
0 |
Liabilities
(IV)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total
Liabilities (Total IV) |
EC |
3,726,000,000 |
4.4% |
3,569,293,914 |
10.5% |
3,231,000,000 |
|
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 |
0 |
0% |
144,587 |
0% |
0 |
|
Of which
participating loans |
EI |
0 |
0% |
0 |
0% |
0 |
|
Advance payments received for current orders |
DW |
2,018,000,000 |
-6.4% |
2,155,150,997 |
5.5% |
2,042,000,000 |
|
Trade accounts
payables |
DX |
746,000,000 |
25.7% |
593,322,640 |
28.4% |
462,000,000 |
|
Tax and social
security liabilities |
DY |
300,000,000 |
-1.4% |
304,343,097 |
16.6% |
261,000,000 |
|
Fixed asset
liabilities |
DZ |
0 |
0% |
353,431 |
0% |
0 |
|
Other debts |
EA |
104,000,000 |
63.5% |
63,601,191 |
-25.2% |
85,000,000 |
Translation loss (V)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Translation loss
(Total V) |
ED |
52,000,000 |
1.0% |
51,498,592 |
25.6% |
41,000,000 |
Equalization accounts
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Deferred income |
EB |
558,000,000 |
23.3% |
452,377,971 |
18.7% |
381,000,000 |
References
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Of which
tax-allowable reserve |
EF |
0 |
0% |
0 |
0% |
0 |
|
Deferred income and liabilities |
EG |
0 |
0% |
0 |
0% |
0 |
|
Of which current
bank facilities |
EH |
0 |
0% |
0 |
0% |
0 |
|
Display parameter |
|
|
Currency |
Euro |
Result account
1 Operating result (I-II)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Operating result
(Total I-II) |
GG |
117,000,000 |
42.5% |
82,132,582 |
646.7% |
11,000,000 |
2 - Financial
result (V - VI)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Financial result
(Total V-VI) |
GV |
33,000,000 |
655.6% |
4,367,486 |
-92.7% |
60,000,000 |
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 |
150,000,000 |
73.4% |
86,500,068 21.8% |
71,000,000 |
|
|||||
|
4 - Extraordinary result (VII-VIII) |
|||||||||||
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
||||||
|
Extraordinary
result (Total VII-VIII) |
HI -6,000,000 |
26.5% |
-8,164,921 |
75.3% |
-33,000,000 |
||||||
|
Profit or loss |
|||||||||||
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
||||||
|
Profit or loss |
HN 62,000,000 |
120.0% |
28,176,151 |
302.5% |
7,000,000 |
||||||
|
Total Income (I+III+V+VII) |
|||||||||||
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
||||||
|
Total Income
(I+III+V+VII) |
HL 3,710,000,000 |
13.1% |
3,281,699,093 |
19.2% |
2,753,000,000 |
||||||
|
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 3,648,000,000 |
12.1% |
3,253,522,944 |
18.5% |
2,746,000,000 |
||||||
|
Operating income (I) |
|||||||||||
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
||||||
|
Total operating
income (Total I) |
FR 3,655,000,000 |
14.1% |
3,202,255,808 |
19.6% |
2,678,000,000 |
||||||
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 |
0 |
0% |
2,176,504,292 |
0% |
0 |
|
France |
FD |
0 |
0% |
250,194,228 |
0% |
0 |
|
Export |
FE |
0 |
0% |
1,926,310,064 |
0% |
0 |
|
Sale of services |
FI |
3,169,000,000 |
513.0% |
516,987,617 |
-80.2% |
2,608,000,000 |
|
France |
FG |
604,000,000 |
182.5% |
213,786,906 |
-52.2% |
447,000,000 |
|
Export |
FH |
2,565,000,000 |
746.0% |
303,200,711 |
-86.0% |
2,161,000,000 |
|
Net turnover |
FL |
3,169,000,000 |
17.7% |
2,693,491,909 |
3.3% |
2,608,000,000 |
|
France |
FJ |
604,000,000 |
30.2% |
463,981,134 |
3.8% |
447,000,000 |
|
Export |
FK |
2,565,000,000 |
15.0% |
2,229,510,775 |
3.2% |
2,161,000,000 |
|
Stocked
production |
FM |
441,000,000 |
158.2% |
170,795,598 |
0% |
0 |
|
Self-constructed
assets |
FN |
0 |
0% |
21,571,234 |
0% |
0 |
|
Operating grants |
FO |
4,000,000 |
-39.4% |
6,604,123 |
120.1% |
3,000,000 |
|
Release of reserves and provisions |
FP |
0 |
0% |
306,712,186 |
0% |
0 |
|
Other income |
FQ |
41,000,000 |
1230.8% |
3,080,758 |
-95.4% |
67,000,000 |
|
Operating charges (II) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total operating charges (Total II) |
GF |
3,538,000,000 |
13.4% |
3,120,123,226 |
17.0% |
2,667,000,000 |
|
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 |
2,380,000,000 |
8830.3% |
26,650,830 |
0% |
0 |
|
Change in stocks of raw materials |
FV |
0 |
0% |
862,282 |
0% |
0 |
|
Other external purchases and charges |
FW |
0 |
0% |
1,916,630,616 |
6.8% |
1,795,000,000 |
|
Tax, duty and similar payments |
FX |
60,000,000 |
12.3% |
53,419,116 |
13.7% |
47,000,000 |
|
Payroll |
FY |
809,000,000 |
59.9% |
506,068,262 |
-27.3% |
696,000,000 |
|
Social security
costs |
FZ |
0 |
0% |
227,407,458 |
0% |
0 |
Depreciation
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Depreciation of
fixed assets |
GA |
49,000,000 |
3.8% |
47,208,218 |
2.6% |
46,000,000 |
|
Amortisation of
fixed assets |
GB |
0 |
0% |
0 |
0% |
0 |
|
Depreciation/amortisation of current
assets |
GC |
0 |
0% |
54,464,385 |
-27.4% |
75,000,000 |
|
Provisions for risks and charges |
GD |
226,000,000 |
-17.2% |
272,820,012 |
0% |
0 |
|
Other charges |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Other charges |
GE |
14,000,000 |
-4.1% |
14,592,047 |
82.4% |
8,000,000 |
Operating charges (III-IV)
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Share of
joint-venture |
|
|
|
|
|
|
|
transferred to
other |
GH |
0 |
0% |
0 |
0% |
0 |
|
partner(s)
(Total III) |
|
|
|
|
|
|
|
Share of joint
venture |
|
|
|
|
|
|
|
transferred from
other |
GI |
0 |
0% |
0 |
0% |
0 |
|
partner(s)
(Total IV) |
|
|
|
|
|
|
|
Financial income (V) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total financial
income (Total V) |
GP |
55,000,000 |
-17.7% |
66,804,848 |
-10.9% |
75,000,000 |
|
Share financial
income |
GJ |
0 |
0% |
110 |
0% |
0 |
|
Other investment income & capitalised receivables |
GK |
0 |
0% |
27,141,841 |
0% |
0 |
|
Other interest and similar income |
GL |
47,000,000 |
293.7% |
11,937,081 |
-81.9% |
66,000,000 |
|
Released provisions and transferred
charges |
GM |
0 |
0% |
1,094,108 |
-63.5% |
3,000,000 |
|
Exchange gains |
GN |
8,000,000 |
-70.0% |
26,631,708 |
343.9% |
6,000,000 |
|
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 |
22,000,000 |
-64.8% |
62,437,362 |
316.2% |
15,000,000 |
|
Financial reserves and provisions |
GQ |
3,000,000 |
-51.9% |
6,240,167 |
0% |
0 |
|
Interest and
similar charges |
GR |
19,000,000 |
97.8% |
9,603,258 |
-36.0% |
15,000,000 |
|
Exchange losses |
GS |
0 |
0% |
29,532,247 |
0% |
0 |
|
Net loss from disposal of investment securities |
GT |
0 |
0% |
17,061,690 |
0% |
0 |
|
Extraordinary income (VII) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total
extraordinary income (Total VII) |
HD |
0 |
0% |
12,638,437 |
0% |
0 |
|
Extraordinary operating income |
HA |
0 |
0% |
1,600,384 |
0% |
0 |
|
Extraordinary income from capital transactions |
HB |
0 |
0% |
703,589 |
0% |
0 |
|
Released provisions and transferred
charges |
HC |
0 |
0% |
10,334,464 |
0% |
0 |
|
Extraordinary charges (VIII) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total
extraordinary charges (Total
VIII) |
HH |
6,000,000 |
-71.2% |
20,803,358 |
-37.0% |
33,000,000 |
|
Extraordinary operating charges |
HE |
6,000,000 |
169.2% |
2,229,152 |
0% |
0 |
|
Extraordinary charges from capital transactions |
HF |
0 |
0% |
8,982,588 |
-71.9% |
32,000,000 |
|
Extraordinary reserves and provisions |
HG |
0 |
0% |
9,591,618 |
859.2% |
1,000,000 |
|
Employee profit sharing (IX) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Employee profit
sharing (Total IX) |
HJ |
13,000,000 |
63.4% |
7,956,676 |
-11.6% |
9,000,000 |
|
Tax on profits (X) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Tax on profits
(Total X) |
HK |
69,000,000 |
63.5% |
42,202,322 |
91.8% |
22,000,000 |
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 |
Other incomes tax
return forms
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% |
0 |
0% |
54,000,000 |
|
Decreasess by
transfers |
OK2 |
0 |
0% |
0 |
0% |
6,000,000 |
|
Gross value at
the end of period |
OL |
0 |
0% |
0 |
0% |
954,000,000 |
|
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% |
0 |
0% |
144,000,000 |
|
Increasess due
to revaluation |
KE |
0 |
0% |
0 |
0% |
0 |
|
Increasess, acquisitions, creations,
contributions |
KF |
0 |
0% |
0 |
0% |
9,000,000 |
|
Decreasess by budget item transfer |
LV1 |
0 |
0% |
0 |
0% |
-1,000,000 |
|
Decreasess by
transfers |
LV2 |
0 |
0% |
0 |
0% |
2,000,000 |
|
Gross value at
the end of period |
LW |
0 |
0% |
0 |
0% |
152,000,000 |
|
Tangible fixed assets (Total III) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Gross value at
begin of period |
LN |
0 |
0% |
0 |
0% |
765,000,000 |
|
Increasess due
to revaluation |
LO |
0 |
0% |
0 |
0% |
0 |
|
Increasess, acquisitions, creations,
contributions |
LP |
0 |
0% |
0 |
0% |
96,000,000 |
|
Decreasess by budget item transfer |
NG1 |
0 |
0% |
0 |
0% |
30,000,000 |
|
Decreasess by
transfers |
NG2 |
0 |
0% |
0 |
0% |
4,000,000 |
|
Gross value at
the end of period |
NH |
0 |
0% |
0 |
0% |
827,000,000 |
|
Financial assets (Total IV) |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Gross value at
begin of period |
LQ |
0 |
0% |
0 |
0% |
0 |
|
Increasess due
to revaluation |
LR |
0 |
0% |
0 |
0% |
0 |
|
Increasess, acquisitions, creations,
contributions |
LS |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
NJ1 |
0 |
0% |
0 |
0% |
25,000,000 |
|
Decreasess by
transfers |
NJ2 |
0 |
0% |
0 |
0% |
0 |
|
Gross value at
the end of period |
NK |
0 |
0% |
0 |
0% |
-25,000,000 |
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% |
0 |
0% |
119,000,000 |
|
Increases |
PF |
0 |
0% |
0 |
0% |
8,000,000 |
|
Decreasess |
PG |
0 |
0% |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
PH |
0 |
0% |
0 |
0% |
127,000,000 |
|
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% |
0 |
0% |
471,000,000 |
|
Increases |
QV |
0 |
0% |
0 |
0% |
38,000,000 |
|
Decreases |
QW |
0 |
0% |
0 |
0% |
4,000,000 |
|
Decreasess by budget item transfer |
QX |
0 |
0% |
0 |
0% |
505,000,000 |
Movements during
period affecting charge allocated over several period
Charges
a repartir ou frais d'emission 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% |
0 |
0% |
444,000,000 |
|
|
Increases |
UB |
|
0 |
0% |
0 |
0% |
235,000,000 |
|
|
Decreases |
UC |
|
0 |
0% |
0 |
0% |
112,000,000 |
|
|
Value at the end of period |
UD |
|
0 |
0% |
0 |
0% |
567,000,000 |
|
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% |
0 |
0% |
444,000,000 |
|
Increases |
TV |
0 |
0% |
0 |
0% |
235,000,000 |
|
Decreases |
TW |
0 |
0% |
0 |
0% |
112,000,000 |
|
Value at the end
of period |
TX |
0 |
0% |
0 |
0% |
567,000,000 |
|
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% |
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
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Gross value |
VT |
0 |
0% |
0 |
0% |
1,464,000,000 |
|
1 year at most |
VU |
0 |
0% |
0 |
0% |
1,347,000,000 |
|
More than one
year |
VV |
0 |
0% |
0 |
0% |
117,000,000 |
|
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 |
0 |
0% |
0 |
0% |
0 |
|
Other financial
assets (1 year at most) |
UV |
0 |
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 |
0 |
0% |
0 |
0% |
1,186,000,000 |
|
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% |
4,000,000 |
|
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% |
104,000,000 |
|
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% |
0 |
0% |
87,000,000 |
|
Accounts receivable (including claims relating to the operation of
pension titles) |
VR |
0 |
0% |
0 |
0% |
15,000,000 |
|
Prepaid |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Prepaid |
VS |
0 |
0% |
0 |
0% |
68,000,000 |
State Debt
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Total debt
(gross) |
VY |
0 |
0% |
0 |
0% |
1,189,000,000 |
|
1 year at most |
VZ2 |
0 |
0% |
0 |
0% |
1,189,000,000 |
|
More than 1 year and 5 years at most |
VZ3 |
0 |
0% |
0 |
0% |
0 |
|
More than 5
years |
VZ4 |
0 |
0% |
0 |
0% |
0 |
Details
31.12.2010
Suppliers and associated accounts (gross) 8B1 462,000,000
1 year at most 8B2 462,000,000
More than 1 year and 5 years at most 8B3 462,000,000
Personnel and associated accounts (gross) 8C1 97,000,000
1 year at most 8C2 97,000,000
Social Security and other
social organizations (gross) 8D1 65,000,000
1 year at most 8D2 65,000,000
|
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% |
99,000,000 |
|
1 year at most |
VQ2 |
0 |
0% |
0 |
0% |
99,000,000 |
|
More than 1 year and 5 years at most |
VQ3 |
0 |
0% |
0 |
0% |
0 |
|
Assets and
liabilities |
|
|
|
|
|
|
|
associated
accounts |
8J1 |
0 |
0% |
0 |
0% |
0 |
|
(gross) |
|
|
|
|
|
|
|
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% |
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 |
0 |
0% |
0 |
0% |
85,000,000 |
|
1 year at most |
8K2 |
0 |
0% |
0 |
0% |
85,000,000 |
|
More than 1 year and 5 years at most |
8K3 |
0 |
0% |
0 |
0% |
0 |
|
Debt
representative of |
|
|
|
|
|
|
|
borrowed
securities |
SZ1 |
0 |
0% |
0 |
0% |
0 |
|
(gross) |
|
|
|
|
|
|
|
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% |
381,000,000 |
|
1 year at most |
8L2 |
0 |
0% |
0 |
0% |
381,000,000 |
|
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 |
|
AT |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Amount VAT collected |
YY |
0 |
0% |
0 |
0% |
0 |
|
Total VAT on goods and services |
YZ |
0 |
0% |
0 |
0% |
0 |
|
Average number of employees |
||||||
|
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
|
Average number
of employees |
YP |
0 |
0% |
0 |
0% |
7,937 |
Groups
and Shareholders
|
|
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Groups and
Shareholders |
ZR |
0 |
- 0 |
- - |
|
Display parameter |
|
|
Comparison mode |
Median |
Ratios
Structure and Liquidity
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Fixed Asset Financing |
1.85 |
8.2% |
1.71 |
3.6% |
1.65 |
1.64 |
12.8% |
|
Global Debt |
423 days |
-11.3% |
477 days |
7.0% |
446 days |
166 days |
154.8% |
|
Working |
|
|
|
|
|
|
|
|
Capital Fund |
134 days |
8.9% |
123 days |
7.0% |
115 days |
92 days |
45.7% |
|
overall net |
|
|
|
|
|
|
|
|
Financial independence |
% |
- |
567043.41% |
- |
% |
299% |
- |
|
Solvability |
18.21% |
0.3% |
18.15% |
-6.2% |
19.35% |
38.49% |
-52.7% |
|
Capacity debt futures |
% |
- |
% |
- |
% |
1093.77% |
- |
|
Coverage of |
|
|
|
|
|
|
|
|
current |
|
|
|
|
|
|
|
|
assets by net working |
23.37% |
17.6% |
19.87% |
-0.3% |
19.93% |
43.48% |
-46.3% |
|
capital |
|
|
|
|
|
|
|
|
overall |
|
|
|
|
|
|
|
|
General
Liquidity |
|
- |
|
- |
1.13 |
0.75 |
- |
|
Restricted Liquidity |
|
- |
|
- |
1.78 |
0.96 |
- |
Management
or rotation
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Need |
|
|
|
|
|
|
|
|
background |
|
|
|
|
|
|
|
|
in operating |
75 days |
33.9% |
56 days |
5.7% |
53 days |
57 days |
31.6% |
|
working |
|
|
|
|
|
|
|
|
capital |
|
|
|
|
|
|
|
|
Treasury |
113 days |
-4.2% |
118 days |
12.4% |
105 days |
8 days |
1312.5% |
|
Inventory |
|
|
|
|
|
|
|
|
turnover of |
days |
- |
days |
- |
days |
0 days |
- |
|
goods |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
length of |
|
|
|
|
|
|
|
|
credit |
167 days |
-9.7% |
185 days |
11.4% |
166 days |
74 days |
125.7% |
|
granted to |
|
|
|
|
|
|
|
|
customers |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
length of |
|
|
|
|
|
|
|
|
credit |
113 days |
2.7% |
110 days |
18.3% |
93 days |
75 days |
50.7% |
|
obtained |
|
|
|
|
|
|
|
|
suppliers |
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
turnover of |
|
|
|
|
|
|
|
|
raw materials in |
3 days |
-98.7% |
225 days |
- |
days |
118.50 days |
-97.5% |
|
industrial |
|
|
|
|
|
|
|
|
enterprises |
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
|
|
|
turnover of |
|
|
|
|
|
|
|
|
intermediate |
|
|
|
|
|
|
|
|
and finished products in |
days |
- |
days |
- |
days |
357.50 days |
- |
|
the |
|
|
|
|
|
|
|
|
industrial |
|
|
|
|
|
|
|
|
enterprise |
|
|
|
|
|
|
|
|
Rotation |
|
|
|
|
|
|
|
|
tangible |
% |
- |
% |
- |
315.36% |
376.06% |
- |
|
assets |
|
|
|
|
|
|
|
Profitability
of the business
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Margin trading |
0% |
0% |
0% |
0% |
0 |
0% |
0% |
|
Profitability |
|
|
|
|
|
|
|
|
of the |
11.52 |
92.3% |
5.99 |
113.9% |
2.80 |
4.42% |
160.6% |
|
business |
|
|
|
|
|
|
|
|
Net profit |
1.96% |
86.7% |
1.05% |
288.9% |
0.27% |
2.81% |
-30.2% |
|
Growth |
|
|
|
|
|
|
|
|
rate of |
|
|
|
|
|
|
|
|
turnover |
17.65% |
438.1% |
3.28% |
-7.1% |
3.53% |
13.58% |
30.0% |
|
(excluding |
|
|
|
|
|
|
|
|
VAT) |
|
|
|
|
|
|
|
|
Rates integration |
38.81% |
11.0% |
34.96% |
12.2% |
31.17% |
43.74% |
-11.3% |
|
Rate leasing furniture |
0% |
0% |
0% |
0% |
0% |
0% |
0% |
|
Work Factor |
65.77% |
-15.6% |
77.89% |
-9.0% |
85.61% |
77.36% |
-15.0% |
|
Weight interests |
0.69 |
-70.3% |
2.32% |
300% |
0.58% |
0.60% |
15.0% |
|
Return on capital |
|||||||
|
|
31/12/2012 |
|
31/12/2011 |
|
31/12/2010 |
Sector Median 2012 |
|
|
Cash flow |
|
|
|
|
|
|
|
|
from the overall |
3.60% |
-2.4% |
3.69% |
11.8% |
3.30% |
4.97% |
-27.6% |
|
profitability |
|
|
|
|
|
|
|
|
Rates of |
|
|
|
|
|
|
|
|
economic |
35% |
105.9% |
17% |
112.5% |
8% |
11% |
218.2% |
|
profitability |
|
|
|
|
|
|
|
|
Financial profitability |
1042000000% |
9.8% |
948869220% |
3.0% |
921000000% |
860009% |
121061.5% |
|
Return on investment |
8.06% |
-15.6% |
9.55% |
299.6% |
2.39% |
8.84% |
-8.8% |
|
Display parameter |
|
|
Currency |
Euro |
|
Comparison mode |
Median |
Soldes Intermediaires de Gestion
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector |
|
|
||||
|
|
|
|
Median 2012 |
|
|
||||
|
Turnover 3,169,000,000 |
17.7%
2,693,491,909 |
3.3% 2,608,000,000 |
3,767,370 € |
84017.0% |
|
||||
|
Purchase |
0 |
0% |
0 |
0% |
0 |
|
|
||
|
Sales of Goods |
0 |
0% |
0 |
0% |
0 |
|
|
||
|
+/- |
|
|
|
|
|
|
|
||
|
Stock of goods |
0 |
0% |
0 |
0% |
0 |
|
|
||
|
variation |
|
|
|
|
|
|
|
||
|
Trading margin |
0€ |
0% |
0€ |
0% |
0€ |
0€ |
0% |
||
|
|
0.00 % CA |
0% |
0.00 % CA |
0% |
0.00 % CA |
0 % CA |
0% |
||
|
31/12/2012 |
31/12/2011 |
31/12/2010 |
Sector |
|
|
|
|
|
Median 2012 |
|
Sale of
goods 3,169,000,000 17.7% 2,693,491,909 3.3% 2,608,000,000
produced
+/- Stocked
production 441,000,000 158.2% 170,795,598 0% 0
+ Selfconstructed
Assets 0 0% 21,571,234 0% 0
Period
Production 3,610,000,000 €
3,119,520 € 115622.9%
113.92 % CA 6.3% 107.14
% CA 7.1% 100.00 % CA 100.92 % CA 12.9%
Trading
margin 0 0% 0 0 0
0%
+ Period
Production 3,610,000,000 25.1% 2,885,858,741
10.7% 2,608,000,000 3,119,520
115622.9%
- Purchase
of raw
materials 2,380,000,000
8830.3% 26,650,830 0% 0
+/- Change
in stocks of
raw
materiels 0 0% 862,282 0% 0
- Other
external
purchases
and
charges 0 0% 1,916,630,616 6.8% 1,795,000,000
Added
Value 1,230,000,000€ 30.6% 941,715,013 €
15.8% 813,000,000 € 1,775,764
€ 69166.0%
38.81 % CA 11.0%
34.96 % CA 12.2% 31.17
% CA 43.74 % CA -11.3%
|
Added value + |
1,230,000,000 |
|
941,715,013 |
|
€ 813,000,000 |
1,775,764 € |
69166.0% |
||||||
|
Operating |
4,000,000 |
-39.4% |
6,604,123 |
120.1% |
3,000,000 |
|
|
||||||
|
grants |
|
|
|
|
|
|
|
||||||
|
- Tax, |
|
|
|
|
|
|
|
||||||
|
duty and similar |
60,000,000 |
12.3% |
53,419,116 |
13.7% |
47,000,000 |
|
|
||||||
|
payments |
|
|
|
|
|
|
|
||||||
|
- Personal charges |
809,000,000 |
10.3% |
733,475,720 |
5.4% |
696,000,000 |
|
|
||||||
|
Gross |
|
|
161,424,300 € |
|
|
|
|
||||||
|
operating |
365,000,000 € |
126.1% |
121.1% |
73,000,000 € |
59,863 € |
609625.5% |
|||||||
|
surplus |
|
|
|
|
|
|
|||||||
|
|
11.52 %CA |
92.3% |
5.99 % CA |
113.9% |
2.80 % CA |
4.42 % CA |
160.6% |
||||||
|
Gross operating surplus |
365,000,000 |
|
|
|
|
59863 |
609625.5% |
||||||
|
+ Release of reserves and provisions |
|
|
161.424.3000 |
|
73.000.000€ |
|
|
||||||
|
+ Other operating income |
41,000,000 |
1230.8% |
3,080,758 |
-95.4% |
67,000,000 |
|
|
||||||
|
Depreciation/Amortisation |
275,000,000 |
-26.6% |
374,492,615 |
209.5% |
121,000,000 |
|
|
||||||
|
- Other charges |
140,000,000 |
-4.1% |
14,592,047 |
82.4% |
8,000,000 |
|
|
||||||
|
Operating result |
117,000,000 |
|
|
|
|
€ 39077 |
299308.9% |
||||||
|
|
3.69% |
21.0% |
3.05%CA |
626.2% |
0.42%CA |
3.07%CA |
20.2% |
||||||
|
Operating result |
117,000,000 € |
42.5% |
82,132,582 € |
646.7% 11,000,000 € |
39,077 € 299308.9% |
|
+/- Result of jo nt- venture transferred from/to other partners |
0 |
0% |
0 |
0% 0 |
|
|
+ F nanc al ncome |
55,000,000 |
-17.7% |
66,804,848 |
-10.9% 75,000,000 |
|
|
- Financial charges |
22,000,000 |
-64.8% |
62,437,362 |
316.2% 15,000,000 |
|
|
Pre-tax result |
150,000,000 € |
73.4% |
86,500,068 € |
21.8% 71,000,000 € |
28,207 € 531682.9% |
|
|
4.73 % CA |
47.4% |
3.21 % CA |
18.0%
2.72 % CA |
2.74 % CA 72.6% |
|
Extraordinary income |
0 |
0% |
12,638,437 |
0% 0 |
12,996 |
0% |
|
Extraordinary |
6,000,000 |
-71.2% |
20,803,358 |
-37.0% 33,000,000 |
|
|
|
charges |
|
|
|
|
|
|
|
Extraordinary |
|
|
|
€ -33,000,000 |
0€ |
0% |
|
|
-0.19% CA |
36.7% |
0.30%CA |
76.4%
-1 % CA |
-00.01 % CA |
-1800% |
Pre-tax result
€150,000,000 73.4%
86,500,068 € 21.8% 71,000,000 €
28,207 € 531682.9%
|
Extraordinary |
|
|
|
|
€ -33,000,000 |
0€ |
0% |
|
- Employee profit sharing |
13,000,000 |
63.4% |
7,956,67 6 |
-11.6% |
9,000,000 |
|
|
|
- Tax on profits |
69,000,000 |
63.5% |
42,202,322 |
91.8% |
22,000,000 |
|
|
|
Net result |
62,000,000 € |
120.0% |
28,176,149 € |
302.5% |
7,000,000 € |
34,153 € |
181436.0% |
|
|
1.96 % CA |
86.7% |
1.05 % CA |
288.9% |
0.27 % CA |
2.83 % CA |
-30.7% |
Collective
procedures
No judgment information for the company
Summary of preferential rights
|
Company monitored since |
18/09/2007 |
|
Status of Monitoring |
No social security and tax office
preferential right to date |
Tax office preferential rights
|
Number of active preferential rights |
0 |
|
Total amount |
- |
|
Due remaining amount |
- |
|
Date of last preferential right |
- |
|
Historical Data |
|
|
|
Registration |
Registration
Date of the
|
|
|
number |
date |
debt amount of the |
|
201300243 |
30/05/2013
10/07/2013 REcette REgionale DES DOUANES 1,360,450 EUR |
|
|
Reason for closure |
|
Crossed Off |
|
Court |
|
Aix-en-Provence |
|
Creditor |
|
RECETTE REGIONALE DES DOUANES 48, AVENUE ROBERT SCHUMAN 13224
MARSEILLE CEDEX II EUROCOPTER |
|
Debtor |
|
AEROPORT
INTERNATIONAL MARSEILLE PROVENCE 13725 MARIGNANE CEDEX, MARIGNANE CEDEX |
|
Ultimate parent company |
EADS PARTICIPATIONS BV |
|
|
|
|
|
|
Direct parent |
AIRBUS HELICOPTERS HOLDING |
- 100 % |
|
|
|
|
|
Group - Number of companies |
265 |
|
|
|
|
|
|
Linkages - Number of companies |
1150 |
|
|
|
|
|
|
Number of countries |
74 |
|
|
|
|
|
|
Company Name |
SIREN |
Parts |
Last account |
|
|
|
|
published |
|
- EADS
PARTICIPATIONS B.V. 1 AIRBUS GROUP
N.V. |
34135648 24288945 |
50.39% |
31/12/2012 31/12/2013 |
|
AIRBUS SAS |
383474814 |
94.42% |
31/12/2010 |
|
AIRBUS SPARES LIMITED |
- |
99.95% |
- |
|
1 CIMPA |
393341540 |
100% |
31/12/2012 |
|
CIMPA GMBH |
HRB 99372 |
100% |
31/12/2012 |
|
CIMPA LIMITED |
04904015 |
100% |
31/12/2013 |
|
AIRBUS AERO |
433215910 |
99.76% |
31/12/2013 |
|
AIRBUS TRANSPORT INTERNATIONAL |
408772234 |
100% |
31/12/2013 |
|
AIRBUS OPERATIONS LIMITED |
03468788 |
100% |
31/12/2013 |
|
AIRBUS MAURITIUS LIMITED |
- |
Min blocking |
- |
|
AIFI LLC |
- |
100% |
- |
|
AIRBUS RE S.A. |
B50641 |
Min |
31/12/2013 |
|
AIRBUS INVEST |
433174349 |
100% |
31/12/2013 |
|
IFR SKEYES |
342764701 |
100% |
31/12/2013 |
|
AIRBUS MOBIL ITY SAS |
420553141 |
100% |
31/12/2013 |
|
QUOVADIS |
511007312 |
100% |
31/12/2013 |
|
STAR REAL ESTATE |
433940392 |
100% |
31/12/2013 |
|
AIRBUS CHINA LIMITED |
- |
100% |
- |
|
AIRBUS (BEIJING) ENGINEERING C... |
- |
70% |
- |
|
AIRBUS (TIANJIN) FINAL ASSEMBL... |
- |
51% |
- |
|
AIRBUS (TIANJIN) DELIVERY CENT... |
- |
100% |
- |
|
AIRBUS FINANCIAL SERVICE UNLIMIT... |
- |
100% |
- |
AIRBUS INDUSTRIE OF 62% - - -
NORTH AMERIC...
NORBUS INC - - 100% -
- -
There are more than 25 companies in the group. To see the full list, please view the report online or select the
HTML option.
|
Ultimate parent company |
EADS PARTICIPATIONS BV |
|
Direct parent |
AIRBUS HELICOPTERS HOLDING - 100 % |
|
Group - Number of companies |
265 |
|
Linkages - Number of companies |
1150 |
|
Number of countries |
74 |
|
Company Name |
SIREN |
Last account |
Turnover |
|
FINMECCANICA - SOCIETA' PER AZIONI |
RM7031 |
31/12/2012 |
95 901 000 € |
|
TERNINOX S.P.A. |
TR63492 |
31/12/2013 |
169 453 600 € |
|
THYSSENKRUPP AG |
HRB 9092 |
30/09/2013 |
38 857 000 000 € |
|
GROUPE INDUSTRIEL MARCEL DASSAULT |
400628079 |
31/12/2012 |
36 193 748 € |
|
SELEX ES LTD |
02426132 |
31/12/2013 |
910 572 000 £ |
|
IVECO S.P.A. |
TO1074767 |
31/12/2013 |
4 800 634 691 € |
|
KRUPP HOESCH STAHL GMBH |
HRB 18254 |
30/09/2012 |
- |
|
RIAS |
76190 |
30/09/2013 |
31 948 040 € |
|
THYSSENKRUPP FRANCE |
380261032 |
30/09/2013 |
674 663 € |
|
OUTOKUMPU NIROSTA GMBH |
HRB 12511 |
30/09/2012 |
2 412 828 000 € |
|
THYSSENKRUPP MAVILOR |
780061255 |
30/09/2013 |
0€ |
|
BAE SYSTEMS PLC |
01470151 |
31/12/2013 |
|
|
THYSSENKRUPP UK PLC |
02452909 |
30/09/2013 |
0£ |
|
SELEX ES INTERNATIONAL LTD |
00964491 |
31/12/2013 |
13 000 £ |
|
KRUPP INDUSTRIETECHNIK |
188690 |
30/09/2012 |
- |
|
TELESPAZIO S.P.A. |
RM8H0R4B949 |
31/12/2012 |
337 208 000 € |
|
AUTOMOTIVE CHASSIS PRODUCTS UK LIMITED |
02265757 |
31/12/2013 |
180 000 £ |
|
THYSSENKRUPP MARINE SYSTEMS INDUSTRIEHOL... |
HRB 89613 |
30/09/2009 |
- |
|
AIRTANKER LIMITED |
06279734 |
31/12/2013 |
344 392 000 £ |
|
EISEN- UND HUTTENWERKE AKTIENGESELLSCHAF... |
HRB 15400 |
30/09/2013 |
350 000 € |
|
AGUSTAWESTLAND HOLDINGS LIMITED |
03960805 |
31/12/2013 |
18 910 000 £ |
|
AVIO S.P.A. |
TO1057205 |
31/12/2012 |
206 314 000 € |
|
GESTAMP TALLENT LIMITED |
00452916 |
31/12/2013 |
419 354 000 £ |
|
BERCO S.P.A. |
FE130546 |
30/09/2013 |
335 366 861 € |
|
CASSIDIAN TEST & SERVICES LIMITED |
04279438 |
31/12/2013 |
1 943212 £ |
Consolidated Accounts
Active Account | Passive Account | Account Results | Consolidation
Synthesized Accounts
|
Annual Accounts |
31/12/2013 |
|
Account period (month) |
12 |
|
Account Type |
Consolidated |
|
Activity Code |
3030Z |
Active account
|
Annual Accounts |
31/12/2013 |
|
Capital not called |
0 |
|
Total fixed assets |
832,000,000 |
|
- Intangible assets |
40,000,000 |
|
- Tangible assets |
446,000,000 |
|
- Financial assets |
346,000,000 |
|
Net current assets |
4,905,000,000 |
|
- Stocks |
2,125,000,000 |
|
- Advanced payments |
185,000,000 |
|
- Receivables |
1,870,000,000 |
|
- Securities and cash |
725,000,000 |
|
Accounts of regularization |
4,000,000 |
|
Total Assets |
5,737,000,000 |
|
Passive Account |
|
|
Annual Accounts |
31/12/2013 |
|
Shareholders' equity |
1,070,000,000 |
|
Share capital |
582,000,000 |
|
Other capital resources |
187,000,000 |
|
Risk Provisions |
771,000,000 |
|
Liabilities |
3,712,000,000 |
|
- Financial liabilities |
0 |
|
- Advanced payments received |
1,980,000,000 |
|
- Trade account payables |
728,000,000 |
|
- Tax
and social liabilities |
0 |
|
- Other debts and fixed assets liabilities |
382,000,000 |
|
Account regularization |
623,000,000 |
|
Total liabilities |
5,740,000,000 |
|
Results |
|
|
Annual Accounts |
31/12/2013 |
|
Sales of Goods |
3,879,000,000 |
|
Net turnover |
3,420,000,000 |
- of
which net export turnover 0
Operating
charges 3,679,000,000
Operating
profit/loss 200,000,000
Financial
income 26,000,000
Financial
charges 0
Financial
profit/loss 26,000,000
Pretax
net operating income 226,000,000
Extraordinary
income 0
Extraordinary
charges 10,000,000
Extraordinary
profit/loss -10,000,000
Consolidation 31.12.2013
Annual Accounts
Net result before amortisation of goodwill 175,000,000
Group result (consolidated net result) 175,000,000
Net result- Group
Share (Part of Parent Company) 175,000,000
|
Display parameter Currency |
| | Euro |
| | Kilo Euro |
Net result - group share (part of parent
company)
|
Normal Account |
31/12/2013 |
|
Months |
12 |
Accounts - Active
Grand Total - Passive Accounts (I to IV)
|
|
|
31/12/2013 |
|
Grand Total (I to VI) |
Net |
5,737,000,000 |
|
Gross |
CO |
6,615,000,000 |
|
Amortisation |
1A |
878,000,000 |
Capital subscribed not called (I)
31/12/2013
Active fixed asset
(II)
|
|
|
31/12/2013 |
|
Total Active fixed asset (II) |
Net |
832,000,000 |
|
Gross |
BJ |
1,482,000,000 |
|
Amortisation |
BK |
650,000,000 |
Intangible fixed assets
|
|
|
31/12/2013 |
|||
|
Start-up cost |
Net |
0 |
|||
|
Gross |
AB |
0 |
|||
|
Amortisation |
AC |
0 |
|||
|
R&D expenses |
Net |
0 |
|||
|
Gross |
CX |
0 |
|||
|
Amortisation |
AE |
0 |
|||
|
Distributorships, patents |
Net |
0 |
|||
|
Gross |
AF |
0 |
|||
|
Amortisation |
AG |
0 |
|||
|
Goodwill |
Net |
0 |
|||
|
Gross |
AH |
0 |
|||
|
Amortisation |
AI |
0 |
|||
|
Other intangible fixed assets |
Net |
40,000,000 |
|||
|
Gross |
AJ |
129,000,000 |
|||
|
Amortisation |
AK |
89,000,000 |
|||
|
Pre-payments and downpayments |
Net |
0 |
|||
|
Gross |
AL |
0 |
|||
|
Amortisation |
AM |
0 |
|||
|
tangible fixed assets |
|||||
|
|
|
31/12/2013 |
|||
|
Acquisition difference |
Net |
0 |
|||
|
Gross |
A11 |
0 |
|||
|
Amortisation |
A12 |
0 |
|||
|
Goodwill |
Net |
0 |
|||
|
Gross |
A21 |
0 |
|||
|
Amortisation |
A22 |
0 |
|||
|
Difference from the first consolidation |
Net |
0 |
|||
|
Gross |
A31 |
0 |
|||
|
Amortisation |
A32 |
0 |
|||
|
Lands |
Net |
0 |
|||
|
Gross |
AN |
0 |
|||
|
Amortisation |
AO |
0 |
|||
|
Buildings |
Net |
0 |
|
||
|
Gross |
AP |
0 |
|
||
|
Amortisation |
AQ |
0 |
|
||
|
Plant |
Net |
0 |
|
||
|
Gross |
AR |
0 |
|
||
|
Amortisation |
AS |
0 |
|
||
|
Other tangible fixed assets |
Net |
446,000,000 |
|
||
|
Gross |
AT |
1,007,000,000 |
|
||
|
Amortisation |
AU |
561,000,000 |
|
||
|
Fixed assets in construction |
Net |
0 |
|
||
|
Gross |
AV |
0 |
|
||
|
Amortisation |
AW |
0 |
|
||
|
Advances and payments on account |
Net |
0 |
|
||
|
Gross |
AX |
0 |
|
||
|
Amortisation |
AY |
0 |
|
||
|
inancial assets |
|
||||
|
|
|
31/12/2013 |
|
||
|
Associates at equity |
Net |
0 |
|
||
|
Gross |
CS |
0 |
|
||
|
Amortisation |
CT |
0 |
|
||
|
Other participations |
Net |
0 |
|
||
|
Gross |
CU |
0 |
|
||
|
Amortisation |
CV |
0 |
|
||
|
Inter-company receivables |
Net |
0 |
|
||
|
Gross |
BB |
0 |
|
||
|
Amortisation |
BC |
0 |
|
||
|
Other investment securities |
Net |
0 |
|
||
|
Gross |
BD |
0 |
|
||
|
Amortisation |
BE |
0 |
|
||
|
Loans |
Net |
0 |
|
||
|
Gross |
BF |
0 |
|
||
|
Amortisation |
BG |
0 |
|
||
|
Other financial assets |
Net |
346,000,000 |
|
||
|
Gross |
BH |
346,000,000 |
|
||
|
Amortisation |
BI |
0 |
|
||
|
Other financial assets |
Net |
0 |
|
||
|
Gross |
A41 |
0 |
|
||
|
Amortisation |
A42 |
0 |
|
||
Current Assets (III)
|
|
|
|
31/12/2013 |
|||
|
|
Total Assets |
Net |
4,905,000,000 |
|||
|
|
Gross |
CJ |
5,133,000,000 |
|||
|
|
Amortisation |
CK |
228,000,000 |
|||
|
Stocks |
||||||
|
|
|
|
31/12/2013 |
|||
|
|
Raw materials |
Net |
0 |
|||
|
|
Gross |
BL |
0 |
|||
|
|
Amortisation |
BM |
0 |
|||
|
|
Work in progress (goods) |
Net |
0 |
|||
|
|
Gross |
BN |
0 |
|||
|
|
Amortisation |
BO |
0 |
|||
|
|
Work in progress (services) |
Net |
0 |
|||
|
|
Gross |
BP |
0 |
|||
|
|
Amortisation |
BQ |
0 |
|||
|
|
Semi-finished and finished products |
Net |
0 |
|||
|
|
Gross |
BR |
0 |
|||
|
|
Amortisation |
BS |
0 |
|||
|
|
Goods for resale |
Net |
2,125,000,000 |
|||
|
|
Gross |
BT |
2,327,000,000 |
|||
|
|
Amortisation |
BU |
202,000,000 |
|||
|
Advance payments to suppliers |
||||||
|
|
|
|
31/12/2013 |
|||
|
|
Advance payments to suppliers |
Net |
185,000,000 |
|||
|
|
Gross |
BV |
185,000,000 |
|||
|
|
Amortisation |
BW |
0 |
|||
|
Debtors |
||||||
|
|
|
|
31/12/2013 |
|||
|
|
Trade accounts receivable |
Net |
1,570,000,000 |
|||
|
|
Gross |
BX |
1,590,000,000 |
|||
|
|
Amortisation |
BY |
20,000,000 |
|||
|
|
Other debtors |
Net |
254,000,000 |
|||
|
|
Gross |
BZ |
260,000,000 |
|||
|
|
Amortisation |
CA |
6,000,000 |
|||
|
|
Capital subscribed and called up |
Net |
0 |
|||
|
|
Gross |
CB |
0 |
|||
|
Amortisation |
CC |
0 |
|
|||
|
Divers |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Investment securities |
Net |
0 |
|
|||
|
Gross |
CD |
0 |
|
|||
|
Amortisation |
CE |
0 |
|
|||
|
Cash and cash equivalents |
Net |
725,000,000 |
|
|||
|
Gross |
CF |
725,000,000 |
|
|||
|
Amortisation |
CG |
0 |
|
|||
|
Prepaid expenses |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Prepaid expenses |
Net |
46,000,000 |
|
|||
|
Gross |
CH |
46,000,000 |
|
|||
|
Amortisation |
CI |
0 |
|
|||
|
Equalization accounts (IV to VI) |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Multi-period charges |
CW3 |
0 |
|
|||
|
Premiums on redemption of bonds |
CM3 |
0 |
|
|||
|
Currency differential gain |
CN3 |
4,000,000 |
|
|||
|
References |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Due within one year |
CP |
0 |
|
|||
|
Due after one year |
CR |
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)
|
|
31/12/2013 |
|
Grand Total (I to IV) |
EE 5,740,000,000 |
Shareholder Equity (I) 31/12/2013
|
Total shareholders' equity (Total I) |
DL |
1,070,000,000 |
|
Equity and shareholders' equity |
DA |
582,000,000 |
|
Issue and merger premiums |
DB |
5,000,000 |
|
Revaluation differentials |
DC |
0 |
|
Of which equity differential |
EK |
0 |
|
Legal reserve |
DD |
58,000,000 |
|
Statutory or contractual reserve |
DE |
0 |
|
Special regulated reserves |
DF |
0 |
|
Other reserves |
DG |
101,000,000 |
|
Profits or losses brought forward |
DH |
93,000,000 |
|
Conversion differences |
P1 |
0 |
|
Net result - group part |
P2 |
175,000,000 |
|
Investment grants |
DJ |
9,000,000 |
|
Special tax-allowable reserves |
DK |
47,000,000 |
Other capital resources (II)
|
|
|
31/12/2013 |
|
Total other capital resources (Total II) |
DO |
187,000,000 |
|
Income from participating securities |
DM |
0 |
|
Conditional loans |
DN |
0 |
|
Others |
P3 |
187,000,000 |
Provisions for risks and charges (III)
|
|
|
31/12/2013 |
|
Total provisions for risks and charges (Total III) |
DR |
771,000,000 |
|
Conversion differences |
P4 |
0 |
|
In reserves |
P5 |
0 |
|
In results |
P6 |
0 |
|
Total III |
P7 |
0 |
|
Delayed tax |
P8 |
0 |
|
Acquisition differences |
P9 |
0 |
|
Risk provisions |
DP |
771,000,000 |
|
Reserves for charges |
DQ |
0 |
Liabilities (IV) 3,712,000,000
Total Liabilities (Total IV)
Advance payments received
for current orders 1,980,000,000
Trade accounts payables 728,000,000
Other debts 381,000,000
Translation loss (V) 31/12/2013
Translation loss (Total V) ED 1,000,000
Equalization accounts
|
|
31/12/2013 |
|
Deferred income |
EB 623,000,000 |
|
Display parameter Currency |
Euro |
Kilo Euro |
Result account
Operating income | Operating charges | Financial
income | Financial charges | Extraordinary charges | Employee profit sharing | Tax on profits | References
1- Operating result (I-II)
31/12/2013
Operating result (Total I-II) GG
200,000,000
2 - Financial
result (V - VI)
31/12/2013
Financial result (Total V-VI) GV 26,000,000
3 - Pre-tax net operating income result (I - VI)
|
|
|
31/12/2013 |
|
|||
|
Pre-tax net operating |
|
|
|
|||
|
income (Total I-II+II-IV+V- |
GW |
226,000,000 |
|
|||
|
VI) |
|
|
|
|||
|
4 - Extraordinary result (VII-VIII) |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Extraordinary result (Total VII-VIII) |
HI |
-10,000,000 |
|
|||
|
Consolidation |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Delayed tax |
R1 |
0 |
|
|||
|
Net result before |
|
|
|
|||
|
amortisation of acquisition |
R2 |
175,000,000 |
|
|||
|
differences |
|
|
|
|||
|
Endowment to amortisation of acquisition differences |
R3 |
0 |
|
|||
|
Net result of companies set in equivalence |
R4 |
0 |
|
|||
|
Net result of integrated |
R5 |
0 |
|
|||
|
companies |
|
|||||
|
Group result (consolidated net result) |
R6 |
175,000,000 |
|
|||
|
Cross-reference : equipment leasing |
R7 |
0 |
|
|||
|
Cross-reference : property leasing |
R8 |
175,000,000 |
|
|||
|
Operating income (I) |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Total operating income (Total I) |
FR |
3,879,000,000 |
|
|||
|
Operating income (details) |
|
|||||
|
|
|
31/12/2013 |
|
|||
|
Sale of goods for resale |
FC |
0 |
|
|||
|
France |
FA |
0 |
|
|||
|
Export |
FB |
0 |
|
|||
|
Sale of goods produced |
FF |
0 |
|
|||
|
France |
FD |
0 |
|
|||
|
|
Export |
FE |
0 |
|||
|
|
Sale of services |
FI |
3,420,000,000 |
|||
|
|
France |
FG |
3,420,000,000 |
|||
|
|
Export |
FH |
0 |
|||
|
|
Net turnover |
FL |
3,420,000,000 |
|||
|
|
France |
FJ |
3,420,000,000 |
|||
|
|
Export |
FK |
0 |
|||
|
|
Stocked production |
FM |
294,000,000 |
|||
|
|
Self-constructed assets |
FN |
0 |
|||
|
|
Operating grants |
FO |
3,000,000 |
|||
|
|
Release of reserves and provisions |
FP |
111,000,000 |
|||
|
|
Other income |
FQ |
51,000,000 |
|||
|
Operating charges (II) |
||||||
|
|
|
|
31/12/2013 |
|||
|
|
Total operating charges (Total II) |
GF |
3,679,000,000 |
|||
|
Exploitation charges |
||||||
|
|
|
|
31/12/2013 |
|||
|
|
Purchase of goods for resale |
FS |
0 |
|||
|
|
Change in stocks of goods for resale |
FT |
0 |
|||
|
|
Purchase of raw materials |
FU |
2,632,000,000 |
|||
|
|
Change in stocks of raw materials |
FV |
0 |
|||
|
|
Other external purchases and charges |
FW |
0 |
|||
|
|
Tax, duty and similar
payments |
FX |
65,000,000 |
|||
|
|
Payroll |
FY |
0 |
|||
|
|
Social security costs |
FZ |
898,000,000 |
|||
|
Depreciation |
||||||
|
|
|
|
31/12/2013 |
|||
|
|
Depreciation of fixed assets |
GA |
54,000,000 |
|||
|
|
Amortisation of fixed assets |
GB |
0 |
|||
|
|
Depreciation/amortisation of current
assets |
GC |
0 |
|||
|
|
Provisions for risks and charges |
GD |
0 |
|||
Other charges
31/12/2013
Other charges GE
30,000,000
Operating charges (III-IV)
|
|
31/12/2013 |
|
Share of joint-venture |
|
|
transferred to other |
GH 0 |
|
partner(s) (Total III) |
|
|
Share of joint venture |
|
|
transferred from other |
GI 0 |
|
partner(s) (Total IV) |
|
Financial income (V)
|
|
|
31/12/2013 |
|
Total financial income (Total V) |
GP |
26,000,000 |
|
Share financial income |
GJ |
0 |
|
Other investment income & capitalised
receivables |
GK |
0 |
|
Other interest and similar income |
GL |
26,000,000 |
|
Released provisions and transferred charges |
GM |
0 |
|
Exchange gains |
GN |
0 |
|
Net income from disposal of investment securities |
GO |
0 |
Financial Charge (VI)
|
|
|
31/12/2013 |
|
Total financial charge (Total VI) |
GU |
0 |
|
Financial reserves and provisions |
GQ |
0 |
|
Interest and similar charges |
GR |
0 |
|
Exchange losses |
GS |
0 |
|
Net loss from disposal of investment securities |
GT |
0 |
Extraordinary income (VII)
31/12/2013
Total extraordinary
HD
0
income (Total VII)
Extraordinary operating
HA 0
income
Extraordinary income from
capital transactions
Released provsions and
HC 0
transferred charges
Extraordinary charges (VIII)
|
|
|
31/12/2013 |
|
Total extraordinary ^ charges (Total VIII) |
HH |
10,000,000 |
|
Extraordinary operating charges |
HE |
10,000,000 |
|
Extraordinary charges from capital transactions |
HF |
0 |
|
Extraordinary reserves and provisions |
HG |
0 |
Employee profit sharing (IX)
31/12/2013
Employee profit sharing HJ -4,000,000
(Total IX)
Tax on profits (X)
|
|
31/12/2013 |
|
Tax on profits (Total X) |
HK -37,000,000 |
References
|
|
31/12/2013 |
|
Of which equipment leases |
HP 0 |
|
Of which property leases |
HQ 0 |
Ratios
Structure and Liquidity
|
|
31/12/2013 |
|
Fixed Asset Financing |
1.81 |
|
Global Debt |
390.74 days |
|
Working Capital Fund overall net |
125.89 days |
|
Financial independence |
0% |
|
More ratios |
|
|
Solvability |
21.90% |
Management or
rotation
|
|
31/12/2013 |
|
Need background in operating working
capital |
110 days |
|
Treasury |
76.32 days |
|
Inventory turnover of goods |
0 days |
|
More ratios |
|
|
Inventory turnover of raw |
|
|
materials in industrial |
0 days |
|
enterprises |
|
|
Inventory turnover of |
|
|
intermediate and
finished products in the industrial |
0 days |
|
enterprise |
|
|
Profitability of the business |
|
|
|
31/12/2013 |
|
Margin trading |
0% |
|
Profitability of the business |
3.57 |
|
More ratios |
|
|
Rates integration |
31.64% |
|
Rate leasing furniture |
0% |
|
Weight interests |
0 |
|
Return on capital |
|
|
|
31/12/2013 |
|
Rates of economic profitability |
9.71% |
Status history
No Status History
Publication date Gazette Name Description
12/08/2014 Bodacc C Comptes annuels et
rapports
13 - BOUCHES-DU-RHONE GREFFE DU TRIBUNAL DE COMMERCE D'AIX-EN-PROVENCE
2146 - 352383715 RCS. AIRBUS HELICOPTERS. Forme : Societe
par actions simplifiee. Adresse : Aeroport International Marseille
Provence 13725 Marignane Cedex. Commentaires : Comptes annuels et
rapports de l'exercice clos le : 31/12/2013.
24/01/2014 Bodacc B Modification et mutation
diverse
13 - BOUCHES-DU-RHONE
GREFFE DU TRIBUNAL DE COMMERCE D'AIX-EN-PROVENCE
256 - 352 383 715 RCS Aix-en-Provence. AIRBUS
HELICOPTERS. Forme : Societe par actions simplifiee. Activite : .
Commentaires : Modification survenue sur la denomination.
27/08/2013 Bodacc C Comptes annuels et
rapports
13 - BOUCHES-DU-RHONE
GREFFE DU TRIBUNAL DE COMMERCE
D'AIX-EN-PROVENCE
1031 - 352383715 RCS. EUROCOPTER. Forme : Societe par
actions simplifiee. Adresse : Aeroport International Marseille Provence
13725 Marignane Cedex. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2012.
21/05/2013 Bodacc B Modification et mutation
diverse
13 - BOUCHES-DU-RHONE
GREFFE DU TRIBUNAL DE COMMERCE
D'AIX-EN-PROVENCE
98 - 352 383 715 RCS Aix-en-Provence. EUROCOPTER. Forme : Societe
par actions simplifiee. Administration : President : FAURY Guillaume
Commissaire aux comptes titulaire : ERNST & YOUNG AUDIT Commissaire aux
comptes suppleant : AUDITEX. Activite : .
Commentaires : Modification survenue sur l'administration.
Resignation / Revocation of the social representative
03.05.2013 JAL 5 Resignation / Revocation of the social
representative
Nouvelles Publications (Les)
Date de decision : 01 /05/2013
La societe 352383715 - EUROCOPTER, L'AEROPORT, AEROP INTERNATIONAL MARSEILLE
PROVENCE, 13700
MARIGNANE
Fait I'objet du depart de Monsieur Lutz BERTLING
03/05/2013 JAL Appointment of
the social representative
Nouvelles Publications (Les)
Date de decision : 01/05/2013
Societe faisant lobjet dune nomination : 352383715 -
EUROCOPTER, L'AEROPORT, AEROP INTERNATIONAL
MARSEILLE PROVENCE, 13700 MARIGNANE
Nomine : Monsieur Guillaume FAURY,
13725 MARIGNANE CEDEX
En la fonction de : President
19/07/2012 Bodacc C Comptes annuels et
rapports
13 - BOUCHES-DU-RHONE
GREFFE DU TRIBUNAL DE COMMERCE
D'AIX-EN-PROVENCE
1332 - 352383715 RCS. EUROCOPTER. Forme : Societe par
actions simplifiee. Adresse : Aeroport International Marseille Provence
13725 Marignane Cedex. Commentaires : Comptes annuels et rapports de
l'exercice clos le :
31/12/2011.
10/09/2010 Bodacc C Comptes annuels et
rapports
13 - BOUCHES-DU-RHONE GREFFE DU TRIBUNAL DE COMMERCE D'AIX-EN-PROVENCE
1605 - 352383715 RCS. EUROCOPTER. Forme : Societe par
actions simplifiee. Adresse : Aeroport International Marseille Provence
13725 Marignane Cedex. Commentaires : Comptes annuels et rapports de
l'exercice clos le :
31/12/2009.
19/08/2009 Bodacc C Comptes annuels et
rapports
13 - BOUCHES-DU-RHONE GREFFE DU TRIBUNAL DE COMMERCE D'AIX-EN-PROVENCE
852 - 352383715 RCS. EUROCOPTER. Forme : Societe par
actions simplifiee. Adresse : Aeroport International Marseille Provence
13725 Marignane Cedex. Commentaires : Comptes annuels et rapports de
l'exercice clos le :
31/12/2008.
16/10/2008 Bodacc C Comptes annuels et
rapports
13 - BOUCHES-DU-RHONE GREFFE DU TRIBUNAL DE COMMERCE D'AIX-EN-PROVENCE
904 - 352383715 RCS. EUROCOPTER. Forme : Societe par
actions simplifiee. Adresse : Aeroport International Marseille Provence,
13725 Marignane Cedex. Commentaires : Comptes annuels et rapports de
l'exercice clos le :
31/12/2007.
08/08/2007 Bodacc C Avs de depot des comptes
88 - 352 383 715. RCS Aix-en-Provence
EUROCOPTER. Forme: Societe par actions simplifiee. Adresse du siege social:
Aeroport International Marseille Provence, 13725 Marignane Cedex. Comptes
annuels et rapports de l'exercice clos le: 31 decembre 2006.
19/07/2007 Bodacc B Modifications et mutations
diverses
174 - RCS Aix-en-Provence B 352 383 715. RC 91-B 1218. EUROCOPTER. Forme
: S.A.S. Adresse du siege social : aeroport international Marseille-Provence,,
13725 Commentaires : modification survenue sur l'administration. Administration
: president : BERTLING (Lutz) (Nom d'usage : BERTLING). Commissaire aux comptes
titulaire : ERNST & YOUNG AUDIT. Commissaire aux comptes suppleant :
AUDITEX. Date d'effet : 9 avril 2007.
10/12/2006 Bodacc B Modifications et mutations
diverses
0183 - RCS Aix-en-Provence B 352 383 715. RC 91-B 1218. EUROCOPTER.
Forme : S.A.S. Adresse du siege social : aeroport international Marseille-Provence,,
13725 Commentaires : modification survenue sur l'administration. Administration
: president : BERTLING (Lutz) (Nom d'usage : BERTLING). Commissaire aux comptes
titulaire : ERNST & YOUNG AUDIT. Commissaire aux comptes suppleant : CABINET
ROBERT MAZARS. Date d'effet : 31 octobre
2006.
04/08/2006 Bodacc C Avs de depot des comptes
1084 - RCS Aix-en-Provence B 352 383 715. RC 91-B 1218. EUROCOPTER.
Forme: SOCIETE PAR ACTIONS SIMPLIFIEE. Adresse du siege social: Aeroport
International Marseille Provence,13725 Marignane-Cedex. Comptes annuels et
rapports de l'exercice clos le: 31 decembre 2005.
30/07/2005 Bodacc C Avis de depot des comptes
484 - RCS Aix-en-Provence B 352 383 715. RC 91-B 1218. EUROCOPTER.
Forme: SOCIETE PAR ACTIONS SIMPLIFIEE. Adresse du siege social: Aeroport
International Marseille Provence,13725 Marignane. Comptes annuels et rapports
de l'exercice clos le: 31 decembre 2004.
10/02/2004 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER. Forme :
S.A.S.U. Capital : 581 614 047 euros. Adresse du siege social : aeroport
international Marseille-Provence, 13725 Marignane Cedex. Commentaires :
modification survenue sur le capital (augmentation). Date d'effet : 15 decembre
2003.
25/05/2003 Bodacc
B Modifications et
mutations diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER. Forme :
S.A.S.U. Capital : 551 962 907 euros.
Adresse du siege social : aeroport international Marseille-Provence, 13725
Marignane Cedex. Commentaires : modification survenue sur l'administration.
Administration : president : BREGIER ( Fabrice) ( Nom d'usage : BREGIER).
Commissaire aux comptes titulaire : ERNST & YOUNG AUDIT. Commissaire aux
comptes suppleant : CABINET ROBERT MAZARS. Date d'effet : 2 avril 2003.
17/01/2002 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER. Forme :
S.A.S.U. Capital : 551 962 907 euros. Adresse du siege social : aeroport
international Marseille-Provence, 13725 Marignane Cedex. Commentaires :
modification survenue sur le capital (augmentation et conversion en euros).
Date d'effet : 29 octobre 2001.
22/11/2000 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER. Forme : S.A.S.
unipersonnelle. Capital : 3 607 600 700 F.
Adresse du siege social : Aeroport International Marseille-Provence, 13725
Marignane Cedex. Commentaires : modification survenue sur la forme juridique et
l'administration. Administration : president : BIGAY (Jean- Francois) ( Nom
d'usage : BIGAY). Commissaire aux comptes titulaire : ERNST ET YOUNG AUDIT.
Commissaire aux comptes suppleant : CABINET ROBERT MAZARS. Date d'effet : 18
septembre 2000.
11/10/2000 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER. Forme : S.A. a
directoire. Capital : 3 607 600 700 F.
Adresse du siege social : Aeroport International Marseille Provence, 13725
Marignane Cedex. Commentaires : modification survenue sur l' administration.
Administration : president du directoire : BIGAY (Jean- Francois) ( Nom d'usage
: BIGAY). President du conseil de surveillance : Dr RUSSELL (Dietrich) ( Nom
d'usage : RUSSELL). Vice-president du conseil de surveillance : VERRET (Jean,
Philippe, Denis, Noel) ( Nom d'usage : VERRET). Membres du conseil de
surveillance : EUROCOPTER HOLDING S.A., representee par DE RAFFIN DOURNY
(Albert, Jean, Marc) ( Nom d'usage : DE RAFFIN DOURNY) CHABOD (Rene, Michel) (
Nom d'usage : CHABOD) MARTRE (Jean, Francois, Henri) ( Nom d'usage : MARTRE)
SCHMIDT ( Karl-Heinz) ( Nom d'usage : SCHMIDT) SAPPA (Andre) ( Nom d'usage :
SAPPA) MARTINEZ (Manuel) ( Nom d'usage : MARTINEZ) RING (Hans, Peter) ( Nom d'
usage : RING) ARENDT (Axel) ( Nom d' usage : ARENDT). Commissaire aux comptes
titulaire : ERNST ET YOUNG AUDIT. Commissaire aux comptes suppleant : CABINET
ROBERT MAZARS. Date d'effet : 17 juillet 2000.
22/03/2000 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER. Forme : S.A. a
directoire. Adresse du siege social : Aeroport International Marseille-
Provence, 13725 Marignane Cedex. Commentaires : modification survenue sur
l'administration. Administration : president du directoire : GAVIN ( Patrick) (
Nom d'usage : GAVIN). President du conseil de surveillance : BIGAY
(Jean-Francois) ( Nom d'usage : BIGAY). Vice-president du conseil de
surveillance : KNITTER (Hartwig) ( Nom d'usage : KNITTER). Directeur general :
SOBOTTA (Siegfried, Anton, Hubert) ( Nom d'usage : SOBOTTA). Membres du conseil
de surveillance : AEROSPATIALE MATRA, representee par MIR (Jean, Marie, Louis)
( Nom d'usage : MIR) EUROCOPTER HOLDING S.A., representee par AUQUE (Francois,
Maxime, Myves) ( Nom d'usage : AUQUE) VERRET (Jean, Philippe, Denis, Noel) (
Nom d'usage : VERRET) CHABOD (Rene, Michel) ( Nom d' usage : CHABOD) MARTRE
(Jean, Francois, Henri) ( Nom d'usage : MARTRE) SPERL (Andreas) ( Nom d'usage
Docteur SPERL) SCHMIDT (Karl-Heinz) ( Nom d'usage : SCHMIDT) RAUEN ( Aloysius,
Josef) ( Nom d'usage : RAUEN) SAPPA (Andre) ( Nom d'usage : SAPPA) MARTINEZ
(Manuel) ( Nom d'usage : MARTINEZ). Commissaire aux comptes titulaire : ERNST
ET YOUNG AUDIT. Commissaire aux comptes suppleant : CABINET ROBERT MAZARS. Date
d'effet : 9 novembre 1999.
08/02/2000 Bodacc A Creation d'etablissement
421 646 365. RCS Aix-en-Provence. A dater du: 5 fevrier 1999 RC 99-B 161
SOCIETE DE FORMATION HELICOPTERES. Forme : Societe par actions simplifiee.
Capital : 8 417 000 F (fixe). Adresse du siege social : Aeroport-International-
Marseille-Provence, 13725 Marignane cedex Fonds principal acquis par apport, au
montant net evalue a 25 000 000 de F.
Commentaires : modification survenue sur le capital (augmentation). Date d'effet
: 15 novembre 1999 Precedente proprietaire-exploitante EUROCOPTER 352 383 715.
RCS Aix-en-Provence. RC 91-B 1218 Publication legale: Les Nouvelles
Publications economiques et juridiques du 5 janv'er 2000 declaration de
creances: au greffe du tribunal de commerce d'Aix-en-Provence.
03/11/1999 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER. Forme : S.A. a
directoire. Adresse du siege social : aeroport international Marseille-
Provence, 13725 Marignane Cedex. Commentaires : modification survenue sur
l'administration. Administration : president du directoire : GAVIN ( Patrick) (
Nom d'usage : GAVIN). President du conseil de surveillance : BIGAY
(Jean-Francois) ( Nom d'usage : BIGAY). Vice-president du conseil de
surveillance : KNITTER (Hartwig) ( Nom d'usage : KNITTER). Directeur general :
SOBOTTA (Siegfried, Anton, Hubert) ( Nom
d'usage : SOBOTTA). Membres du conseil de surveillance : AEROSPATIALE
MATRA, representee par MIR (Jean, Marie, Louis) ( Nom d'usage : MIR) EUROCOPTER
HOLDING S.A., representee par AUQUE (Francois, Maxime, Yves) ( Nom d'usage :
AUQUE) VERRET (Jean, Philippe, Denis, Noel) ( Nom d'usage : VERRET) CHABOD
(Rene, Michel) ( Nom d' usage : CHABOD) MARTRE (Jean, Francois, Henri) ( Nom
d'usage : MARTRE) SPERL (Andreas) ( Nom d'usage Docteur SPERL) SCHMIDT
(Karl-Heinz) ( Nom d'usage : SCHMIDT) RAUEN ( Aloysius, Josef) ( Nom d'usage :
RAUEN) . Commissaire aux comptes titulaire : ERNST ET YOUNG AUDIT. Commissaire
aux comptes suppleant : CABINET ROBERT MAZARS. Date d'effet : 24 juin 1999.
30/09/1998 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352 383 715 RC 91- B 1218 EUROCOPTER. Forme : S.A.
a directoire. Capital : 3 607 600 700 F ( fixe). Adresse du siege social :
Aeroport- International-Marseille-Provence, 13725 Marignane cedex.
Administration : ancien president et membre du directoire : BIGAY
(Jean-Francois), nouveau president et membre du conseil de surveillance nouveau
president et membre du directoire : GAVIN (Patrick) ancien president et membre
du conseil de surveillance : FACHE (Jean-Louis) ancien v^e-president et membre
du conseil de surveillance : RUSSEL ( Dietrich) nouveau v^e-president et membre
du conseil de surveillance : KNITTER (Hartwig) nouveau membre du conseil de
surveillance : SCHMIDT (Karl- Heinz). Date d'effet : 8 juillet 1998.
01/09/1998 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352 383 715 RC 91- B 1218 EUROCOPTER. Forme : S.A.
a directoire. Capital : 3 607 600 700 F.
Adresse du siege social : aeroport international Marseille-Provence 13725
Marignane Cedex. Administration : ancien membre du conseil de surveillance :
DEUTER (Karl). Date d'effet : 9 mars 1998.
17/05/1998 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352 383 715 RC 91- B 1218 EUROCOPTER. Forme : S.A.
a directoire. Capital : 3 607 600 700 F.
Adresse du siege social : aeroport international Marseille-Provence 13725
Marignane Cedex. Administration : ancien commissaire aux comptes titulaire :
K.P. M.G. AUDIT. Ancien commissaire aux comptes suppleant : RIVIERE (Gerard).
Date d'effet : 20 octobre 1997.
21/10/1997 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352 383 715 RC 91- B 1218 EUROCOPTER FRANCE. Forme
: S.A. Capital : 3 700 000 000 de F. Adresse
du siege social : aeroport international Marseille-Provence 13725 Marignane
Cedex. Administration : ancien administrateur : BLUME (Hans). Nouvel
administrateur : RUSSEL (Dietrich). Date d'effet : 31 octobre 1996.
06/08/1997 Bodacc B Modifications et mutations
diverses
Ancienne situation du siege social. RCS Aix-en-Provence B 352383715 RC
91-B 1218 EUROCOPTER FRANCE. Forme : S.A. Capital : 3 700 000 000 F (fixe).
Adresse : aeroport international Marseille Provence, 13725 Marignane Cedex
Nouvelle situation du siege social denomination: EUROCOPTER. Forme : S.A. a
directoire. Capital : 3 607 600 700 F.
Administration : president du directoire BIGAY (Jean-Francois), ancien
president du conseil d'administration. Administrateurs partants : EUROCOPTER S.
A., representee par AUQUE (Francois) HARACHE (Philippe) SURTIN (Philippe)
FILIPPI (Corinne) DARBOUX (Jean-Louis) GIRAUDY (Jean-Louis) et DU BUISSON DE
COURSON (Yolaine). Directeur general partant : CHAUVALLON (Gerard). Directeur
general et copresident du directoire : SOBOTTA (Siegfried), ancien directeur
general. Vice- president du conseil de surveillance : RUSSEL (Dietrich), ancien
administrateur. Membre du conseil de surveillance : SAPPA (Andre), ancien
administrateur. Nouveau president du conseil de surveillance : FACHE (Jean-
Louis). Nouveaux membres du conseil de surveillance : AEROSPATIALE S.N.I.,
representee par MIR (Jean-Marie) EUROCOPTEUR HOLDING S.A., representee par
AUQUE (Francois) VERRET (Jean- Philippe) CHABOD (Rene) MARTRE ( Jean-Francois)
DEUTER (Karl) PILLER (Wolfgang) SPERL (Andreas) GARCIN ( Maurice) MARTINEZ
(Manuel) GIRAUD ( Jean-Marie) et SABDES (Andre). Nouveau commissaire aux
comptes titulaire : K.P. M.G. AUDIT. Nouveau commissaire aux comptes suppleant
: RIVIERE (Gerard). Date d'effet : 30 mai
1997.
22/07/1997 Bodacc B Modifications et mutations
diverses
RCS Aix-en-Provence B 352 383 715 RC 91- B 1218 EUROCOPTER FRANCE. Forme
: S.A. Capital : 3 700 000 000 de F. Adresse
du siege social : aeroport international Marseille Provence 13725 Marignane
Cedex. Administration : ancien directeur general : CHAUVALLON (Gerard), qui
reste vice-president du conseil d' administration. Date
d'effet : 31 mars 1997.
23/06/1995 Bodacc B Modifications et mutations
diverses
RCS. RCS Aix-en-Provence B 352 383 715 RC RC 91-B 1218 EUROCOPTER
FRANCE. Forme : S.A. Capital : 3 700 000 000 F (fixe). Adresse du siege social
: aeroport international Marseille-Provence 13725 Marignane cedex. Administration
: administrateur partant : DEBRUN ( Philippe). Nouvel administrateur : DU
BUISSON DE COURSON.
Date d'effet : 7
decembre 1994.
08/04/1995
Bodacc B
Modifications et mutations diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER FRANCE. Forme :
S.A. Capital : 3 700 000 000 F (fixe). Adresse du siege social : aeroport
international Marseille Provence, 13725 Marignane Cedex. Administration :
ancien administrateur et ancien directeur general : BERNARDET (Jean-Paul),
nouveau vice-precident du conseil d' administration et egalement directeur
general : CHAUVALLON (Gerard). Date d'effet : 1 e r juillet 1994.
08/04/1995 Bodacc B Modifications et mutations
diverses
RCS
Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER FRANCE. Forme : S.A.
Capital : 3 700 000 000 F (fixe). Adresse du siege social : aeroport
international Marseille Provence, 13725 Marignane Cedex. Administration :
ancien administrateur : BITTNER (Gustav), nouvel administrateur : BLUME (Hans).
Date d'effet : 28 fevrier 1994.
08/04/1995
Bodacc B
Modifications et
mutations diverses
RCS Aix-en-Provence B 352383715 RC 91-B 1218 EUROCOPTER FRANCE. Forme :
S.A. Capital : 3 700 000 000 de F (fixe). Adresse du siege social : aeroport
international Marseille Provence, 13725 Marignane Cedex. Administration :
ancien administrateur : EISSAUTIER (Guy), nouvel administrateur : HARACHE (
Philippe). Date d'effet : 8 avril 1994.
Date Description
Date Description
06/10/2014 Payment incident closed
12/08/2014 Bodacc C : Deposit accounts notice
24/01/2014 Bodacc B: Various editing or changing
06/01/2014 Amendment
06/01/2014 Updated articles of association
06/01/2014 New company name
31/12/2013 New consolidated accounts available
09/12/2013 Update of Company Name
09/12/2013 Modification to Company Identifier
30/08/2013 Consideration of a Balance sheet that has led to a reassessment of this company's
creditworthiness
27/08/2013 Bodacc C : Deposit accounts notice
30/05/2013 New Filling of Tax Office preferential right
30/05/2013 Unfiling of a Tax Office preferential right
21/05/2013 Bodacc B: Various editing or changing
03/05/2013 Legal Gazette: Resignation / Revocation of the social representative
02/05/2013 New chairman (CEO, CoB)
02/05/2013 Amendment
01/05/2013 Legal Gazette: Appointment of the social representative
31/12/2012 New accounts available
19/07/2012 Bodacc C : Deposit accounts notice
06/07/2012 Consideration of a balance sheet that has led to a reassessment of this company's
creditworthiness
04/05/2012 Payment incident closed
13/04/2012 Consideration of a balance sheet that has led to a reassessment of this company's
creditworthiness
31/12/2011 New accounts available
07/10/2011 Update of participations in other companies
07/10/2011 Disengagement in other companies
07/10/2011 New subsidiarie(s) detected
07/10/2011 Payment incident detected
21/07/2011 Consideration of a balance sheet that has led to a reassessment of this company's
creditworthiness
01/04/2011 New participations in other companies
31/12/2010 New accounts available
29/11/2010 Payment incident closed
10/09/2010 Bodacc C : Deposit accounts notice
30/07/2010 Modification to Establishment Address or Identifier
21/07/2010 Payment incident detected
21/05/2010 Update of participations in other companies
21/05/2010 New subsidiarie(s) detected
03/05/2010 New subsidiarie(s) detected
31/12/2009 New accounts available
07/12/2009 Payment incident closed
02/11/2009 Payment incident closed
02/10/2009 Payment incident detected
19/08/2009 Bodacc C : Deposit accounts notice
10/08/2009 Payment incident detected
10/02/2009 Payment incident closed
03/02/2009 Payment incident closed
31/12/2008 New accounts available
26/11/2008 Payment incident detected
20/10/2008 Payment incident detected
16/10/2008 Bodacc C : Deposit accounts notice
07/10/2008 Payment incident detected
31/12/2007 New accounts available
18/09/2007 Collection of preferential rights activated for this company
04/06/2007 Updated articles of association
04/06/2007 Minutes of general meeting of shareholders
04/06/2007 PV d'Assemblée
04/06/2007 Appointment/resignation of company officers
04/06/2007 Private document
04/06/2007 Statuts mis à jour
31/12/2006 New accounts available
22/11/2006 Appointment/resignation of company officers
22/11/2006 Minutes of general meeting of shareholders
22/11/2006 Private document
22/11/2006 PV d'Assemblée
31/03/2006 Apport Partiel
31/03/2006 Planned merger
|
31/03/2006 |
Projet de Fusion |
|
||
|
31/03/2006 |
Acte sous seing prive |
|
||
|
31/03/2006 |
Private document |
|
||
|
31/03/2006 |
Acte modificatif |
|
||
|
31/12/2005 |
New accounts available |
|
||
|
31/12/2004 |
New accounts available |
|
||
|
21/01/2004 |
PV d'Assemblee |
|
||
|
21/01/2004 |
Augmentation de Capital |
|
||
|
21/01/2004 |
Statuts mis a jour |
|
||
|
21/01/2004 |
Acte sous seing prive |
|
||
|
21/01/2004 |
Certificat de depot des fonds |
|
||
|
31/12/2003 |
New accounts available |
|
||
|
05/12/2003 |
Rapport des Commissaires ou du Gerant |
|
||
|
05/12/2003 |
Acte sous seing prive |
|
||
|
05/12/2003 |
Acte modificatif |
|
||
|
09/10/2003 |
Requete et Ordonnance |
|
||
|
09/10/2003 |
Acte modificatif |
|
||
|
02/05/2003 |
Nomination/demission des organes de
gestion |
|
||
|
02/05/2003 |
PV d'Assemblee |
|
||
|
02/05/2003 |
Acte modificatif |
|
||
|
02/05/2003 |
Acte sous seing prive |
|
||
|
31/12/2001 |
Statuts mis a jour |
|
||
|
31/12/2001 |
Acte sous seing prive |
|
||
|
31/12/2001 |
Augmentation de Capital |
|
||
|
31/12/2001 |
Conversion du Capital Social en Euros |
|
||
|
31/12/2001 |
PV d'Assemblee |
|
||
|
31/10/2000 |
Rapport des Commissaires ou du Gerant |
|
||
|
31/10/2000 |
Statuts mis a jour |
|
||
|
31/10/2000 |
PV d'Assemblee |
|
||
|
31/10/2000 |
Nomination/demission des organes de
gestion |
|
||
|
31/10/2000 |
Acte sous seing prive |
|
||
|
31/10/2000 |
Changement de Forme Juridique avec changement
de categorie |
|
||
|
31/10/2000 |
Changement de Forme Juridique sans
changement de categorie |
|
||
|
31/10/2000 |
Acte modificatif |
|
||
|
18/09/2000 |
Modification du Conseil d'Administration |
|
||
|
18/09/2000 |
Nomination/demission des organes de
gestion |
|
||
|
18/09/2000 |
Acte sous seing prive |
|
||
|
18/09/2000 |
PV d'Assemblee |
|
||
|
03/03/2000 |
PV d'Assemblee |
|
||
|
03/03/2000 |
Nomination/demission des organes de
gestion |
|
||
|
03/03/2000 |
Acte sous seing prive |
|
||
|
03/03/2000 |
Acte modificatif |
|
||
|
12/11/1999 |
Statuts mis a jour |
|
||
|
12/11/1999 |
Acte sous seing prive |
|
||
|
12/11/1999 |
Acte modificatif |
|
||
|
12/11/1999 |
PV d'Assemblee |
|
||
|
14/10/1999 |
Acte sous seing prive |
|
||
|
14/10/1999 |
Acte modificatif |
|
||
|
14/10/1999 |
Nomination/demission des organes de
gestion |
|
||
|
14/10/1999 |
PV d'Assemblee |
|
||
|
26/08/1998 |
PV d'Assemblee |
|
||
|
26/08/1998 |
Nomination/demission des organes de
gestion |
|
||
|
26/08/1998 |
Acte sous seing prive |
|
||
|
26/08/1998 |
Acte modificatif |
|
||
|
17/07/1998 |
Acte sous seing prive |
|
||
|
17/07/1998 |
Nomination/demission des organes de
gestion |
|
||
|
17/07/1998 |
Acte modificatif |
|
||
|
12/03/1998 |
Acte sous seing prive |
|
||
|
12/03/1998 |
Statuts mis a jour |
|
||
|
12/03/1998 |
PV d'Assemblee |
|
||
|
12/03/1998 |
Acte modificatif |
|
||
|
12/03/1998 |
Rapport des Commissaires ou du Gerant |
|
||
|
26/06/1997 |
Changement de Forme Juridique avec
changement de categorie |
|
||
|
26/06/1997 |
Declaration de conformite |
|
||
|
26/06/1997 |
Nomination/demission des organes de
gestion |
|
||
|
26/06/1997 |
Modification du systeme d'administration des
S.A. |
|
||
|
26/06/1997 |
Changement de denomination sociale |
|
||
|
26/06/1997 |
Reduction de Capital |
|
||
|
26/06/1997 |
Augmentation de Capital |
|
||
|
26/06/1997 |
PV d'Assemblee |
|
||
|
26/06/1997 |
Statuts mis a jour |
|
||
|
26/06/1997 |
Acte modificatif |
|
||
|
09/06/1997 |
Acte sous seing prive |
|
||
|
09/06/1997 |
Acte modificatif |
|
||
|
09/06/1997 |
PV du Conseil d'Administration |
|
||
|
09/06/1997 |
Nomination/demission des organes de
gestion |
|
||
|
29/04/1997 |
Acte modificatif |
|
||
|
29/04/1997 |
Fusion |
|
||
|
29/04/1997 |
Acte sous seing prive |
|
||
|
29/04/1997 |
PV du Conseil d'Administration |
|
||
|
28/02/1997 |
Acte sous seing prive |
|
||
|
28/02/1997 |
Acte modificatif |
|
||
|
28/02/1997 |
Requete et Ordonnance |
|
||
|
13/02/1997 |
Acte sous seing prive |
|
||
|
13/02/1997 |
Modification du Conseil d'Administration |
|
||
|
13/02/1997 |
Acte modificatif |
|
||
|
13/02/1997 |
PV du Conseil d'Administration |
|||
|
13/02/1997 |
Nomination/demission des organes de
gestion |
|||
|
18/10/1996 |
Acte sous seing prive |
|||
|
18/10/1996 |
Nomination/demission des organes de
gestion |
|||
|
18/10/1996 |
Modification du Conseil d'Administration |
|||
|
18/10/1996 |
PV d'Assemblee |
|||
|
18/10/1996 |
Acte modificatif |
|||
|
05/05/1995 |
Modification du Conseil d'Administration |
|||
|
05/05/1995 |
PV d'Assemblee |
|||
|
05/05/1995 |
Nomination/demission des organes de
gestion |
|||
|
05/05/1995 |
PV du Conseil d'Administration |
|||
|
17/02/1995 |
Modification du Conseil d'Administration |
|||
|
17/02/1995 |
Acte modificatif |
|||
|
17/02/1995 |
PV du Conseil d'Administration |
|||
|
17/02/1995 |
PV d'Assemblee |
|||
|
17/02/1995 |
Nomination/demission des organes de
gestion |
|||
|
28/03/1994 |
Statuts mis a jour |
|||
|
28/03/1994 |
Acte modificatif |
|||
|
28/03/1994 |
Declaration de conformite |
|||
|
28/03/1994 |
PV d'Assemblee |
|||
|
23/02/1994 |
Nomination/demission des organes de
gestion |
|||
|
23/02/1994 |
Acte modificatif |
|||
|
23/02/1994 |
Modification du Conseil d'Administration |
|||
|
23/02/1994 |
PV du Conseil d'Administration |
|||
|
19/01/1994 |
Acte modificatif |
|||
|
19/01/1994 |
PV d'Assemblee |
|||
|
19/01/1994 |
Modification du Conseil d'Administration |
|||
|
19/01/1994 |
PV du Conseil d'Administration |
|||
|
19/01/1994 |
Nomination/demission des organes de
gestion |
|||
|
10/09/1992 |
PV du Conseil d'Administration |
|||
|
10/09/1992 |
Modification du Conseil d'Administration |
|||
|
10/09/1992 |
Acte modificatif |
|||
|
10/09/1992 |
Nomination/demission des organes de
gestion |
|||
|
10/07/1992 |
PV d'Assemblee |
|||
|
10/07/1992 |
Modification du Conseil d'Administration |
|||
|
10/07/1992 |
Nomination/demission des organes de
gestion |
|||
|
20/02/1992 |
Expedition acte notarie |
|||
|
20/02/1992 |
Declaration de conformite |
|||
|
20/02/1992 |
PV du Conseil d'Administration |
|||
|
20/02/1992 |
Statuts mis a jour |
|||
|
20/02/1992 |
Acte modificatif |
|||
|
16/12/1991 |
Modification du Conseil d'Administration |
|||
|
16/12/1991 |
Changement de President (PDG, PCA) |
|||
|
16/12/1991 |
Changement de denomination sociale |
|
||
|
16/12/1991 |
Immatriculation suite a transfert |
|
||
|
16/12/1991 |
Augmentation de Capital |
|
||
|
16/12/1991 |
Statuts mis a jour |
|
||
|
16/12/1991 |
PV du Conseil d'Administration |
|
||
|
16/12/1991 |
PV d'Assemblee |
|
||
|
16/12/1991 |
Nomination/demission des organes de
gestion |
|
||
|
16/12/1991 |
Declaration de conformite |
|
||
|
13/12/1991 |
PV d'Assemblee |
|
||
|
13/12/1991 |
Immatriculation suite a transfert |
|
||
|
13/12/1991 |
Certificat de depot des fonds |
|
||
|
13/12/1991 |
Nomination/demission des organes de
gestion |
|
||
|
13/12/1991 |
PV du Conseil d'Administration |
|
||
|
13/12/1991 |
Modification de l'objet social |
|
||
|
13/12/1991 |
Changement de President (PDG, PCA) |
|
||
|
13/12/1991 |
Modification du Conseil d'Administration |
|
||
|
13/12/1991 |
Augmentation de Capital |
|
||
|
13/12/1991 |
Statuts mis a jour |
|
||
|
13/12/1991 |
Changement de denomination sociale |
|
||
|
13/12/1991 |
Expedition acte notarie |
|
||
|
06/12/1991 |
PV d'Assemblee |
|
||
|
06/12/1991 |
Transfert du Siege hors du ressort du
Tribunal de Commerce |
|
||
|
Date |
Description |
|
28/08/2014 |
Update of phone numbers |
|
16/03/2014 |
Update of phone numbers |
|
22/02/2014 |
Update of phone numbers |
|
11/01/2013 |
Update of phone numbers |
|
23/11/2011 |
Update of phone numbers |
|
26/10/2010 |
Update of phone numbers |
|
30/07/2010 |
Modification of Head office Identification |
|
30/07/2010 |
Update of Establishment Address |
|
21/01/2010 |
Update of phone numbers |
|
29/05/2009 |
Update of phone numbers |
19/08/2008 Update of phone numbers
13/06/2007 Update of phone numbers
31/12/2004 Modification of Establishment Activity
|
Name |
FAURY GUILLAUME |
|
|
|
Manager position |
President |
Date of birth |
22/02/1968 |
|
Place of birth |
CHERBOURG (50) |
|
|
Previous
Directors
|
|||
|
Manager position |
Title and name |
|
Date of Birth/Place of Birth |
|
President |
M LUTZ BERTLING |
|
— |
|
President |
M LUTZ BERTLING |
|
7/9/1962 - KIEL ALLEMAGNE |
|
President |
LUTZ BERTLING |
|
7/9/1962 - KIEL(ALLEMAGNE) |
|
President |
M FABRICE BREGIER |
|
7/16/1961 - DIJON |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.85 |
|
UK Pound |
1 |
Rs.93.27 |
|
Euro |
1 |
Rs.71.57 |
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.