|
|
|
MIRA INFORM REPORT
|
Report No. : |
499943 |
|
Report Date : |
03.04.2018 |
IDENTIFICATION DETAILS
|
Name : |
TELENCO DISTRIBUTION |
|
|
|
|
Registered Office : |
ZA Valmorge, 38430 Moirans |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2016 |
|
|
|
|
Date of Incorporation : |
Jan., 2011 |
|
|
|
|
Com. Reg. No.: |
RCS Grenoble B 529 567 018 |
|
|
|
|
Legal Form : |
Simplified Joint Stock Company with Single Associate |
|
|
|
|
Line of Business : |
Wholesale trade (business-to-business) of miscellaneous industrial
supplies and equipment. |
|
|
|
|
No. of Employees : |
42 Employees |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
A+ |
|
Credit Rating |
Explanation |
Rating Comments |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
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
TELENCO
DISTRIBUTION
Company
Summary
|
SIRET
|
529
567 018 00013 |
||
|
Name
|
TELENCO
DISTRIBUTION |
||
|
Acronym
|
-
|
||
|
Trade
name |
TELENCO
DISTRIBUTION |
||
|
Status
|
Economically
active |
||
|
Postal
Address |
TELENCO
DISTRIBUTION |
||
|
Share
Capital |
333,400
Euros |
||
|
Telephone
|
04
76 31 34 79 |
||
|
Activity
(APE) |
Wholesale
trade (business-to-business) of miscellaneous industrial supplies and
equipment (4669B) |
RCS
Registration |
RCS
Grenoble B 529 567 018 |
|
Formation
Date |
01/2011
|
EUR
VAT Number |
FR49529567018
|
|
Deregistration
Date |
-
|
Last
account Date |
31/12/2016
|
|
Court
Registry Number |
20
1 1B00030 |
Incorporation
Date |
01/2011
|
|
Registration
Court |
Grenoble
(38) |
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
|
|
31/12/2016
|
25,010,466
€ |
11.61%
Turnover |
4,871,946
€ |
1,851,079
€ |
42
employees |
|
31/12/2015
|
19,280,016
€ |
9.69%
Turnover |
3,404,277
€ |
1,285,431
€ |
37
employees |
|
31/12/2014
|
15,439,132
€ |
8.23%
Turnover |
2,418,905
€ |
956,319
€ |
32
employees |
Directors
|
Current
Directors |
3 |
Ultimate
Holding Company
|
Name |
|
Country |
Company
Number |
|
TELHD |
|
799370416 |
|
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 |
4669B |
Activity |
Wholesale
trade (business-to-business) of miscellaneous industrial supplies and
equipment |
|
Formation
Date |
01/2011 |
Reason
for Formation |
Formation |
|
Closure
Date |
- |
Reason
for Closure |
- |
|
Reactivation
Date |
- |
Seasonality |
- |
|
Activity
Nature |
Wholesale
or intermediary of trade |
Activity
Location |
Office |
|
Trading
Address |
ZA
VALMORGE |
Department |
Isère
(38) |
|
Location
Surface |
- |
District |
1 |
|
City |
MOIRANS |
Status |
Economically
active |
|
Business
Pages FT® |
CHAUFFAGE:
APPAREILS ET FOURNITURES (DETAIL) |
Region |
- |
|
Area |
25 |
||
|
Size
of Urban Area |
Urban
unit with 200 000 to 1 999 999 inhabitants |
Ultimate
Parent(s)
1
ultimate parent company/companies for this company
|
Company
Name |
Activity
(APE) |
APE/NAF
Code |
City |
Post
Code |
|
TELHD |
Investment
Funds and Similar Financial Entities |
6430Z |
MOIRANS |
38430 |
Other
Establishment(s)
|
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 |
|
TELENCO
DISTRIBUTION |
Head
Office |
4669B |
Wholesale trade (business-to-business) of miscellaneous industrial supplies and equipment |
MOIRANS |
38430 |
|
TELENCO
DISTRIBUTION |
Branch |
4669B |
Wholesale trade (business-to-business) of miscellaneous industrial supplies and equipment |
NANTERRE |
92000 |
|
TELENCO
DISTRIBUTION |
Branch |
4669B |
Wholesale trade (business-to-business) of miscellaneous industrial supplies and equipment |
LA
POSSESSION |
97419 |
Workforces
|
Workforce
at address |
20
to 49 employees |
Company
workforce |
20
to 49 employees |
|
|
|
Workforce
account |
20
to 49 employees |
|
|
|
31/12/2016 |
|
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.
|
The
company has 3 directors |
|
|
Industry
code with low risk rating |
|
|
The
increase of tangible fixed assets over the last two accounting periods is 18
% |
|
|
The
shareholder's equity is 4,871,946 € |
|
|
The
pre-tax profit is 2,647,324 € |
|
|
Low
risk workforce size |
|
|
Department
code with low risk rating |
|
|
The
net current assets are 10,331,780 € |
|
|
The
liabilities are 6,265,068 € |
|
|
The
risk provisions are 155,724 € |
|
|
The
ratio total assets to total liabilities is 1.76 |
|
|
The
total assets are 11,292,738 € |
|
|
The
sales to current assets ratio is 2.42 |
|
|
The
stock to turnover ratio is 10.08 |
|
|
The
net turnover is 25,010,466 € |
|
|
The
return on total assets employed is 23.44 |
|
|
The
creditor days are 60.08 |
|
|
The
increase in the gearing percentage over the last two accounting periods is 22
% |
Industry
comparison
|
Activity
(APE) |
Wholesale
trade (business-to-business) of miscellaneous industrial supplies and
equipment (4669B) |
|
Industry
average credit rating |
54 |
|
Industry
average credit limit |
44,400 |
Collective
procedures
|
No
judgment information for the company |
|
Company
monitored since |
10/07/2015 |
||
|
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 |
10/07/2015 |
||
|
Status
of Monitoring |
No
social security and tax office preferential right to date |
||
Group
Data
|
Ultimate
parent company |
TELHD
|
|
|
Direct
parent |
TELHD
- 100 % |
|
|
Group
– Number of companies |
3 |
|
|
Linkages
– Number of companies |
||
|
Number
of countries |
||
|
|
Name |
SIREN |
Parts |
Last account published |
|
1
|
TELHD
|
799370416
|
-
|
31/12/2016
|
|
2
|
TELENCO
NETWORKS |
422778555
|
100
% |
31/12/2016
|
|
TELENCO
DISTRIBUTION |
529567018
|
100
% |
31/12/2016
|
Linkages
|
No
Linkages information available for the company. |
Shareholder(s)
|
Name |
TELHD |
|||
|
Name
of representative |
||||
|
Manager
position |
President |
Date
of birth |
- |
|
|
Place
of birth |
||||
|
Type |
Moral
person |
Name
at birth |
||
Statutory
Auditor
|
Name |
MAZARS
GOURGUE |
|||
|
Name
of representative |
||||
|
Manager
position |
Statutory
auditor |
Date
of birth |
- |
|
|
Place
of birth |
||||
|
Type |
Moral
person |
Name
at birth |
||
|
Name |
M.
DOSSE SYLVAIN |
|||
|
Manager
position |
Deputy
auditor |
Date
of birth |
13/04/1970 |
|
|
Place
of birth |
GRENOBLE |
|||
|
Type |
Individual |
Name
at birth |
||
Previous
Directors
|
Manager
position |
Title
and name |
Date
of Birth/Place of Birth |
|
President |
BELLE
DONNE |
- |
|
Deputy
auditor |
M.
DOSSE SYLVAIN |
13/04/1970
- GRENOBLE |
|
Deputy
auditor |
M.
GUINET JEAN-CHRISTOPHE |
13/11/1965
- VOIRON |
|
Deputy
auditor |
M.
GUINET JEAN-CHRISTOPHE |
13/11/1965
- VOIRON(38) |
Status
history
|
No
Status History |
Recent
publications in Gazettes
|
Publication
date |
Gazette
Name |
Description
|
|
|
|
12/09/2017
|
Bodacc
C |
Comptes
annuels et rapports |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 5016
- 529567018 RCS. TELENCO DISTRIBUTION. Forme : Société par
Actions Simplifiée. Adresse : zone artisanale Valmorge 38430 Moirans. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2016. |
|||
|
|
01/09/2017
|
Bodacc
B |
Modification
et mutation diverse |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 948
- 529 567 018 RCS Grenoble. TELENCO DISTRIBUTION. Forme : Société
par Actions Simplifiée. Enseigne : TELENCO DISTRIBUTION. Administration
: GUINET Jean-Christophe nom d'usage : GUINET n'est plus commissaire aux
comptes suppléant. DOSSE Sylvain nom d'usage : DOSSE devient commissaire aux
comptes suppléant. Activité : . |
|||
|
|
03/08/2017
|
JAL
|
Miscellaneous
updates |
|
Terre
Dauphinoise
|
|||
|
|
10/08/2016
|
Bodacc
C |
Comptes
annuels et rapports |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 5374
- 529567018 RCS. TELENCO DISTRIBUTION. Forme : Société par
Actions Simplifiée. Adresse : zone artisanale Valmorge 38430 Moirans. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2015. |
|||
|
|
03/08/2015
|
Bodacc
C |
Comptes
annuels et rapports |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 4628
- 529567018 RCS. TELENCO DISTRIBUTION. Forme : Société par
Actions Simplifiée. Adresse : zone artisanale Valmorge 38430 Moirans. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2014. |
|||
|
|
11/09/2014
|
Bodacc
C |
Comptes
annuels et rapports |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 2800
- 529567018 RCS. TELENCO DISTRIBUTION. Forme : Société par
Actions Simplifiée. Adresse : zone artisanale Valmorge 38430 Moirans. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2013. |
|||
|
|
27/08/2014
|
Bodacc
B |
Modification
et mutation diverse |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 858
- 529 567 018 RCS Grenoble. TELENCO DISTRIBUTION. Forme : Société
par Actions Simplifiée. Enseigne : TELENCO DISTRIBUTION. Administration
: Société à responsabilité limitée BELLE DONNE n'est plus président.
TELHD devient président. Activité : . |
|||
|
|
17/07/2014
|
JAL
|
Resignation
/ Revocation of the social representative |
|
Terre
Dauphinoise
|
|||
|
|
17/07/2014
|
JAL
|
Appointment
of the social representative |
|
Terre
Dauphinoise
|
|||
|
|
04/11/2013
|
Bodacc
C |
Comptes
annuels et rapports |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 8008
- 529567018 RCS. TELENCO DISTRIBUTION. Forme : Société par Actions
Simplifiée. Adresse : zone artisanale Valmorge 38430 Moirans. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2012. |
|||
|
|
15/02/2013
|
Bodacc
B |
Modification
et mutation diverse |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 1030
- 529 567 018 RCS Grenoble. TELENCO DISTRIBUTION. Forme : Société
par Actions Simplifiée. Enseigne : TELENCO DISTRIBUTION. Administration
: Modification de la désignation d'un dirigeant : commissaire aux comptes
titulaire MAZARS GOURGUE. Capital : 333400 EUR. Activité : . |
|||
|
|
18/01/2013
|
JAL
|
Modification
of the share capital |
|
Affiches
de Grenoble et du Dauphiné (Les)
|
|||
|
|
10/09/2012
|
Bodacc
C |
Comptes
annuels et rapports |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 8113
- 529567018 RCS. TELENCO DISTRIBUTION. Forme : Société par
Actions Simplifiée. Adresse : zone artisanale Valmorge 38430 Moirans. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2011. |
|||
|
|
22/02/2012
|
Bodacc
A |
Vente
et cession : Acheteur |
|
38
- ISERE GREFFE
DU TRIBUNAL DE COMMERCE DE GRENOBLE 525
- 529 567 018 RCS Grenoble. TELENCO DISTRIBUTION. Forme : Société
par Actions Simplifiée. Enseigne : TELENCO DISTRIBUTION. Capital : 250000
EUR. Adresse : zone artisanale Valmorge, 38430 Moirans. |
|||
|
|
12/01/2012
|
JAL
|
Activity
or goodwill cession |
|
Terre
Dauphinoise
|
|||
COMPANY
EVENTS HISTORY
|
Date |
Description |
|
02/02/2018 |
New
ultimate parent |
|
02/02/2018 |
New
parent detected |
|
12/01/2018 |
Minutes
of general meeting of shareholders |
|
12/01/2018 |
Updated
articles of association |
|
12/09/2017 |
Bodacc
C : Deposit accounts notice |
|
01/09/2017 |
Bodacc
B: Various editing or changing |
|
14/08/2017 |
Minutes
of general meeting of shareholders |
|
03/08/2017 |
Legal
Gazette: Miscellaneous updates |
|
25/07/2017 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
31/12/2016 |
New
accounts available |
|
10/08/2016 |
Bodacc
C : Deposit accounts notice |
|
23/07/2016 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
31/12/2015 |
New
accounts available |
|
03/08/2015 |
Bodacc
C : Deposit accounts notice |
|
29/07/2015 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
10/07/2015 |
Collection
of preferential rights activated for this company |
|
31/12/2014 |
New
accounts available |
|
11/09/2014 |
Bodacc
C : Deposit accounts notice |
|
27/08/2014 |
Bodacc
B: Various editing or changing |
|
01/08/2014 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
21/07/2014 |
Updated
articles of association |
|
21/07/2014 |
Minutes
of general meeting of shareholders |
|
17/07/2014 |
Legal
Gazette: Resignation / Revocation of the social representative |
|
27/06/2014 |
Legal
Gazette: Appointment of the social representative |
|
31/12/2013 |
Update
of Company Activity |
|
31/12/2013 |
New
accounts available |
|
04/11/2013 |
Bodacc
C : Deposit accounts notice |
|
01/11/2013 |
New
ultimate parent |
|
01/11/2013 |
New
parent detected |
|
03/08/2013 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
15/02/2013 |
Bodacc
B: Various editing or changing |
|
15/01/2013 |
Fund
deposit certificate |
|
15/01/2013 |
Amendment |
|
15/01/2013 |
Updated
articles of association |
|
31/12/2012 |
New
accounts available |
|
20/12/2012 |
Update
of Company Workforce |
|
20/12/2012 |
Other
modification of Establishment |
|
20/12/2012 |
Legal
Gazette: Modification of the share capital |
|
24/10/2012 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
10/09/2012 |
Bodacc
C : Deposit accounts notice |
|
13/07/2012 |
Consideration
of a balance sheet that has led to a reassessment of this company's
creditworthiness |
|
22/02/2012 |
Bodacc
A : Sale and transfer |
|
31/12/2011 |
New
accounts available |
|
21/12/2011 |
Legal
Gazette: Activity or goodwill cession |
|
05/01/2011 |
Fund
deposit certificate |
|
05/01/2011 |
Articles
of association |
|
05/01/2011 |
Amendment |
|
01/01/2011 |
Formation
of Company |
Establishment
events history
|
Date |
Description |
|
05/05/2017 |
Update
of phone numbers |
|
29/10/2014 |
Update
of phone numbers |
|
22/02/2014 |
Update
of phone numbers |
|
31/12/2013 |
Modification
of Head office |
|
31/12/2013 |
Update
of Establishment Activity |
|
20/12/2012 |
Update
of Establishment Workforce |
|
31/01/2012 |
Update
of phone numbers |
|
01/01/2011 |
Formation
of Head office |
Synthesized
Accounts
Annual
Accounts
|
31/12/2016 |
31/12/2015 |
31/12/2014 |
||||||
|
Account
period (month) |
12
|
12
|
12
|
|||||
|
Account
Type |
Normal
|
Normal
|
Normal
|
|||||
|
Date
of capture |
24/07/2017
|
22/07/2016
|
28/07/2015
|
|||||
|
Activity
Code |
4669B
|
4669B
|
4669B
|
|||||
|
Employees
|
42
|
37
|
32
|
Active
account
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Capital
not called |
0
|
0% |
0
|
0% |
0
|
|
|
0
|
0% |
||
|
Total
fixed assets |
960,958
|
4.3% |
921,746
|
20.4% |
765,755
|
|
|
35,266
|
2624.9% |
||
|
Intangible
assets |
390,066
|
-0.7% |
392,879
|
24.1% |
316,691
|
|
|
0
|
0% |
||
|
Tangible
assets |
240,768
|
18.1% |
203,938
|
58.9% |
128,376
|
|
|
14,911
|
1514.7% |
||
|
Financial
assets |
330,124
|
1.6% |
324,929
|
1.3% |
320,688
|
|
|
2,100
|
15620.2% |
||
|
Net
current assets |
10,331,780
|
63.0% |
6,339,224
|
26.9% |
4,997,011
|
|
|
440,855
|
2243.6% |
||
|
Stocks
|
2,521,080
|
29.4% |
1,948,075
|
42.6% |
1,366,395
|
|
|
52,621
|
4691.0% |
||
|
Advanced
payments |
41,814
|
119.0% |
19,091
|
1828.4% |
990
|
|
|
0
|
0% |
||
|
Receivables
|
7,543,033
|
101.6% |
3,741,109
|
4.1% |
3,592,551
|
|
|
204,213
|
3593.7% |
||
|
Securities
and cash |
225,853
|
-64.2% |
630,949
|
1601.8% |
37,076
|
|
|
75,162
|
200.5% |
||
|
Prepaid
expenses |
-
|
-
|
-
|
-
|
-
|
|
|
143
|
-
|
||
|
Accounts
of regularization |
0
|
0%
|
0
|
0%
|
0
|
|
|
0
|
0%
|
||
|
Total
Assets |
11,292,738
|
55.5%
|
7,260,971
|
26.0%
|
5,762,767
|
|
|
534,941
|
2011.0%
|
||
Passive
Account
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Shareholders'
equity |
4,871,946
|
43.1%
|
3,404,277
|
40.7%
|
2,418,905
|
|
|
200,459
|
2330.4%
|
||
|
Share
capital |
333,400
|
0% |
333,400
|
0% |
333,400
|
|
|
37,000
|
801.1% |
||
|
Other
capital resources |
0
|
0%
|
0
|
0%
|
0
|
|
|
0
|
0%
|
||
|
Risk
Provisions |
155,724
|
0% |
0
|
0% |
0
|
|
|
0
|
0% |
||
|
Liabilities
|
6,265,068
|
62.4% |
3,856,694
|
15.3% |
3,343,861
|
|
|
260,698
|
2303.2% |
||
|
Financial
liabilities |
407,584
|
26.2% |
323,027
|
-24.3% |
426,956
|
|
|
20,788
|
1860.7% |
||
|
Advanced
payments received |
416
|
0% |
0
|
0% |
0
|
|
|
0
|
0% |
||
|
Trade
account payables |
4,117,065
|
84.3% |
2,234,329
|
14.7% |
1,948,226
|
|
|
104,173
|
3852.1% |
||
|
Tax
and social liabilities |
1,003,106
|
22.0% |
822,360
|
66.3% |
494,389
|
|
|
69,973
|
1333.6% |
||
|
Other
debts and fixed assets liabilities |
736,897
|
54.5% |
476,977
|
0.6% |
474,290
|
|
|
4,238
|
17287.8% |
||
|
Account
regularization |
0
|
0%
|
0
|
0%
|
0
|
|
|
0
|
0%
|
||
|
Total
liabilities |
11,292,738
|
55.5%
|
7,260,971
|
26.0%
|
5,762,767
|
|
|
535,023
|
2010.7%
|
||
Results
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Sales
of Goods |
25,129,101
|
29.7% |
19,373,283
|
24.9% |
15,505,550
|
|
|
865,487
|
2803.5% |
||
|
Net
turnover |
25,010,466
|
29.7% |
19,280,016
|
24.9% |
15,439,132
|
|
|
854,110
|
2828.2% |
||
|
of
which net export turnover |
210,433
|
0% |
0
|
0% |
0
|
|
|
0
|
0% |
||
|
Operating
charges |
22,342,706
|
27.3% |
17,549,549
|
23.1% |
14,258,133
|
|
|
829,603
|
2593.2% |
||
|
Operating
profit/loss |
2,786,394
|
52.8%
|
1,823,734
|
46.2%
|
1,247,417
|
|
|
28,496
|
9678.2%
|
||
|
Financial
income |
25,639
|
149.7% |
10,266
|
5.2% |
9,761
|
|
|
88
|
29035.2% |
||
|
Financial
charges |
157,237
|
3866.6% |
3,964
|
-22.7% |
5,129
|
|
|
919
|
17009.6% |
||
|
Financial
profit/loss |
-131,598
|
-2188.5%
|
6,301
|
36.0%
|
4,632
|
|
|
-113
|
-116358.4%
|
||
|
Pretax
net operating income |
2,654,796
|
45.1%
|
1,830,035
|
46.2%
|
1,252,049
|
|
|
28,017
|
9375.7%
|
||
|
Extraordinary
income |
9,917
|
134.6% |
4,228
|
-64.2% |
11,815
|
|
|
125
|
7833.6% |
||
|
Extraordinary
charges |
17,389
|
1065.5% |
1,492
|
-97.9% |
69,875
|
|
|
295
|
5794.6% |
||
|
Extraordinary
profit/loss |
-7,472
|
-373.1%
|
2,736
|
104.7%
|
-58,060
|
|
|
0
|
0%
|
||
|
Net
result |
1,851,079
|
44.0%
|
1,285,431
|
34.4%
|
956,319
|
|
|
25,893
|
7049.0%
|
||
Accounts
- Active
Normal
Account
|
31/12/2016 |
31/12/2015 |
31/12/2014 |
|||||
|
Months
|
12
|
12
|
12
|
Grand
Total - Active Accounts (I to VI)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Grand
Total (I to VI) |
Net
|
11,292,738
|
55.5%
|
7,260,971
|
26.0%
|
5,762,767
|
|
|
Gross
|
CO
|
11,800,908
|
54.7% |
7,627,041
|
27.1% |
6,002,228
|
|
|
Amortisation
|
1A
|
508,170
|
38.8% |
366,071
|
52.9% |
239,461
|
Non
declared distributed capital (I)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Non
declared distributed capital (I) |
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active
fixed asset (II)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
Active fixed asset (II) |
Net
|
960,958
|
4.3%
|
921,746
|
20.4%
|
765,755
|
|
|
Gross
|
BJ
|
1,354,909
|
12.7% |
1,201,940
|
27.9% |
939,878
|
|
|
Amortisation
|
BK
|
393,951
|
40.6% |
280,194
|
60.9% |
174,123
|
Intangible
fixed assets
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
119,773
|
-5.6% |
126,862
|
250.1% |
36,241
|
|
|
Gross
|
AF
|
242,751
|
13.8% |
213,235
|
180.8% |
75,937
|
|
|
Amortisation
|
AG
|
122,978
|
42.4% |
86,373
|
117.6% |
39,696
|
|
|
Goodwill
|
Net
|
250,000
|
0% |
250,000
|
0% |
250,000
|
|
|
Gross
|
AH
|
250,000
|
0% |
250,000
|
0% |
250,000
|
|
|
Amortisation
|
AI
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
intangible fixed assets |
Net
|
20,293
|
26.7% |
16,017
|
0% |
0
|
|
|
Gross
|
AJ
|
20,293
|
26.7% |
16,017
|
0% |
0
|
|
|
Amortisation
|
AK
|
0
|
0% |
0
|
0% |
0
|
|
|
Pre-payments
and downpayments |
Net
|
0
|
0% |
0
|
0% |
30,450
|
|
|
Gross
|
AL
|
0
|
0% |
0
|
0% |
30,450
|
|
|
Amortisation
|
AM
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Intangible asset |
Net
|
390,066
|
-0.7% |
392,879
|
24.1% |
316,691
|
Tangible
fixed assets
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
25,670
|
-16.1% |
30,604
|
74.5% |
17,537
|
|
|
Gross
|
AR
|
68,654
|
8.9% |
63,054
|
63.4% |
38,590
|
|
|
Amortisation
|
AS
|
42,984
|
32.5% |
32,450
|
54.1% |
21,053
|
|
|
Other
tangible fixed assets |
Net
|
201,362
|
16.2% |
173,334
|
56.4% |
110,839
|
|
|
Gross
|
AT
|
429,351
|
28.3% |
334,706
|
49.3% |
224,213
|
|
|
Amortisation
|
AU
|
227,989
|
41.3% |
161,372
|
42.3% |
113,374
|
|
|
Fixed
assets in construction |
Net
|
13,736
|
0% |
0
|
0% |
0
|
|
|
Gross
|
AV
|
13,736
|
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
|
240,768
|
18.1%
|
203,938
|
58.9%
|
128,376
|
Financial
assets
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Associates
at equity |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
CS
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
CT
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
participations |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
CU
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
CV
|
0
|
0% |
0
|
0% |
0
|
|
|
Inter-company
receivables |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
BB
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
BC
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
investment securities |
Net
|
316,088
|
0.3% |
315,088
|
0% |
315,088
|
|
|
Gross
|
BD
|
316,088
|
0.3% |
315,088
|
0% |
315,088
|
|
|
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
|
14,036
|
42.6% |
9,841
|
75.7% |
5,600
|
|
|
Gross
|
BH
|
14,036
|
42.6% |
9,841
|
75.7% |
5,600
|
|
|
Amortisation
|
BI
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Financial assets |
Net
|
330,124
|
1.6%
|
324,929
|
1.3%
|
320,688
|
Current
Assets (III)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
Current Assets |
Net
|
10,331,780
|
63.0%
|
6,339,224
|
26.9%
|
4,997,011
|
|
|
Gross
|
CJ
|
10,445,999
|
62.6% |
6,425,101
|
26.9% |
5,062,350
|
|
|
Amortisation
|
CK
|
114,219
|
33.0% |
85,876
|
31.4% |
65,338
|
Stocks
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Raw
materials |
Net
|
7,449
|
25.3% |
5,945
|
75.4% |
3,390
|
|
|
Gross
|
BL
|
7,449
|
25.3% |
5,945
|
75.4% |
3,390
|
|
|
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
|
2,513,631
|
29.4% |
1,942,130
|
42.5% |
1,363,005
|
|
|
Gross
|
BT
|
2,614,145
|
29.8% |
2,013,248
|
41.9% |
1,418,856
|
|
|
Amortisation
|
BU
|
100,514
|
41.3% |
71,118
|
27.3% |
55,851
|
|
|
Sub
Total Stocks |
Net
|
2,521,080
|
29.4%
|
1,948,075
|
42.6%
|
1,366,395
|
Advance
payments to suppliers
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Advance
payments to suppliers |
Net
|
41,814
|
119.0% |
19,091
|
1828.4% |
990
|
|
|
Gross
|
BV
|
41,814
|
119.0% |
19,091
|
1828.4% |
990
|
|
|
Amortisation
|
BW
|
0
|
0% |
0
|
0% |
0
|
Debtors
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Trade
accounts receivable |
Net
|
6,850,102
|
94.7% |
3,518,399
|
18.2% |
2,977,503
|
|
|
Gross
|
BX
|
6,863,807
|
94.3% |
3,533,158
|
18.3% |
2,986,991
|
|
|
Amortisation
|
BY
|
13,705
|
-7.1% |
14,758
|
55.5% |
9,488
|
|
|
Other
debtors |
Net
|
329,776
|
96.8% |
167,581
|
-17.2% |
202,438
|
|
|
Gross
|
BZ
|
329,776
|
96.8% |
167,581
|
-17.2% |
202,438
|
|
|
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
|
7,179,878
|
94.8%
|
3,685,980
|
15.9%
|
3,179,941
|
Divers
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Investment
securities |
Net
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
|
CD
|
0
|
0% |
0
|
0% |
0
|
|
|
Amortisation
|
CE
|
0
|
0% |
0
|
0% |
0
|
|
|
Cash
and cash equivalents |
Net
|
225,853
|
-64.2% |
630,949
|
1601.8% |
37,076
|
|
|
Gross
|
CF
|
225,853
|
-64.2% |
630,949
|
1601.8% |
37,076
|
|
|
Amortisation
|
CG
|
0
|
0% |
0
|
0% |
0
|
|
|
Sub
Total Divers |
Net
|
225,853
|
-64.2%
|
630,949
|
1601.8%
|
37,076
|
Prepaid
expenses
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Prepaid
expenses |
Net
|
363,155
|
558.7%
|
55,129
|
-86.6%
|
412,610
|
|
|
Gross
|
CH
|
363,155
|
558.7% |
55,129
|
-86.6% |
412,610
|
|
|
Amortisation
|
CI
|
0
|
0% |
0
|
0% |
0
|
Equalization
accounts (IV to VI)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Due
within one year |
CP
|
0
|
0% |
0
|
0% |
0
|
|
|
Due
after one year |
CR
|
0
|
0% |
16,271
|
11.9% |
14,543
|
Accounts
- Passive
Grand
Total - Passive Accounts (I to V)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Grand
Total (I to V) |
EE
|
11,292,738
|
55.5%
|
7,260,971
|
26.0%
|
5,762,767
|
Shareholder
Equity (I)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
shareholders' equity (Total I) |
DL
|
4,871,946
|
43.1%
|
3,404,277
|
40.7%
|
2,418,905
|
|
|
Equity
and shareholders' equity |
DA
|
333,400
|
0% |
333,400
|
0% |
333,400
|
|
|
Issue
and merger premiums |
DB
|
70,598
|
0% |
70,598
|
0% |
70,598
|
|
|
Revaluation
differentials |
DC
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which equity differential |
EK
|
0
|
0% |
0
|
0% |
0
|
|
|
Legal
reserve |
DD
|
33,340
|
0% |
33,340
|
0% |
33,340
|
|
|
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
|
2,583,529
|
53.6% |
1,681,507
|
64.0% |
1,025,248
|
|
|
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
|
1,851,079
|
44.0% |
1,285,431
|
34.4% |
956,319
|
|
|
Investment
grants |
DJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Special
tax-allowable reserves |
DK
|
0
|
0% |
0
|
0% |
0
|
Other
capital resources (II)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
provisions for risks and charges (Total III) |
DR
|
155,724
|
0%
|
0
|
0%
|
0
|
|
|
Risk
provisions |
DP
|
155,724
|
0% |
0
|
0% |
0
|
|
|
Reserves
for charges |
DQ
|
0
|
0% |
0
|
0% |
0
|
Liabilities
(IV)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
Liabilities (Total IV) |
EC
|
6,265,068
|
62.4% |
3,856,694
|
15.3% |
3,343,861
|
|
|
Convertible
debentures |
DS
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
debentures |
DT
|
0
|
0% |
0
|
0% |
0
|
|
|
Bank
loans and liabilities |
DU
|
291,744
|
-9.6% |
322,588
|
36.5% |
236,316
|
|
|
Sundry
loans and financial liabilities |
DV
|
115,840
|
26287.2% |
439
|
-99.8% |
190,640
|
|
|
Of
which participating loans |
EI
|
0
|
0% |
0
|
0% |
0
|
|
|
Advance
payments received for current orders |
DW
|
416
|
0% |
0
|
0% |
0
|
|
|
Trade
accounts payables |
DX
|
4,117,065
|
84.3% |
2,234,329
|
14.7% |
1,948,226
|
|
|
Tax
and social security liabilities |
DY
|
1,003,106
|
22.0% |
822,360
|
66.3% |
494,389
|
|
|
Fixed
asset liabilities |
DZ
|
0
|
0% |
7,277
|
-15.2% |
8,580
|
|
|
Other
debts |
EA
|
736,897
|
56.9% |
469,700
|
0.9% |
465,710
|
Translation
loss (V)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Translation
loss (Total V) |
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization
accounts
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Deferred
income |
EB
|
0
|
0% |
0
|
0% |
0
|
References
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Of
which tax-allowable reserve |
EF
|
0
|
0% |
0
|
0% |
0
|
|
|
Deferred
income and liabilities |
EG
|
0
|
0% |
3,570,392
|
14.9% |
3,107,392
|
|
|
Of
which current bank facilities |
EH
|
0
|
0% |
0
|
0% |
0
|
Result
account
1
- Operating result (I-II)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Operating
result (Total I-II) |
GG
|
2,786,394
|
52.8%
|
1,823,734
|
46.2%
|
1,247,417
|
2
- Financial result (V-VI)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Financial
result (Total V-VI) |
GV
|
-131,598
|
-2188.5%
|
6,301
|
36.0%
|
4,632
|
3
- Pre-tax net operating income result (I to VI)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Pre-tax
net operating income (Total I-II+II-IV+V-VI) |
GW
|
2,654,796
|
45.1%
|
1,830,035
|
46.2%
|
1,252,049
|
4
- Extraordinary result (VII-VIII)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Extraordinary
result (Total VII-VIII) |
HI
|
-7,472
|
-373.1%
|
2,736
|
104.7%
|
-58,060
|
Profit
or loss
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Profit
or loss |
HN
|
1,851,079
|
44.0%
|
1,285,431
|
34.4%
|
956,319
|
Total
Income (I+III+V+VII)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
Income (Total I+III+V+VII) |
HL
|
25,164,656
|
29.8%
|
19,387,776
|
24.9%
|
15,527,126
|
Total
Charges (Total II+IV+VI+VIII+IX+X)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
Charges (Total II+IV+VI+VIII+IX+X) |
HM
|
23,313,577
|
28.8%
|
18,102,345
|
24.2%
|
14,570,807
|
Operating
income (I)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
operating income (Total I) |
FR
|
25,129,101
|
29.7%
|
19,373,283
|
24.9%
|
15,505,550
|
Operating
income (details)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Sale
of goods for resale |
FC
|
24,879,501
|
29.6% |
19,195,765
|
24.9% |
15,366,320
|
|
|
France
|
FA
|
24,674,989
|
28.5% |
19,195,765
|
24.9% |
15,366,320
|
|
|
Export
|
FB
|
204,513
|
0% |
0
|
0% |
0
|
|
|
Sale
of goods produced |
FF
|
0
|
0% |
0
|
0% |
0
|
|
|
France
|
FD
|
0
|
0% |
0
|
0% |
0
|
|
|
Export
|
FE
|
0
|
0% |
0
|
0% |
0
|
|
|
Sale
of services |
FI
|
130,965
|
55.4% |
84,251
|
15.7% |
72,812
|
|
|
France
|
FG
|
125,045
|
48.4% |
84,251
|
15.7% |
72,812
|
|
|
Export
|
FH
|
5,920
|
0% |
0
|
0% |
0
|
|
|
Net
turnover |
FL
|
25,010,466
|
29.7% |
19,280,016
|
24.9% |
15,439,132
|
|
|
France
|
FJ
|
24,800,033
|
28.6% |
19,280,016
|
24.9% |
15,439,132
|
|
|
Export
|
FK
|
210,433
|
0% |
0
|
0% |
0
|
|
|
Stocked
production |
FM
|
0
|
0% |
0
|
0% |
0
|
|
|
Self-constructed
assets |
FN
|
0
|
0% |
0
|
0% |
5,422
|
|
|
Operating
grants |
FO
|
0
|
0% |
656
|
-78.1% |
3,000
|
|
|
Release
of reserves and provisions |
FP
|
118,415
|
31.5% |
90,022
|
75.0% |
51,445
|
|
|
Other
income |
FQ
|
220
|
-91.5% |
2,590
|
-60.5% |
6,550
|
Operating
charges (II)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
operating charges (Total II) |
GF
|
22,342,706
|
27.3%
|
17,549,549
|
23.1%
|
14,258,133
|
Exploitation
charges
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Purchase
of goods for resale |
FS
|
17,287,790
|
23.7% |
13,978,633
|
26.6% |
11,037,261
|
|
|
Change
in stocks of goods for resale |
FT
|
-600,897
|
-1.1% |
-594,392
|
-87.6% |
-316,857
|
|
|
Purchase
of raw materials |
FU
|
61,124
|
45.1% |
42,121
|
3.2% |
40,832
|
|
|
Change
in stocks of raw materials |
FV
|
-1,504
|
41.1% |
-2,555
|
-182.6% |
-904
|
|
|
Other
external purchases and charges |
FW
|
2,745,555
|
37.9% |
1,991,650
|
15.0% |
1,731,895
|
|
|
Tax,
duty and similar payments |
FX
|
195,606
|
53.9% |
127,060
|
6.1% |
119,809
|
|
|
Payroll
|
FY
|
1,730,483
|
29.7% |
1,334,271
|
20.0% |
1,111,799
|
|
|
Social
security costs |
FZ
|
688,524
|
28.7% |
535,100
|
17.9% |
453,689
|
Depreciation
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Depreciation
of fixed assets |
GA
|
147,037
|
33.7% |
109,951
|
64.2% |
66,969
|
|
|
Amortisation
of fixed assets |
GB
|
0
|
0% |
0
|
0% |
0
|
|
|
Depreciation/amortisation
of current assets |
GC
|
37,357
|
76.7% |
21,140
|
156.1% |
8,256
|
|
|
Provisions
for risks and charges |
GD
|
0
|
0% |
0
|
0% |
0
|
Other
charges
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Other
charges |
GE
|
51,632
|
685.9% |
6,570
|
22.1% |
5,383
|
Operating
charges (III-IV)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
financial income (Total V) |
GP
|
25,639
|
149.7%
|
10,266
|
5.2%
|
9,761
|
|
|
Share
financial income |
GJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
investment income & capitalised receivables |
GK
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
interest and similar income |
GL
|
1,323
|
-18.9% |
1,631
|
32.1% |
1,235
|
|
|
Released
provisions and transferred charges |
GM
|
0
|
0% |
0
|
0% |
0
|
|
|
Exchange
gains |
GN
|
24,316
|
181.6% |
8,635
|
1.3% |
8,526
|
|
|
Net
income from disposal of investment securities |
GO
|
0
|
0% |
0
|
0% |
0
|
Financial
charge (VI)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
financial charge (Total VI) |
GU
|
157,237
|
3866.6%
|
3,964
|
-22.7%
|
5,129
|
|
|
Financial
reserves and provisions |
GQ
|
155,724
|
0% |
0
|
0% |
0
|
|
|
Interest
and similar charges |
GR
|
1,034
|
45.4% |
711
|
-75.0% |
2,845
|
|
|
Exchange
losses |
GS
|
479
|
-85.3% |
3,253
|
42.4% |
2,284
|
|
|
Net
loss from disposal of investment securities |
GT
|
0
|
0% |
0
|
0% |
0
|
Extraordinary
income (VII)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
extraordinary income (Total VII) |
HD
|
9,917
|
134.6%
|
4,228
|
-64.2%
|
11,815
|
|
|
Extraordinary
operating income |
HA
|
9,917
|
178.7% |
3,558
|
-42.3% |
6,170
|
|
|
Extraordinary
income from capital transactions |
HB
|
0
|
0% |
670
|
-88.1% |
5,645
|
|
|
Released
provisions and transferred charges |
HC
|
0
|
0% |
0
|
0% |
0
|
Extraordinary
charges (VIII)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
extraordinary charges (Total VIII) |
HH
|
17,389
|
1065.5%
|
1,492
|
-97.9%
|
69,875
|
|
|
Extraordinary
operating charges |
HE
|
17,389
|
1065.5% |
1,492
|
-97.7% |
64,753
|
|
|
Extraordinary
charges from capital transactions |
HF
|
0
|
0% |
0
|
0% |
5,122
|
|
|
Extraordinary
reserves and provisions |
HG
|
0
|
0% |
0
|
0% |
0
|
Employee
profit sharing (IX)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Employee
profit sharing (Total IX) |
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax
on profits (X)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Tax
on profits (Total X) |
HK
|
796,245
|
45.5%
|
547,340
|
130.3%
|
237,670
|
References
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Of
which equipment leases |
HP
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which property leases |
HQ
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which transferred charges |
A1
|
0
|
0% |
89,420
|
114.2% |
41,742
|
|
|
Of
which trader's own contributions |
A2
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which royalties on licences and patents (income) |
A3
|
0
|
0% |
0
|
0% |
0
|
|
|
Of
which royalties on licences and patents (charges) |
A4
|
0
|
0% |
0
|
0% |
0
|
Other
incomes tax return forms
Fixed
Assets
Grand
Total Fixed Assets (I to IV)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
0
|
0% |
34,330
|
0% |
0
|
|
|
Gross
value at the end of period |
OL
|
0
|
0%
|
1,201,941
|
0%
|
0
|
Research
and development Charge (Total I)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Gross
value at begin of period |
CZ
|
0
|
0%
|
325,937
|
0%
|
0
|
|
|
Increasess
due to revaluation |
KB
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
KC
|
0
|
0% |
137,298
|
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%
|
463,235
|
0%
|
0
|
Other
budget item from Intangible fixed assets (Total II)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Gross
value at begin of period |
KD
|
0
|
0%
|
30,450
|
0%
|
0
|
|
|
Increasess
due to revaluation |
KE
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
KF
|
0
|
0% |
16,017
|
0% |
0
|
|
|
Decreasess
by budget item transfer |
LV1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
LV2
|
0
|
0% |
30,450
|
0% |
0
|
|
|
Gross
value at the end of period |
LW
|
0
|
0%
|
16,017
|
0%
|
0
|
Tangible
fixed assets (Total III)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Gross
value at begin of period |
LN
|
0
|
0%
|
262,803
|
0%
|
0
|
|
|
Increasess
due to revaluation |
LO
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
LP
|
0
|
0% |
138,837
|
0% |
0
|
|
|
Decreasess
by budget item transfer |
NG1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
NG2
|
0
|
0% |
3,880
|
0% |
0
|
|
|
Gross
value at the end of period |
NH
|
0
|
0%
|
397,760
|
0%
|
0
|
Financial
assets (Total IV)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Gross
value at begin of period |
LQ
|
0
|
0%
|
320,688
|
0%
|
0
|
|
|
Increasess
due to revaluation |
LR
|
0
|
0% |
0
|
0% |
0
|
|
|
Increasess,
acquisitions, creations, contributions |
LS
|
0
|
0% |
4,241
|
0% |
0
|
|
|
Decreasess
by budget item transfer |
NJ1
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by transfers |
NJ2
|
0
|
0% |
0
|
0% |
0
|
|
|
Gross
value at the end of period |
NK
|
0
|
0%
|
324,929
|
0%
|
0
|
Reserve
for depreciation
Situation
and movement of reserve for depreciation - Grand total (I-II-III)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Reserve
for depreciation value at begin of period |
PE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increases
|
PF
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
|
PG
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by budget item transfer |
PH
|
0
|
0%
|
0
|
0%
|
0
|
Total
fixed assets amotisation (Total III)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Reserve
for depreciation value at begin of period |
QU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increases
|
QV
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreases
|
QW
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreasess
by budget item transfer |
QX
|
0
|
0%
|
0
|
0%
|
0
|
Movements
during period affecting charge allocated over several period
Deferred
charges and debt issuance costs
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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% |
463,235
|
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)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Value
at begining of period |
7C
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increases
|
UB
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreases
|
UC
|
0
|
0% |
0
|
0% |
0
|
|
|
Value
at the end of period |
UD
|
0
|
0%
|
0
|
0%
|
0
|
Includes
Total allocations
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Operating
|
UE
|
0
|
0% |
0
|
0% |
0
|
|
|
Financial
|
UG
|
0
|
0% |
0
|
0% |
0
|
|
|
Exceptional
|
UJ
|
0
|
0% |
0
|
0% |
0
|
Includes
Total Withdrawal
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Operating
|
UF
|
0
|
0% |
0
|
0% |
0
|
|
|
Financial
|
UH
|
0
|
0% |
0
|
0% |
0
|
|
|
Exceptional
|
UK
|
0
|
0% |
0
|
0% |
0
|
Total
regulated provisions (Total I)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Value
at begining of period |
5Z
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increases
|
TV
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreases
|
TW
|
0
|
0% |
0
|
0% |
0
|
|
|
Value
at the end of period |
TX
|
0
|
0%
|
0
|
0%
|
0
|
Total
Provision for depreciation (Total III)
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Value
at begining of period |
7B
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increases
|
TY
|
0
|
0% |
0
|
0% |
0
|
|
|
Decreases
|
TZ
|
0
|
0% |
0
|
0% |
0
|
|
|
Value
at the end of period |
UA
|
0
|
0%
|
0
|
0%
|
0
|
State
deadlines claims and debts at the end of period
State
claims
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Gross
value |
VT
|
7,570,774
|
0% |
0
|
0% |
3,607,639
|
|
|
1
year at most |
VU
|
7,529,304
|
0% |
0
|
0% |
3,587,496
|
|
|
More
than one year |
VV
|
41,470
|
0% |
0
|
0% |
20,143
|
State
of loans
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
14,036
|
0% |
0
|
0% |
5,600
|
|
|
Other
financial assets (1 year at most) |
UV
|
0
|
0% |
0
|
0% |
0
|
Receivables
statement of assets
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Customers
doubtful or disputed |
VA
|
27,434
|
0% |
0
|
0% |
14,543
|
|
|
Other
claims customer |
UX
|
6,836,373
|
0% |
0
|
0% |
2,972,448
|
|
|
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
|
3,500
|
0% |
0
|
0% |
2,050
|
|
|
Social
Security and other social organizations |
UZ
|
379
|
0% |
0
|
0% |
0
|
|
|
Income
taxes |
VM
|
0
|
0% |
0
|
0% |
36,989
|
|
|
Value
added tax |
VB
|
168,489
|
0% |
0
|
0% |
91,789
|
|
|
Other
taxes and payments assimilated |
VN
|
0
|
0% |
0
|
0% |
63,375
|
|
|
State
and other public - Miscellaneous |
VP
|
143,951
|
0% |
0
|
0% |
0
|
|
|
Group
and Associates |
VC
|
10,480
|
0% |
0
|
0% |
0
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles) |
VR
|
2,977
|
0% |
0
|
0% |
8,235
|
Prepaid
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Prepaid
|
VS
|
363,155
|
0% |
0
|
0% |
412,610
|
State
Debt
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Total
debt (gross) |
VY
|
6,264,652
|
0%
|
0
|
0%
|
3,343,861
|
|
|
1
year at most |
VZ2
|
6,009,764
|
0% |
0
|
0% |
472,632
|
|
|
More
than 1 year and 5 years at most |
VZ3
|
22,998
|
0% |
0
|
0% |
2,871,229
|
|
|
More
than 5 years |
VZ4
|
231,890
|
0% |
0
|
0% |
0
|
Details
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
2,314
|
0%
|
0
|
0%
|
236,316
|
|
|
1
year at most |
VG2
|
2,314
|
0% |
0
|
0% |
236,316
|
|
|
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
|
289,430
|
0%
|
0
|
0%
|
0
|
|
|
1
year at most |
VH2
|
34,542
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
VH3
|
22,998
|
0% |
0
|
0% |
0
|
|
|
Loans
and various financial liabilities (gross) |
8A1
|
0
|
0%
|
0
|
0%
|
236,316
|
|
|
1
year at most |
8A2
|
0
|
0% |
0
|
0% |
236,316
|
|
|
More
than 1 year and 5 years at most |
8A3
|
0
|
0% |
0
|
0% |
0
|
|
|
Suppliers
and associated accounts (gross) |
8B1
|
4,117,065
|
0%
|
0
|
0%
|
1,948,226
|
|
|
1
year at most |
8B2
|
4,117,065
|
0% |
0
|
0% |
1,948,226
|
|
|
More
than 1 year and 5 years at most |
8B3
|
4,117,065
|
0% |
0
|
0% |
1,948,226
|
|
|
Personnel
and associated accounts (gross) |
8C1
|
302,345
|
0%
|
0
|
0%
|
189,533
|
|
|
1
year at most |
8C2
|
302,345
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8C3
|
0
|
0% |
0
|
0% |
189,533
|
|
|
Social
Security and other social organizations (gross) |
8D1
|
296,317
|
0%
|
0
|
0%
|
661,613
|
|
|
1
year at most |
8D2
|
296,317
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8D3
|
0
|
0% |
0
|
0% |
661,613
|
|
|
Taxes
on profits (gross) |
8E1
|
188,234
|
0%
|
0
|
0%
|
0
|
|
|
1
year at most |
8E2
|
188,234
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8E3
|
0
|
0% |
0
|
0% |
0
|
|
|
VAT
(Gross) |
VW1
|
138,734
|
0%
|
0
|
0%
|
7,393
|
|
|
1
year at most |
VW2
|
138,734
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
VW3
|
0
|
0% |
0
|
0% |
7,393
|
|
|
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
|
77,476
|
0%
|
0
|
0%
|
0
|
|
|
1
year at most |
VQ2
|
77,476
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
VQ3
|
0
|
0% |
0
|
0% |
0
|
|
|
Assets
and liabilities associated accounts (gross) |
8J1
|
0
|
0%
|
0
|
0%
|
8,580
|
|
|
1
year at most |
8J2
|
0
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8J3
|
0
|
0% |
0
|
0% |
8,580
|
|
|
More
than 5 years |
8J4
|
0
|
0% |
0
|
0% |
0
|
|
|
Groups
and associates (gross) |
VI1
|
115,840
|
0%
|
0
|
0%
|
45,676
|
|
|
1
year at most |
VI2
|
115,840
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
VI3
|
0
|
0% |
0
|
0% |
45,676
|
|
|
More
than 5 years |
V14
|
0
|
0% |
0
|
0% |
0
|
|
|
Other
liabilities (gross) |
8K1
|
736,897
|
0%
|
0
|
0%
|
10,208
|
|
|
1
year at most |
8K2
|
736,897
|
0% |
0
|
0% |
0
|
|
|
More
than 1 year and 5 years at most |
8K3
|
0
|
0% |
0
|
0% |
10,208
|
|
|
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
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Loans
made during the period |
VJ
|
0
|
0% |
0
|
0% |
0
|
|
|
Debt
repaid during the period |
VK
|
0
|
0% |
0
|
0% |
0
|
Table
allocation results and other information
Dividends
distributed
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Dividends
|
ZE
|
0
|
0% |
0
|
0% |
0
|
Commitments
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
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
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Average
number of employees |
YP
|
42
|
13.5% |
37
|
15.6% |
32
|
Groups
and Shareholders
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|||
|
Groups
and Shareholders |
ZR
|
0
|
-
|
-
|
-
|
-
|
Ratios
Synthetic
financial performance indicators
|
31/12/2016 |
31/12/2015 |
31/12/2014 |
|||||||||||||||||
|
Score |
Situation |
Score |
Situation |
Score |
Situation |
||||||||||||||
|
Hide
AFDCC 2 |
4.16 |
Healthy |
3.98 |
Healthy |
3.53 |
Healthy |
|||||||||||||
|
Description |
|
||||||||||||||||||
|
Hide
Conan & Holder |
0.17 |
0% |
0.18 |
0% |
0.15 |
10% |
|||||||||||||
|
Description |
|
||||||||||||||||||
|
Hide
Altman |
- |
- |
- |
- |
- |
- |
|||||||||||||
|
Description |
|
||||||||||||||||||
Structure
and Liquidity
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Fixed
Asset Financing |
4.30
|
29.1% |
3.33
|
3.7% |
3.21
|
|
|
3.14
|
36.9% |
||
|
Global
Debt |
90
days |
25.0% |
72
days |
-7.7% |
78
days |
|
|
101
days |
-10.9% |
||
|
Working
Capital Fund overall net |
64
days |
23.1% |
52
days |
6.1% |
49
days |
|
|
85
days |
-24.7% |
||
|
Financial
independence |
1,195.32
% |
13.4% |
1,053.87
% |
86.0% |
566.55
% |
|
|
355.80
% |
236.0% |
||
|
Solvability
|
43.14
% |
-8.0% |
46.88
% |
11.7% |
41.97
% |
|
|
44.37
% |
-2.8% |
||
|
Capacity
debt futures |
13,218.87
% |
-
|
-
|
-
|
1,023.59
% |
|
|
2,725.18
% |
385.1% |
||
|
Coverage
of current assets by net working capital overall |
44.38
% |
0.8% |
44.04
% |
-1.6% |
44.74
% |
|
|
50.20
% |
-11.6% |
||
|
General
Liquidity |
1.25
|
-
|
-
|
-
|
7.59
|
|
|
0.89
|
40.4% |
||
|
Restricted
Liquidity |
1.29
|
-
|
-
|
-
|
7.67
|
|
|
1.36
|
-5.1% |
||
Management
or rotation
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Need
background in operating working capital |
62
days |
37.8% |
45
days |
2.3% |
44
days |
|
|
35
days |
77.1% |
||
|
Treasury
|
3
days |
-75.0% |
12
days |
1100.0% |
1
days |
|
|
22
days |
-86.4% |
||
|
Inventory
turnover of goods |
56
days |
3.7% |
54
days |
12.5% |
48
days |
|
|
51
days |
9.8% |
||
|
Average
length of credit granted to customers |
99
days |
50.0% |
66
days |
-5.7% |
70
days |
|
|
69
days |
43.5% |
||
|
Average
length of credit obtained suppliers |
76
days |
46.2% |
52
days |
-7.1% |
56
days |
|
|
61
days |
24.6% |
||
|
Inventory
turnover of raw materials in industrial enterprises |
10
days |
-80.4% |
51
days |
70.0% |
30
days |
|
|
0
days |
0% |
||
|
Inventory
turnover of intermediate and finished products in the industrial enterprise |
-
|
-
|
-
|
-
|
-
|
|
|
1,007
days |
-
|
||
|
Rotation
tangible assets |
-
|
-
|
4,847.15
% |
-
|
-
|
|
|
1,410.03
% |
-
|
||
Profitability
of the business
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Margin
trading |
32.76
% |
8.7% |
30.14
% |
0.2% |
30.09
% |
|
|
26.68
% |
22.8% |
||
|
Profitability
of the business |
11.61
% |
19.8% |
9.69
% |
17.7% |
8.23
% |
|
|
4.58
% |
153.5% |
||
|
Net
profit |
7.40
% |
10.9% |
6.67
% |
7.8% |
6.19
% |
|
|
3.05
% |
142.6% |
||
|
Growth
rate of turnover (excluding VAT) |
29.72
% |
19.5% |
24.88
% |
55.4% |
16.01
% |
|
|
2.10
% |
1315.2% |
||
|
Rates
integration |
22.06
% |
10.1% |
20.04
% |
4.8% |
19.12
% |
|
|
24.33
% |
-9.3% |
||
|
Rate
leasing furniture |
0.00
% |
0% |
0.00
% |
0% |
0.00
% |
|
|
0.00
% |
0% |
||
|
Work
Factor |
43.84
% |
-9.4% |
48.37
% |
-8.8% |
53.03
% |
|
|
72.70
% |
-39.7% |
||
|
Weight
interests |
0.63
% |
3050.0% |
0.02
% |
-33.3% |
0.03
% |
|
|
0.11
% |
472.7% |
||
Return
on capital
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Cash
flow from the overall profitability |
8.61
% |
19.1% |
7.23
% |
9.2% |
6.62
% |
|
|
3.78
% |
127.8% |
||
|
Rates
of economic profitability |
55.00
% |
10.0% |
50.00
% |
11.1% |
45.00
% |
|
|
15.00
% |
266.7% |
||
|
Financial
profitability |
4,871,946.00
% |
43.1% |
3,404,277.00
% |
40.7% |
2,418,905.00
% |
|
|
185,577.00
% |
2525.3% |
||
|
Return
on investment |
38.04
% |
10.0% |
34.59
% |
2.4% |
33.78
% |
|
|
11.00
% |
245.8% |
||
Management
intermediate balances
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
||||||||||
|
Turnover
|
25,010,466
|
29.7%
|
19,280,016
|
24.9%
|
15,439,132
|
|
|
854,110
|
2828.2%
|
|||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
||||||||||
|
Sales
of goods |
24,879,501
|
29.6% |
19,195,765
|
24.9% |
15,366,320
|
|
-
|
|||||||||
|
-
Purchase of goods |
17,287,790
|
23.7% |
13,978,633
|
26.6% |
11,037,261
|
|
-
|
|||||||||
|
+/-
Stock of goods variation |
-600,897
|
-1.1% |
-594,392
|
-87.6% |
-316,857
|
|
-
|
|||||||||
|
Trading
margin |
8,192,608
€ |
41.0%
|
5,811,524
€ |
25.1%
|
4,645,916
€ |
|
|
185,533
€ |
4315.7%
|
|||||||
|
32.76
% CA |
8.7%
|
30.14
% CA |
0.2%
|
30.09
% CA |
|
|
27.32
% CA |
19.9%
|
||||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||||||||
|
Sale
of goods produced |
130,965
|
55.4% |
84,251
|
15.7% |
72,812
|
|
-
|
||||||||||
|
+/-
Stocked production |
0
|
0% |
0
|
0% |
0
|
|
-
|
||||||||||
|
+
Self-constructed assets |
0
|
0% |
0
|
0% |
5,422
|
|
-
|
||||||||||
|
Period
production |
130,965
€ |
55.4%
|
84,251
€ |
7.7%
|
78,234
€ |
|
|
70,699
€ |
85.2%
|
||||||||
|
0.52
% CA |
18.2%
|
0.44
% CA |
-13.7%
|
0.51
% CA |
|
|
9.15
% CA |
-94.3%
|
|||||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||||||||
|
Trading
margin |
8,192,608
|
41.0%
|
5,811,524
|
25.1%
|
4,645,916
|
|
|
185,533
|
4315.7%
|
||||||||
|
+
Period Production |
130,965
|
55.4%
|
84,251
|
7.7%
|
78,234
|
|
|
70,699
|
85.2%
|
||||||||
|
-
Purchase of raw materials |
61,124
|
45.1% |
42,121
|
3.2% |
40,832
|
|
-
|
||||||||||
|
+/-
Change in stocks of raw materiels |
-1,504
|
41.1% |
-2,555
|
-182.6% |
-904
|
|
-
|
||||||||||
|
-
Other external purchases and charges |
2,745,555
|
37.9% |
1,991,650
|
15.0% |
1,731,895
|
|
-
|
||||||||||
|
Added
value |
5,518,398
€ |
42.8%
|
3,864,559
€ |
30.9%
|
2,952,327
€ |
|
|
214,806
€ |
2469.0%
|
||||||||
|
22.06
% CA |
10.1%
|
20.04
% CA |
4.8%
|
19.12
% CA |
|
|
24.30
% CA |
-9.2%
|
|||||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||||||||
|
Added
value |
5,518,398
€ |
42.8%
|
3,864,559
€ |
30.9%
|
2,952,327
€ |
|
|
214,806
€ |
2469.0%
|
||||||||
|
+
Operating grants |
0
|
0% |
656
|
-78.1% |
3,000
|
|
-
|
||||||||||
|
-
Tax, duty and similar payments |
195,606
|
53.9% |
127,060
|
6.1% |
119,809
|
|
-
|
||||||||||
|
-
Personal charges |
2,419,007
|
29.4% |
1,869,371
|
19.4% |
1,565,488
|
|
-
|
||||||||||
|
Gross
operating surplus |
2,903,785
€ |
55.4%
|
1,868,784
€ |
47.1%
|
1,270,030
€ |
|
|
34,607
€ |
8290.7%
|
||||||||
|
11.61
% CA |
19.8%
|
9.69
% CA |
17.7%
|
8.23
% CA |
|
|
4.57
% CA |
154.0%
|
|||||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||||||||
|
Gross
operating surplus |
2,903,785
€ |
55.4%
|
1,868,784
€ |
47.1%
|
1,270,030
€ |
|
|
34,607
€ |
8290.7%
|
||||||||
|
+
Release of reserves and provisions |
118,415
|
31.5% |
90,022
|
75.0% |
51,445
|
|
-
|
||||||||||
|
+
Other operating income |
220
|
-91.5% |
2,590
|
-60.5% |
6,550
|
|
-
|
||||||||||
|
-
Depreciation/ Amortisation |
184,394
|
40.7% |
131,091
|
74.3% |
75,225
|
|
-
|
||||||||||
|
-
Other charges |
51,632
|
685.9% |
6,570
|
22.1% |
5,383
|
|
-
|
||||||||||
|
Operating
result |
2,786,394
€ |
52.8%
|
1,823,735
€ |
46.2%
|
1,247,417
€ |
|
|
28,286
€ |
9750.8%
|
||||||||
|
11.14
% CA |
17.8%
|
9.46
% CA |
17.1%
|
8.08
% CA |
|
|
3.65
% CA |
205.2%
|
|||||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||||||||
|
Operating
result |
2,786,394
€ |
52.8%
|
1,823,735
€ |
46.2%
|
1,247,417
€ |
|
|
28,286
€ |
9750.8%
|
||||||||
|
+/-
Result of joint-venture transferred from/to other partners |
0
|
0% |
0
|
0% |
0
|
|
-
|
||||||||||
|
+
Financial income |
25,639
|
149.7% |
10,266
|
5.2% |
9,761
|
|
-
|
||||||||||
|
-
Financial charges |
157,237
|
3866.6% |
3,964
|
-22.7% |
5,129
|
|
-
|
||||||||||
|
Pre-tax
result |
2,654,796
€ |
45.1%
|
1,830,037
€ |
46.2%
|
1,252,049
€ |
|
|
27,863
€ |
9428.0%
|
||||||||
|
10.61
% CA |
11.8%
|
9.49
% CA |
17.0%
|
8.11
% CA |
|
|
3.67
% CA |
189.1%
|
|||||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||||||||
|
Extraordinary
income |
9,917
|
134.6% |
4,228
|
-64.2% |
11,815
|
|
|
125
|
7833.6% |
||||||||
|
-
Extraordinary charges |
17,389
|
1065.5% |
1,492
|
-97.9% |
69,875
|
|
-
|
||||||||||
|
Extraordinary
result |
-7,472
€ |
-373.1%
|
2,736
€ |
104.7%
|
-58,060
€ |
|
|
0
€ |
0%
|
||||||||
|
-0.03
% CA |
-400.0%
|
0.01
% CA |
102.6%
|
-0.38
% CA |
|
|
0.00
% CA |
0%
|
|||||||||
|
31/12/2016 |
Variation |
31/12/2015 |
Variation |
31/12/2014 |
|
Sector Median 2016 |
|||||
|
Pre-tax
result |
2,654,796
€ |
45.1%
|
1,830,037
€ |
46.2%
|
1,252,049
€ |
|
|
27,863
€ |
9428.0%
|
||
|
Extraordinary
result |
-7,472
€ |
-373.1%
|
2,736
€ |
104.7%
|
-58,060
€ |
|
|
0
€ |
0%
|
||
|
-
Employee profit sharing |
0
|
0% |
0
|
0% |
0
|
|
-
|
||||
|
-
Tax on profits |
796,245
|
45.5% |
547,340
|
130.3% |
237,670
|
|
-
|
||||
|
Net
result |
1,851,079
€ |
44.0%
|
1,285,433
€ |
34.4%
|
956,319
€ |
|
|
25,618
€ |
7125.7%
|
||
|
7.40
% CA |
10.9%
|
6.67
% CA |
7.8%
|
6.19
% CA |
|
|
3.04
% CA |
143.4%
|
|||
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 4669B - Wholesale
(intercompany trade) of sundry industrial supplies and equipment.
NET TURNOVER
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
25,010,466
€ |
19,280,016
€ |
15,439,132
€ |
|
Sector
Average |
4,679,597
€ |
4,444,139
€ |
4,181,454
€ |
NET PROFIT
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
1,851,079
€ |
1,285,431
€ |
956,319
€ |
|
Sector
Average |
168,936
€ |
-22,600
€ |
134,112
€ |
NET EXPORT TURNOVER
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
210,433
€ |
0
€ |
0
€ |
|
Sector
Average |
734,597
€ |
750,650
€ |
707,249
€ |
ACCOUNT TOTAL
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
11,292,738
€ |
7,260,971
€ |
5,762,767
€ |
|
Sector
Average |
3,025,986
€ |
3,241,966
€ |
3,035,551
€ |
SHAREHOLDERS EQUITY
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
4,871,946
€ |
3,404,277
€ |
2,418,905
€ |
|
Sector
Average |
1,111,026
€ |
1,000,011
€ |
1,125,747
€ |
LIABILITIES
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
6,265,068
€ |
3,856,694
€ |
3,343,861
€ |
|
Sector
Average |
1,700,036
€ |
2,021,618
€ |
1,839,311
€ |
NEED BACKGROUND IN OPERATING
WORKING CAPITAL
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
62
€ |
45
€ |
44
€ |
|
Sector
Average |
20
€ |
77
€ |
63
€ |
GROSS OPERATING
SURPLUS (EBE)
|
31/12/2016
|
31/12/2015
|
31/12/2014
|
|
|
Company
Result |
2,903,785
€ |
1,868,784
€ |
1,270,030
€ |
|
Sector
Average |
189,805
€ |
181,593
€ |
178,612
€ |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 65.04 |
|
|
1 |
INR 92.28 |
|
Euro |
1 |
INR 80.62 |
|
EURO |
1 |
INR 80.05 |
Note:
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
PRI |
|
|
|
|
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.