|
Report No. : |
348070 |
|
Report Date : |
02.11.2015 |
IDENTIFICATION DETAILS
|
Name : |
BAFA |
|
|
|
|
Registered Office : |
10 Rue Du Canal, 91070 Bondoufle |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
03.2003 |
|
|
|
|
Com. Reg. No.: |
B 447 730 557 |
|
|
|
|
Legal Form : |
Simplified Joint Stock Company with Single Associate. |
|
|
|
|
Line of Business : |
Wholesale (business to business) Hardware. |
|
|
|
|
No. of Employees : |
48 Employees |
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 – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
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 more than 84 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 increased by 0.4% in 2014. The unemployment rate (including overseas
territories) increased from 7.8% in 2008 to 10.4% in the fourth quarter of
2014. Youth unemployment in metropolitan France decreased from a high of 25.4%
in the fourth quarter of 2012 to 24.3% in the fourth quarter of 2014.
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% of GDP in 2014, while France's public debt
rose from 68% of GDP to more than 95% in 2014, and may hit 100% by 2016.
Elected on a conventionally leftist platform, President Francois HOLLANDE
surprised and angered many supporters with a January 2014 speech announcing a
sharp change in his economic policy, recasting himself as a liberalizing
reformer. The government's budget for 2014 shifted the balance of fiscal
consolidation from taxes to a total of $24 billion in spending cuts. In
December 2014, HOLLANDE announced additional reforms, including a plan to
extend commercial business hours, liberalize professional services, and sell off
$6.2-12.4 billion in state owned assets. France’s tax burden remains well above
the EU average and income tax cuts over the past decade are being partly
reversed, particularly for higher earners. The top rate of income tax is 41%.
The government is allowing a 75% payroll tax on salaries over $1.24 million to
lapse.
|
Source
: CIA |
|
Name
|
BAFA
|
||
|
Acronym
|
-
|
||
|
Trade
name |
-
|
||
|
Status
|
Economically
active |
||
|
Postal
Address |
BAFA |
||
|
Share
Capital |
37,000
Euros |
||
|
Telephone
|
-
|
||
|
Activity
(APE) |
Wholesale
(business to business) Hardware (4674A) |
RCS
Registration |
RCS
Evry B 447 730 557 |
|
Formation
Date |
02/2003
|
EUR
VAT Number |
FR91447730557
|
|
Deregistration
Date |
-
|
Last
account Date |
31/12/2014
|
|
Court
Registry Number |
20
0 3B00688 |
Incorporation
Date |
03/2003
|
|
Registration
Court |
Evry
(78) |
Fax
|
-
|
|
Nationality
|
France
|
Legal
form |
Simplified
Joint Stock Company with Single Associate |
|
Currency
|
Euros
|
||
|
Year
to date |
Turnover
|
Gross
operating surplus |
Shareholder's
equity |
Net
result |
Employees
|
|
31/12/2014
|
13,007,427
€ |
17.98%
Turnover |
9,304,425
€ |
1,248,898
€ |
48
employees |
|
31/12/2013
|
11,466,690
€ |
16.83%
Turnover |
8,355,527
€ |
1,202,423
€ |
50
to 99 employees |
|
31/12/2012
|
11,653,060
€ |
19.54%
Turnover |
7,453,104
€ |
1,368,752
€ |
48
employees |
|
Current
Directors |
3 |
|
Judgment
|
No
judgement |
||
|
Preferential
Right |
No
social security and tax office preferential right to date |
|
Type
of Establishment |
Head
Office |
Production
Role |
- |
|
APE/NAF
Code |
4674A |
Activity |
Wholesale
(intercompany trade) of hardware |
|
Formation
Date |
05/2015 |
Reason
for Formation |
Formation |
|
Closure
Date |
- |
Reason
for Closure |
- |
|
Reactivation
Date |
- |
Seasonality |
- |
|
Activity
Nature |
- |
Activity
Location |
- |
|
Trading
Address |
10
RUE DU CANAL |
Department |
Essonne
(91) |
|
Location
Surface |
- |
District |
2 |
|
City |
BONDOUFLE |
Status |
Economically
active |
|
Business
Pages FT® |
- |
Region |
Ile-de-France |
|
Area |
15 |
||
|
Size
of Urban Area |
Paris
conglomeration |
|
Regionality |
Legal
unit with all establishments in same area |
|
Mono-activity
status |
Legal
unit having all establishments with the same main activity |
|
Branches |
3
branch entities in this company |
|
Company
Name |
Company
Type |
APE/NAF
Code |
Activity |
City |
Post
Code |
|
BAFA |
Head
Office |
4674A |
BONDOUFLE |
91070 |
|
|
BAFA |
Branch |
4674A |
Wholesale
(intercompany trade) of hardware |
BONDOUFLE |
91070 |
|
BAFA |
Branch |
4674A |
Wholesale
(intercompany trade) of hardware |
MARSEILLE
14 |
13014 |
|
BAFA |
Branch |
4674A |
Wholesale
(intercompany trade) of hardware |
FRANCONVILLE |
95130 |
|
Workforce
at address |
0
employee |
Company
workforce |
50
to 99 employees |
The
comments are ordered according to the class of risk. Companies are compared
with regard to other companies of the same type. Thus a positive comment for one
category can be negative for another or can change depending on its value. This
is a purely statistical decision.
|
The
shareholder's equity is 9,304,425 € |
|
|
The
ratio total assets to total liabilities is 5.49 |
|
|
The
creditor days are 15.55 |
|
|
The
decrease in the gearing percentage over the last two accounting periods is 16
% |
|
|
The
pre-tax profit is 1,877,236 € |
|
|
The
company has 3 directors |
|
|
Industry
code with low risk rating |
|
|
Department
code with low risk rating |
|
|
The
risk provisions are 0 € |
|
|
The
total assets are 11,376,929 € |
|
|
The
net current assets are 8,358,434 € |
|
|
The
net turnover is 13,007,427 € |
|
|
The
return on total assets employed is 16.50 |
|
|
High
risk workforce size |
|
|
The
liabilities are 2,072,504 € |
|
|
The
sales to current assets ratio is 1.56 |
|
|
The
stock to turnover ratio is 26.12 |
|
Activity
(APE) |
Wholesale
(business to business) Hardware (4674A) |
|
Industry
average credit rating |
49 |
|
Industry
average credit limit |
41,088 |
|
No
judgment information for the company |
Summary
of preferential rights
|
Company
monitored since |
04/11/2008 |
||
|
Status
of Monitoring |
No
social security and tax office preferential right to date |
||
This
company is not identified as one of the biggest french chip.
|
No
group information available for the company |
|
No
Linkages information available for the company. |
|
Name |
JAMS |
|||
|
Name
of representative |
||||
|
Manager
position |
President |
Date
of birth |
- |
|
|
Place
of birth |
||||
|
Type |
Moral
person |
Name
at birth |
||
|
Name |
M.
MARTI JEAN-LUC |
|||||||
|
Manager
position |
Statutory
auditor |
Date
of birth |
20/09/1966 |
|||||
|
Place
of birth |
AUBERVILLIERS |
|||||||
|
Type |
Individual |
Name
at birth |
||||||
|
Name |
AGOREX
ASSOCIÉS |
|||||||
|
Name
of representative |
||||||||
|
Manager
position |
Deputy
auditor |
Date
of birth |
- |
|||||
|
Place
of birth |
||||||||
|
Type |
Moral
person |
Name
at birth |
||||||
|
Manager
position |
Title
and name |
Date
of Birth/Place of Birth |
|
|
President |
M.
RAMON LIONEL |
19/06/1973
- GRENOBLE |
|
|
President |
M.
RAMON LIONEL |
19/06/1973
- GRENOBLE |
|
Date |
Description |
|
01/05/2015 |
Economically
active |
|
Publication
date |
Gazette
Name |
Description
|
|
|
22/10/2015
|
Bodacc
A |
Vente
et cession : Acheteur |
|
|
13
- BOUCHES-DU-RHONE GREFFE
DU TRIBUNAL DE COMMERCE DE MARSEILLE 88
- 447 730 557 RCS Marseille. BAFA. Forme : Société par actions
simplifiée à associé unique. Adresse : 10 rue du Canal, 91070
Bondoufle. |
|||
|
14/10/2015
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'EVRY 10376
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée à
associé unique. Adresse : 10 rue du Canal 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2014. |
|||
|
22/09/2015
|
JAL
|
Head
Office Transfer |
|
|
Echos
(Les) / Le Publicateur Légal - La Vie Judiciaire
|
|||
|
08/08/2014
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'EVRY 14052
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée. Adresse
: rue Gustave Madiot Zone Industrielle les Bordes 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2013. |
|||
|
04/06/2014
|
Bodacc
B |
Modification
et mutation diverse |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'ÉVRY 2073
- 447 730 557 RCS Evry. BAFA. Forme : Société par actions
simplifiée. Administration : Président : RAMON Lionel Commissaire aux
comptes titulaire : MARTI Jean-Luc modification le 23 Mai 2014 Commissaire
aux comptes suppléant : AGOREX ASSOCIÉS en fonction le 23 Mai 2014. Activité
: . |
|||
|
04/06/2014
|
Bodacc
B |
Modification
et mutation diverse |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'ÉVRY 2074
- 447 730 557 RCS Evry. BAFA. Forme : Société par actions
simplifiée. Administration : Commissaire aux comptes titulaire : MARTI
Jean-Luc modification le 23 Mai 2014 Commissaire aux comptes suppléant :
AGOREX ASSOCIÉS en fonction le 23 Mai 2014 Président : JAMS en fonction le 23
Mai 2014. Activité : . |
|||
|
27/05/2014
|
JAL
|
Appointment
of the social representative |
|
|
Semaine
de l Ile-de-France (La)
|
|||
|
27/05/2014
|
JAL
|
Resignation
/ Revocation of the social representative |
|
|
Semaine
de l Ile-de-France (La)
|
|||
|
07/08/2013
|
Bodacc
B |
Modification
et mutation diverse |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'ÉVRY 2879
- 447 730 557 RCS Evry. BAFA. Forme : Société par actions
simplifiée. Administration : Président : RAMON Lionel Commissaire aux
comptes titulaire : AUDIT CONTROLE CERTIFICATION A2C modification le 17 Mars
2003 Commissaire aux comptes suppléant : MARTI Jean-Luc en fonction le 30 Juillet
2013. Activité : . |
|||
|
02/08/2013
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'EVRY 11602
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée. Adresse
: rue Gustave Madiot Zone Industrielle les Bordes 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2012. |
|||
|
26/07/2012
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'ÉVRY 11347
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée. Adresse
: rue Gustave Madiot Zone Industrielle les Bordes 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2011. |
|||
|
12/09/2011
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'ÉVRY 6772
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée. Adresse
: rue Gustave Madiot Zone Industrielle les Bordes 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2010. |
|||
|
29/10/2010
|
Bodacc
A |
Vente
et cession : Acheteur |
|
|
95
- VAL-D'OISE GREFFE
DU TRIBUNAL DE COMMERCE DE PONTOISE 765
- 447 730 557 RCS Pontoise. BAFA. Forme : Société par actions
simplifiée. Adresse : rue Gustave Madiot, Zone Industrielle les
Bordes, 91070 Bondoufle. |
|||
|
08/10/2010
|
Bodacc
A |
Vente
et cession : Acheteur |
|
|
95
- VAL-D'OISE GREFFE
DU TRIBUNAL DE COMMERCE DE PONTOISE 915
- 447 730 557 RCS Pontoise. BAFA. Forme : Société par actions
simplifiée. Capital : 37000 EUR. Adresse : rue Gustave Madiot,
Zone Industrielle les Bordes, 91070 Bondoufle. |
|||
|
13/09/2010
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'ÉVRY 8323
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée. Adresse
: rue Gustave Madiot Zone Industrielle les Bordes 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2009. |
|||
|
11/09/2010
|
JAL
|
Activity
or goodwill cession |
|
|
95
|
|||
|
24/08/2009
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'EVRY 5789
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée. Adresse
: rue Gustave Madiot Zone Industrielle les Bordes 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2008. |
|||
|
12/07/2008
|
Bodacc
C |
Comptes
annuels et rapports |
|
|
91
- ESSONNE GREFFE
DU TRIBUNAL DE COMMERCE D'EVRY 9112
- 447730557 RCS. BAFA. Forme : Société par actions simplifiée. Adresse
: rue Gustave Madiot Zone Industrielle les Bordes, 91070 Bondoufle. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2007. |
|||
|
04/11/2007
|
Bodacc
C |
Avis
de dépôt des comptes |
|
|
6354
- 447 730 557. RCS Evry BAFA. Forme: Société par actions simplifiée. Adresse
du siège social: rue Gustave Madiot Zone Industrielle les Bordes, 91070
Bondoufle. Comptes annuels et rapports de l'exercice clos le: 31 décembre
2006. |
|||
|
29/08/2006
|
Bodacc
C |
Avis
de dépôt des comptes |
|
|
2739
- RCS Evry B 447 730 557. RC 03-B 688. BAFA. Forme: SOCIETE PAR ACTIONS
SIMPLIFIEE - SAS. Adresse du siège social: Z.I. les Bordes rue Gustave
Madiot,91070 Bondoufle. Comptes annuels et rapports de l'exercice clos le: 31
décembre 2005. |
|||
|
22/09/2005
|
Bodacc
C |
Avis
de dépôt des comptes |
|
|
4869
- RCS Evry B 447 730 557. RC 03-B 688. BAFA. Forme: SOCIETE PAR ACTIONS
SIMPLIFIEE. Adresse du siège social: Z.I. les Bordes rue Gustave Madiot,91070
Bondoufle. Comptes annuels et rapports de l'exercice clos le: 31 décembre
2004. |
|||
|
22/06/2005
|
Bodacc
A |
Vente
et cession |
|
|
1051
- RCS B 447 730 557. RC AP-B 40357. BAFA. Forme : S.A.S. Capital : 37 000 euros.
Adresse du siège social : Z.I. Les Bordes, rue Gustave-Adiot, 91070
Bondoufle. Etablissement principal - Activité : achat, revente en gros, en
demi-gros ou au détail de visseries, de boulonneries, de matériel et de
produits d'assemblage plus généralement, achat, revente de tout matériel et
de produits industriels . Adresse : 17 rue des Néaux, 95320
Saint-Leu-la-Forêt. Etablissement principal acquis par achat au prix stipulé
de 160 000 euros. Date d'effet : 16 mai 2005. Précédent propriétaire : VIS PLUS.
RCS 407 706 597. Publication légale : La Gazette du Val-d'Oise du 25 mai
2005. Oppositions : au fonds pour la validité et Me Martin, 57 route
d'Orléans, 91310 Montlhéry, pour la correspondance. |
|||
|
21/05/2003
|
Bodacc
A |
Création
d'établissement |
|
|
RCS
Evry B 447730557 RC AP-B 935 BAFA. Forme : S.A.S. Capital : 37 000 euros.
Adresse du siège social : Z.I. Les Bordes, rue Gustave-Madiot, 91070
Bondoufle Etablissement principal: Activité : achat, vente en gros, en demi-
gros de produits de boulonnerie et de quincaillerie. Adresse : Z.I. Les
Bordes, rue Gustave-Madiot, 91070 Bondoufle Etablissement principal acquis
par achat au prix stipulé de 710 000 euros. Date d'effet : 1 e r avril 2003.
Précédent propriétaire : BOULONNERIE AUTOMOBILE FRANCO-AMERICAINE. RCS
562077602 Publication légale: La Semaine de l'Ile-de-France du 6 mai 2003.
Oppositions : au fonds pour la validité et S.C.P. Rosen Poulain, 9-11 chemin
de Chilly, 91160 Champlan, pour la correspondance. |
|||
|
01/04/2003
|
Bodacc
A |
Création
d'établissement |
|
|
RCS
Evry B 447730557 RC 03-B 688 BAFA. Forme : S.A.S. Capital : 37 000 euros.
Activité : tant en France qu'à l' étranger, achat, revente et plus
généralement, commerce en gros, en demi- gros de boulonnerie et de quincaillerie.
Adresse du siège social : Z.I. Les Bordes, rue Gustave-Madiot, 91070
Bondoufle. Administration : président : RAMON (Lionel). Commissaire aux
comptes titulaire : AUDIT CONTROLE CERTIFICATION-A 2C. Commissaire aux
comptes suppléant : MORYOUSSEF (Henri) Cette société se constitue Date de
début d'activité: 19 février 2003. |
|||
|
Date |
Description |
|
22/10/2015 |
Bodacc
A : Sale and transfer |
|
14/10/2015 |
Bodacc
C : Deposit accounts notice |
|
07/10/2015 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
01/10/2015 |
Amendment |
|
01/10/2015 |
Updated
articles of association |
|
01/10/2015 |
Registered
office transferred inside jurisdiction of the Commercial Court |
|
22/09/2015 |
Legal
Gazette: Head Office Transfer |
|
01/05/2015 |
Update
of Company Legal Form |
|
01/05/2015 |
Update
of Company Head Office Identifier |
|
31/12/2014 |
New
accounts available |
|
08/08/2014 |
Bodacc
C : Deposit accounts notice |
|
01/08/2014 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
04/06/2014 |
Bodacc
B: Various editing or changing |
|
27/05/2014 |
Legal
Gazette: Resignation / Revocation of the social representative |
|
23/05/2014 |
New
chairman (CEO, CoB) |
|
23/05/2014 |
New
auditor |
|
23/05/2014 |
Minutes
of general meeting of shareholders |
|
11/02/2014 |
Legal
Gazette: Appointment of the social representative |
|
08/02/2014 |
New
shareholders detected |
|
07/02/2014 |
New
parent detected |
|
31/12/2013 |
Private
document |
|
31/12/2013 |
New
accounts available |
|
31/12/2013 |
Audit
or Management Report |
|
08/10/2013 |
Application
and court order |
|
08/10/2013 |
Amendment |
|
07/08/2013 |
Bodacc
B: Various editing or changing |
|
02/08/2013 |
Bodacc
C : Deposit accounts notice |
|
30/07/2013 |
New
auditor |
|
30/07/2013 |
Minutes
of general meeting of shareholders |
|
20/07/2013 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
31/12/2012 |
New
accounts available |
|
26/07/2012 |
Bodacc
C : Deposit accounts notice |
|
10/07/2012 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
31/12/2011 |
New
accounts available |
|
12/09/2011 |
Bodacc
C : Deposit accounts notice |
|
26/08/2011 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
31/12/2010 |
New
accounts available |
|
29/10/2010 |
Bodacc
A : Sale and transfer |
|
08/10/2010 |
Bodacc
A : Sale and transfer |
|
13/09/2010 |
Bodacc
C : Deposit accounts notice |
|
31/08/2010 |
Legal
Gazette: Activity or goodwill cession |
|
31/12/2009 |
New
accounts available |
|
24/08/2009 |
Bodacc
C : Deposit accounts notice |
|
31/12/2008 |
New
accounts available |
|
04/11/2008 |
Collection
of preferential rights activated for this company |
|
12/07/2008 |
Bodacc
C : Deposit accounts notice |
|
31/12/2007 |
New
accounts available |
|
31/12/2006 |
New
accounts available |
|
31/12/2005 |
New
accounts available |
|
31/12/2004 |
New
accounts available |
|
31/12/2003 |
New
accounts available |
|
17/03/2003 |
Private
document |
|
17/03/2003 |
Fund
deposit certificate |
|
17/03/2003 |
Company
formation |
|
17/03/2003 |
Articles
of association |
|
Date |
Description |
|
01/05/2015 |
Formation
of Head office (after transfer) |
Annual
Accounts
|
31/12/2014 |
31/12/2013 |
31/12/2012 |
||||||
|
Account
period (month) |
12
|
12
|
12
|
|||||
|
Account
Type |
Normal
|
Normal
|
Normal
|
|||||
|
Date
of capture |
06/10/2015
|
27/07/2014
|
11/07/2013
|
|||||
|
Activity
Code |
4674A
|
4674A
|
4674A
|
|||||
|
Employees
|
48
|
0
|
48
|
Active
account
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Capital
not called |
0
|
0% |
0
|
0% |
0
|
0
|
0%
|
||
|
Total
fixed assets |
3,018,495
|
0.1
% |
3,016,840
|
-1.4
% |
3,059,188
|
77,331
|
3803.3
% |
||
|
Intangible
assets |
2,028,510
|
-0.5
% |
2,038,125
|
-0.5
% |
2,047,881
|
1,565
|
129558.7
% |
||
|
Tangible
assets |
943,569
|
1.2
% |
932,299
|
-3.4
% |
965,133
|
31,146
|
2929.5
% |
||
|
Financial
assets |
46,416
|
0% |
46,416
|
0.5
% |
46,174
|
4,798
|
867.5
% |
||
|
Net
current assets |
8,358,434
|
15.5
% |
7,236,493
|
7.1
% |
6,753,680
|
757,861
|
1002.9
% |
||
|
Stocks
|
3,397,835
|
10.1
% |
3,085,737
|
17.2
% |
2,633,700
|
214,191
|
1486.4
% |
||
|
Advanced
payments |
0
|
0% |
0
|
0% |
0
|
0
|
0%
|
||
|
Receivables
|
3,044,650
|
9.2
% |
2,789,387
|
-3.4
% |
2,887,199
|
290,711
|
947.3
% |
||
|
Securities
and cash |
1,915,949
|
40.7
% |
1,361,369
|
10.4
% |
1,232,781
|
62,620
|
2959.6
% |
||
|
Prepaid
expenses |
-
|
- |
-
|
- |
-
|
147
|
-
|
||
|
Accounts
of regularization |
0
|
0% |
0
|
0% |
0
|
0
|
0%
|
||
|
Total
Assets |
11,376,929
|
11.0
% |
10,253,334
|
4.5
% |
9,812,866
|
884,143
|
1186.8
% |
||
Passive
Account
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Shareholders'
equity |
9,304,425
|
11.4
% |
8,355,527
|
12.1
% |
7,453,104
|
372,990
|
2394.6
% |
||
|
Share
capital |
37,000
|
0% |
37,000
|
0% |
37,000
|
55,055
|
-32.8
% |
||
|
Other
capital resources |
0
|
0% |
0
|
0% |
0
|
0
|
0%
|
||
|
Risk
Provisions |
0
|
0% |
0
|
0% |
0
|
0
|
0%
|
||
|
Liabilities
|
2,072,504
|
9.2
% |
1,897,806
|
-19.6
% |
2,359,761
|
415,164
|
399.2
% |
||
|
Financial
liabilities |
819,887
|
-6.8
% |
880,060
|
-33.6
% |
1,325,097
|
54,598
|
1401.7
% |
||
|
Advanced
payments received |
0
|
0% |
0
|
0% |
0
|
0
|
0%
|
||
|
Trade
account payables |
554,056
|
78.8
% |
309,869
|
16.9
% |
265,129
|
181,699
|
204.9
% |
||
|
Tax
and social liabilities |
666,765
|
-1.1
% |
673,948
|
10.1
% |
612,296
|
96,286
|
592.5
% |
||
|
Other
debts and fixed assets liabilities |
31,797
|
-6.3
% |
33,929
|
-78.4
% |
157,239
|
6,803
|
367.4
% |
||
|
Account
regularization |
0
|
0% |
0
|
0% |
0
|
0
|
0%
|
||
|
Total
liabilities |
11,376,929
|
11.0
% |
10,253,334
|
4.5
% |
9,812,866
|
884,142
|
1186.8
% |
||
Results
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Sales
of Goods |
13,040,866
|
13.7
% |
11,473,747
|
-2.4
% |
11,760,210
|
1,544,545
|
744.3
% |
||
|
Net
turnover |
13,007,427
|
13.4
% |
11,466,690
|
-1.6
% |
11,653,060
|
1,511,089
|
760.8
% |
||
|
of
which net export turnover |
1,038,334
|
43.5
% |
723,721
|
7.6
% |
672,670
|
0
|
0%
|
||
|
Operating
charges |
11,199,747
|
13.2
% |
9,895,521
|
1.7
% |
9,731,188
|
1,466,207
|
663.9
% |
||
|
Operating
profit/loss |
1,841,119
|
16.7
% |
1,578,226
|
-22.2
% |
2,029,022
|
38,921
|
4630.4
% |
||
|
Financial
income |
68,160
|
-76.4
% |
289,279
|
133.2
% |
124,027
|
446
|
15199.7
% |
||
|
Financial
charges |
32,418
|
-14.5
% |
37,914
|
-49.8
% |
75,565
|
3,482
|
831.2
% |
||
|
Financial
profit/loss |
35,742
|
-85.8
% |
251,365
|
418.7
% |
48,462
|
-897
|
4086.8
% |
||
|
Pretax
net operating income |
1,876,861
|
2.6
% |
1,829,591
|
-11.9
% |
2,077,484
|
35,434
|
5196.9
% |
||
|
Extraordinary
income |
11,190
|
-90.0
% |
111,399
|
-36.1
% |
174,314
|
969
|
1054.8
% |
||
|
Extraordinary
charges |
10,816
|
-91.5
% |
126,641
|
-26.8
% |
172,905
|
1,068
|
912.7
% |
||
|
Extraordinary
profit/loss |
375
|
102.5
% |
-15,242
|
-1181.8
% |
1,409
|
0
|
0%
|
||
|
Net
result |
1,248,898
|
3.9
% |
1,202,423
|
-12.2
% |
1,368,752
|
33,632
|
3613.4
% |
||
Accounts
- Active
Normal
Account
|
31/12/2014 |
31/12/2013 |
31/12/2012 |
|||||
|
Months
|
12
|
12
|
12
|
Grand
Total - Active Accounts (I to VI)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Grand
Total (I to VI) |
Net
|
11,376,929
|
11.0
% |
10,253,334
|
4.5
% |
9,812,866
|
|
|
Gross
|
CO
|
13,155,962
|
14.0
% |
11,539,889
|
6.3
% |
10,858,428
|
|
|
Amortisation
|
1A
|
1,779,033
|
38.3
% |
1,286,555
|
23.0
% |
1,045,562
|
Non
declared distributed capital (I)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Non
declared distributed capital (I) |
AA3
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AA
|
0
|
0% |
0
|
0% |
0
|
Active
fixed asset (II)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
Active fixed asset (II) |
Net
|
3,018,495
|
0.1
% |
3,016,840
|
-1.4
% |
3,059,188
|
|
|
Gross
|
BJ
|
4,579,818
|
10.8
% |
4,132,644
|
3.4
% |
3,996,494
|
|
|
Amortisation
|
BK
|
1,561,323
|
39.9
% |
1,115,804
|
19.0
% |
937,306
|
Intangible
fixed assets
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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
|
CQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Distributorships,
patents |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AF
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AG
|
0
|
0% |
0
|
0% |
0
|
|
|
Goodwill
|
Net
|
1,989,500
|
0% |
1,989,500
|
0% |
1,989,500
|
|
|
Gross
|
AH
|
1,989,500
|
0% |
1,989,500
|
0% |
1,989,500
|
|
|
Amortisation
|
AI
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
intangible fixed assets |
Net
|
39,010
|
-19.8
% |
48,625
|
-16.7
% |
58,381
|
|
|
Gross
|
AJ
|
220,029
|
6.5
% |
206,661
|
-14.7
% |
242,321
|
|
|
Amortisation
|
AK
|
181,019
|
14.5
% |
158,036
|
-14.1
% |
183,940
|
|
|
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 asset |
Net
|
2,028,510
|
-0.5
% |
2,038,125
|
-0.5
% |
2,047,881
|
Tangilble
fixed assets
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Lands
|
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AN
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AO
|
0
|
0% |
0
|
0% |
0
|
|
|
Buildings
|
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AP
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Plant
|
Net
|
135,293
|
-24.3
% |
178,618
|
-8.9
% |
196,011
|
|
|
Gross
|
AR
|
431,935
|
0.3
% |
430,697
|
6.4
% |
404,894
|
|
|
Amortisation
|
AS
|
296,643
|
17.7
% |
252,079
|
20.7
% |
208,883
|
|
|
Other
tangible fixed assets |
Net
|
439,926
|
-41.6
% |
753,681
|
-2.0
% |
769,122
|
|
|
Gross
|
AT
|
1,523,587
|
4.4
% |
1,459,370
|
11.1
% |
1,313,605
|
|
|
Amortisation
|
AU
|
1,083,661
|
53.6
% |
705,689
|
29.6
% |
544,483
|
|
|
Fixed
assets in construction |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AV
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AW
|
0
|
0% |
0
|
0% |
0
|
|
|
Advances
and payments on account |
Net
|
368,350
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AX
|
368,350
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AY
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Tangible asset |
Net
|
943,569
|
1.2
% |
932,299
|
-3.4
% |
965,133
|
Financial
assets
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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
|
4,150
|
0% |
4,150
|
3.8
% |
4,000
|
|
|
Gross
|
CU
|
4,150
|
0% |
4,150
|
3.8
% |
4,000
|
|
|
Amortisation
|
CV
|
0
|
0% |
0
|
0% |
0
|
|
|
Inter-company
receivables |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BB
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BC
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
investment securities |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BD
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BE
|
0
|
0% |
0
|
0% |
0
|
|
|
Loans
|
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BF
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BG
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
financial assets |
Net
|
42,266
|
0% |
42,266
|
0.2
% |
42,174
|
|
|
Gross
|
BH
|
42,266
|
0% |
42,266
|
0.2
% |
42,174
|
|
|
Amortisation
|
BI
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Financial assets |
Net
|
46,416
|
0% |
46,416
|
0.5
% |
46,174
|
Current
Assets (III)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
Current Assets |
Net
|
8,358,434
|
15.5
% |
7,236,493
|
7.1
% |
6,753,680
|
|
|
Gross
|
CJ
|
8,576,144
|
15.8
% |
7,407,245
|
7.9
% |
6,861,935
|
|
|
Amortisation
|
CK
|
217,710
|
27.5
% |
170,752
|
57.7
% |
108,255
|
Stocks
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Raw
materials |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BL
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BM
|
0
|
0% |
0
|
0% |
0
|
|
|
Work
in progress (goods) |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BN
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BO
|
0
|
0% |
0
|
0% |
0
|
|
|
Work
in progress (services) |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BP
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Semi-finished
and finished products |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BR
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BS
|
0
|
0% |
0
|
0% |
0
|
|
|
Goods
for resale |
Net
|
3,397,835
|
10.1
% |
3,085,737
|
17.2
% |
2,633,700
|
|
|
Gross
|
BT
|
3,397,835
|
10.1
% |
3,085,737
|
17.2
% |
2,633,700
|
|
|
Amortisation
|
BU
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Stocks |
Net
|
3,397,835
|
10.1
% |
3,085,737
|
17.2
% |
2,633,700
|
Advance
payments to suppliers
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Advance
payments to suppliers |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BV
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BW
|
0
|
0% |
0
|
0% |
0
|
Debtors
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Trade
accounts receivable |
Net
|
2,861,473
|
11.9
% |
2,557,104
|
-3.0
% |
2,635,958
|
|
|
Gross
|
BX
|
3,079,183
|
12.9
% |
2,727,856
|
-0.6
% |
2,744,213
|
|
|
Amortisation
|
BY
|
217,710
|
27.5
% |
170,752
|
57.7
% |
108,255
|
|
|
Other
debtors |
Net
|
115,468
|
-31.2
% |
167,879
|
403.5
% |
33,341
|
|
|
Gross
|
BZ
|
115,468
|
-31.2
% |
167,879
|
403.5
% |
33,341
|
|
|
Amortisation
|
CA
|
0
|
0% |
0
|
0% |
0
|
|
|
Capital
subscribed and called up |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
CB
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
CC
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total debtors |
Net
|
2,976,941
|
9.2
% |
2,724,983
|
2.1
% |
2,669,299
|
Divers
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Investment
securities |
Net
|
1,200,213
|
66.7
% |
720,000
|
38.7
% |
519,033
|
|
|
Gross
|
CD
|
1,200,213
|
66.7
% |
720,000
|
38.7
% |
519,033
|
|
|
Amortisation
|
CE
|
0
|
0% |
0
|
0% |
0
|
|
|
Cash
and cash equivalents |
Net
|
715,736
|
11.6
% |
641,369
|
-10.1
% |
713,748
|
|
|
Gross
|
CF
|
715,736
|
11.6
% |
641,369
|
-10.1
% |
713,748
|
|
|
Amortisation
|
CG
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Divers |
Net
|
1,915,949
|
40.7
% |
1,361,369
|
10.4
% |
1,232,781
|
Prepaid
expenses
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Prepaid
expenses |
Net
|
67,709
|
5.1
% |
64,404
|
-70.4
% |
217,900
|
|
|
Gross
|
CH
|
67,709
|
5.1
% |
64,404
|
-70.4
% |
217,900
|
|
|
Amortisation
|
CI
|
0
|
0% |
0
|
0% |
0
|
Equalization
accounts (IV to VI)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Expenses
of loan issue to be spread |
CW3
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
0
|
0% |
0
|
0% |
0
|
||
|
Premiums
on redemption of bonds |
CM3
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
0
|
0% |
0
|
0% |
0
|
||
|
Currency
differential gain |
CN3
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
0
|
0% |
0
|
0% |
0
|
References
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Due
within one year |
CP
|
0
|
0% |
0
|
0% |
0
|
|
|
Due
after one year |
CR
|
0
|
0% |
0
|
0% |
0
|
Accounts
- Passive
Grand
Total - Passive Accounts (I to V)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Grand
Total (I to V) |
EE
|
11,376,929
|
11.0
% |
10,253,334
|
4.5
% |
9,812,866
|
Shareholder
Equity (I)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
shareholders' equity (Total I) |
DL
|
9,304,425
|
11.4
% |
8,355,527
|
12.1
% |
7,453,104
|
|
|
Equity
and shareholders' equity |
DA
|
37,000
|
0% |
37,000
|
0% |
37,000
|
|
|
Issue
and merger premiums |
DB
|
0
|
0% |
0
|
0% |
0
|
|
|
Revaluation
differentials |
DC
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which equity differential |
EK
|
0
|
0% |
0
|
0% |
0
|
|
|
Legal
reserve |
DD
|
17,310
|
0% |
17,310
|
0% |
17,310
|
|
|
Statutory
or contractual reserve |
DE
|
0
|
0% |
0
|
0% |
0
|
|
|
Special
regulated reserves |
DF
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which special reserve of provisions for current fluctuation |
B1
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
reserves |
DG
|
8,001,217
|
12.7
% |
7,098,794
|
17.7
% |
6,030,042
|
|
|
Of
which reserve for buying originals works from alive artists |
EJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Profits
or losses brought forward |
DH
|
0
|
0% |
0
|
0% |
0
|
|
|
Profit
or loss for the period |
DI
|
1,248,898
|
3.9
% |
1,202,423
|
-12.2
% |
1,368,752
|
|
|
Investment
grants |
DJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Special
tax-allowable reserves |
DK
|
0
|
0% |
0
|
0% |
0
|
Other
capital resources (II)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
other capital resources (Total II) |
DO
|
0
|
0% |
0
|
0% |
0
|
|
|
Income
from participating securities |
DM
|
0
|
0% |
0
|
0% |
0
|
|
|
Conditional
loans |
DN
|
0
|
0% |
0
|
0% |
0
|
Provisions
for risks and charges (III)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
provisions for risks and charges (Total III) |
DR
|
0
|
0% |
0
|
0% |
0
|
|
|
Risk
provisions |
DP
|
0
|
0% |
0
|
0% |
0
|
|
|
Reserves
for charges |
DQ
|
0
|
0% |
0
|
0% |
0
|
Liabilities
(IV)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
Liabilities (Total IV) |
EC
|
2,072,504
|
9.2
% |
1,897,806
|
-19.6
% |
2,359,761
|
|
|
Convertible
debentures |
DS
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
debentures |
DT
|
0
|
0% |
0
|
0% |
0
|
|
|
Bank
loans and liabilities |
DU
|
802,202
|
-5.3
% |
847,506
|
-27.8
% |
1,173,758
|
|
|
Sundry
loans and financial liabilities |
DV
|
17,685
|
-45.7
% |
32,554
|
-78.5
% |
151,339
|
|
|
Of
which participating loans |
EI
|
0
|
0% |
0
|
0% |
0
|
|
|
Advance
payments received for current orders |
DW
|
0
|
0% |
0
|
0% |
0
|
|
|
Trade
accounts payables |
DX
|
554,056
|
78.8
% |
309,869
|
16.9
% |
265,129
|
|
|
Tax
and social security liabilities |
DY
|
666,765
|
-1.1
% |
673,948
|
10.1
% |
612,296
|
|
|
Fixed
asset liabilities |
DZ
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
debts |
EA
|
31,797
|
-6.3
% |
33,929
|
-78.4
% |
157,239
|
Translation
loss (V)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Translation
loss (Total V) |
ED
|
0
|
0% |
0
|
0% |
0
|
Equalization
accounts
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Deferred
income |
EB
|
0
|
0% |
0
|
0% |
0
|
References
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Of
which tax-allowable reserve |
EF
|
0
|
0% |
0
|
0% |
0
|
|
|
Deferred
income and liabilities |
EG
|
1,613,511
|
0% |
0
|
0% |
1,622,735
|
|
|
Of
which current bank facilities |
EH
|
0
|
0% |
0
|
0% |
0
|
Result
account
1
- Operating result (I-II)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Operating
result (Total I-II) |
GG
|
1,841,119
|
16.7
% |
1,578,226
|
-22.2
% |
2,029,022
|
2
- Financial result (V-VI)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Financial
result (Total V-VI) |
GV
|
35,742
|
-85.8
% |
251,365
|
418.7
% |
48,462
|
3
- Pre-tax net operating income result (I to VI)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Pre-tax
net operating income (Total I-II+II-IV+V-VI) |
GW
|
1,876,861
|
2.6
% |
1,829,591
|
-11.9
% |
2,077,484
|
4
- Extraordinary result (VII-VIII)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Extraordinary
result (Total VII-VIII) |
HI
|
375
|
102.5
% |
-15,242
|
-1181.8
% |
1,409
|
Profit
or loss
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Profit
or loss |
HN
|
1,248,898
|
3.9
% |
1,202,423
|
-12.2
% |
1,368,752
|
Total
Income (I+III+V+VII)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
Income (Total I+III+V+VII) |
HL
|
13,120,216
|
10.5
% |
11,874,425
|
-1.5
% |
12,058,551
|
Total
Charges (Total II+IV+VI+VIII+IX+X)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
Charges (Total II+IV+VI+VIII+IX+X) |
HM
|
11,871,318
|
11.2
% |
10,672,004
|
-0.2
% |
10,689,799
|
Operating
income (I)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
operating income (Total I) |
FR
|
13,040,866
|
13.7
% |
11,473,747
|
-2.4
% |
11,760,210
|
Operating
income (details)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Sale
of goods for resale |
FC
|
12,470,746
|
12.8
% |
11,055,951
|
-1.8
% |
11,263,493
|
|
|
France
|
FA
|
11,432,412
|
10.6
% |
10,332,230
|
-2.5
% |
10,593,253
|
|
|
Export
|
FB
|
1,038,334
|
43.5
% |
723,721
|
8.0
% |
670,240
|
|
|
Sale
of goods produced |
FF
|
0
|
0% |
0
|
0% |
0
|
|
|
France
|
FD
|
0
|
0% |
0
|
0% |
0
|
|
|
Export
|
FE
|
0
|
0% |
0
|
0% |
0
|
|
|
Sale
of services |
FI
|
536,681
|
30.7
% |
410,739
|
5.4
% |
389,567
|
|
|
France
|
FG
|
536,681
|
30.7
% |
410,739
|
6.1
% |
387,137
|
|
|
Export
|
FH
|
0
|
0% |
0
|
0% |
2,430
|
|
|
Net
turnover |
FL
|
13,007,427
|
13.4
% |
11,466,690
|
-1.6
% |
11,653,060
|
|
|
France
|
FJ
|
11,969,093
|
11.4
% |
10,742,969
|
-2.2
% |
10,980,390
|
|
|
Export
|
FK
|
1,038,334
|
43.5
% |
723,721
|
7.6
% |
672,670
|
|
|
Stocked
production |
FM
|
0
|
0% |
0
|
0% |
0
|
|
|
Self-constructed
assets |
FN
|
0
|
0% |
0
|
0% |
0
|
|
|
Operating
grants |
FO
|
1,458
|
-63.6
% |
4,000
|
0% |
0
|
|
|
Release
of reserves and provisions |
FP
|
31,981
|
3743.9
% |
832
|
-99.2
% |
107,123
|
|
|
Other
income |
FQ
|
0
|
0% |
2,225
|
8140.7
% |
27
|
Operating
charges (II)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
operating charges (Total II) |
GF
|
11,199,747
|
13.2
% |
9,895,521
|
1.7
% |
9,731,188
|
Exploitation
charges
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Purchase
of goods for resale |
FS
|
4,910,016
|
12.2
% |
4,377,622
|
3.6
% |
4,225,219
|
|
|
Change
in stocks of goods for resale |
FT
|
-312,098
|
31.0
% |
-452,037
|
-156.6
% |
-176,190
|
|
|
Purchase
of raw materials |
FU
|
11,105
|
101.6
% |
5,509
|
-33.6
% |
8,299
|
|
|
Change
in stocks of raw materials |
FV
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
external purchases and charges |
FW
|
2,470,564
|
16.3
% |
2,124,872
|
6.7
% |
1,992,333
|
|
|
Tax,
duty and similar payments |
FX
|
294,460
|
10.8
% |
265,683
|
6.2
% |
250,187
|
|
|
Payroll
|
FY
|
2,320,561
|
1.2
% |
2,293,181
|
6.3
% |
2,156,482
|
|
|
Social
security costs |
FZ
|
975,700
|
5.4
% |
925,695
|
0.6
% |
919,891
|
Depreciation
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Depreciation
of fixed assets |
GA
|
460,649
|
59.4
% |
288,972
|
4.6
% |
276,307
|
|
|
Amortisation
of fixed assets |
GB
|
0
|
0% |
0
|
0% |
0
|
|
|
Depreciation/amortisation
of current assets |
GC
|
63,806
|
0.8
% |
63,329
|
436.3
% |
11,809
|
|
|
Provisions
for risks and charges |
GD
|
0
|
0% |
0
|
0% |
0
|
Other
charges
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Other
charges |
GE
|
4,984
|
84.9
% |
2,695
|
-96.0
% |
66,851
|
Operating
charges (III-IV)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Share
of joint-venture transferred to other partner(s) (Total III) |
GH
|
0
|
0% |
0
|
0% |
0
|
|
|
Share
of joint venture transferred from other partner(s) (Total IV) |
GI
|
0
|
0% |
0
|
0% |
0
|
Financial
income (V)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
financial income (Total V) |
GP
|
68,160
|
-76.4
% |
289,279
|
133.2
% |
124,027
|
|
|
Share
financial income |
GJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
investment income & capitalised receivables |
GK
|
0
|
0% |
93
|
-70.9
% |
320
|
|
|
Other
interest and similar income |
GL
|
67,423
|
-76.5
% |
286,680
|
316.1
% |
68,889
|
|
|
Released
provisions and transferred charges |
GM
|
0
|
0% |
0
|
0% |
40,218
|
|
|
Exchange
gains |
GN
|
737
|
-70.6
% |
2,506
|
-82.8
% |
14,600
|
|
|
Net
income from disposal of investment securities |
GO
|
0
|
0% |
0
|
0% |
0
|
Financial
charge (VI)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
financial charge (Total VI) |
GU
|
32,418
|
-14.5
% |
37,914
|
-49.8
% |
75,565
|
|
|
Financial
reserves and provisions |
GQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Interest
and similar charges |
GR
|
25,989
|
-23.3
% |
33,887
|
-42.0
% |
58,391
|
|
|
Exchange
losses |
GS
|
6,429
|
59.6
% |
4,027
|
-76.6
% |
17,174
|
|
|
Net
loss from disposal of investment securities |
GT
|
0
|
0% |
0
|
0% |
0
|
Extraordinary
income (VII)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
extraordinary income (Total VII) |
HD
|
11,190
|
-90.0
% |
111,399
|
-36.1
% |
174,314
|
|
|
Extraordinary
operating income |
HA
|
3,216
|
-23.0
% |
4,179
|
197.2
% |
1,406
|
|
|
Extraordinary
income from capital transactions |
HB
|
7,975
|
-92.6
% |
107,220
|
-38.0
% |
172,908
|
|
|
Released
provisions and transferred charges |
HC
|
0
|
0% |
0
|
0% |
0
|
Extraordinary
charges (VIII)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
extraordinary charges (Total VIII) |
HH
|
10,816
|
-91.5
% |
126,641
|
-26.8
% |
172,905
|
|
|
Extraordinary
operating charges |
HE
|
8,495
|
8.7
% |
7,818
|
135.4
% |
3,321
|
|
|
Extraordinary
charges from capital transactions |
HF
|
2,320
|
-98.0
% |
118,823
|
-29.9
% |
169,584
|
|
|
Extraordinary
reserves and provisions |
HG
|
0
|
0% |
0
|
0% |
0
|
Employee
profit sharing (IX)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Employee
profit sharing (Total IX) |
HJ
|
0
|
0% |
0
|
0% |
0
|
Tax
on profits (X)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Tax
on profits (Total X) |
HK
|
628,338
|
2.7
% |
611,928
|
-13.8
% |
710,141
|
References
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Of
which equipment leases |
HP
|
0
|
0% |
0
|
0% |
10,237
|
|
|
Of
which property leases |
HQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which transferred charges |
A1
|
15,133
|
0% |
0
|
0% |
2,137
|
|
|
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
|
200
|
365.1
% |
43
|
0% |
0
|
Other
incomes tax return forms
Fixed
Assets
Grand
Total Fixed Assets (I to IV)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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% |
0
|
|
|
Decreasess
by transfers |
OK2
|
17,450
|
0% |
0
|
0% |
301,856
|
|
|
Gross
value at the end of period |
OL
|
4,579,818
|
0% |
0
|
0% |
3,996,493
|
Research
and development Charge (Total I)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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 |
CO1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
CO2
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
value at the end of period |
DO
|
0
|
0% |
0
|
0% |
0
|
Other
budget item from Intangible fixed assets (Total II)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Gross
value at begin of period |
KD
|
2,196,161
|
0% |
0
|
0% |
2,152,136
|
|
|
Increasess
due to revaluation |
KE
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
KF
|
14,238
|
0% |
0
|
0% |
79,685
|
|
|
Decreasess
by budget item transfer |
LV1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
LV2
|
870
|
0% |
0
|
0% |
0
|
|
|
Gross
value at the end of period |
LW
|
2,209,529
|
0% |
0
|
0% |
2,231,821
|
Tangible
fixed assets (Total III)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Gross
value at begin of period |
LN
|
1,890,066
|
0% |
0
|
0% |
1,858,616
|
|
|
Increasess
due to revaluation |
LO
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
LP
|
450,385
|
0% |
0
|
0% |
145,073
|
|
|
Decreasess
by budget item transfer |
NG1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
NG2
|
16,580
|
0% |
0
|
0% |
285,190
|
|
|
Gross
value at the end of period |
NH
|
2,323,872
|
0% |
0
|
0% |
1,718,499
|
Financial
assets (Total IV)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Gross
value at begin of period |
LQ
|
46,416
|
0% |
0
|
0% |
62,660
|
|
|
Increasess
due to revaluation |
LR
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
LS
|
0
|
0% |
0
|
0% |
180
|
|
|
Decreasess
by budget item transfer |
NJ1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
NJ2
|
0
|
0% |
0
|
0% |
16,666
|
|
|
Gross
value at the end of period |
NK
|
46,416
|
0% |
0
|
0% |
46,174
|
Reserve
for depreciation
Situation
and movement of reserve for depreciation - Grand total (I-II-III)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Reserve
for depreciation value at begin of period |
ON
|
0
|
0% |
0
|
0% |
0
|
|
|
Increases
|
OP
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
|
OQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Reserve
for depreciation value at the end of period |
OR
|
0
|
0% |
0
|
0% |
0
|
Research
and development charge (Total I)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Reserve
for depreciation value at begin of period |
PE
|
158,036
|
-14.1
% |
183,940
|
44.8
% |
127,045
|
|
|
Increases
|
PF
|
23,854
|
-62.4
% |
63,519
|
11.6
% |
56,895
|
|
|
Decreasess
|
PG
|
870
|
-99.0
% |
89,423
|
0% |
0
|
|
|
Decreasess
by budget item transfer |
PH
|
181,019
|
14.5
% |
158,036
|
-14.1
% |
183,940
|
Total
fixed assets amotisation (Total III)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Reserve
for depreciation value at begin of period |
QU
|
957,767
|
27.1
% |
753,366
|
16.0
% |
649,561
|
|
|
Increases
|
QV
|
436,795
|
93.7
% |
225,453
|
2.8
% |
219,413
|
|
|
Decreases
|
QW
|
14,259
|
-32.3
% |
21,053
|
-81.8
% |
115,606
|
|
|
Decreasess
by budget item transfer |
QX
|
1,380,303
|
44.1
% |
957,766
|
27.1
% |
753,368
|
Movements
during period affecting charge allocated over several period
Deferred
charges and debt issuance costs
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Net
value at begin 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)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Value
at begining of period |
7C
|
170,752
|
57.7
% |
108,255
|
-55.2
% |
241,650
|
|
|
Increases
|
UB
|
63,806
|
0.8
% |
63,329
|
436.3
% |
11,809
|
|
|
Decreases
|
UC
|
16,848
|
1925.0
% |
832
|
-99.4
% |
145,204
|
|
|
Value
at the end of period |
UD
|
217,710
|
27.5
% |
170,752
|
57.7
% |
108,255
|
Includes
Total allocations
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Operating
|
UE
|
63,806
|
0% |
0
|
0% |
11,809
|
|
|
Financial
|
UG
|
0
|
0% |
0
|
0% |
0
|
|
|
Exceptional
|
UJ
|
0
|
0% |
0
|
0% |
0
|
Includes
Total Withdrawal
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Operating
|
UF
|
16,848
|
0% |
0
|
0% |
104,986
|
|
|
Financial
|
UH
|
0
|
0% |
0
|
0% |
40,218
|
|
|
Exceptional
|
UK
|
0
|
0% |
0
|
0% |
0
|
Total
regulated provisions (Total I)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Value
at begining of period |
5Z
|
0
|
0% |
0
|
0% |
80,000
|
|
|
Increases
|
TV
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreases
|
TW
|
0
|
0% |
0
|
0% |
80,000
|
|
|
Value
at the end of period |
TX
|
0
|
0% |
0
|
0% |
0
|
Total
Provision for depreciation (Total III)
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Value
at begining of period |
7B
|
170,752
|
57.7
% |
108,255
|
-33.0
% |
161,650
|
|
|
Increases
|
TY
|
63,806
|
0.8
% |
63,329
|
436.3
% |
11,809
|
|
|
Decreases
|
TZ
|
16,848
|
1925.0
% |
832
|
-98.7
% |
65,204
|
|
|
Value
at the end of period |
UA
|
217,710
|
27.5
% |
170,752
|
57.7
% |
108,255
|
State
deadlines claims and debts at the end of period
State
claims
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Gross
value |
VT
|
3,304,626
|
0% |
0
|
0% |
3,037,628
|
|
|
1
year at most |
VU
|
3,262,360
|
0% |
0
|
0% |
2,995,454
|
|
|
More
than one year |
VV
|
42,266
|
0% |
0
|
0% |
42,174
|
State
of loans
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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
|
42,266
|
0% |
0
|
0% |
42,174
|
|
|
Other
financial assets (1 year at most) |
UV
|
0
|
0% |
0
|
0% |
0
|
Receivables
statement of assets
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Customers
doubtful or disputed |
VA
|
280,078
|
0% |
0
|
0% |
143,598
|
|
|
Other
claims customer |
UX
|
2,799,105
|
0% |
0
|
0% |
2,600,616
|
|
|
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
|
21,481
|
0% |
0
|
0% |
16,678
|
|
|
Social
Security and other social organizations |
UZ
|
0
|
0% |
0
|
0% |
0
|
|
|
Income
taxes |
VM
|
47,948
|
0% |
0
|
0% |
0
|
|
|
Value
added tax |
VB
|
46,039
|
0% |
0
|
0% |
6,640
|
|
|
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% |
0
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles) |
VR
|
0
|
0% |
0
|
0% |
10,023
|
Prepaid
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Prepaid
|
VS
|
67,709
|
0% |
0
|
0% |
217,900
|
State
Debt
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Total
debt (gross) |
VY
|
2,072,504
|
0% |
0
|
0% |
2,359,761
|
|
|
1
year at most |
VZ2
|
1,613,511
|
0% |
0
|
0% |
1,622,735
|
|
|
More
than 1 year and 5 years at most |
VZ3
|
458,993
|
0% |
0
|
0% |
737,026
|
|
|
More
than 5 years |
VZ4
|
0
|
0% |
0
|
0% |
0
|
Details
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Convertible
bonds (gross) |
7Y1
|
0
|
0% |
0
|
0% |
0
|
|
|
1
year at most |
7Y2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
7Y3
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
bonds (gross) |
7Z1
|
0
|
0% |
0
|
0% |
0
|
|
|
1
year at most |
7Z2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
7Z3
|
0
|
0% |
0
|
0% |
0
|
|
|
Borrowing
& debts to 1 year maximum at the origin (gross) |
VG1
|
0
|
0% |
0
|
0% |
0
|
|
|
1
year at most |
VG2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
VG3
|
0
|
0% |
0
|
0% |
0
|
|
|
Borrowing
& debts to more than 1 year at the origin (gross) |
VH1
|
802,202
|
0% |
0
|
0% |
1,173,758
|
|
|
1
year at most |
VH2
|
343,209
|
0% |
0
|
0% |
436,732
|
|
|
More
than 1 year and 5 years at most |
VH3
|
458,993
|
0% |
0
|
0% |
737,026
|
|
|
Loans
and various financial liabilities (gross) |
8A1
|
0
|
0% |
0
|
0% |
0
|
|
|
1
year at most |
8A2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8A3
|
0
|
0% |
0
|
0% |
0
|
|
|
Suppliers
and associated accounts (gross) |
8B1
|
554,056
|
0% |
0
|
0% |
265,129
|
|
|
1
year at most |
8B2
|
554,056
|
0% |
0
|
0% |
265,129
|
|
|
More
than 1 year and 5 years at most |
8B3
|
554,056
|
0% |
0
|
0% |
265,129
|
|
|
Personnel
and associated accounts (gross) |
8C1
|
203,826
|
0% |
0
|
0% |
133,883
|
|
|
1
year at most |
8C2
|
203,826
|
0% |
0
|
0% |
133,883
|
|
|
More
than 1 year and 5 years at most |
8C3
|
0
|
0% |
0
|
0% |
0
|
|
|
Social
Security and other social organizations (gross) |
8D1
|
321,564
|
0% |
0
|
0% |
317,187
|
|
|
1
year at most |
8D2
|
321,564
|
0% |
0
|
0% |
317,187
|
|
|
More
than 1 year and 5 years at most |
8D3
|
0
|
0% |
0
|
0% |
0
|
|
|
Taxes
on profits (gross) |
8E1
|
0
|
0% |
0
|
0% |
17,669
|
|
|
1
year at most |
8E2
|
0
|
0% |
0
|
0% |
17,669
|
|
|
More
than 1 year and 5 years at most |
8E3
|
0
|
0% |
0
|
0% |
0
|
|
|
VAT
(Gross) |
VW1
|
43,074
|
0% |
0
|
0% |
62,910
|
|
|
1
year at most |
VW2
|
43,074
|
0% |
0
|
0% |
62,910
|
|
|
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
|
98,301
|
0% |
0
|
0% |
80,646
|
|
|
1
year at most |
VQ2
|
98,301
|
0% |
0
|
0% |
80,646
|
|
|
More
than 1 year and 5 years at most |
VQ3
|
0
|
0% |
0
|
0% |
0
|
|
|
Assets
and liabilities associated accounts (gross) |
8J1
|
0
|
0% |
0
|
0% |
0
|
|
|
1
year at most |
8J2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8J3
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 5 years |
8J4
|
0
|
0% |
0
|
0% |
0
|
|
|
Groups
and associates (gross) |
VI1
|
17,685
|
0% |
0
|
0% |
151,339
|
|
|
1
year at most |
VI2
|
17,685
|
0% |
0
|
0% |
151,339
|
|
|
More
than 1 year and 5 years at most |
VI3
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 5 years |
V14
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
liabilities (gross) |
8K1
|
31,797
|
0% |
0
|
0% |
157,239
|
|
|
1
year at most |
8K2
|
31,797
|
0% |
0
|
0% |
157,239
|
|
|
More
than 1 year and 5 years at most |
8K3
|
0
|
0% |
0
|
0% |
0
|
|
|
Debt
representative of borrowed securities (gross) |
SZ1
|
0
|
0% |
0
|
0% |
0
|
|
|
1
year at most |
SZ2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
SZ3
|
0
|
0% |
0
|
0% |
0
|
|
|
Products
in advance (gross) |
8L1
|
0
|
0% |
0
|
0% |
0
|
|
|
1
year at most |
8L2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8L3
|
0
|
0% |
0
|
0% |
0
|
References
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Loans
made during the period |
VJ
|
241,150
|
0% |
0
|
0% |
0
|
|
|
Debt
repaid during the period |
VK
|
286,455
|
0% |
0
|
0% |
0
|
Table
allocation results and other information
Dividends
distributed
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Dividends
|
ZE
|
300,000
|
0% |
0
|
0% |
300,000
|
Commitments
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
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
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Subcontracting
|
YT
|
300,756
|
0% |
0
|
0% |
25,354
|
|
|
Rentals,
rental charges and condominiums |
XQ
|
552,413
|
0% |
0
|
0% |
485,840
|
|
|
Staff
outside the company |
YU
|
34,847
|
0% |
0
|
0% |
6,654
|
|
|
Remuneration
intermediaries and fees (excluding fees) |
SS
|
72,500
|
0% |
0
|
0% |
72,455
|
|
|
Fees,
commissions and brokerage |
YV
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
accounts |
ST
|
1,510,048
|
0% |
0
|
0% |
1,402,030
|
|
|
Total
Other purchases and external |
ZJ
|
2,470,564
|
0% |
0
|
0% |
1,992,333
|
Taxes
and Fees
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Business
tax |
YW
|
114,226
|
0% |
0
|
0% |
107,136
|
|
|
Other
taxes and payments assimilated |
9Z
|
180,234
|
0% |
0
|
0% |
143,051
|
|
|
Total
taxes and fees |
YX
|
294,460
|
0% |
0
|
0% |
250,187
|
VAT
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Amount
VAT collected |
YY
|
2,393,150
|
0% |
0
|
0% |
2,152,701
|
|
|
Total
VAT on goods and services |
YZ
|
967,555
|
0% |
0
|
0% |
846,791
|
Average
number of employees
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Average
number of employees |
YP
|
48
|
0% |
0
|
0% |
48
|
Groups
and Shareholders
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
|||
|
Groups
and Shareholders |
ZR
|
0
|
- |
-
|
- |
-
|
Ratios
Structure
and Liquidity
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Fixed
Asset Financing |
2.55
|
2.0
% |
2.50
|
2.9
% |
2.43
|
2.88
|
-11.5
% |
||
|
Global
Debt |
57
days |
-5.0
% |
60
days |
-17.8
% |
73
days |
97
days |
-41.2
% |
||
|
Working
Capital Fund overall net |
197
days |
1.0
% |
195
days |
10.2
% |
177
days |
83
days |
137.3
% |
||
|
Financial
independence |
1,134.84
% |
19.5
% |
949.43
% |
68.8
% |
562.46
% |
311.83
% |
263.9
% |
||
|
Solvability
|
81.78
% |
0.4
% |
81.49
% |
7.3
% |
75.95
% |
43.83
% |
86.6
% |
||
|
Capacity
debt futures |
2,711.01
% |
- |
-
|
- |
1,706.56
% |
1,904.19
% |
42.4
% |
||
|
Coverage
of current assets by net working capital overall |
73.19
% |
-5.1
% |
77.13
% |
-3.4
% |
79.84
% |
49.79
% |
47.0
% |
||
|
General
Liquidity |
2.02
|
- |
-
|
- |
1.85
|
0.77
|
162.3
% |
||
|
Restricted
Liquidity |
3.21
|
- |
-
|
- |
2.61
|
1.09
|
194.5
% |
||
Management
or rotation
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Need
background in operating working capital |
142
days |
-5.3
% |
150
days |
13.6
% |
132
days |
58
days |
144.8
% |
||
|
Treasury
|
53
days |
23.3
% |
43
days |
13.2
% |
38
days |
11
days |
381.8
% |
||
|
Inventory
turnover of goods |
266
days |
-6.0
% |
283
days |
20.9
% |
234
days |
97
days |
174.2
% |
||
|
Average
length of credit granted to customers |
72
days |
-16.3
% |
86
days |
19.4
% |
72
days |
60
days |
20.0
% |
||
|
Average
length of credit obtained suppliers |
25
days |
38.9
% |
18
days |
28.6
% |
14
days |
58
days |
-56.9
% |
||
|
Inventory
turnover of raw materials in industrial enterprises |
0
days |
0% |
0
days |
0% |
0
days |
0
days |
0%
|
||
|
Inventory
turnover of intermediate and finished products in the industrial enterprise |
-
|
- |
-
|
- |
-
|
750
days |
-
|
||
|
Rotation
tangible assets |
559.73
% |
- |
-
|
- |
678.10
% |
1,033.50
% |
-45.8
% |
||
Profitability
of the business
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Margin
trading |
60.53
% |
-2.7
% |
62.18
% |
0.4
% |
61.91
% |
33.97
% |
78.2
% |
||
|
Profitability
of the business |
17.98
% |
6.8
% |
16.83
% |
-13.9
% |
19.54
% |
3.95
% |
355.2
% |
||
|
Net
profit |
9.60
% |
-8.5
% |
10.49
% |
-10.7
% |
11.75
% |
2.27
% |
322.9
% |
||
|
Growth
rate of turnover (excluding VAT) |
13.44
% |
940.0
% |
-1.60
% |
-124.1
% |
6.63
% |
0.00
% |
0%
|
||
|
Rates
integration |
45.57
% |
-3.4
% |
47.19
% |
-1.9
% |
48.09
% |
22.62
% |
101.5
% |
||
|
Rate
leasing furniture |
0.00
% |
0% |
0.00
% |
0% |
0.09
% |
0.00
% |
0%
|
||
|
Work
Factor |
55.61
% |
-6.5
% |
59.49
% |
8.4
% |
54.90
% |
74.99
% |
-25.8
% |
||
|
Weight
interests |
0.25
% |
-24.2
% |
0.33
% |
-49.2
% |
0.65
% |
0.21
% |
19.0
% |
||
Return
on capital
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Cash
flow from the overall profitability |
12.97
% |
-1.1
% |
13.11
% |
2.1
% |
12.84
% |
2.84
% |
356.7
% |
||
|
Rates
of economic profitability |
23.00
% |
9.5
% |
21.00
% |
-19.2
% |
26.00
% |
12.00
% |
91.7
% |
||
|
Financial
profitability |
9,304,425.00
% |
11.4
% |
8,355,527.00
% |
12.1
% |
7,453,104.00
% |
366,246.50
% |
2440.5
% |
||
|
Return
on investment |
12.66
% |
-5.7
% |
13.43
% |
-18.4
% |
16.45
% |
8.78
% |
44.2
% |
||
Management
intermediate balances
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||||||
|
Turnover
|
13,007,427
|
13.4
% |
11,466,690
|
-1.6
% |
11,653,060
|
1,511,089
|
760.8
% |
||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||||||
|
Sales
of goods |
12,470,746
|
12.8
% |
11,055,951
|
-1.8
% |
11,263,493
|
-
|
|||||||
|
-
Purchase of goods |
4,910,016
|
12.2
% |
4,377,622
|
3.6
% |
4,225,219
|
-
|
|||||||
|
+/-
Stock of goods variation |
-312,098
|
31.0
% |
-452,037
|
-156.6
% |
-176,190
|
-
|
|||||||
|
Trading
margin |
7,872,828
€ |
10.4
% |
7,130,366
€ |
-1.2
% |
7,214,464
€ |
489,216
€ |
1509.3
% |
||||||
|
60.53
% CA |
-2.7
% |
62.18
% CA |
0.4
% |
61.91
% CA |
34.03
% CA |
77.9
% |
|||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
|||||||||||
|
Sale
of goods produced |
536,681
|
30.7
% |
410,739
|
5.4
% |
389,567
|
-
|
||||||||||
|
+/-
Stocked production |
0
|
0% |
0
|
0% |
0
|
-
|
||||||||||
|
+
Self-constructed assets |
0
|
0% |
0
|
0% |
0
|
-
|
||||||||||
|
Period
production |
536,681
€ |
30.7
% |
410,739
€ |
5.4
% |
389,567
€ |
21,117
€ |
2441.5
% |
|||||||||
|
4.13
% CA |
15.4
% |
3.58
% CA |
7.2
% |
3.34
% CA |
1.21
% CA |
241.3
% |
||||||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
|||||||||||
|
Trading
margin |
7,872,828
|
10.4
% |
7,130,366
|
-1.2
% |
7,214,464
|
489,216
|
1509.3
% |
|||||||||
|
+
Period Production |
536,681
|
30.7
% |
410,739
|
5.4
% |
389,567
|
21,117
|
2441.5
% |
|||||||||
|
-
Purchase of raw materials |
11,105
|
101.6
% |
5,509
|
-33.6
% |
8,299
|
-
|
||||||||||
|
+/-
Change in stocks of raw materiels |
0
|
0% |
0
|
0% |
0
|
-
|
||||||||||
|
-
Other external purchases and charges |
2,470,564
|
16.3
% |
2,124,872
|
6.7
% |
1,992,333
|
-
|
||||||||||
|
Added
value |
5,927,840
€ |
9.6
% |
5,410,724
€ |
-3.4
% |
5,603,399
€ |
361,722
€ |
1538.8
% |
|||||||||
|
45.57
% CA |
-3.4
% |
47.19
% CA |
-1.9
% |
48.09
% CA |
22.62
% CA |
101.5
% |
||||||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||||||
|
Added
value |
5,927,840
€ |
9.6
% |
5,410,724
€ |
-3.4
% |
5,603,399
€ |
361,722
€ |
1538.8
% |
||||||
|
+
Operating grants |
1,458
|
-63.6
% |
4,000
|
0% |
0
|
-
|
|||||||
|
-
Tax, duty and similar payments |
294,460
|
10.8
% |
265,683
|
6.2
% |
250,187
|
-
|
|||||||
|
-
Personal charges |
3,296,261
|
2.4
% |
3,218,876
|
4.6
% |
3,076,373
|
-
|
|||||||
|
Gross
operating surplus |
2,338,577
€ |
21.2
% |
1,930,165
€ |
-15.2
% |
2,276,839
€ |
49,081
€ |
4664.8
% |
||||||
|
17.98
% CA |
6.8
% |
16.83
% CA |
-13.9
% |
19.54
% CA |
3.95
% CA |
355.2
% |
|||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||||||
|
Gross
operating surplus |
2,338,577
€ |
21.2
% |
1,930,165
€ |
-15.2
% |
2,276,839
€ |
49,081
€ |
4664.8
% |
||||||
|
+
Release of reserves and provisions |
31,981
|
3743.9
% |
832
|
-99.2
% |
107,123
|
-
|
|||||||
|
+
Other operating income |
0
|
0% |
2,225
|
8140.7
% |
27
|
-
|
|||||||
|
-
Depreciation/ Amortisation |
524,455
|
48.9
% |
352,301
|
22.3
% |
288,116
|
-
|
|||||||
|
-
Other charges |
4,984
|
84.9
% |
2,695
|
-96.0
% |
66,851
|
-
|
|||||||
|
Operating
result |
1,841,119
€ |
16.7
% |
1,578,226
€ |
-22.2
% |
2,029,022
€ |
38,920
€ |
4630.5
% |
||||||
|
14.15
% CA |
2.8
% |
13.76
% CA |
-21.0
% |
17.41
% CA |
2.99
% CA |
373.2
% |
|||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
|||||||
|
Operating
result |
1,841,119
€ |
16.7
% |
1,578,226
€ |
-22.2
% |
2,029,022
€ |
38,920
€ |
4630.5
% |
|||||
|
+/-
Result of joint-venture transferred from/to other partners |
0
|
0% |
0
|
0% |
0
|
-
|
||||||
|
+
Financial income |
68,160
|
-76.4
% |
289,279
|
133.2
% |
124,027
|
-
|
||||||
|
-
Financial charges |
32,418
|
-14.5
% |
37,914
|
-49.8
% |
75,565
|
-
|
||||||
|
Pre-tax
result |
1,876,861
€ |
2.6
% |
1,829,591
€ |
-11.9
% |
2,077,484
€ |
35,433
€ |
5196.9
% |
|||||
|
14.43
% CA |
-9.6
% |
15.96
% CA |
-10.5
% |
17.83
% CA |
2.65
% CA |
444.5
% |
||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
|||||||
|
Extraordinary
income |
11,190
|
-90.0
% |
111,399
|
-36.1
% |
174,314
|
969
|
1054.8
% |
|||||
|
-
Extraordinary charges |
10,816
|
-91.5
% |
126,641
|
-26.8
% |
172,905
|
-
|
||||||
|
Extraordinary
result |
374
€ |
102.5
% |
-15,242
€ |
-1181.8
% |
1,409
€ |
0
€ |
0%
|
|||||
|
0.00
% CA |
0% |
-0.13
% CA |
-1400.0
% |
0.01
% CA |
0.00
% CA |
0%
|
||||||
|
31/12/2014 |
Variation |
31/12/2013 |
Variation |
31/12/2012 |
Sector
Median 2014 |
||||
|
Pre-tax
result |
1,876,861
€ |
2.6
% |
1,829,591
€ |
-11.9
% |
2,077,484
€ |
35,433
€ |
5196.9
% |
||
|
Extraordinary
result |
374
€ |
102.5
% |
-15,242
€ |
-1181.8
% |
1,409
€ |
0
€ |
0%
|
||
|
-
Employee profit sharing |
0
|
0% |
0
|
0% |
0
|
-
|
|||
|
-
Tax on profits |
628,338
|
2.7
% |
611,928
|
-13.8
% |
710,141
|
-
|
|||
|
Net
result |
1,248,897
€ |
3.9
% |
1,202,421
€ |
-12.2
% |
1,368,752
€ |
34,000
€ |
3573.3
% |
||
|
9.60
% CA |
-8.5
% |
10.49
% CA |
-10.7
% |
11.75
% CA |
2.30
% CA |
317.4
% |
|||
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.65.22 |
|
|
1 |
Rs.99.93 |
|
Euro |
1 |
Rs.71.67 |
INFORMATION DETAILS
|
Analysis Done by
: |
KIN |
|
|
|
|
Report Prepared
by : |
NIT |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively below
average. |
Small |
|
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
|
-- |
NB |
New Business |
-- |
|
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors and their relative weights (as
indicated through %) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment record
(10%)
Credit history
(10%) Market trend (10%) Operational size
(10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.