|
|
|
MIRA INFORM REPORT
|
Report No. : |
501609 |
|
Report Date : |
02.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
REDER |
|
|
|
|
Registered Office : |
Vecteurs
Direct, 6 Rue Anatole De La Forge 75017 PARIS |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2011 |
|
|
|
|
Date of Incorporation : |
Jan., 1997 |
|
|
|
|
Com. Reg. No.: |
RCS Paris B 410 714 885 |
|
|
|
|
Legal Form : |
Simplified Joint Stock Company with Single Associate. |
|
|
|
|
Line of Business : |
Remote Sales on Specialized Catalog. |
|
|
|
|
No. of Employees : |
151 Employees |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
B |
|
Credit Rating |
Explanation |
Rating Comments |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
France |
A1 |
A1 |
|
Risk Category |
ECGC Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
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. France is the most visited country in the world with 83 million foreign tourists in 2016, including 530,000 visitors for the 2016 Euro Cup. 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 grew by 1.6% in 2017, up from 1.2% the year before. The unemployment rate (including overseas territories) increased from 7.8% in 2008 to 10.2% in 2015, before falling to 9.5% in 2017. Youth unemployment in metropolitan France decreased from 24.6% in the fourth quarter of 2014 to 24% in the fourth quarter of 2016.
France’s public finances have historically been strained by high spending and low growth. Despite measures to restore public finances, the budget deficit rose from 3.3% of GDP in 2008 to 7.5% of GDP in 2009. In 2017, the budget deficit improved to 2.9% of GDP, bringing it in compliance with the EU-mandated 3% deficit target. Meanwhile, France's public debt rose from 89.5% of GDP in 2012 to 96.9% in 2017.
Since entering office in May 2017, President Emmanuel MACRON launched a series of economic reforms to improve competitiveness and boost economic growth. President MACRON campaigned on reforming France’s labor code and in late 2017 implemented a range of reforms to increase flexibility in the labor market by making it easier for firms to hire and fire and simplifying negotiations between employers and employees. In addition to labor reforms, President MACRON’s proposed 2018 budget cuts public spending, taxes, and social security contributions to spur private investment and increase purchasing power
|
Source
: CIA |
Company name
REDER
Company Summary
|
SIRET
|
410
714 885 00010 |
||
|
Name
|
REDER
|
||
|
Acronym
|
-
|
||
|
Trade
name |
-
|
||
|
Status
|
Economically
active |
||
|
Postal
Address |
REDER |
||
|
Share
Capital |
1,500,000
Euros |
||
|
Telephone
|
01
53 81 16 16 |
||
|
Activity
(APE) |
Remote
sales on specialized catalog (4791B) |
RCS
Registration |
RCS
Paris B 410 714 885 |
|
Formation
Date |
12/1996
|
EUR
VAT Number |
FR33410714885
|
|
Deregistration
Date |
-
|
Last
account Date |
31/12/2011
|
|
Court
Registry Number |
19
9 7B01442 |
Incorporation
Date |
01/1997
|
|
Registration
Court |
Paris
(75) |
Fax
|
-
|
|
Nationality
|
France
|
Legal
form |
Simplified
Joint Stock Company with Single Associate |
|
Currency
|
Euros
|
||
Key Financials
|
Year
to date |
Turnover
|
Gross
operating surplus |
Shareholder's
equity |
Net
result |
Employees
|
|
31/12/2011
|
81,331,221
€ |
6.27%
Turnover |
5,589,035
€ |
3,876,813
€ |
151
employees |
|
31/12/2010
|
70,504,955
€ |
10.97%
Turnover |
6,512,220
€ |
5,001,689
€ |
97
employees |
|
31/12/2009
|
52,567,272
€ |
10.26%
Turnover |
4,210,532
€ |
2,974,215
€ |
75
employees |
Directors
|
Current
Directors |
3 |
Ultimate Holding Company
|
Name |
Country |
Company
Number |
|
FINANCIERE
TRESOR DU PATRIMOINE |
|
482777240 |
Affiliation
links.
Judgment and Preferential
|
Judgment
|
No
Judgement |
||
|
Preferential
Right |
No
Social security and tax office preferential right to date |
Establishment Details
|
Type
of Establishment |
Head
Office |
Production
Role |
- |
|
APE/NAF
Code |
4791B |
Activity |
Remote
sales on specialized catalog |
|
Formation
Date |
12/1996 |
Reason
for Formation |
Contribution |
|
Closure
Date |
- |
Reason
for Closure |
- |
|
Reactivation
Date |
- |
Seasonality |
- |
|
Activity
Nature |
- |
Activity
Location |
- |
|
Trading
Address |
6
RUE ANATOLE DE LA FORGE |
Department |
Paris
(75) |
|
Location
Surface |
- |
District |
1 |
|
City |
PARIS
17 |
Status |
Economically
active |
|
Business
Pages FT® |
VENTES
PAR CORRESPONDANCE ET A DISTANCE |
Region |
Ile-de-France |
|
Area |
- |
||
|
Size
of Urban Area |
Paris
conglomeration |
Ultimate Parent(s)
1
ultimate parent company/ companies for this company
|
Company
Name |
Activity
(APE) |
APE/NAF
Code |
City |
Post
Code |
|
FINANCIERE
TRESOR DU PATRIMOINE |
Investment
Funds and Similar Financial Entities |
6430Z |
PARIS
17 |
75017 |
Other Establishment(s)
|
Regionality |
Legal
unit with multiple establishments in many areas having at least 50% of
workforce in same area |
|
Mono-activity
status |
Legal
unit with multiple establishments having main activities in many divisions,
which no activity grouping more than 50% of workforce |
|
Branches |
4
branch entities in this company |
|
Company
Name |
Company
Type |
APE/NAF
Code |
Activity |
City |
Post
Code |
|
REDER |
Head
Office |
4791B |
|
PARIS
17 |
75017 |
|
REDER |
Branch |
4791B |
Remote sales on specialized catalog |
CANNES |
06400 |
|
REDER |
Branch |
4791B |
Remote sales on specialized catalog |
EVREUX |
27000 |
|
REDER |
Branch |
4791B |
Remote sales on specialized catalog |
CRETEIL |
94000 |
Workforces
|
Workforce
at address |
20
to 49 employees |
Company
workforce |
100
to 199 employees |
|
|
|
Workforce
account |
100
to 199 employees |
|
|
|
31/12/2011 |
|
Commentary
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.
|
High
risk workforce size |
|
|
The
increase in the gearing percentage over the last two accounting periods is 36
% |
|
|
The
stock to turnover ratio is 14.49 |
|
|
The
latest account data is more than 5 years old, this has an impact on the
rating. |
|
|
Industry
code with medium risk rating |
|
|
The
creditor days are 66.17 |
|
|
The
return on total assets employed is 20.60 |
|
|
The
ratio total assets to total liabilities is 1.24 |
|
|
The
sales to current assets ratio is 3.02 |
|
|
The
total assets are 29,346,160 € |
|
|
The
shareholder's equity is 5,589,035 € |
|
|
The
risk provisions are 2,053,200 € |
|
|
The
liabilities are 21,651,665 € |
|
|
The
net current assets are 26,909,976 € |
|
|
The
pre-tax profit is 6,046,152 € |
|
|
The
net turnover is 81,331,221 € |
|
|
Department
code with low risk rating |
|
|
The
company has 3 directors |
Industry comparison
|
Activity
(APE) |
Remote
sales on specialized catalog (4791B) |
|
Industry
average credit rating |
44 |
|
Industry
average credit limit |
2,453 |
Collective procedures
|
No
judgment information for the company |
|
Company
monitored since |
05/11/2007 |
||
|
Status
of Monitoring |
No
social security and tax office preferential right to date |
||
Preferential rights details and history
Summary
of preferential rights
|
Company
monitored since |
05/11/2007 |
||
|
Status
of Monitoring |
No
social security and tax office preferential right to date |
||
Group Data
|
Ultimate
parent company |
FINANCIERE
TRESOR DU PATRIMOINE |
|
|
Direct
parent |
FINANCIERE
TRESOR DU PATRIMOINE - 100 % |
|
|
Group
– Number of companies |
9 |
|
|
Linkages
– Number of companies |
||
|
Number
of countries |
||
|
|
Name |
SIREN |
Parts |
Last account published |
||
|
1
|
FINANCIERE
TRESOR DU PATRIMOINE |
482777240
|
-
|
31/12/2011
|
||
|
2
|
LEON
FARGUES |
077320133
|
100
% |
31/12/2015
|
||
|
2
|
TRESOR
DU PATRIMOINE |
331479287
|
100
% |
31/12/2011
|
||
|
3
|
EDITIONS
DU PATRIMOINE |
-
|
99.80
% |
-
|
||
|
2
|
REDER
|
410714885
|
100
% |
31/12/2011
|
||
|
3
|
HOMME
MODERNE BOUTIQUES |
527637862
|
Majority
|
31/12/2011
|
||
|
2
|
SAVEURS
ET VINS DE FRANCE |
393864244
|
100
% |
31/12/2014
|
||
|
3
|
TRADITIONS
DU PERIGORD |
300966603
|
100
% |
31/12/2014
|
||
|
LES
VIGNOBLES LALANDE-MOREAU |
401080494
|
100
% |
31/12/2016
|
|||
|
||||||
Linkages
|
No
Linkages information available for the company. |
Shareholder(s)
|
Name |
FINANCIERE
TRESOR DU PATRIMOINE |
|||
|
Name
of representative |
||||
|
Manager
position |
President |
Date
of birth |
- |
|
|
Place
of birth |
||||
|
Type |
Moral
person |
Name
at birth |
||
Statutory Auditor
|
Name |
M.
FRYDLENDER LUCIEN |
|||
|
Manager
position |
Statutory
auditor |
Date
of birth |
07/05/1933 |
|
|
Place
of birth |
PARIS
(75012) |
|||
|
Type |
Individual |
Name
at birth |
||
|
Name |
M.
BOIVIN MICHEL |
|||
|
Manager
position |
Deputy
auditor |
Date
of birth |
13/02/1939 |
|
|
Place
of birth |
BAGNOLET
(93) |
|||
|
Type |
Individual |
Name
at birth |
||
Previous Directors
|
Manager
position |
Title
and name |
Date
of Birth/Place of Birth |
|
|
Chairman
of the Board |
M.
SMITH DEREK |
30/11/1952
- NEUILLY SUR SEINE (92) |
|
|
Chairman
of the Board |
TRESOR
DU PATRIMOINE |
30/11/1952
- NEUILLY SUR SEINE |
|
|
Managing
director |
M.
SMITH DEREK |
30/11/1952
- NEUILLY SUR SEINE (92) |
|
|
Managing
director |
TRESOR
DU PATRIMOINE |
30/11/1952
- NEUILLY SUR SEINE |
|
|
Administrator |
M.
MARUANI CHARLES |
05/08/1945 |
|
|
Administrator |
M.
MARUANI CHARLES |
05/08/1945
- SFAX(TUNISIE) |
|
|
Administrator |
M.
MARVANI CHARLES |
05/08/1945 |
|
|
Administrator |
M.
SANVILLE PATRICK |
25/10/1946
- NEUILLY SUR SEINE (92200) |
|
|
Administrator |
TRESOR
DU PATRIMOINE (SA) |
30/11/1952
- NEUILLY SUR SEINE 92200 |
|
|
Administrator |
TRESOR
DU PATRIMOINE |
30/11/1952
- NEUILLY SUR SEINE |
Status history
|
No
Status History |
Recent publications in Gazettes
|
Publication
date |
Gazette
Name |
Description
|
|
|
|
19/10/2016
|
Bodacc
C |
Comptes
annuels et rapports |
|
75
- PARIS GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS 4716
- 410714885 RCS. REDER. Forme : Société par actions simplifiée
(à associé unique). Adresse : 6 rue Anatole De La Forge 75017 Paris. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2011. |
|||
|
|
20/09/2011
|
Bodacc
C |
Comptes
annuels et rapports |
|
75
- PARIS GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS 9202
- 410714885 RCS. REDER SA. Forme : Société anonyme. Adresse
: 6 rue Anatole De La Forge 75017 Paris. Commentaires : Comptes
annuels et rapports de l'exercice clos le : 31/12/2010. |
|||
|
|
11/09/2011
|
Bodacc
B |
Modification
et mutation diverse |
|
75
- PARIS GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS 1136
- 410 714 885 RCS Paris. REDER. Forme : Société par actions
simplifiée à associé unique. Administration : Président du conseil
d'administration et Directeur général partant : Smith, Derek, nomination du
Président : FINANCIERE TRESOR DU PATRIMOINE, Administrateur partant :
Sanville, Patrick, Administrateur partant : TRESOR DU PATRIMOINE (SA)
représentée par SMITH, DEREK, Administrateur partant : Maruani, Charles. Capital
: 1500000 EUR. Activité : . |
|||
|
|
29/08/2011
|
JAL
|
Resignation
/ Revocation of the social representative |
|
Affiches
parisiennes (Les)
|
|||
|
|
29/08/2011
|
JAL
|
Modification
of the share capital |
|
Affiches
parisiennes (Les)
|
|||
|
|
29/08/2011
|
JAL
|
Appointment
of the social representative |
|
Affiches
parisiennes (Les)
|
|||
|
|
29/09/2010
|
Bodacc
C |
Comptes
annuels et rapports |
|
75
- PARIS GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS 10519
- 410714885 RCS. REDER SA. Forme : Société anonyme. Adresse
: 6 R ANATOLE DE LA FORGE 75017 PARIS. Commentaires : Comptes
annuels et rapports de l'exercice clos le : 31/12/2009. |
|||
|
|
01/10/2009
|
Bodacc
C |
Comptes
annuels et rapports |
|
75
- PARIS GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS 6914
- 410714885 RCS. REDER SA. Forme : Société anonyme. Adresse
: 6 rue Anatole De La Forge 75017 Paris. Commentaires : Comptes
annuels et rapports de l'exercice clos le : 31/12/2008. |
|||
|
|
12/07/2008
|
Bodacc
C |
Comptes
annuels et rapports |
|
75
- PARIS GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS 5841
- 410714885 RCS. REDER SA. Forme : Société anonyme. Adresse
: 6 rue Anatole De La Forge 75017 Paris. Commentaires : Comptes
annuels et rapports de l'exercice clos le : 31/12/2007. |
|||
|
|
05/06/2008
|
Bodacc
B |
Modification
et mutation diverse |
|
75
- PARIS GREFFE
DU TRIBUNAL DE COMMERCE DE PARIS 1653
- 410 714 885 RCS Paris. REDER SA. Forme : Société anonyme. Administration
: nomination de l'Administrateur : Maruani, Charles. Capital : 450000
EUR. |
|||
|
|
06/12/2007
|
Bodacc
C |
Avis
de dépôt des comptes |
|
3611
- 410 714 885. RCS Paris REDER SA. Forme: Société anonyme. Adresse du siège
social: 6 rue Anatole De La Forge 75017 Paris. Comptes annuels et rapports de
l'exercice clos le: 31 décembre 2006. |
|||
|
|
06/10/2006
|
Bodacc
C |
Avis
de dépôt des comptes |
|
2235
- RCS Paris B 410 714 885. RC 97-B 1442. REDER SA. Forme: S.A. Adresse du
siège social: 6, R Anatole de la Forge,Paris, 75017 Paris. Comptes annuels et
rapports de l'exercice clos le: 31 décembre 2005. |
|||
|
|
09/10/2005
|
Bodacc
C |
Avis
de dépôt des comptes |
|
2630
- RCS Paris B 410 714 885. RC 97-B 1442. REDER SA. Forme: S.A. Adresse du
siège social: 6, R Anatole de la Forge,Paris, 75017 Paris. Comptes annuels et
rapports de l'exercice clos le: 31 décembre 2004. |
|||
|
|
11/05/2005
|
Bodacc
B |
Modifications
et mutations diverses |
|
3263
- RCS Paris B 410 714 885. RC 97-B 1442. REDER S.A. Forme : S.A. Nom
commercial : Vecteurs Direct. Commentaires : modification survenue sur
l'administration. Administration : P.-D.G. partant : veuve SMITH, née SICARD
(Janine). Modification du président du conseil d'administration et directeur
général : SMITH (Derek). Nomination d'un administrateur : TRESOR DU
PATRIMOINE S.A. |
|||
|
|
02/05/2001
|
Bodacc
B |
Modifications
et mutations diverses |
|
RCS
Paris B 410714885 RC 97-B 1442 REDER S.A. Forme : S.A Nom commercial:
Vecteurs Direct. Commentaires : modification survenue sur l' administration.
Administration : commissaire aux comptes titulaire partant : POLACK (Denis).
Nomination du commissaire aux comptes titulaire : FRYDLENDER (Lucien).
Commissaire aux comptes suppléant partant : COFIDEC. Nomination du
commissaire aux comptes suppléant : BOIVIN (Michel). |
|||
|
|
02/05/2001
|
Bodacc
B |
Modifications
et mutations diverses |
|
RCS
Paris B 410714885 RC 97-B 1442 REDER S.A. Forme : S.A Nom commercial:
Vecteurs Direct. Commentaires : modification survenue sur l' administration.
Administration : administrateur partant : MARUANI ( Charles). |
|||
|
|
07/10/1999
|
Bodacc
B |
Modifications
et mutations diverses |
|
*.
RCS Paris B 410 714 885 RC 97-B 1442 REDER S.A. Forme : S.A Nom commercial:
Vecteurs Direct. Commentaires : modification survenue sur l' administration.
Administration : nomination en qualité d'administrateur : MARUANI (Charles).
Modification : administrateur : SANVILLE (Patrick). |
|||
|
|
14/03/1997
|
Bodacc
A |
Création
d'établissement |
|
RCS.
RCS B 410 714 885 RC RC 97-B 1442 REDER S.A. Forme : S.A. Capital : 250 000
F. Adresse du siège social : 6, rue Anatole- de-la-Forge 75017 Paris.
Activité : vente par correspondance et au détail de tous produits, achat et
vente, import-export de bijoux et objets en métaux précieux. Administration :
président- directeur général : Mme veuve SMITH, née SICARD (Janine) Administrateurs
: SMITH (Derek) SANVILLE (Patrick). Commissaire aux comptes titulaire :
POLACK (Denis). Commissaire aux comptes suppléant : COFIDEC Fonds acquis par
apport partiel d'actif au montant évalué à 1 895 000 F Date de début d'
activité: 26 décembre 1996. Précédent propriétaire : : FINANCIERE CARNOT. RCS
RCS B 331 479 287. |
|||
Company events history
|
Date |
Description |
|
19/10/2016 |
Bodacc
C : Deposit accounts notice |
|
07/10/2016 |
Consideration
of a balance sheet that has led to a reassessment of this company's creditworthiness |
|
11/08/2015 |
Reconstitution
of net assets |
|
11/08/2015 |
Minutes
of general meeting of shareholders |
|
06/07/2012 |
New
subsidiarie(s) detected |
|
06/07/2012 |
New
ultimate parent |
|
06/07/2012 |
New
parent detected |
|
31/12/2011 |
New
accounts available |
|
20/09/2011 |
Bodacc
C : Deposit accounts notice |
|
11/09/2011 |
Bodacc
B: Various editing or changing |
|
01/09/2011 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
29/08/2011 |
Legal
Gazette: Resignation / Revocation of the social representative |
|
26/08/2011 |
New
legal form – new category |
|
26/08/2011 |
Minutes
of general meeting of shareholders |
|
26/08/2011 |
Capital
increase |
|
26/08/2011 |
Audit
or Management Report |
|
26/08/2011 |
New
company name |
|
26/08/2011 |
New
chairman (CEO, CoB) |
|
26/08/2011 |
Updated
articles of association |
|
04/08/2011 |
Legal
Gazette: Modification of the share capital |
|
04/08/2011 |
Modification
to Company Identifier |
|
04/08/2011 |
Update
of Company Legal Form |
|
04/08/2011 |
Update
of Company Name |
|
04/08/2011 |
Update
of Company Workforce |
|
04/08/2011 |
Legal
Gazette: Appointment of the social representative |
|
31/12/2010 |
New
accounts available |
|
26/11/2010 |
Payment
incident closed |
|
29/09/2010 |
Bodacc
C : Deposit accounts notice |
|
25/02/2010 |
Payment
incident protested |
|
25/02/2010 |
Payment
incident detected |
|
31/12/2009 |
New
accounts available |
|
29/12/2009 |
Payment
incident closed |
|
17/11/2009 |
Payment
incident closed |
|
13/11/2009 |
Payment
incident detected |
|
16/10/2009 |
Payment
incident detected |
|
01/10/2009 |
Bodacc
C : Deposit accounts notice |
|
18/02/2009 |
Payment
incident closed |
|
31/12/2008 |
New
accounts available |
|
16/12/2008 |
Payment
incident detected |
|
12/07/2008 |
Bodacc
C : Deposit accounts notice |
|
05/06/2008 |
New
Bodacc B ads detected |
|
05/06/2008 |
Bodacc
B: Various editing or changing |
|
19/02/2008 |
Minutes
of Board meeting |
|
19/02/2008 |
Minutes
of Board meeting |
|
19/02/2008 |
Changes
to the Board of Directors |
|
19/02/2008 |
Capital
increase |
|
19/02/2008 |
Updated
articles of association |
|
19/02/2008 |
Audit
or Management Report |
|
19/02/2008 |
Amendment |
|
19/02/2008 |
Minutes
of general meeting of shareholders |
|
19/02/2008 |
Minutes
of general meeting of shareholders |
|
19/02/2008 |
Updated
articles of association |
|
19/02/2008 |
Private
document |
|
19/02/2008 |
Capital
increase |
|
16/01/2008 |
Modification
of Company Activity |
|
16/01/2008 |
Update
of Company Activity |
|
31/12/2007 |
New
accounts available |
|
30/11/2007 |
Formation
of Establishment |
|
05/11/2007 |
Collection
of preferential rights activated for this company |
|
31/12/2006 |
New
accounts available |
|
31/12/2005 |
New
accounts available |
|
09/12/2005 |
Continuation
of business despite loss of equity |
|
09/12/2005 |
Minutes
of general meeting of shareholders |
|
09/12/2005 |
Private
document |
|
06/04/2005 |
Private
document |
|
06/04/2005 |
Minutes
of general meeting of shareholders |
|
06/04/2005 |
Minutes
of Board meeting |
|
06/04/2005 |
Changes
to the Board of Directors |
|
06/04/2005 |
Appointment/resignation
of company officers |
|
06/04/2005 |
Amendment |
|
06/04/2005 |
New
chairman (CEO, CoB) |
|
31/12/2004 |
New
accounts available |
|
31/12/2003 |
New
accounts available |
|
17/04/2001 |
Private
document |
|
17/04/2001 |
Changes
to the Board of Directors |
|
17/04/2001 |
Appointment/resignation
of company officers |
|
17/04/2001 |
Amendment |
|
17/04/2001 |
New
auditor |
|
17/04/2001 |
Minutes
of general meeting of shareholders |
|
17/04/2001 |
Minutes
of Board meeting |
|
22/09/1999 |
Amendment |
|
22/09/1999 |
Appointment/resignation
of company officers |
|
22/09/1999 |
Minutes
of general meeting of shareholders |
|
22/09/1999 |
Private
document |
|
22/09/1999 |
Changes
to the Board of Directors |
|
29/01/1997 |
Partial
contribution |
|
29/01/1997 |
Minutes
of Board meeting |
|
29/01/1997 |
Declaration
of conformity |
|
29/01/1997 |
Company
formation |
|
29/01/1997 |
Audit
or Management Report |
|
29/01/1997 |
Articles
of association |
|
29/01/1997 |
Appointment/resignation
of company officers |
|
29/01/1997 |
Private
document |
Establishment events history
|
Date |
Description |
|
04/08/2011 |
Update
of Establishment Workforce |
|
04/08/2011 |
Modification
of Head office |
|
16/01/2008 |
Modification
of Head office Activity |
|
16/01/2008 |
Update
of Establishment Activity |
|
30/11/2007 |
Modification
of Head office |
Synthesized Accounts
Annual
Accounts
|
31/12/2011 |
31/12/2010 |
31/12/2009 |
||||||
|
Account
period (month) |
12
|
12
|
12
|
|||||
|
Account
Type |
Normal
|
Normal
|
Normal
|
|||||
|
Date
of capture |
06/10/2016
|
31/08/2011
|
06/09/2010
|
|||||
|
Activity
Code |
4791B
|
4791B
|
4791B
|
|||||
|
Employees
|
151
|
97
|
75
|
Active
account
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Capital
not called |
0
|
0% |
0
|
0% |
0
|
|
|
0
|
0% |
||
|
Total
fixed assets |
2,436,183
|
77.4% |
1,373,437
|
33.6% |
1,027,875
|
|
|
4,664
|
52133.8% |
||
|
Intangible
assets |
1,445,251
|
174.8% |
525,895
|
2.6% |
512,710
|
|
|
170
|
850047.6% |
||
|
Tangible
assets |
501,536
|
4.4% |
480,422
|
43.3% |
335,340
|
|
|
765
|
65460.3% |
||
|
Financial
assets |
489,396
|
33.3% |
367,120
|
104.2% |
179,824
|
|
|
0
|
0% |
||
|
Net
current assets |
26,909,976
|
-7.7% |
29,151,962
|
50.1% |
19,426,496
|
|
|
44,854
|
59894.6% |
||
|
Stocks
|
11,783,757
|
55.2% |
7,593,010
|
92.9% |
3,936,981
|
|
|
9,325
|
126267.4% |
||
|
Advanced
payments |
409,795
|
770.3% |
47,085
|
-52.6% |
99,419
|
|
|
0
|
0% |
||
|
Receivables
|
3,765,244
|
-28.9% |
5,293,876
|
251.0% |
1,508,071
|
|
|
7,399
|
50788.6% |
||
|
Securities
and cash |
10,951,181
|
-32.5% |
16,217,991
|
16.8% |
13,882,025
|
|
|
9,221
|
118663.5% |
||
|
Prepaid
expenses |
-
|
-
|
-
|
-
|
-
|
|
|
0
|
-
|
||
|
Accounts
of regularization |
0
|
0%
|
0
|
0%
|
0
|
|
|
0
|
0%
|
||
|
Total
Assets |
29,346,160
|
-3.9%
|
30,525,403
|
49.2%
|
20,454,371
|
|
|
54,858
|
53394.8%
|
||
Passive
Account
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Shareholders'
equity |
5,589,035
|
-14.2%
|
6,512,220
|
54.7%
|
4,210,532
|
|
|
11,095
|
50274.4%
|
||
|
Share
capital |
1,500,000
|
233.3% |
450,000
|
0% |
450,000
|
|
|
8,000
|
18650.0% |
||
|
Other
capital resources |
0
|
0%
|
0
|
0%
|
0
|
|
|
0
|
0%
|
||
|
Risk
Provisions |
2,053,200
|
3.9% |
1,976,066
|
38.7% |
1,425,019
|
|
|
0
|
0% |
||
|
Liabilities
|
21,651,665
|
-1.7% |
22,037,112
|
48.7% |
14,818,820
|
|
|
39,975
|
54063.0% |
||
|
Financial
liabilities |
1,413,120
|
40.7% |
1,004,471
|
67.7% |
598,853
|
|
|
4,273
|
32970.9% |
||
|
Advanced
payments received |
2,062,856
|
2.4% |
2,014,939
|
-34.4% |
3,072,601
|
|
|
0
|
0% |
||
|
Trade
account payables |
14,744,741
|
-4.4% |
15,422,186
|
60.1% |
9,632,705
|
|
|
8,639
|
170576.5% |
||
|
Tax
and social liabilities |
3,344,385
|
-4.4% |
3,498,431
|
139.8% |
1,459,081
|
|
|
5,916
|
56431.2% |
||
|
Other
debts and fixed assets liabilities |
138,823
|
43.0% |
97,085
|
81.2% |
53,589
|
|
|
2,286
|
5972.7% |
||
|
Account
regularization |
0
|
0%
|
0
|
0%
|
1,991
|
|
|
0
|
0%
|
||
|
Total
liabilities |
29,346,160
|
-3.9%
|
30,525,403
|
49.2%
|
20,454,371
|
|
|
55,031
|
53226.6%
|
||
Results
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Sales
of Goods |
85,365,235
|
15.7% |
73,759,464
|
36.3% |
54,123,576
|
|
|
92,048
|
92639.9% |
||
|
Net
turnover |
81,331,221
|
15.4% |
70,504,955
|
34.1% |
52,567,272
|
|
|
89,916
|
90352.4% |
||
|
of
which net export turnover |
83,744
|
-53.1% |
178,687
|
0% |
0
|
|
|
0
|
0% |
||
|
Operating
charges |
79,347,259
|
20.0% |
66,112,016
|
33.4% |
49,568,091
|
|
|
95,667
|
82841.1% |
||
|
Operating
profit/loss |
6,017,975
|
-21.3%
|
7,647,448
|
67.9%
|
4,555,485
|
|
|
65
|
9258323.1%
|
||
|
Financial
income |
798,060
|
27.4% |
626,476
|
110.8% |
297,152
|
|
|
0
|
0% |
||
|
Financial
charges |
465,811
|
77.0% |
263,199
|
364.3% |
56,688
|
|
|
116
|
401461.2% |
||
|
Financial
profit/loss |
332,248
|
-8.5%
|
363,277
|
51.1%
|
240,464
|
|
|
-1
|
33224900.0%
|
||
|
Pretax
net operating income |
6,350,224
|
-20.7%
|
8,010,725
|
67.0%
|
4,795,949
|
|
|
78
|
8141212.8%
|
||
|
Extraordinary
income |
993,388
|
161.8% |
379,492
|
101.5% |
188,333
|
|
|
0
|
0% |
||
|
Extraordinary
charges |
655,278
|
123.4% |
293,365
|
339.9% |
66,695
|
|
|
0
|
0% |
||
|
Extraordinary
profit/loss |
338,110
|
292.6%
|
86,127
|
-29.2%
|
121,638
|
|
|
0
|
0%
|
||
|
Net
result |
3,876,813
|
-22.5%
|
5,001,689
|
68.2%
|
2,974,215
|
|
|
331
|
1171142.6%
|
||
Accounts
- Active
Normal
Account
|
31/12/2011 |
31/12/2010 |
31/12/2009 |
|||||
|
Months
|
12
|
12
|
12
|
Grand
Total - Active Accounts (I to VI)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Grand
Total (I to VI) |
Net
|
29,346,160
|
-3.9%
|
30,525,403
|
49.2%
|
20,454,371
|
|
|
Gross
|
CO
|
31,974,238
|
-3.7% |
33,201,919
|
46.4% |
22,682,926
|
|
|
Amortisation
|
1A
|
2,628,079
|
-1.8% |
2,676,516
|
20.1% |
2,228,555
|
Non
declared distributed capital (I)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Non
declared distributed capital (I) |
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active
fixed asset (II)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
Active fixed asset (II) |
Net
|
2,436,183
|
77.4%
|
1,373,437
|
33.6%
|
1,027,875
|
|
|
Gross
|
BJ
|
2,942,260
|
73.2% |
1,698,813
|
38.3% |
1,228,701
|
|
|
Amortisation
|
BK
|
506,077
|
55.5% |
325,376
|
62.0% |
200,827
|
Intangible
fixed assets
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
260,251
|
106.7% |
125,895
|
18.2% |
106,499
|
|
|
Gross
|
AF
|
338,919
|
80.5% |
187,804
|
19.1% |
157,650
|
|
|
Amortisation
|
AG
|
78,668
|
27.1% |
61,909
|
21.0% |
51,151
|
|
|
Goodwill
|
Net
|
785,000
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AH
|
785,000
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AI
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
intangible fixed assets |
Net
|
400,000
|
0% |
400,000
|
-1.5% |
406,211
|
|
|
Gross
|
AJ
|
420,000
|
0% |
420,000
|
0% |
420,000
|
|
|
Amortisation
|
AK
|
20,000
|
0% |
20,000
|
45.0% |
13,789
|
|
|
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
|
1,445,251
|
174.8% |
525,895
|
2.6% |
512,710
|
Tangible
fixed assets
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Lands
|
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AN
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AO
|
0
|
0% |
0
|
0% |
0
|
|
|
Buildings
|
Net
|
69,536
|
9.2% |
63,697
|
-12.6% |
72,845
|
|
|
Gross
|
AP
|
98,982
|
19.3% |
82,943
|
0.0% |
82,944
|
|
|
Amortisation
|
AQ
|
29,446
|
53.0% |
19,246
|
90.6% |
10,099
|
|
|
Plant
|
Net
|
71,039
|
-19.0% |
87,721
|
-24.6% |
116,404
|
|
|
Gross
|
AR
|
262,745
|
16.0% |
226,455
|
11.7% |
202,759
|
|
|
Amortisation
|
AS
|
191,706
|
38.2% |
138,734
|
60.7% |
86,355
|
|
|
Other
tangible fixed assets |
Net
|
360,961
|
9.7% |
329,004
|
125.2% |
146,091
|
|
|
Gross
|
AT
|
547,217
|
32.0% |
414,491
|
123.4% |
185,524
|
|
|
Amortisation
|
AU
|
186,257
|
117.9% |
85,487
|
116.8% |
39,433
|
|
|
Fixed
assets in construction |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AV
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AW
|
0
|
0% |
0
|
0% |
0
|
|
|
Advances
and payments on account |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AX
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
AY
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Tangible asset |
Net
|
501,536
|
4.4%
|
480,422
|
43.3%
|
335,340
|
Financial
assets
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
100,000
|
0% |
100,000
|
0% |
0
|
|
|
Gross
|
CU
|
100,000
|
0% |
100,000
|
0% |
0
|
|
|
Amortisation
|
CV
|
0
|
0% |
0
|
0% |
0
|
|
|
Inter-company
receivables |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BB
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BC
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
investment securities |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BD
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BE
|
0
|
0% |
0
|
0% |
0
|
|
|
Loans
|
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BF
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BG
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
financial assets |
Net
|
389,396
|
45.8% |
267,120
|
48.5% |
179,824
|
|
|
Gross
|
BH
|
389,396
|
45.8% |
267,120
|
48.5% |
179,824
|
|
|
Amortisation
|
BI
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Financial assets |
Net
|
489,396
|
33.3%
|
367,120
|
104.2%
|
179,824
|
Current
Assets (III)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
Current Assets |
Net
|
26,909,976
|
-7.7%
|
29,151,962
|
50.1%
|
19,426,496
|
|
|
Gross
|
CJ
|
29,031,978
|
-7.8% |
31,503,101
|
46.8% |
21,454,225
|
|
|
Amortisation
|
CK
|
2,122,002
|
-9.7% |
2,351,139
|
15.9% |
2,027,729
|
Stocks
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Raw
materials |
Net
|
142,335
|
1.0% |
140,924
|
103.3% |
69,313
|
|
|
Gross
|
BL
|
142,335
|
1.0% |
140,924
|
103.3% |
69,313
|
|
|
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
|
11,641,422
|
56.2% |
7,452,086
|
92.7% |
3,867,668
|
|
|
Gross
|
BT
|
13,239,456
|
36.5% |
9,700,518
|
70.9% |
5,674,974
|
|
|
Amortisation
|
BU
|
1,598,034
|
-28.9% |
2,248,432
|
24.4% |
1,807,306
|
|
|
Sub
Total Stocks |
Net
|
11,783,757
|
55.2%
|
7,593,010
|
92.9%
|
3,936,981
|
Advance
payments to suppliers
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Advance
payments to suppliers |
Net
|
409,795
|
770.3% |
47,085
|
-52.6% |
99,419
|
|
|
Gross
|
BV
|
409,795
|
770.3% |
47,085
|
-52.6% |
99,419
|
|
|
Amortisation
|
BW
|
0
|
0% |
0
|
0% |
0
|
Debtors
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Trade
accounts receivable |
Net
|
801,084
|
87.8% |
426,475
|
29.9% |
328,296
|
|
|
Gross
|
BX
|
1,231,208
|
142.5% |
507,613
|
-6.2% |
541,216
|
|
|
Amortisation
|
BY
|
430,124
|
430.1% |
81,138
|
-61.9% |
212,920
|
|
|
Other
debtors |
Net
|
2,448,808
|
-42.0% |
4,221,142
|
1282.7% |
305,283
|
|
|
Gross
|
BZ
|
2,448,808
|
-42.0% |
4,221,142
|
1282.7% |
305,283
|
|
|
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
|
3,249,892
|
-30.1%
|
4,647,617
|
633.5%
|
633,579
|
Divers
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Investment
securities |
Net
|
8,113,710
|
-46.7% |
15,226,211
|
27.0% |
11,987,967
|
|
|
Gross
|
CD
|
8,207,553
|
-46.2% |
15,247,780
|
27.1% |
11,995,470
|
|
|
Amortisation
|
CE
|
93,844
|
335.1% |
21,569
|
187.5% |
7,503
|
|
|
Cash
and cash equivalents |
Net
|
2,837,471
|
186.1% |
991,780
|
-47.6% |
1,894,058
|
|
|
Gross
|
CF
|
2,837,471
|
186.1% |
991,780
|
-47.6% |
1,894,058
|
|
|
Amortisation
|
CG
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Divers |
Net
|
10,951,181
|
-32.5%
|
16,217,991
|
16.8%
|
13,882,025
|
Prepaid
expenses
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Prepaid
expenses |
Net
|
515,352
|
-20.3%
|
646,259
|
-26.1%
|
874,492
|
|
|
Gross
|
CH
|
515,352
|
-20.3% |
646,259
|
-26.1% |
874,492
|
|
|
Amortisation
|
CI
|
0
|
0% |
0
|
0% |
0
|
Equalization
accounts (IV to VI)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Grand
Total (I to V) |
EE
|
29,346,160
|
-3.9%
|
30,525,403
|
49.2%
|
20,454,371
|
Shareholder
Equity (I)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
shareholders' equity (Total I) |
DL
|
5,589,035
|
-14.2%
|
6,512,220
|
54.7%
|
4,210,532
|
|
|
Equity
and shareholders' equity |
DA
|
1,500,000
|
233.3% |
450,000
|
0% |
450,000
|
|
|
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
|
45,000
|
0% |
45,000
|
0% |
45,000
|
|
|
Statutory
or contractual reserve |
DE
|
0
|
0% |
0
|
0% |
0
|
|
|
Special
regulated reserves |
DF
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which special reserve of provisions for current fluctuation |
B1
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
reserves |
DG
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which reserve for buying originals works from alive artists |
EJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Profits
or losses brought forward |
DH
|
167,221
|
-83.5% |
1,015,531
|
37.0% |
741,317
|
|
|
Profit
or loss for the period |
DI
|
3,876,813
|
-22.5% |
5,001,689
|
68.2% |
2,974,215
|
|
|
Investment
grants |
DJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Special
tax-allowable reserves |
DK
|
0
|
0% |
0
|
0% |
0
|
Other
capital resources (II)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
provisions for risks and charges (Total III) |
DR
|
2,053,200
|
3.9%
|
1,976,066
|
38.7%
|
1,425,019
|
|
|
Risk
provisions |
DP
|
2,053,200
|
3.9% |
1,976,066
|
38.7% |
1,425,019
|
|
|
Reserves
for charges |
DQ
|
0
|
0% |
0
|
0% |
0
|
Liabilities
(IV)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
Liabilities (Total IV) |
EC
|
21,651,665
|
-1.7% |
22,037,112
|
48.7% |
14,818,820
|
|
|
Convertible
debentures |
DS
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
debentures |
DT
|
0
|
0% |
0
|
0% |
0
|
|
|
Bank
loans and liabilities |
DU
|
428,745
|
3483.0% |
11,966
|
11.9% |
10,689
|
|
|
Sundry
loans and financial liabilities |
DV
|
984,375
|
-0.8% |
992,505
|
68.7% |
588,164
|
|
|
Of
which participating loans |
EI
|
0
|
0% |
0
|
0% |
0
|
|
|
Advance
payments received for current orders |
DW
|
2,062,856
|
2.4% |
2,014,939
|
-34.4% |
3,072,601
|
|
|
Trade
accounts payables |
DX
|
14,744,741
|
-4.4% |
15,422,186
|
60.1% |
9,632,705
|
|
|
Tax
and social security liabilities |
DY
|
3,344,385
|
-4.4% |
3,498,431
|
139.8% |
1,459,081
|
|
|
Fixed
asset liabilities |
DZ
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
debts |
EA
|
86,563
|
-10.8% |
97,085
|
81.2% |
53,589
|
Translation
loss (V)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Translation
loss (Total V) |
ED
|
52,260
|
0%
|
0
|
0%
|
0
|
Equalization
accounts
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Deferred
income |
EB
|
0
|
0% |
0
|
0% |
1,991
|
References
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Of
which tax-allowable reserve |
EF
|
0
|
0% |
0
|
0% |
0
|
|
|
Deferred
income and liabilities |
EG
|
0
|
0% |
20,022,176
|
0% |
0
|
|
|
Of
which current bank facilities |
EH
|
0
|
0% |
11,966
|
0% |
0
|
Result
account
1
- Operating result (I-II)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Operating
result (Total I-II) |
GG
|
6,017,975
|
-21.3%
|
7,647,448
|
67.9%
|
4,555,485
|
2
- Financial result (V-VI)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Financial
result (Total V-VI) |
GV
|
332,248
|
-8.5%
|
363,277
|
51.1%
|
240,464
|
3
- Pre-tax net operating income result (I to VI)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Pre-tax
net operating income (Total I-II+II-IV+V-VI) |
GW
|
6,350,224
|
-20.7%
|
8,010,725
|
67.0%
|
4,795,949
|
4
- Extraordinary result (VII-VIII)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Extraordinary
result (Total VII-VIII) |
HI
|
338,110
|
292.6%
|
86,127
|
-29.2%
|
121,638
|
Profit
or loss
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Profit
or loss |
HN
|
3,876,813
|
-22.5%
|
5,001,689
|
68.2%
|
2,974,215
|
Total
Income (I+III+V+VII)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
Income (Total I+III+V+VII) |
HL
|
87,156,683
|
16.6%
|
74,765,432
|
36.9%
|
54,609,061
|
Total
Charges (Total II+IV+VI+VIII+IX+X)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
Charges (Total II+IV+VI+VIII+IX+X) |
HM
|
83,279,869
|
19.4%
|
69,763,744
|
35.1%
|
51,634,848
|
Operating
income (I)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
operating income (Total I) |
FR
|
85,365,235
|
15.7%
|
73,759,464
|
36.3%
|
54,123,576
|
Operating
income (details)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Sale
of goods for resale |
FC
|
73,217,036
|
14.9% |
63,742,017
|
33.8% |
47,624,323
|
|
|
France
|
FA
|
73,217,036
|
14.9% |
63,701,996
|
33.8% |
47,624,323
|
|
|
Export
|
FB
|
0
|
0% |
40,021
|
0% |
0
|
|
|
Sale
of goods produced |
FF
|
0
|
0% |
0
|
0% |
0
|
|
|
France
|
FD
|
0
|
0% |
0
|
0% |
0
|
|
|
Export
|
FE
|
0
|
0% |
0
|
0% |
0
|
|
|
Sale
of services |
FI
|
8,114,184
|
20.0% |
6,762,938
|
36.8% |
4,942,949
|
|
|
France
|
FG
|
8,030,440
|
21.2% |
6,624,272
|
34.0% |
4,942,949
|
|
|
Export
|
FH
|
83,744
|
-39.6% |
138,666
|
0% |
0
|
|
|
Net
turnover |
FL
|
81,331,221
|
15.4% |
70,504,955
|
34.1% |
52,567,272
|
|
|
France
|
FJ
|
81,247,477
|
15.5% |
70,326,268
|
33.8% |
52,567,272
|
|
|
Export
|
FK
|
83,744
|
-53.1% |
178,687
|
0% |
0
|
|
|
Stocked
production |
FM
|
0
|
0% |
0
|
0% |
0
|
|
|
Self-constructed
assets |
FN
|
0
|
0% |
0
|
0% |
0
|
|
|
Operating
grants |
FO
|
0
|
0% |
0
|
0% |
0
|
|
|
Release
of reserves and provisions |
FP
|
3,145,917
|
25.0% |
2,516,124
|
93.1% |
1,302,768
|
|
|
Other
income |
FQ
|
888,097
|
20.3% |
738,385
|
191.2% |
253,536
|
Operating
charges (II)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
operating charges (Total II) |
GF
|
79,347,259
|
20.0%
|
66,112,016
|
33.4%
|
49,568,091
|
Exploitation
charges
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Purchase
of goods for resale |
FS
|
35,213,315
|
15.1% |
30,592,883
|
57.5% |
19,425,534
|
|
|
Change
in stocks of goods for resale |
FT
|
-3,538,938
|
12.1% |
-4,025,544
|
-325.3% |
-946,625
|
|
|
Purchase
of raw materials |
FU
|
3,243,266
|
30.5% |
2,484,341
|
-7.6% |
2,687,786
|
|
|
Change
in stocks of raw materials |
FV
|
-1,410
|
98.0% |
-71,611
|
-490.7% |
-12,123
|
|
|
Other
external purchases and charges |
FW
|
34,210,446
|
21.5% |
28,153,022
|
25.7% |
22,391,645
|
|
|
Tax,
duty and similar payments |
FX
|
755,224
|
5.7% |
714,508
|
66.8% |
428,475
|
|
|
Payroll
|
FY
|
4,552,533
|
34.2% |
3,391,739
|
48.7% |
2,280,665
|
|
|
Social
security costs |
FZ
|
1,796,452
|
17.2% |
1,532,831
|
67.3% |
916,110
|
Depreciation
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Depreciation
of fixed assets |
GA
|
180,700
|
24.3% |
145,367
|
34.8% |
107,828
|
|
|
Amortisation
of fixed assets |
GB
|
0
|
0% |
0
|
0% |
0
|
|
|
Depreciation/amortisation
of current assets |
GC
|
2,028,158
|
-12.9% |
2,329,570
|
22.7% |
1,899,236
|
|
|
Provisions
for risks and charges |
GD
|
770,625
|
2.2% |
754,230
|
109.9% |
359,404
|
Other
charges
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Other
charges |
GE
|
136,887
|
23.7% |
110,680
|
267.0% |
30,156
|
Operating
charges (III-IV)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
financial income (Total V) |
GP
|
798,060
|
27.4%
|
626,476
|
110.8%
|
297,152
|
|
|
Share
financial income |
GJ
|
75,815
|
6.9% |
70,938
|
188.0% |
24,631
|
|
|
Other
investment income & capitalised receivables |
GK
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
interest and similar income |
GL
|
318,005
|
18.0% |
269,495
|
8.4% |
248,702
|
|
|
Released
provisions and transferred charges |
GM
|
15,407
|
105.4% |
7,502
|
0% |
0
|
|
|
Exchange
gains |
GN
|
38,785
|
176.9% |
14,005
|
15.9% |
12,082
|
|
|
Net
income from disposal of investment securities |
GO
|
350,049
|
32.3% |
264,536
|
2153.9% |
11,737
|
Financial
charge (VI)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
financial charge (Total VI) |
GU
|
465,811
|
77.0%
|
263,199
|
364.3%
|
56,688
|
|
|
Financial
reserves and provisions |
GQ
|
87,682
|
306.5% |
21,569
|
187.5% |
7,503
|
|
|
Interest
and similar charges |
GR
|
48,433
|
2488.6% |
1,871
|
-96.0% |
46,284
|
|
|
Exchange
losses |
GS
|
21,058
|
-14.5% |
24,615
|
748.5% |
2,901
|
|
|
Net
loss from disposal of investment securities |
GT
|
308,639
|
43.5% |
215,144
|
0% |
0
|
Extraordinary
income (VII)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
extraordinary income (Total VII) |
HD
|
993,388
|
161.8%
|
379,492
|
101.5%
|
188,333
|
|
|
Extraordinary
operating income |
HA
|
575,539
|
149.3% |
230,823
|
170.8% |
85,222
|
|
|
Extraordinary
income from capital transactions |
HB
|
18,519
|
-80.6% |
95,410
|
74.9% |
54,560
|
|
|
Released
provisions and transferred charges |
HC
|
399,330
|
649.8% |
53,259
|
9.7% |
48,551
|
Extraordinary
charges (VIII)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
extraordinary charges (Total VIII) |
HH
|
655,278
|
123.4%
|
293,365
|
339.9%
|
66,695
|
|
|
Extraordinary
operating charges |
HE
|
179,330
|
4054.0% |
4,317
|
-70.8% |
14,776
|
|
|
Extraordinary
charges from capital transactions |
HF
|
18,519
|
-77.4% |
81,865
|
57.7% |
51,919
|
|
|
Extraordinary
reserves and provisions |
HG
|
457,429
|
120.8% |
207,183
|
0% |
0
|
Employee
profit sharing (IX)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Employee
profit sharing (Total IX) |
HJ
|
642,182
|
37.9%
|
465,527
|
52.0%
|
306,242
|
Tax
on profits (X)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Tax
on profits (Total X) |
HK
|
2,169,339
|
-17.5%
|
2,629,637
|
60.6%
|
1,637,132
|
References
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Of
which equipment leases |
HP
|
0
|
0% |
128,742
|
51.0% |
85,257
|
|
|
Of
which property leases |
HQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which transferred charges |
A1
|
0
|
0% |
132,605
|
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% |
6,582
|
0% |
0
|
Other
incomes tax return forms
Fixed
Assets
Grand
Total Fixed Assets (I to IV)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
31,019
|
-69.8% |
102,683
|
88.2% |
54,560
|
|
|
Gross
value at the end of period |
OL
|
2,942,260
|
73.2%
|
1,698,815
|
38.3%
|
1,228,701
|
Research
and development Charge (Total I)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Gross
value at begin of period |
KD
|
607,804
|
5.2%
|
577,650
|
1.5%
|
569,040
|
|
|
Increasess
due to revaluation |
KE
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
KF
|
936,115
|
1326.2% |
65,639
|
662.4% |
8,610
|
|
|
Decreasess
by budget item transfer |
LV1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
LV2
|
0
|
0% |
35,485
|
0% |
0
|
|
|
Gross
value at the end of period |
LW
|
1,543,919
|
154.0%
|
607,804
|
5.2%
|
577,650
|
Tangible
fixed assets (Total III)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Gross
value at begin of period |
LN
|
723,891
|
53.6%
|
471,227
|
44.8%
|
325,348
|
|
|
Increasess
due to revaluation |
LO
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
LP
|
203,573
|
-36.4% |
319,861
|
59.6% |
200,429
|
|
|
Decreasess
by budget item transfer |
NG1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
NG2
|
18,519
|
-72.4% |
67,197
|
23.2% |
54,550
|
|
|
Gross
value at the end of period |
NH
|
908,945
|
25.6%
|
723,891
|
53.6%
|
471,227
|
Financial
assets (Total IV)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Gross
value at begin of period |
LQ
|
367,121
|
104.2%
|
179,824
|
35.3%
|
132,935
|
|
|
Increasess
due to revaluation |
LR
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
LS
|
134,775
|
-28.0% |
187,296
|
299.4% |
46,899
|
|
|
Decreasess
by budget item transfer |
NJ1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
NJ2
|
12,500
|
0% |
0
|
0% |
10
|
|
|
Gross
value at the end of period |
NK
|
489,396
|
33.3%
|
367,120
|
104.2%
|
179,824
|
Reserve
for depreciation
Situation
and movement of reserve for depreciation - Grand total (I-II-III)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Reserve
for depreciation value at begin of period |
PE
|
81,909
|
26.1%
|
64,940
|
60.9%
|
40,353
|
|
|
Increases
|
PF
|
16,758
|
-42.3% |
29,050
|
18.2% |
24,587
|
|
|
Decreasess
|
PG
|
0
|
0% |
12,080
|
0% |
0
|
|
|
Decreasess
by budget item transfer |
PH
|
98,668
|
20.5%
|
81,910
|
26.1%
|
64,940
|
Total
fixed assets amotisation (Total III)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Reserve
for depreciation value at begin of period |
QU
|
243,468
|
79.2%
|
135,887
|
145.8%
|
55,286
|
|
|
Increases
|
QV
|
163,941
|
40.9% |
116,317
|
39.7% |
83,242
|
|
|
Decreases
|
QW
|
0
|
0% |
8,737
|
230.8% |
2,641
|
|
|
Decreasess
by budget item transfer |
QX
|
407,409
|
67.3%
|
243,467
|
79.2%
|
135,887
|
Movements
during period affecting charge allocated over several period
Deferred
charges and debt issuance costs
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Value
at begining of period |
7C
|
4,327,206
|
203.7%
|
1,425,019
|
-42.0%
|
2,457,043
|
|
|
Increases
|
UB
|
3,343,894
|
247.8% |
961,413
|
-57.6% |
2,266,143
|
|
|
Decreases
|
UC
|
3,495,898
|
751.9% |
410,366
|
-67.7% |
1,270,438
|
|
|
Value
at the end of period |
UD
|
4,175,202
|
111.3%
|
1,976,066
|
-42.8%
|
3,452,748
|
Includes
Total allocations
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Operating
|
UE
|
2,798,783
|
271.1% |
754,230
|
-66.6% |
2,258,640
|
|
|
Financial
|
UG
|
87,682
|
0% |
0
|
0% |
7,503
|
|
|
Exceptional
|
UJ
|
457,429
|
120.8% |
207,183
|
0% |
0
|
Includes
Total Withdrawal
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Operating
|
UF
|
3,081,161
|
748.1% |
363,294
|
-70.3% |
1,221,887
|
|
|
Financial
|
UH
|
15,407
|
105.3% |
7,503
|
0% |
0
|
|
|
Exceptional
|
UK
|
399,330
|
649.8% |
53,260
|
9.7% |
48,551
|
Total
regulated provisions (Total I)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Value
at begining of period |
5Z
|
1,976,067
|
38.7%
|
1,425,018
|
3.4%
|
1,378,712
|
|
|
Increases
|
TV
|
1,228,054
|
27.7% |
961,413
|
167.5% |
359,403
|
|
|
Decreases
|
TW
|
1,150,920
|
180.5% |
410,366
|
31.1% |
313,097
|
|
|
Value
at the end of period |
TX
|
2,053,201
|
3.9%
|
1,976,065
|
38.7%
|
1,425,018
|
Total
Provision for depreciation (Total III)
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Value
at begining of period |
7B
|
2,351,140
|
0%
|
0
|
0%
|
1,078,331
|
|
|
Increases
|
TY
|
2,115,840
|
0% |
0
|
0% |
1,906,739
|
|
|
Decreases
|
TZ
|
2,344,978
|
0% |
0
|
0% |
957,341
|
|
|
Value
at the end of period |
UA
|
2,122,002
|
0%
|
0
|
0%
|
2,027,729
|
State
deadlines claims and debts at the end of period
State
claims
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Gross
value |
VT
|
4,584,764
|
-18.7% |
5,642,136
|
196.8% |
1,900,815
|
|
|
1
year at most |
VU
|
4,195,368
|
-21.9% |
5,375,015
|
212.3% |
1,720,991
|
|
|
More
than one year |
VV
|
389,396
|
45.8% |
267,121
|
48.5% |
179,824
|
State
of loans
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
389,396
|
45.8% |
267,121
|
48.5% |
179,824
|
|
|
Other
financial assets (1 year at most) |
UV
|
0
|
0% |
0
|
0% |
0
|
Receivables
statement of assets
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Customers
doubtful or disputed |
VA
|
481,268
|
0% |
0
|
0% |
0
|
|
|
Other
claims customer |
UX
|
749,940
|
47.7% |
507,614
|
-6.2% |
541,216
|
|
|
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
|
25,185
|
0% |
0
|
0% |
1,510
|
|
|
Social
Security and other social organizations |
UZ
|
0
|
0% |
0
|
0% |
0
|
|
|
Income
taxes |
VM
|
0
|
0% |
0
|
0% |
0
|
|
|
Value
added tax |
VB
|
1,053,983
|
0% |
0
|
0% |
151,433
|
|
|
Other
taxes and payments assimilated |
VN
|
0
|
0% |
0
|
0% |
0
|
|
|
State
and other public - Miscellaneous |
VP
|
3,312
|
0% |
0
|
0% |
0
|
|
|
Group
and Associates |
VC
|
884,845
|
0% |
0
|
0% |
24,631
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles) |
VR
|
481,483
|
-88.6% |
4,221,142
|
3205.3% |
127,709
|
Prepaid
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Prepaid
|
VS
|
515,352
|
-20.3% |
646,259
|
-26.1% |
874,492
|
State
Debt
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Total
debt (gross) |
VY
|
19,588,809
|
-2.2%
|
20,022,176
|
70.5%
|
11,746,219
|
|
|
1
year at most |
VZ2
|
19,236,188
|
-3.9% |
20,022,176
|
70.5% |
11,746,219
|
|
|
More
than 1 year and 5 years at most |
VZ3
|
258,211
|
0% |
0
|
0% |
0
|
|
|
More
than 5 years |
VZ4
|
94,410
|
0% |
0
|
0% |
0
|
Details
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
16,204
|
35.4%
|
11,967
|
12.0%
|
10,689
|
|
|
1
year at most |
VG2
|
16,204
|
35.4% |
11,967
|
12.0% |
10,689
|
|
|
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
|
412,541
|
0%
|
0
|
0%
|
0
|
|
|
1
year at most |
VH2
|
59,920
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
VH3
|
258,211
|
0% |
0
|
0% |
0
|
|
|
Loans
and various financial liabilities (gross) |
8A1
|
984,375
|
-0.8%
|
992,505
|
145856.6%
|
680
|
|
|
1
year at most |
8A2
|
984,375
|
-0.8% |
992,505
|
145856.6% |
680
|
|
|
More
than 1 year and 5 years at most |
8A3
|
0
|
0% |
0
|
0% |
0
|
|
|
Suppliers
and associated accounts (gross) |
8B1
|
14,744,741
|
-4.4%
|
15,422,187
|
60.1%
|
9,632,705
|
|
|
1
year at most |
8B2
|
14,744,741
|
-4.4% |
15,422,187
|
60.1% |
9,632,705
|
|
|
More
than 1 year and 5 years at most |
8B3
|
14,744,741
|
-4.4% |
15,422,187
|
60.1% |
9,632,705
|
|
|
Personnel
and associated accounts (gross) |
8C1
|
1,143,327
|
0%
|
0
|
0%
|
660,602
|
|
|
1
year at most |
8C2
|
1,143,327
|
0% |
0
|
0% |
660,602
|
|
|
More
than 1 year and 5 years at most |
8C3
|
0
|
0% |
0
|
0% |
0
|
|
|
Social
Security and other social organizations (gross) |
8D1
|
692,988
|
-80.2%
|
3,498,432
|
919.9%
|
343,025
|
|
|
1
year at most |
8D2
|
692,988
|
-80.2% |
3,498,432
|
919.9% |
343,025
|
|
|
More
than 1 year and 5 years at most |
8D3
|
0
|
0% |
0
|
0% |
0
|
|
|
Taxes
on profits (gross) |
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
1
year at most |
8E2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8E3
|
0
|
0% |
0
|
0% |
0
|
|
|
VAT
(Gross) |
VW1
|
690,270
|
0%
|
0
|
0%
|
241,751
|
|
|
1
year at most |
VW2
|
690,270
|
0% |
0
|
0% |
241,751
|
|
|
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
|
817,800
|
0%
|
0
|
0%
|
213,703
|
|
|
1
year at most |
VQ2
|
817,800
|
0% |
0
|
0% |
213,703
|
|
|
More
than 1 year and 5 years at most |
VQ3
|
0
|
0% |
0
|
0% |
0
|
|
|
Assets
and liabilities associated accounts (gross) |
8J1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
1
year at most |
8J2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8J3
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 5 years |
8J4
|
0
|
0% |
0
|
0% |
0
|
|
|
Groups
and associates (gross) |
VI1
|
0
|
0%
|
0
|
0%
|
587,484
|
|
|
1
year at most |
VI2
|
0
|
0% |
0
|
0% |
587,484
|
|
|
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
|
86,563
|
-10.8%
|
97,086
|
81.2%
|
53,589
|
|
|
1
year at most |
8K2
|
86,563
|
-10.8% |
97,086
|
81.2% |
53,589
|
|
|
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%
|
1,991
|
|
|
1
year at most |
8L2
|
0
|
0% |
0
|
0% |
1,991
|
|
|
More
than 1 year and 5 years at most |
8L3
|
0
|
0% |
0
|
0% |
0
|
References
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Loans
made during the period |
VJ
|
2,559,375
|
0% |
0
|
0% |
0
|
|
|
Debt
repaid during the period |
VK
|
1,163,272
|
0% |
0
|
0% |
862,500
|
Table
allocation results and other information
Dividends
distributed
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Dividends
|
ZE
|
0
|
0% |
0
|
0% |
0
|
Commitments
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Commitments
leasing furniture |
YQ
|
0
|
0% |
0
|
0% |
371,799
|
|
|
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
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Business
tax |
YW
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
taxes and payments assimilated |
9Z
|
0
|
0% |
0
|
0% |
0
|
|
|
Total
taxes and fees |
YX
|
0
|
0% |
0
|
0% |
0
|
VAT
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
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
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Average
number of employees |
YP
|
151
|
55.7% |
97
|
29.3% |
75
|
Groups
and Shareholders
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|||
|
Groups
and Shareholders |
ZR
|
0
|
-
|
-
|
-
|
-
|
Ratios
Synthetic
financial performance indicators
|
31/12/2011 |
31/12/2010 |
31/12/2009 |
|||||||||||||||||
|
Score |
Situation |
Score |
Situation |
Score |
Situation |
||||||||||||||
|
Hide
AFDCC 2 |
- |
- |
-4.56 |
Fragility
++ |
-2.79 |
Fragility
++ |
|||||||||||||
|
Description |
|
||||||||||||||||||
|
Hide
Conan & Holder |
0.07 |
50% |
0.12 |
20% |
0.12 |
20% |
|||||||||||||
|
Description |
|
||||||||||||||||||
|
Hide
Altman |
- |
- |
- |
- |
- |
- |
|||||||||||||
|
Description |
|
||||||||||||||||||
Structure
and Liquidity
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Fixed
Asset Financing |
3.25
|
-43.7% |
5.77
|
10.1% |
5.24
|
|
|
2.06
|
57.8% |
||
|
Global
Debt |
96
days |
-15.0% |
113
days |
11.9% |
101
days |
|
|
125
days |
-23.2% |
||
|
Working
Capital Fund overall net |
29
days |
-29.3% |
41
days |
13.9% |
36
days |
|
|
50
days |
-42.0% |
||
|
Financial
independence |
395.51
% |
-39.0% |
648.32
% |
-7.8% |
703.10
% |
|
|
68.48
% |
477.6% |
||
|
Solvability
|
19.05
% |
-10.7% |
21.33
% |
3.6% |
20.58
% |
|
|
24.48
% |
-22.2% |
||
|
Capacity
debt futures |
7,342.01
% |
-86.5% |
54,418.15
% |
38.1% |
39,391.26
% |
|
|
417.12
% |
1660.2% |
||
|
Coverage
of current assets by net working capital overall |
18.02
% |
2.5% |
17.58
% |
10.0% |
15.98
% |
|
|
37.67
% |
-52.2% |
||
|
General
Liquidity |
0.22
|
-18.5% |
0.27
|
80.0% |
0.15
|
|
|
0.23
|
-4.3% |
||
|
Restricted
Liquidity |
0.79
|
-26.9% |
1.08
|
-18.8% |
1.33
|
|
|
0.71
|
11.3% |
||
Management
or rotation
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Need
background in operating working capital |
-32
days |
51.5% |
-66
days |
1.5% |
-67
days |
|
|
7
days |
-557.1% |
||
|
Treasury
|
49
days |
-41.0% |
83
days |
-12.6% |
95
days |
|
|
5
days |
880.0% |
||
|
Inventory
turnover of goods |
150
days |
14.5% |
131
days |
18.0% |
111
days |
|
|
88
days |
70.5% |
||
|
Average
length of credit granted to customers |
5
days |
66.7% |
3
days |
-25.0% |
4
days |
|
|
6
days |
-16.7% |
||
|
Average
length of credit obtained suppliers |
77
days |
-20.6% |
97
days |
21.3% |
80
days |
|
|
43
days |
79.1% |
||
|
Inventory
turnover of raw materials in industrial enterprises |
16
days |
-20.0% |
20
days |
122.2% |
9
days |
|
|
0
days |
0% |
||
|
Inventory
turnover of intermediate and finished products in the industrial enterprise |
-
|
-
|
-
|
-
|
-
|
|
|
1,556
days |
-
|
||
|
Rotation
tangible assets |
8,947.87
% |
-8.1% |
9,739.72
% |
-12.7% |
11,155.40
% |
|
|
1,819.89
% |
391.7% |
||
Profitability
of the business
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Margin
trading |
51.08
% |
-3.1% |
52.73
% |
-4.9% |
55.44
% |
|
|
33.74
% |
51.4% |
||
|
Profitability
of the business |
6.27
% |
-42.8% |
10.97
% |
6.9% |
10.26
% |
|
|
1.54
% |
307.1% |
||
|
Net
profit |
4.77
% |
-32.7% |
7.09
% |
25.3% |
5.66
% |
|
|
0.51
% |
835.3% |
||
|
Growth
rate of turnover (excluding VAT) |
15.36
% |
-55.0% |
34.12
% |
14.0% |
29.92
% |
|
|
1.97
% |
679.7% |
||
|
Rates
integration |
15.01
% |
-20.9% |
18.97
% |
10.5% |
17.16
% |
|
|
13.24
% |
13.4% |
||
|
Rate
leasing furniture |
0.00
% |
0% |
0.18
% |
12.5% |
0.16
% |
|
|
0.00
% |
0% |
||
|
Work
Factor |
52.02
% |
41.2% |
36.83
% |
3.9% |
35.44
% |
|
|
21.61
% |
140.7% |
||
|
Weight
interests |
0.57
% |
54.1% |
0.37
% |
236.4% |
0.11
% |
|
|
0.09
% |
533.3% |
||
Return
on capital
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Cash
flow from the overall profitability |
1.36
% |
-80.6% |
7.00
% |
102.3% |
3.46
% |
|
|
1.81
% |
-24.9% |
||
|
Rates
of economic profitability |
73.00
% |
-29.1% |
103.00
% |
-8.0% |
112.00
% |
|
|
12.36
% |
490.6% |
||
|
Financial
profitability |
5,589,035.00
% |
-14.2% |
6,512,220.00
% |
54.7% |
4,210,532.00
% |
|
|
99.78
% |
5601258.0% |
||
|
Return
on investment |
62.02
% |
-11.5% |
70.04
% |
11.1% |
63.02
% |
|
|
8.63
% |
618.7% |
||
Management
intermediate balances
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
||||||||||
|
Turnover
|
81,331,221
|
15.4%
|
70,504,955
|
34.1%
|
52,567,272
|
|
|
89,916
|
90352.4%
|
|||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
||||||||||
|
Sales
of goods |
73,217,036
|
14.9% |
63,742,017
|
33.8% |
47,624,323
|
|
-
|
|||||||||
|
-
Purchase of goods |
35,213,315
|
15.1% |
30,592,883
|
57.5% |
19,425,534
|
|
-
|
|||||||||
|
+/-
Stock of goods variation |
-3,538,938
|
12.1% |
-4,025,544
|
-325.3% |
-946,625
|
|
-
|
|||||||||
|
Trading
margin |
41,542,659
€ |
11.7%
|
37,174,678
€ |
27.5%
|
29,145,414
€ |
|
|
22,944
€ |
180961.1%
|
|||||||
|
51.08
% CA |
-3.1%
|
52.73
% CA |
-4.9%
|
55.44
% CA |
|
|
34.99
% CA |
46.0%
|
||||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||
|
Sale
of goods produced |
8,114,184
|
20.0% |
6,762,938
|
36.8% |
4,942,949
|
|
-
|
||||||||||
|
+/-
Stocked production |
0
|
0% |
0
|
0% |
0
|
|
-
|
||||||||||
|
+
Self-constructed assets |
0
|
0% |
0
|
0% |
0
|
|
-
|
||||||||||
|
Period
production |
8,114,184
€ |
20.0%
|
6,762,938
€ |
36.8%
|
4,942,949
€ |
|
|
2,931
€ |
276740.1%
|
||||||||
|
9.98
% CA |
4.1%
|
9.59
% CA |
2.0%
|
9.40
% CA |
|
|
7.37
% CA |
35.4%
|
|||||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||
|
Trading
margin |
41,542,659
|
11.7%
|
37,174,678
|
27.5%
|
29,145,414
|
|
|
22,944
|
180961.1%
|
||||||||
|
+
Period Production |
8,114,184
|
20.0%
|
6,762,938
|
36.8%
|
4,942,949
|
|
|
2,931
|
276740.1%
|
||||||||
|
-
Purchase of raw materials |
3,243,266
|
30.5% |
2,484,341
|
-7.6% |
2,687,786
|
|
-
|
||||||||||
|
+/-
Change in stocks of raw materiels |
-1,410
|
98.0% |
-71,611
|
-490.7% |
-12,123
|
|
-
|
||||||||||
|
-
Other external purchases and charges |
34,210,446
|
21.5% |
28,153,022
|
25.7% |
22,391,645
|
|
-
|
||||||||||
|
Added
value |
12,204,541
€ |
-8.7%
|
13,371,864
€ |
48.2%
|
9,021,055
€ |
|
|
10,810
€ |
112800.5%
|
||||||||
|
15.01
% CA |
-20.9%
|
18.97
% CA |
10.5%
|
17.16
% CA |
|
|
13.24
% CA |
13.4%
|
|||||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||
|
Added
value |
12,204,541
€ |
-8.7%
|
13,371,864
€ |
48.2%
|
9,021,055
€ |
|
|
10,810
€ |
112800.5%
|
||||||||
|
+
Operating grants |
0
|
0% |
0
|
0% |
0
|
|
-
|
||||||||||
|
-
Tax, duty and similar payments |
755,224
|
5.7% |
714,508
|
66.8% |
428,475
|
|
-
|
||||||||||
|
-
Personal charges |
6,348,985
|
28.9% |
4,924,570
|
54.0% |
3,196,775
|
|
-
|
||||||||||
|
Gross
operating surplus |
5,100,332
€ |
-34.0%
|
7,732,786
€ |
43.3%
|
5,395,805
€ |
|
|
860
€ |
592961.9%
|
||||||||
|
6.27
% CA |
-42.8%
|
10.97
% CA |
6.9%
|
10.26
% CA |
|
|
1.55
% CA |
304.5%
|
|||||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||
|
Gross
operating surplus |
5,100,332
€ |
-34.0%
|
7,732,786
€ |
43.3%
|
5,395,805
€ |
|
|
860
€ |
592961.9%
|
||||||||
|
+
Release of reserves and provisions |
3,145,917
|
25.0% |
2,516,124
|
93.1% |
1,302,768
|
|
-
|
||||||||||
|
+
Other operating income |
888,097
|
20.3% |
738,385
|
191.2% |
253,536
|
|
-
|
||||||||||
|
-
Depreciation/ Amortisation |
2,979,483
|
-7.7% |
3,229,167
|
36.5% |
2,366,468
|
|
-
|
||||||||||
|
-
Other charges |
136,887
|
23.7% |
110,680
|
267.0% |
30,156
|
|
-
|
||||||||||
|
Operating
result |
6,017,976
€ |
-21.3%
|
7,647,448
€ |
67.9%
|
4,555,485
€ |
|
|
60
€ |
10029860.0%
|
||||||||
|
7.40
% CA |
-31.8%
|
10.85
% CA |
25.1%
|
8.67
% CA |
|
|
0.53
% CA |
1296.2%
|
|||||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||
|
Operating
result |
6,017,976
€ |
-21.3%
|
7,647,448
€ |
67.9%
|
4,555,485
€ |
|
|
60
€ |
10029860.0%
|
||||||||
|
+/-
Result of joint-venture transferred from/to other partners |
0
|
0% |
0
|
0% |
0
|
|
-
|
||||||||||
|
+
Financial income |
798,060
|
27.4% |
626,476
|
110.8% |
297,152
|
|
-
|
||||||||||
|
-
Financial charges |
465,811
|
77.0% |
263,199
|
364.3% |
56,688
|
|
-
|
||||||||||
|
Pre-tax
result |
6,350,225
€ |
-20.7%
|
8,010,725
€ |
67.0%
|
4,795,949
€ |
|
|
65
€ |
9769476.9%
|
||||||||
|
7.81
% CA |
-31.3%
|
11.36
% CA |
24.6%
|
9.12
% CA |
|
|
0.41
% CA |
1804.9%
|
|||||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||
|
Extraordinary
income |
993,388
|
161.8% |
379,492
|
101.5% |
188,333
|
|
|
0
|
0% |
||||||||
|
-
Extraordinary charges |
655,278
|
123.4% |
293,365
|
339.9% |
66,695
|
|
-
|
||||||||||
|
Extraordinary
result |
338,110
€ |
292.6%
|
86,127
€ |
-29.2%
|
121,638
€ |
|
|
0
€ |
0%
|
||||||||
|
0.42
% CA |
250.0%
|
0.12
% CA |
-47.8%
|
0.23
% CA |
|
|
0.00
% CA |
0%
|
|||||||||
|
31/12/2011 |
Variation |
31/12/2010 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||
|
Pre-tax
result |
6,350,225
€ |
-20.7%
|
8,010,725
€ |
67.0%
|
4,795,949
€ |
|
|
65
€ |
9769476.9%
|
||
|
Extraordinary
result |
338,110
€ |
292.6%
|
86,127
€ |
-29.2%
|
121,638
€ |
|
|
0
€ |
0%
|
||
|
-
Employee profit sharing |
642,182
|
37.9% |
465,527
|
52.0% |
306,242
|
|
-
|
||||
|
-
Tax on profits |
2,169,339
|
-17.5% |
2,629,637
|
60.6% |
1,637,132
|
|
-
|
||||
|
Net
result |
3,876,814
€ |
-22.5%
|
5,001,688
€ |
68.2%
|
2,974,213
€ |
|
|
334
€ |
1160622.8%
|
||
|
4.77
% CA |
-32.7%
|
7.09
% CA |
25.3%
|
5.66
% CA |
|
|
0.52
% CA |
817.3%
|
|||
Key Performance Indicators
Find below a comparison of the company based
on the industry code (primary) with other companies from the same industry. The
following analysis has been based on the industry code 4791B - Retail sale via
home-shopping by specialized catalogue.
NET TURNOVER
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
81,331,221
€ |
70,504,955
€ |
52,567,272
€ |
|
Sector
Average |
1,717,210
€ |
1,799,059
€ |
2,018,159
€ |
NET PROFIT
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
3,876,813
€ |
5,001,689
€ |
2,974,215
€ |
|
Sector
Average |
26,371
€ |
10,139
€ |
8,795
€ |
NET EXPORT TURNOVER
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
83,744
€ |
178,687
€ |
0
€ |
|
Sector
Average |
134,441
€ |
115,393
€ |
134,760
€ |
ACCOUNT TOTAL
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
29,346,160
€ |
30,525,403
€ |
20,454,371
€ |
|
Sector
Average |
792,277
€ |
849,103
€ |
934,691
€ |
SHAREHOLDERS EQUITY
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
5,589,035
€ |
6,512,220
€ |
4,210,532
€ |
|
Sector
Average |
236,989
€ |
234,872
€ |
251,092
€ |
LIABILITIES
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
21,651,665
€ |
22,037,112
€ |
14,818,820
€ |
|
Sector
Average |
531,113
€ |
584,549
€ |
646,232
€ |
NEED BACKGROUND IN
OPERATING WORKING CAPITAL
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
-32
€ |
-66
€ |
-67
€ |
|
Sector
Average |
-270
€ |
-52
€ |
145
€ |
GROSS OPERATING
SURPLUS (EBE)
|
31/12/2011
|
31/12/2010
|
31/12/2009
|
|
|
Company
Result |
5,100,332
€ |
7,732,786
€ |
5,395,805
€ |
|
Sector
Average |
38,197
€ |
50,643
€ |
29,848
€ |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 65.04 |
|
|
1 |
INR 92.28 |
|
Euro |
1 |
INR 80.62 |
|
EUR |
1 |
INR 80.08 |
Note:
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
PRA |
|
|
|
|
Report Prepared
by : |
NIT |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with
moderate risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
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 are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.