|
|
|
|
Report No. : |
498978 |
|
Report Date : |
24.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
DESMAZIERES |
|
|
|
|
Registered Office : |
Chauss Expo, Zone Industrielle,2 Rue Du Petit Quinquin, Bp 60126 Fretin, 59811 Lesquin Cedex |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
June 1987 |
|
|
|
|
Legal Form : |
Simplified joint stock company |
|
|
|
|
Line of Business : |
Retail sale of footwear |
|
|
|
|
No. of Employees : |
915 |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
D |
|
Credit Rating |
Explanation |
Rating Comments |
|
D |
High Risk |
Business dealing not recommended or on
secured terms only |
|
Status : |
Company in state of failure |
|
|
|
|
Payment Behaviour : |
- |
|
|
|
|
Litigation : |
-- |
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 |
|
SIRET |
341 816 064 00024 |
||
|
Name |
DESMAZIERES |
||
|
Acronym |
- |
||
|
Trade name |
- |
||
|
Status |
Economically active |
||
|
Postal Address |
DESMAZIERES |
||
|
Share Capital |
3,664,603 Euros |
||
|
Telephone |
03 20 87 88 88 |
||
|
Activity (APE) |
Retail sale of footwear (4772A) |
RCS Registration |
RCS Lille Metropole B 341 816 064 |
|
Formation Date |
06/1987 |
EUR VAT Number |
FR94341816064 |
|
Deregistration Date |
- |
Last account Date |
31/12/2013 |
|
Court Registry Number |
19 8 7B00779 |
Incorporiation Date |
09/1987 |
|
Registration Court |
Lille Metropole (59) |
Fax |
03 20 87 58 41 |
|
Nationality |
France |
Legal form |
Simplified joint stock company |
|
Currency |
Euros |
||
|
Year to date |
Turnover |
Gross operating surplus |
Shareholder's equity |
Net result |
Employees |
|
31/12/2013 |
134,622,514 € |
1.26% Turnover |
35,860,806 € |
230,860 € |
915 employees |
|
31/12/2012 |
136,266,030 € |
2.90% Turnover |
36,615,330 € |
2,075,426 € |
919 employees |
|
31/12/2011 |
132,273,281 € |
4.38% Turnover |
34,076,322 € |
1,350,763 € |
1 000 to 1 999 employees |
Directors
|
Current Directors |
6 |
Ultimate Holding Company
|
Name |
Country |
Company Number |
|
DESMAZIERES |
341816064 |
Judgment and Preferential
|
Judgment |
Last Judgement 15/03/2018 |
||
|
Preferential Right |
Waiting the Court answer to collect preferential rights for this
company |
|
Type of Establishment |
Head Office |
Production Role |
- |
|
APE/NAF Code |
7010Z |
Activity |
Activités des sièges sociaux |
|
Formation Date |
06/1987 |
Reason for Formation |
Formation |
|
Closure Date |
- |
Reason for Closure |
- |
|
Reactivation Date |
- |
Seasonality |
- |
|
Activity Nature |
- |
Activity Location |
Other |
|
Trading Address |
2 RUE DU PETIT QUINQUIN |
Department |
Nord (59) |
|
Location Surface |
- |
District |
5 |
|
City |
LESQUIN |
Status |
Economically active |
|
Business Pages FT® |
VENTES PAR CORRESPONDANCE ET A DISTANCE |
Region |
- |
|
Area |
36 |
||
|
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 |
|
DESMAZIERES |
Retail sale of footwear |
4772A |
LESQUIN |
59810 |
|
Regionality |
Legal unit with multiple establishments in many areas but no one
grouping more than 50% of workforce |
|
Mono-activity status |
Legal unit with multiple establishments having main activities
in many divisions, which one activity grouping from 80 to 99% of workforce |
|
Branches |
238 branch entities in this company |
|
Company Name |
Company Type |
APE/NAF Code |
Activity |
City |
Post Code |
|
DESMAZIERES |
Head Office |
4772A |
Retail sale of footwear |
LESQUIN |
59810 |
|
DESMAZIERES |
Branch |
4772A |
Retail sale of footwear |
LAON |
02000 |
|
DESMAZIERES |
Branch |
4772A |
Retail sale of footwear |
SOISSONS |
02200 |
|
DESMAZIERES |
Branch |
4772A |
Retail sale of footwear |
CHATEAU THIERRY |
02400 |
|
DESMAZIERES |
Branch |
4772A |
Retail sale of footwear |
VILLERS COTTERETS |
02600 |
|
Workforce at address |
50 to 99 employees |
Company workforce |
1 000 to 1 999 employees |
|
|
|
Workforce account |
500 to 999 employees |
|
|
|
31/12/2013 |
|
Industry comparison
|
Activity (APE) |
Retail sale of footwear (4772A) |
Collective procedures
Courts
|
Judgment |
Receivership |
Effective date |
15/03/2018 |
|
Court |
ROMANS |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
08/03/2018 |
|
Court |
LISIEUX |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
08/03/2018 |
|
Court |
AMIENS |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
01/03/2018 |
|
Court |
AGEN |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
28/02/2018 |
|
Court |
QUIMPER |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
27/02/2018 |
|
Court |
LIMOGES |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
26/02/2018 |
|
Court |
VESOUL GRAY |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
23/02/2018 |
|
Court |
TROYES |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
23/02/2018 |
|
Court |
DUNKERQUE |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
22/02/2018 |
|
Court |
MONTAUBAN |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
22/02/2018 |
|
Court |
LYON |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
21/02/2018 |
|
Court |
LA ROCHE SUR YON |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
20/02/2018 |
|
Court |
BOURGES |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
20/02/2018 |
|
Court |
BRIEY |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
19/02/2018 |
|
Court |
NEVERS |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
19/02/2018 |
|
Court |
TOURS |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
16/02/2018 |
|
Court |
ARRAS |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
16/02/2018 |
|
Court |
CHARTRES |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
15/02/2018 |
|
Court |
LORIENT |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
15/02/2018 |
|
Court |
MELUN |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
14/02/2018 |
|
Court |
BELFORT |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
14/02/2018 |
|
Court |
VILLEFRANCHE-TARARE |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
13/02/2018 |
|
Court |
STRASBOURG (TGI) |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
13/02/2018 |
|
Court |
VIENNE |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
12/02/2018 |
|
Court |
LA ROCHE SUR YON |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
09/02/2018 |
|
Court |
POITIERS |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
08/02/2018 |
|
Court |
COMPIEGNE |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
07/02/2018 |
|
Court |
SENS |
||
|
Details |
|||
|
Judgment |
Receivership |
Effective date |
06/02/2018 |
|
Court |
LILLE METROPOLE |
||
|
Details |
|||
Rncs
|
Judgment |
Receivership |
Effective date |
05/02/2018 |
|
Director |
SELAS BMA ADMINISTRATEURS JUDICIAIRES PR |
Position |
Official receiver |
|
Address |
59000 LILLE |
||
|
Director |
SOCIÉTÉ AJILINK LABIS-CABOOTER PRISE EN |
Position |
Official receiver |
|
Address |
59000 LILLE |
||
Bodacc
|
Judgment |
Receivership |
Effective date |
05/02/2018 |
|
Court |
Lille Métropole |
Parution date from Gazette |
14/02/2018 |
|
Jugement d'ouverture d'une procédure de redressement judiciaire Jugement prononçant l'ouverture d'une procédure de redressement
judiciaire, date de cessation des paiements le 1er février 2018, désignant :
administrateur la SELAS BMA ADMINISTRATEURS JUDICIAIRES prise en la personne
de Maître MIQUEL Laurent 119 rue Jacquemars Giélée 59000 Lille et la Société
AJILINK LABIS-CABOOTER prise en la personne de Me Vincent LABIS 316 avenue de
Dunkerque 59130 LAMBERSART, avec pour mission : d'assister, mandataire
judiciaire Maître Emmanuel MALFAISAN 34 rue du Triez 59290 WASQUEHAL et la
SELAS BERNARD ET NICOLAS SOINNE représentée par Maître Nicolas SOINNE 65
boulevard de la République 59100 ROUBAIX. Les créances sont à déclarer, dans
les deux mois de la présente publication, auprès du Mandataire Judiciaire ou
sur le portail électronique à l'adresse https://www.creditors-services.com. |
|||
Other sources
|
Judgment |
Redressement judiciaire |
Effective date |
05/02/2018 |
|
Court |
LILLE |
||
|
Directors |
Representant Creanciers : SOINNE Bernard & Nicolas (SELAS) 65
boulevard De La Republique 59100 ROUBAIX Siren : 403608136 - Administrateur
Judiciaire : LABIS Vincent 316, avenue de Dunkerque 59130 LAMBERSART Tel : 03
20 66 22 00 |
||
|
Company monitored since |
25/03/2009 |
Monitored stopped since |
25/03/2012 |
|
Status of Monitoring |
Waiting the Court answer to collect preferential rights for this
company |
||
Summary of preferential rights
|
Company monitored since |
25/03/2009 |
Monitored stopped since |
25/03/2012 |
|
Status of Monitoring |
Waiting the Court answer to collect preferential rights for this
company |
||
Group Data
|
Ultimate parent company |
DESMAZIERES |
|
|
Direct parent |
- |
|
|
Group – Number of companies |
2 |
|
|
Linkages – Number of companies |
||
|
Number of countries |
||
|
|
Name |
SIREN |
Parts |
Last account published |
|
|||||||
|
1 |
DESMAZIERES |
341816064 |
- |
31/12/2013 |
|
|
|
|
||||
|
2 |
DESMAZIERES LOGISTIQUE |
458505880 |
99.81 % |
31/12/2013 |
|
|
|
|
||||
|
Ultimate parent company |
DESMAZIERES |
|||||||||||
|
Direct parent |
- |
|||||||||||
|
Group – Number of companies |
2 |
|||||||||||
|
Linkages – Number of companies |
||||||||||||
|
Number of countries |
||||||||||||
Linkages
|
No Linkages information available for the company. |
|
Name |
M. DESMAZIERES JERRY |
|||
|
Manager position |
President of the management board, President |
Date of birth |
13/05/1955 |
|
|
Place of birth |
MARCQ EN BAROEUL |
|||
|
Type |
Individual |
Name at birth |
||
|
Name |
Mme. DESMAZIERES MANUELA |
|||
|
Manager position |
President of the supervisory council |
Date of birth |
16/03/1957 |
|
|
Place of birth |
MARCQ EN BAROEUL |
|||
|
Type |
Individual |
Name at birth |
||
Statutory Auditor
|
Name |
CTN - FRANCE SOCIÉTÉ D'EXPERTISE COMPTABLE ET DE COMMISSARIAT
AUX COMPTES |
|||
|
Name of representative |
||||
|
Manager position |
Statutory auditor |
Date of birth |
- |
|
|
Place of birth |
||||
|
Type |
Moral person |
Name at birth |
||
|
Name |
M. SION HENRY-LUC |
|||
|
Manager position |
Deputy auditor |
Date of birth |
29/01/1955 |
|
|
Place of birth |
MOUVAUX |
|||
|
Type |
Individual |
Name at birth |
||
|
Name |
ERNST & YOUNG ET AUTRES |
|||
|
Name of representative |
||||
|
Manager position |
Statutory auditor |
Date of birth |
- |
|
|
Place of birth |
||||
|
Type |
Moral person |
Name at birth |
||
|
Name |
AUDITEX |
|||
|
Name of representative |
||||
|
Manager position |
Deputy auditor |
Date of birth |
- |
|
|
Place of birth |
||||
|
Type |
Moral person |
Name at birth |
||
View the directors history for this company
If you want to view the directors history, please click on the link view
details.
|
Manager position |
Title and name |
Date of Birth/Place of Birth |
|
|
President |
M. DESMAZIERES JERRY |
13/05/1955 - MARCQ EN BAROEUL |
|
|
President of the management board |
M. DESMAZIERES GUY-SERGE |
- |
|
|
President of the management board |
M. DESMAZIERES GUY-SERGE |
12/06/1954 - LILLE (59000) |
|
|
President of the management board |
M. DESMAZIERES GUY-SERGE |
12/06/1954 - 59 LILLE |
|
|
President of the management board |
M. DESMAZIERES GUY-SERGE |
12/06/1954 - LILLE (59000) |
|
|
President of the management board |
M. DESMAZIERES GUY-SERGE |
12/06/1954 - 59 LILLE |
|
|
President of the management board |
M. DESMAZIERES JERRY |
13/05/1955 - MARCQ EN BAROEUL (59700) |
|
|
President of the management board |
M. DESMAZIERES JERRY |
13/05/1955 - MARCQ EN BAROEUL |
|
|
President of the management board |
M. DESMAZIERES JERRY |
13/05/1955 - MARCQ EN BAROEUL (59700) |
|
|
President of the supervisory council |
MME. ANGOT MANUELA |
16/03/1957 - MARCQ EN BAROEUL |
|
|
President of the supervisory council |
Mme. DESMAZIERES MANUELA |
16/03/1957 - MARCQ EN BAROEUL (59700) |
|
|
President of the supervisory council |
Mme. DESMAZIERES MANUELA |
16/03/1957 - 59 MARCQ EN BAROEUL |
|
|
President of the supervisory council |
Mme. DESMAZIERES MANUELA |
16/03/1957 - MARCQ EN BAROEUL |
|
|
President of the supervisory council |
Mme. DESMAZIERES MANUELA |
16/03/1957 - MARCQ EN BAROEUL (59700) |
|
|
President of the supervisory council |
Mme. DESMAZIERES MANUELA |
16/03/1957 - 59 MARCQ EN BAROEUL |
|
|
Deputy auditor |
M. SION HENRY-LUC |
29/01/1955 - MOUVAUX (59420) |
|
|
Deputy auditor |
M. SION HENRY-LUC |
29/01/1955 - MOUVAUX |
|
|
Deputy auditor |
M. SION HENRY-LUC |
29/01/1955 - MOUVAUX (59420) |
Status history
|
No Status History |
|
Publication date |
Gazette Name |
Description |
|
|
|
08/03/2018 |
JAL |
Receivership |
|
Le Républicain Lot et Garonne
|
|||
|
|
07/03/2018 |
JAL |
Receivership |
|
L'Eveil Normand
|
|||
|
|
02/03/2018 |
JAL |
Receivership |
|
Tout Lyon Affiches
|
|||
|
|
01/03/2018 |
JAL |
Receivership |
|
La Croix du Midi
|
|||
|
|
01/03/2018 |
JAL |
Receivership |
|
L'Abeille de la Ternoise
|
|||
|
|
23/02/2018 |
JAL |
Receivership |
|
Var Information
|
|||
|
|
14/02/2018 |
Bodacc A |
Jugement d'ouverture |
|
59 - NORD TRIBUNAL DE COMMERCE DE LILLE MÉTROPOLE 2094 - Date : 2018-02-05. Jugement d'ouverture d'une procédure
de redressement judiciaire. 341 816 064 RCS Lille Métropole. |
|||
|
|
09/02/2018 |
JAL |
Receivership |
|
L'Informateur judiciaire
|
|||
|
|
18/08/2017 |
Bodacc B |
Modification et mutation diverse |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE MÉTROPOLE 1746 - 341 816 064 RCS Lille Métropole. DESMAZIERES NOMS
COMMERCIAUX : MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES
- GROUPE DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
par actions simplifiée. Administration : nomination du Président :
Desmazieres, Jerry, modification du Membre du directoire Desmazieres, Jerry. Capital
: 3664603 EUR. Activité : . |
|||
|
|
15/07/2017 |
JAL |
Appointment of the social representative |
|
Gazette Nord Pas de Calais / Edition du Nord
|
|||
|
|
01/04/2016 |
Bodacc B |
Modification et mutation diverse |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 857 - 341 816 064 RCS Lille Métropole. DESMAZIERES NOMS
COMMERCIAUX : MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES
- GROUPE DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
par actions simplifiée. Administration : nomination du Membre du
directoire : Desmazieres, Guy-Serge, Vice-président du conseil de
surveillance partant : Thuin, Jean-Laurent, Membre du conseil de surveillance
partant : Desmedt, Jean Marc, Membre du conseil de surveillance partant :
Thuin, Jean-Laurent, nomination du Membre du conseil de surveillance :
Leroux, Guirec, nomination du Membre du conseil de surveillance : Lecrique,
Nicolas. Capital : 3664603 EUR. Activité : . |
|||
|
|
01/04/2016 |
Bodacc B |
Modification et mutation diverse |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 858 - 341 816 064 RCS Lille Métropole. DESMAZIERES NOMS
COMMERCIAUX : MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES
- GROUPE DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
par actions simplifiée. Administration : modification du Président du
directoire Desmazieres, Guy-Serge, nomination du Président du directoire :
Desmazieres, Jerry. Capital : 3664603 EUR. Activité : . |
|||
|
|
11/03/2016 |
JAL |
Resignation / Revocation of the social representative |
|
Gazette Nord Pas de Calais / Edition du Nord
|
|||
|
|
09/01/2016 |
JAL |
Appointment of the social representative |
|
Gazette Nord Pas de Calais/Edition du Nord
|
|||
|
|
09/01/2016 |
JAL |
Resignation / Revocation of the social representative |
|
Gazette Nord Pas de Calais/Edition du Nord
|
|||
|
|
11/05/2015 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE MÉTROPOLE 2935 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à directoire
et conseil de surveillance. Adresse : centre de Gros Zone Industrielle
59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2013. |
|||
|
|
11/05/2015 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE MÉTROPOLE 2933 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à directoire
et conseil de surveillance. Adresse : centre de Gros Zone Industrielle
59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2012. |
|||
|
|
11/05/2015 |
Bodacc C |
Comptes consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE MÉTROPOLE 2934 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros Zone Industrielle 59810 Lesquin. Commentaires : Comptes annuels
et rapports de l'exercice clos le : 31/12/2012. |
|||
|
|
11/05/2015 |
Bodacc C |
Comptes consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE MÉTROPOLE 2936 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros Zone Industrielle 59810 Lesquin. Commentaires : Comptes annuels
et rapports de l'exercice clos le : 31/12/2013. |
|||
|
|
17/06/2013 |
Bodacc C |
Comptes annuels, consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 6710 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros 59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2009. |
|||
|
|
17/06/2013 |
Bodacc C |
Comptes annuels, consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 6712 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros 59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2011. |
|||
|
|
17/06/2013 |
Bodacc C |
Comptes annuels, consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 6711 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros 59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2010. |
|||
|
|
03/06/2013 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 6546 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros 59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2009. |
|||
|
|
03/06/2013 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 6548 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros 59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2011. |
|||
|
|
03/06/2013 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE METROPOLE 6547 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux :
MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Adresse : centre de
Gros 59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2010. |
|||
|
|
21/10/2012 |
Bodacc B |
Modification et mutation diverse |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 405 - 341 816 064 RCS Lille. SA DESMAZIERES NOMS COMMERCIAUX
: MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire et conseil de surveillance. Administration : modification
du Commissaire aux comptes titulaire Reynaert, Stéphane, nomination du
Commissaire aux comptes titulaire : CTN - FRANCE Société d'Expertise
Comptable et de Commissariat aux Comptes, modification du Commissaire aux
comptes suppléant Kieffer, Francis, nomination du Commissaire aux comptes
suppléant : Sion, Henry-Luc. Capital : 3664603 EUR. Activité : .
|
|||
|
|
02/02/2012 |
Bodacc B |
Modification et mutation diverse |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 1273 - 341 816 064 RCS Lille. SA DESMAZIERES NOMS COMMERCIAUX
: MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire. Administration : Président du directoire :
DESMAZIERES Guy-Serge Membre du directoire : DESMAZIERES Laurence Membre du
directoire : LEROUX Thierry Membre du directoire : DESMAZIERES Jerry
Président du conseil de surveillance : DESMAZIERES Manuela Vice-président du
conseil de surveillance : THUIN Jean-Laurent Membre du conseil de
surveillance : DESMAZIERES Manuela Membre du conseil de surveillance :
DESMEDT Jean Marc Membre du conseil de surveillance : THUIN Jean-Laurent
Commissaire aux comptes titulaire : REYNAERT Stéphane Commissaire aux comptes
titulaire : ERNST & YOUNG ET AUTRES Commissaire aux comptes suppléant :
KIEFFER Francis Commissaire aux comptes suppléant : AUDITEX. Capital : 3664603
EUR. Activité : Chaussures, bagages, maroquinerie, vêtements de sport.
Adresse de l’établissement principal : Zone Industrielle, Centre de
Gros, 59810 Lesquin. |
|||
|
|
29/11/2011 |
Bodacc A |
Vente et cession : Acheteur |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 1815 - 341 816 064 RCS Lille. SA DESMAZIERES NOMS COMMERCIAUX
: MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme
à directoire. Administration : Président du directoire : DESMAZIERES
Guy-Serge Membre du directoire : DESMAZIERES Laurence Membre du directoire :
LEROUX Thierry Membre du directoire : DESMAZIERES Jerry Président du conseil
de surveillance : DESMAZIERES Manuela Vice-président du conseil de
surveillance : THUIN Jean-Laurent Membre du conseil de surveillance :
DESMAZIERES Manuela Membre du conseil de surveillance : DESMEDT Jean Marc
Membre du conseil de surveillance : THUIN Jean-Laurent Commissaire aux
comptes titulaire : REYNAERT Stéphane Commissaire aux comptes titulaire :
ERNST & YOUNG ET AUTRES Commissaire aux comptes suppléant : KIEFFER
Francis Commissaire aux comptes suppléant : AUDITEX. Capital : 3664603
EUR. Adresse : Zone Industrielle, Centre de Gros, 59810 Lesquin. |
|||
|
|
29/11/2011 |
Bodacc A |
Vente et cession : Vendeur |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 1816 - 321 863 037 RCS Lille. TAMALET. Forme : Société
par actions simplifiée. Administration : Président de la société : DESMAZIERES
Guy-Serge Commissaire aux comptes titulaire : ERNST & YOUNG ET AUTRES
Commissaire aux comptes suppléant : AUDITEX. Capital : 594510.80 EUR. Adresse
: boulevard du Petit Quinquin Crt 3, Croix Varesquel, 59273 Fretin. |
|||
|
|
26/10/2010 |
Bodacc B |
Modification et mutation diverse |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 566 - 341 816 064 RCS Lille. SA DESMAZIERES NOMS COMMERCIAUX
: MAGASINS DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE
DESMAZIERES - DESMAZIERES IMPORT DIFFUSION. Forme : Société
anonyme à directoire. Administration : Président du directoire :
DESMAZIERES Guy-Serge Membre du directoire : DESMAZIERES Laurence Membre du
directoire : LEROUX Thierry Membre du directoire : DESMAZIERES Jerry
Président du conseil de surveillance : DESMAZIERES Manuela Vice-président du
conseil de surveillance : THUIN Jean-Laurent Membre du conseil de
surveillance : DESMAZIERES Manuela Membre du conseil de surveillance :
DESMEDT Jean Marc Membre du conseil de surveillance : THUIN Jean-Laurent
Commissaire aux comptes titulaire : REYNAERT Stéphane Commissaire aux comptes
titulaire : ERNST & YOUNG ET AUTRES Commissaire aux comptes suppléant :
KIEFFER Francis Commissaire aux comptes suppléant : AUDITEX. Capital : 3664603
EUR. Activité : Chaussures, bagages, maroquinerie, vêtements de sport.
Adresse de l’établissement principal : Zone Industrielle, Centre de
Gros, 59810 Lesquin. |
|||
|
|
16/12/2009 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 5259 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à
directoire. Adresse : Zone Industrielle Centre de Gros 59810 Lesquin. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2007. |
|||
|
|
16/12/2009 |
Bodacc C |
Comptes annuels, consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 5262 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à
directoire. Adresse : Zone Industrielle Centre de Gros 59810 Lesquin. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2008. |
|||
|
|
16/12/2009 |
Bodacc C |
Comptes annuels, consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 5260 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à
directoire. Adresse : Zone Industrielle Centre de Gros 59810 Lesquin. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2007. |
|||
|
|
16/12/2009 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 5261 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à
directoire. Adresse : Zone Industrielle Centre de Gros 59810 Lesquin. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2008. |
|||
|
|
25/10/2008 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 6327 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZI ERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES
- DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à
directoire et conseil de surveillance. Adresse : Zone Industrielle
Centre de Gros 59810 Lesquin. Commentaires : Comptes annuels et
rapports de l'exercice clos le : 31/12/2006. |
|||
|
|
18/03/2008 |
Bodacc C |
Comptes annuels et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 5127 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à directoire
et conseil de surveillance. Adresse : Zone Industrielle Centre de Gros
59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2005. |
|||
|
|
18/03/2008 |
Bodacc C |
Comptes consolidés et rapports |
|
59 - NORD GREFFE DU TRIBUNAL DE COMMERCE DE LILLE 5128 - 341816064 RCS. SA DESMAZIERES Noms Commerciaux : MAGASINS
DESMAZIERES - SERGE DESMAZIERES - DESMAZIERES SERVICES - GROUPE DESMAZIERES -
DESMAZIERES IMPORT DIFFUSION. Forme : Société anonyme à directoire
et conseil de surveillance. Adresse : Zone Industrielle Centre de Gros
59810 Lesquin. Commentaires : Comptes annuels et rapports de
l'exercice clos le : 31/12/2005. |
|||
|
|
17/10/2007 |
Bodacc B |
Modifications et mutations diverses |
|
1821 - RCS Lille B 341 816 064. RC 87-B 779. S.A. DESMAZIERES. Forme
: S.A. à directoire. Capital : 3 664 603 euros. Adresse du siège social :
Z.I., Centre de gros,, 59810 Administration : président du directoire :
DESMAZIERES (Guy-Serge). Membres du directoire : DESMAZIERES (Jerry) Mme
DESMAZIERES (Laurence) LEROUX (Thierry). Président du conseil de surveillance
: Mme DESMAZIERES (Manuela). Vice-président du conseil de surveillance :
THUIN (Jean-Laurent). Membres du conseil de surveillance : Mme DESMAZIERES
(Manuela) DESMEDT (Jean, Marc) THUIN (Jean-Laurent). Commissaires aux comptes
titulaires : ERNST & YOUNG AUDIT REYNAERT (Stéphane). Commissaires aux
comptes suppléants : Mme DEGRAVE (Fabienne) KIEFFER (Francis). Ancienne
administration : ancien commissaire aux comptes suppléant : KRETZSCHMAR
(Hugues). Etablissement principal - Activité : vente de chaussures, de
bagages, d'articles de maroquinerie et de vêtements de sport. Adresse : Z.I.,
Centre de gros, 59810 Date d'effet : 22 juin 2007. |
|||
|
|
11/05/2007 |
Bodacc B |
Modifications et mutations diverses |
|
1020 - RCS Lille B 341 816 064. RC 87-B 779. S.A. DESMAZIERES.
Forme : S.A. à directoire. Capital : 3 664 603 euros. Adresse du siège social
: Z.I., Centre de gros,, 59810 Administration : président du directoire : DESMAZIERES
(Guy-Serge). Membres du directoire : DESMAZIERES (Jerry) Mme DESMAZIERES
(Laurence) LEROUX (Thierry). Président du conseil de surveillance : Mme
DESMAZIERES (Manuela). Vice-président du conseil de surveillance : THUIN
(Jean-Laurent). Membres du conseil de surveillance : Mme DESMAZIERES
(Manuela) DESMEDT (Jean, Marc) THUIN (Jean-Laurent). Commissaires aux comptes
titulaires : ERNST & YOUNG AUDIT REYNAERT (Stéphane). Commissaires aux
comptes suppléants : Mme DEGRAVE (Fabienne) KRETZSCHMAR (Hugues). Ancienne
administration : ancien membre du conseil de surveillance : TOULEMONDE
(Gilles). Etablissement principal - Activité : vente de chaussures, de
bagages, d'articles de maroquinerie et de vêtements de sport. Adresse : Z.I.,
Centre de gros, 59810 Date d'effet : 8 décembre 2006. |
|||
|
|
15/12/2005 |
Bodacc C |
Avis de dépôt des comptes |
|
3001 - RCS Lille B 341 816 064. RC 87-B 779. SA DESMAZIERES NOMS
COMMERCIAUX : MAGASINS DESMAZIERES SERGE DESMAZIERES DESMAZIERES SERVICES
GROUPE DESMAZIERES DESMAZIERES IMPORT DIFFUSION. Forme: S.A. à directoire. .
Adresse du siège social: Zone Industrielle centre de Gros,59810 Lesquin.
Comptes annuels et rapports de l'exercice clos le: 31 décembre 2004. |
|||
|
|
07/08/2005 |
Bodacc B |
Modifications et mutations diverses |
|
921 - RCS Lille B 341 816 064. RC 87-B 779. S.A. DESMAZIERES.
Forme : S.A. à directoire. Capital : 3 664 603 euros. Adresse du siège social
: Z.I., Centre de gros,, 59810 Administration : président du directoire :
DESMAZIERES (Guy-Serge). Membres du directoire : DESMAZIERES (Jerry) Mme
VOSSAN, née DESMAZIERES (Laurence) LEROUX (Thierry). Président du conseil de
surveillance : Mme ANGOT, née DESMAZIERES (Manuela). Vice-président du
conseil de surveillance : THUIN (Jean-Laurent). Membres du conseil de
surveillance : Mme ANGOT, née DESMAZIERES (Manuela) TOULEMONDE (Gilles) THUIN
(Jean-Laurent). Commissaires aux comptes titulaires : ERNST & YOUNG AUDIT
REYNAERT (Stéphane). Commissaires aux comptes suppléants : Mme DEGRAVE
(Fabienne) KRETZSCHMAR (Hugues). Ancienne administration : ancien membre du
directoire : Mme ANGOT, née DESMAZIERES (Manuela). Ancien président du
conseil de surveillance : DESMAZIERES (Serge). Ancien membre du conseil de
surveillance : Mme DESMAZIERES, née LEROUX (Nicole). Etablissement principal
- Activité : vente de chaussures, de bagages, d'articles de maroquinerie et
de vêtements de sport. Adresse : Z.I., Centre de gros, 59810 Date d'effet :
30 mars 2005. |
|||
|
|
02/04/2005 |
Bodacc C |
Avis de dépôt des comptes |
|
2929 - RCS Lille B 341 816 064. RC 87-B 779. SA DESMAZIERES NOMS
COMMERCIAUX : MAGASINS DESMAZIERES SERGE DESMAZIERES DESMAZIERES SERVICES
GROUPE DESMAZIERES DESMAZIERES IMPORT DIFFUSION. Forme: S.A. à directoire. .
Adresse du siège social: Zone Industrielle centre de Gros,59810 Lesquin.
Comptes annuels et rapports de l'exercice clos le: 31 décembre 2003. |
|||
|
Date |
Description |
|
15/03/2018 |
New collective procedure |
|
08/03/2018 |
New collective procedure |
|
08/03/2018 |
Legal Gazette: Receivership |
|
07/03/2018 |
Legal Gazette: Receivership |
|
02/03/2018 |
Legal Gazette: Receivership |
|
01/03/2018 |
New collective procedure |
|
01/03/2018 |
Legal Gazette: Receivership |
|
28/02/2018 |
New collective procedure |
|
27/02/2018 |
New collective procedure |
|
26/02/2018 |
New collective procedure |
|
23/02/2018 |
New collective procedure |
|
23/02/2018 |
Legal Gazette: Receivership |
|
22/02/2018 |
New collective procedure |
|
21/02/2018 |
New collective procedure |
|
20/02/2018 |
New collective procedure |
|
19/02/2018 |
New collective procedure |
|
16/02/2018 |
New collective procedure |
|
15/02/2018 |
New collective procedure |
|
14/02/2018 |
New collective procedure |
|
14/02/2018 |
New collective procedure |
|
13/02/2018 |
New collective procedure |
|
12/02/2018 |
New collective procedure |
|
09/02/2018 |
New collective procedure |
|
09/02/2018 |
Legal Gazette: Receivership |
|
08/02/2018 |
New collective procedure |
|
07/02/2018 |
Update Rating |
|
07/02/2018 |
New collective procedure |
|
06/02/2018 |
New collective procedure |
|
05/02/2018 |
New collective procedure |
|
05/02/2018 |
New collective procedure |
|
18/08/2017 |
Bodacc B: Various editing or changing |
|
17/07/2017 |
Minutes of general meeting of shareholders |
|
17/07/2017 |
Updated articles of association |
|
17/07/2017 |
New chairman (CEO, CoB) |
|
27/06/2017 |
Legal Gazette: Appointment of the social representative |
|
07/10/2016 |
New shareholders detected |
|
07/10/2016 |
New subsidiarie(s) detected |
|
01/04/2016 |
Bodacc B: Various editing or changing |
|
11/03/2016 |
Legal Gazette: Resignation / Revocation of the social
representative |
|
10/03/2016 |
Updated articles of association |
|
10/03/2016 |
New chairman (CEO, CoB) |
|
10/03/2016 |
Minutes of general meeting of shareholders |
|
10/03/2016 |
Audit or Management Report |
|
10/03/2016 |
Appointment/resignation of company officers |
|
10/03/2016 |
Amendment |
|
10/03/2016 |
New legal form – new category |
|
09/01/2016 |
Legal Gazette: Resignation / Revocation of the social
representative |
|
27/11/2015 |
Legal Gazette: Appointment of the social representative |
|
27/11/2015 |
Update of Company Legal Form |
|
11/05/2015 |
Bodacc C : Deposit accounts notice |
|
06/05/2015 |
Update of Company Acronym |
|
17/04/2015 |
Consideration of a balance sheet that has led to a reassessment
of this company's creditworthiness |
|
04/04/2014 |
Update of Company Workforce |
|
04/04/2014 |
Transfer of Establishment |
|
31/12/2013 |
New accounts available |
|
16/11/2013 |
Formation of Establishment |
|
31/07/2013 |
Consideration of a balance sheet that has led to a reassessment of
this company's creditworthiness |
|
17/06/2013 |
Bodacc C : Deposit accounts notice |
|
03/06/2013 |
Bodacc C : Deposit accounts notice |
|
30/04/2013 |
Consideration of a balance sheet that has led to a reassessment
of this company's creditworthiness |
|
31/12/2012 |
New accounts available |
|
21/10/2012 |
Bodacc B: Various editing or changing |
|
24/09/2012 |
New auditor |
|
24/09/2012 |
Minutes of general meeting of shareholders |
|
20/09/2012 |
Modification to Establishment Address or Identifier |
|
25/03/2012 |
Waiting the Court answer to collect preferential rights for this
company |
|
03/02/2012 |
Disengagement of the group |
|
03/02/2012 |
Disengagement in other companies |
|
02/02/2012 |
Bodacc B: Various editing or changing |
|
23/01/2012 |
Minutes of general meeting of shareholders |
|
23/01/2012 |
Merger |
|
23/01/2012 |
Declaration of conformity |
|
23/01/2012 |
Amendment |
|
23/01/2012 |
Updated articles of association |
|
01/01/2012 |
Other modification of Establishment |
|
01/01/2012 |
Formation of Establishment |
|
31/12/2011 |
New accounts available |
|
29/11/2011 |
Bodacc A : Sale and transfer |
|
27/05/2011 |
Formation of Establishment |
|
31/12/2010 |
New accounts available |
|
26/10/2010 |
Bodacc B: Various editing or changing |
|
12/10/2010 |
Minutes of general meeting of shareholders |
|
01/10/2010 |
Modification to Establishment Address or Identifier |
|
12/03/2010 |
Formation of Establishment |
|
31/12/2009 |
New accounts available |
|
16/12/2009 |
Bodacc C : Deposit accounts notice |
|
21/08/2009 |
Formation of Establishment |
|
25/03/2009 |
Collection of preferential rights activated for this company |
|
31/12/2008 |
New accounts available |
|
25/10/2008 |
Bodacc C : Deposit accounts notice |
|
17/05/2008 |
Formation of Establishment |
|
25/04/2008 |
Formation of Establishment |
|
18/03/2008 |
Bodacc C : Deposit accounts notice |
|
31/12/2007 |
New accounts available |
|
27/10/2007 |
Formation of Establishment |
|
30/08/2007 |
Amendment |
|
30/08/2007 |
Appointment/resignation of company officers |
|
30/08/2007 |
Minutes of general meeting of shareholders |
|
30/08/2007 |
Minutes of general meeting of shareholders |
|
30/08/2007 |
New auditor |
|
30/08/2007 |
New auditor |
|
30/08/2007 |
Private document |
|
12/05/2007 |
Formation of Establishment |
|
01/03/2007 |
Private document |
|
01/03/2007 |
Minutes of general meeting of shareholders |
|
01/03/2007 |
Minutes of general meeting of shareholders |
|
01/03/2007 |
Appointment/resignation of company officers |
|
01/03/2007 |
Appointment/resignation of company officers |
|
31/12/2006 |
New consolidated accounts available |
|
31/12/2006 |
New accounts available |
|
31/12/2005 |
New accounts available |
|
31/12/2005 |
New consolidated accounts available |
|
20/07/2005 |
Appointment/resignation of company officers |
|
20/07/2005 |
Minutes of general meeting of shareholders |
|
20/07/2005 |
Amendment |
|
20/07/2005 |
Private document |
|
31/12/2004 |
New accounts available |
|
31/12/2003 |
New accounts available |
|
31/07/2002 |
Appointment/resignation of company officers |
|
31/07/2002 |
Private document |
|
31/07/2002 |
New auditor |
|
31/07/2002 |
Minutes of general meeting of shareholders |
|
27/06/2002 |
Minutes of general meeting of shareholders |
|
27/06/2002 |
Private document |
|
27/06/2002 |
Updated articles of association |
|
07/03/2002 |
Amendment |
|
07/03/2002 |
Capital increase |
|
07/03/2002 |
Capital reduction |
|
07/03/2002 |
Declaration of conformity |
|
07/03/2002 |
Merger |
|
07/03/2002 |
Minutes of general meeting of shareholders |
|
07/03/2002 |
Private document |
|
07/03/2002 |
Updated articles of association |
|
07/03/2002 |
Conversion of equity to euro |
|
08/01/2002 |
Minutes of general meeting of shareholders |
|
08/01/2002 |
Conversion of equity to euro |
|
08/01/2002 |
Capital reduction |
|
08/01/2002 |
Capital increase |
|
08/01/2002 |
Private document |
|
18/12/2001 |
Private document |
|
18/12/2001 |
Audit or Management Report |
|
27/11/2001 |
Application and court order |
|
13/06/2000 |
Minutes of general meeting of shareholders |
|
04/01/1999 |
New auditor |
|
04/01/1999 |
Appointment/resignation of company officers |
|
04/01/1999 |
Minutes of general meeting of shareholders |
|
04/01/1999 |
Private document |
|
16/03/1998 |
Minutes of general meeting of shareholders |
|
16/03/1998 |
Appointment/resignation of company officers |
|
16/03/1998 |
Private document |
|
02/04/1997 |
Private document |
|
02/04/1997 |
Appointment/resignation of company officers |
|
02/04/1997 |
Minutes of general meeting of shareholders |
|
29/01/1997 |
Private document |
|
29/01/1997 |
Updated articles of association |
|
29/01/1997 |
Office copy |
|
29/01/1997 |
New legal form – new category |
|
29/01/1997 |
New company name |
|
29/01/1997 |
New chairman (CEO, CoB) |
|
29/01/1997 |
Merger |
|
29/01/1997 |
Declaration of conformity |
|
29/01/1997 |
Change to the administration of a public limited company |
|
29/01/1997 |
Capital increase |
|
29/01/1997 |
Appointment/resignation of company officers |
|
29/01/1997 |
Amendment |
|
29/01/1997 |
Minutes of general meeting of shareholders |
|
02/10/1996 |
Private document |
|
02/10/1996 |
Amendment |
|
02/10/1996 |
Audit or Management Report |
|
01/10/1996 |
Audit or Management Report |
|
01/10/1996 |
New legal form – new category |
|
01/10/1996 |
Amendment |
|
06/07/1992 |
Minutes of general meeting of shareholders |
|
06/07/1992 |
Declaration of conformity |
|
06/07/1992 |
Updated articles of association |
|
Date |
Description |
|
26/03/2017 |
Update of phone numbers |
|
24/12/2016 |
Modification of Head office |
|
16/11/2016 |
Update of Establishment Address |
|
16/11/2016 |
Modification of Head office |
|
29/09/2016 |
Update of phone numbers |
|
02/08/2016 |
Update of phone numbers |
|
27/11/2015 |
Modification of Head office |
|
23/05/2015 |
Update of phone numbers |
|
06/05/2015 |
Modification of Head office |
|
04/04/2014 |
Formation of Head office (after transfer) |
|
22/02/2014 |
Update of phone numbers |
|
26/12/2013 |
Update of phone numbers |
|
16/11/2013 |
Modification of Head office |
|
11/01/2013 |
Update of phone numbers |
|
20/09/2012 |
Modification of Head office |
|
01/01/2012 |
Update of Establishment Workforce |
|
01/01/2012 |
Modification of Head office |
|
27/05/2011 |
Modification of Head office |
|
01/10/2010 |
Update of Establishment Workforce |
|
01/10/2010 |
Modification of Head office |
|
12/03/2010 |
Modification of Head office |
|
21/08/2009 |
Modification of Head office |
|
17/05/2008 |
Modification of Head office |
|
25/04/2008 |
Modification of Head office |
|
27/10/2007 |
Modification of Head office |
|
12/05/2007 |
Modification of Head office |
Synthesized Accounts
Annual Accounts
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
||||||
|
Account period (month) |
12 |
12 |
12 |
|||||
|
Account Type |
Normal |
Normal |
Normal |
|||||
|
Date of capture |
16/04/2015 |
16/04/2015 |
22/07/2013 |
|||||
|
Activity Code |
4772A |
4772A |
4772A |
|||||
|
Employees |
915 |
919 |
0 |
Active account
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Capital not called |
0 |
0% |
0 |
0% |
0 |
|
|
0 |
0% |
||
|
Total fixed assets |
25,668,566 |
7.8% |
23,816,838 |
0.6% |
23,671,071 |
|
|
76,384 |
33504.6% |
||
|
Intangible assets |
3,263,498 |
-7.3% |
3,521,539 |
-11.9% |
3,995,156 |
|
|
48,269 |
6661.1% |
||
|
Tangible assets |
20,832,636 |
11.4% |
18,708,236 |
3.3% |
18,104,641 |
|
|
10,409 |
200040.6% |
||
|
Financial assets |
1,572,433 |
-0.9% |
1,587,064 |
1.0% |
1,571,274 |
|
|
1,569 |
100150.7% |
||
|
Net current assets |
52,486,976 |
-9.4% |
57,918,116 |
2.4% |
56,560,128 |
|
|
129,680 |
40374.4% |
||
|
Stocks |
45,565,157 |
7.6% |
42,351,528 |
-0.4% |
42,527,944 |
|
|
80,999 |
56154.0% |
||
|
Advanced payments |
1,397,587 |
-17.6% |
1,696,360 |
-1.1% |
1,715,923 |
|
|
0 |
0% |
||
|
Receivables |
4,898,423 |
-54.1% |
10,662,888 |
-4.9% |
11,211,510 |
|
|
7,906 |
61862.2% |
||
|
Securities and cash |
625,810 |
-80.5% |
3,207,341 |
190.3% |
1,104,751 |
|
|
14,387 |
4250.0% |
||
|
Prepaid expenses |
- |
- |
- |
- |
- |
|
|
418 |
- |
||
|
Accounts of regularization |
0 |
0% |
0 |
0% |
4,048 |
|
|
0 |
0% |
||
|
Total Assets |
78,155,542 |
-4.4% |
81,734,954 |
1.9% |
80,235,246 |
|
|
228,676 |
34077.4% |
||
Passive Account
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Shareholders' equity |
35,860,806 |
-2.1% |
36,615,330 |
7.5% |
34,076,322 |
|
|
53,969 |
66347.0% |
||
|
Share capital |
3,664,603 |
0% |
3,664,603 |
0% |
3,664,603 |
|
|
8,000 |
45707.5% |
||
|
Other capital resources |
0 |
0% |
0 |
0% |
0 |
|
|
0 |
0% |
||
|
Risk Provisions |
677,136 |
-8.8% |
742,445 |
11.2% |
667,545 |
|
|
0 |
0% |
||
|
Liabilities |
41,615,578 |
-6.2% |
44,374,575 |
-2.5% |
45,491,378 |
|
|
140,784 |
29459.9% |
||
|
Financial liabilities |
14,927,186 |
41.6% |
10,543,718 |
-8.8% |
11,556,135 |
|
|
46,167 |
32233.0% |
||
|
Advanced payments received |
199,976 |
223.8% |
61,768 |
-37.7% |
99,169 |
|
|
0 |
0% |
||
|
Trade account payables |
13,212,603 |
-34.0% |
20,029,070 |
-2.6% |
20,567,981 |
|
|
30,567 |
43125.8% |
||
|
Tax and social liabilities |
8,755,708 |
-8.1% |
9,524,152 |
10.7% |
8,605,996 |
|
|
23,094 |
37813.3% |
||
|
Other debts and fixed assets liabilities |
1,667,933 |
70.7% |
977,038 |
-5.5% |
1,033,424 |
|
|
4,843 |
34340.1% |
||
|
Account regularization |
2,854,193 |
-11.9% |
3,241,433 |
-10.7% |
3,628,673 |
|
|
0 |
0% |
||
|
Total liabilities |
78,155,542 |
-4.4% |
81,734,954 |
1.9% |
80,235,246 |
|
|
228,676 |
34077.5% |
||
Results
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Sales of Goods |
135,910,335 |
-1.6% |
138,142,799 |
2.8% |
134,319,874 |
|
|
278,212 |
48751.4% |
||
|
Net turnover |
134,622,514 |
-1.2% |
136,266,030 |
3.0% |
132,273,281 |
|
|
272,645 |
49276.6% |
||
|
of which net export turnover |
47,522 |
-65.0% |
135,781 |
-52.4% |
284,981 |
|
|
0 |
0% |
||
|
Operating charges |
137,227,852 |
0.5% |
136,599,316 |
3.8% |
131,588,374 |
|
|
270,252 |
50677.8% |
||
|
Operating profit/loss |
-1,317,517 |
-185.4% |
1,543,483 |
-43.5% |
2,731,500 |
|
|
6,650 |
-19913.8% |
||
|
Financial income |
745,388 |
-18.4% |
913,632 |
67.0% |
546,998 |
|
|
1 |
74538700.0% |
||
|
Financial charges |
822,200 |
10.0% |
747,153 |
-34.4% |
1,138,282 |
|
|
1,446 |
56780.0% |
||
|
Financial profit/loss |
-76,812 |
-146.1% |
166,479 |
128.2% |
-591,284 |
|
|
-996 |
-7612.0% |
||
|
Pretax net operating income |
-1,394,329 |
-181.5% |
1,709,962 |
-20.1% |
2,140,216 |
|
|
4,886 |
-28640.1% |
||
|
Extraordinary income |
2,514,312 |
51.0% |
1,665,380 |
25.3% |
1,328,807 |
|
|
0 |
0% |
||
|
Extraordinary charges |
1,037,706 |
-7.3% |
1,120,024 |
-12.5% |
1,280,064 |
|
|
45 |
2305913.3% |
||
|
Extraordinary profit/loss |
1,476,606 |
170.8% |
545,356 |
1018.8% |
48,743 |
|
|
0 |
0% |
||
|
Net result |
230,860 |
-88.9% |
2,075,426 |
53.6% |
1,350,763 |
|
|
4,952 |
4562.4% |
||
Accounts - Active
Normal Account
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|||||
|
Months |
12 |
12 |
12 |
Grand Total - Active Accounts (I to VI)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Grand Total (I to VI) |
Net |
78,155,542 |
-4.4% |
81,734,954 |
1.9% |
80,235,246 |
|
|
Gross |
CO |
125,478,536 |
-0.8% |
126,540,897 |
4.1% |
121,525,958 |
|
|
Amortisation |
1A |
47,322,994 |
5.6% |
44,805,944 |
8.5% |
41,290,712 |
Non declared distributed capital (I)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Non declared distributed capital (I) |
AA3 |
0 |
0% |
0 |
0% |
0 |
|
|
Gross |
AA |
0 |
0% |
0 |
0% |
0 |
Active fixed asset (II)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total Active fixed asset (II) |
Net |
25,668,566 |
7.8% |
23,816,838 |
0.6% |
23,671,071 |
|
|
Gross |
BJ |
68,527,867 |
6.5% |
64,352,083 |
5.9% |
60,759,566 |
|
|
Amortisation |
BK |
42,859,301 |
5.7% |
40,535,245 |
9.3% |
37,088,495 |
Intangible fixed assets
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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 |
76,626 |
67.9% |
45,640 |
-45.1% |
83,129 |
|
|
Gross |
AF |
787,171 |
11.3% |
707,524 |
1.0% |
700,232 |
|
|
Amortisation |
AG |
710,545 |
7.4% |
661,884 |
7.3% |
617,103 |
|
|
Goodwill |
Net |
2,431,700 |
-3.9% |
2,530,792 |
-8.9% |
2,776,985 |
|
|
Gross |
AH |
2,700,010 |
-2.5% |
2,768,613 |
-0.3% |
2,776,985 |
|
|
Amortisation |
AI |
268,310 |
12.8% |
237,820 |
0% |
0 |
|
|
Other intangible fixed assets |
Net |
755,172 |
-20.1% |
945,107 |
-16.7% |
1,135,042 |
|
|
Gross |
AJ |
1,909,352 |
0% |
1,909,352 |
0% |
1,909,352 |
|
|
Amortisation |
AK |
1,154,180 |
19.7% |
964,245 |
24.5% |
774,310 |
|
|
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 |
3,263,498 |
-7.3% |
3,521,539 |
-11.9% |
3,995,156 |
Tangible fixed assets
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Lands |
Net |
1,321,830 |
-6.1% |
1,407,311 |
-1.9% |
1,434,278 |
|
|
Gross |
AN |
1,321,830 |
-6.1% |
1,407,311 |
-1.9% |
1,434,278 |
|
|
Amortisation |
AO |
0 |
0% |
0 |
0% |
0 |
|
|
Buildings |
Net |
12,749,250 |
14.8% |
11,101,491 |
10.2% |
10,071,735 |
|
|
Gross |
AP |
36,186,097 |
9.0% |
33,201,003 |
8.3% |
30,661,111 |
|
|
Amortisation |
AQ |
23,436,847 |
6.1% |
22,099,512 |
7.3% |
20,589,376 |
|
|
Plant |
Net |
52,752 |
10.9% |
47,560 |
-37.2% |
75,745 |
|
|
Gross |
AR |
2,721,389 |
-2.6% |
2,794,293 |
0.1% |
2,790,484 |
|
|
Amortisation |
AS |
2,668,637 |
-2.8% |
2,746,733 |
1.2% |
2,714,739 |
|
|
Other tangible fixed assets |
Net |
6,639,622 |
8.9% |
6,098,357 |
-3.6% |
6,327,677 |
|
|
Gross |
AT |
21,260,404 |
6.7% |
19,923,407 |
6.4% |
18,720,644 |
|
|
Amortisation |
AU |
14,620,782 |
5.8% |
13,825,049 |
11.6% |
12,392,967 |
|
|
Fixed assets in construction |
Net |
58,441 |
20.5% |
48,479 |
-74.8% |
192,155 |
|
|
Gross |
AV |
58,441 |
20.5% |
48,479 |
-74.8% |
192,155 |
|
|
Amortisation |
AW |
0 |
0% |
0 |
0% |
0 |
|
|
Advances and payments on account |
Net |
10,741 |
113.2% |
5,038 |
65.1% |
3,051 |
|
|
Gross |
AX |
10,741 |
113.2% |
5,038 |
65.1% |
3,051 |
|
|
Amortisation |
AY |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Tangible asset |
Net |
20,832,636 |
11.4% |
18,708,236 |
3.3% |
18,104,641 |
Financial assets
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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 |
10,497 |
0.7% |
10,425 |
-3.2% |
10,765 |
|
|
Gross |
CU |
10,497 |
0.7% |
10,425 |
-3.2% |
10,765 |
|
|
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 |
10,007 |
0% |
10,007 |
0% |
10,007 |
|
|
Gross |
BD |
10,007 |
0% |
10,007 |
0% |
10,007 |
|
|
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 |
1,551,929 |
-0.9% |
1,566,632 |
1.0% |
1,550,502 |
|
|
Gross |
BH |
1,551,929 |
-0.9% |
1,566,632 |
1.0% |
1,550,502 |
|
|
Amortisation |
BI |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Financial assets |
Net |
1,572,433 |
-0.9% |
1,587,064 |
1.0% |
1,571,274 |
Current Assets (III)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total Current Assets |
Net |
52,486,976 |
-9.4% |
57,918,116 |
2.4% |
56,560,128 |
|
|
Gross |
CJ |
56,950,669 |
-8.4% |
62,188,815 |
2.3% |
60,762,345 |
|
|
Amortisation |
CK |
4,463,693 |
4.5% |
4,270,699 |
1.6% |
4,202,217 |
Stocks
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Raw materials |
Net |
65,257 |
-12.4% |
74,461 |
40.1% |
53,137 |
|
|
Gross |
BL |
65,257 |
-12.4% |
74,461 |
40.1% |
53,137 |
|
|
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 |
45,499,900 |
7.6% |
42,277,067 |
-0.5% |
42,474,807 |
|
|
Gross |
BT |
48,930,434 |
7.4% |
45,565,344 |
-0.2% |
45,673,807 |
|
|
Amortisation |
BU |
3,430,534 |
4.3% |
3,288,277 |
2.8% |
3,199,000 |
|
|
Sub Total Stocks |
Net |
45,565,157 |
7.6% |
42,351,528 |
-0.4% |
42,527,944 |
Advance payments to suppliers
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Advance payments to suppliers |
Net |
1,397,587 |
-17.6% |
1,696,360 |
-1.1% |
1,715,923 |
|
|
Gross |
BV |
1,397,587 |
-17.6% |
1,696,360 |
-1.1% |
1,715,923 |
|
|
Amortisation |
BW |
0 |
0% |
0 |
0% |
0 |
Debtors
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Trade accounts receivable |
Net |
1,028,886 |
9.9% |
935,909 |
-9.3% |
1,031,687 |
|
|
Gross |
BX |
1,918,442 |
12.5% |
1,704,890 |
-7.2% |
1,836,283 |
|
|
Amortisation |
BY |
889,556 |
15.7% |
768,982 |
-4.4% |
804,596 |
|
|
Other debtors |
Net |
3,265,612 |
-38.8% |
5,336,479 |
-11.8% |
6,047,419 |
|
|
Gross |
BZ |
3,265,612 |
-38.8% |
5,336,479 |
-11.8% |
6,047,419 |
|
|
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 |
4,294,498 |
-31.5% |
6,272,388 |
-11.4% |
7,079,106 |
Divers
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Investment securities |
Net |
171,934 |
-92.6% |
2,311,155 |
819.9% |
251,249 |
|
|
Gross |
CD |
315,537 |
-87.5% |
2,524,595 |
461.2% |
449,870 |
|
|
Amortisation |
CE |
143,603 |
-32.7% |
213,440 |
7.5% |
198,621 |
|
|
Cash and cash equivalents |
Net |
453,876 |
-49.4% |
896,186 |
5.0% |
853,502 |
|
|
Gross |
CF |
453,876 |
-49.4% |
896,186 |
5.0% |
853,502 |
|
|
Amortisation |
CG |
0 |
0% |
0 |
0% |
0 |
|
|
Sub Total Divers |
Net |
625,810 |
-80.5% |
3,207,341 |
190.3% |
1,104,751 |
Prepaid expenses
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Prepaid expenses |
Net |
603,925 |
-86.2% |
4,390,500 |
6.2% |
4,132,404 |
|
|
Gross |
CH |
603,925 |
-86.2% |
4,390,500 |
6.2% |
4,132,404 |
|
|
Amortisation |
CI |
0 |
0% |
0 |
0% |
0 |
Equalization accounts (IV to VI)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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% |
4,048 |
|
|
Gross |
0 |
0% |
0 |
0% |
4,048 |
References
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Due within one year |
CP |
1,551,929 |
-0.9% |
1,566,632 |
1.0% |
1,550,502 |
|
|
Due after one year |
CR |
889,556 |
15.7% |
768,982 |
0% |
0 |
Accounts - Passive
Grand Total - Passive Accounts (I to V)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Grand Total (I to V) |
EE |
78,155,542 |
-4.4% |
81,734,954 |
1.9% |
80,235,246 |
Shareholder Equity (I)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total shareholders' equity (Total I) |
DL |
35,860,806 |
-2.1% |
36,615,330 |
7.5% |
34,076,322 |
|
|
Equity and shareholders' equity |
DA |
3,664,603 |
0% |
3,664,603 |
0% |
3,664,603 |
|
|
Issue and merger premiums |
DB |
14,437,731 |
0% |
14,437,731 |
0% |
14,437,731 |
|
|
Revaluation differentials |
DC |
0 |
0% |
0 |
0% |
0 |
|
|
Of which equity differential |
EK |
0 |
0% |
0 |
0% |
0 |
|
|
Legal reserve |
DD |
366,461 |
0% |
366,461 |
0% |
366,461 |
|
|
Statutory or contractual reserve |
DE |
21,709,240 |
10.9% |
19,571,984 |
12.5% |
17,392,165 |
|
|
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 |
-4,548,088 |
-29.9% |
-3,500,875 |
-11.7% |
-3,135,401 |
|
|
Profit or loss for the period |
DI |
230,860 |
-88.9% |
2,075,426 |
53.6% |
1,350,763 |
|
|
Investment grants |
DJ |
0 |
0% |
0 |
0% |
0 |
|
|
Special tax-allowable reserves |
DK |
0 |
0% |
0 |
0% |
0 |
Other capital resources (II)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total provisions for risks and charges (Total III) |
DR |
677,136 |
-8.8% |
742,445 |
11.2% |
667,545 |
|
|
Risk provisions |
DP |
324,532 |
-14.8% |
380,909 |
2.5% |
371,451 |
|
|
Reserves for charges |
DQ |
352,604 |
-2.5% |
361,536 |
22.1% |
296,094 |
Liabilities (IV)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total Liabilities (Total IV) |
EC |
41,615,578 |
-6.2% |
44,374,575 |
-2.5% |
45,491,378 |
|
|
Convertible debentures |
DS |
0 |
0% |
0 |
0% |
0 |
|
|
Other debentures |
DT |
0 |
0% |
0 |
0% |
0 |
|
|
Bank loans and liabilities |
DU |
13,757,015 |
48.5% |
9,266,252 |
-13.2% |
10,676,846 |
|
|
Sundry loans and financial liabilities |
DV |
1,170,171 |
-8.4% |
1,277,466 |
45.3% |
879,289 |
|
|
Of which participating loans |
EI |
0 |
0% |
0 |
0% |
0 |
|
|
Advance payments received for current orders |
DW |
199,976 |
223.8% |
61,768 |
-37.7% |
99,169 |
|
|
Trade accounts payables |
DX |
13,212,603 |
-34.0% |
20,029,070 |
-2.6% |
20,567,981 |
|
|
Tax and social security liabilities |
DY |
8,755,708 |
-8.1% |
9,524,152 |
10.7% |
8,605,996 |
|
|
Fixed asset liabilities |
DZ |
1,111,379 |
150.5% |
443,719 |
67.8% |
264,430 |
|
|
Other debts |
EA |
554,533 |
4.5% |
530,715 |
-31.0% |
768,994 |
Translation loss (V)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Translation loss (Total V) |
ED |
2,021 |
-22.4% |
2,604 |
0% |
0 |
Equalization accounts
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Deferred income |
EB |
2,854,193 |
-11.9% |
3,241,433 |
-10.7% |
3,628,673 |
References
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Of which tax-allowable reserve |
EF |
0 |
0% |
0 |
0% |
0 |
|
|
Deferred income and liabilities |
EG |
33,593,939 |
-4.8% |
35,286,811 |
-3.5% |
36,576,291 |
|
|
Of which current bank facilities |
EH |
2,667,676 |
1527.5% |
163,917 |
-91.7% |
1,968,196 |
Result account
1 - Operating result (I-II)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Operating result (Total I-II) |
GG |
-1,317,517 |
-185.4% |
1,543,483 |
-43.5% |
2,731,500 |
2 - Financial result (V-VI)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Financial result (Total V-VI) |
GV |
-76,812 |
-146.1% |
166,479 |
128.2% |
-591,284 |
3 - Pre-tax net operating income result (I to VI)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Pre-tax net operating income (Total I-II+II-IV+V-VI) |
GW |
-1,394,329 |
-181.5% |
1,709,962 |
-20.1% |
2,140,216 |
4 - Extraordinary result (VII-VIII)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Extraordinary result (Total VII-VIII) |
HI |
1,476,606 |
170.8% |
545,356 |
1018.8% |
48,743 |
Profit or loss
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Profit or loss |
HN |
230,860 |
-88.9% |
2,075,426 |
53.6% |
1,350,763 |
Total Income (I+III+V+VII)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total Income (Total I+III+V+VII) |
HL |
139,170,035 |
-1.1% |
140,721,812 |
3.3% |
136,195,679 |
Total Charges (Total II+IV+VI+VIII+IX+X)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total Charges (Total II+IV+VI+VIII+IX+X) |
HM |
138,939,175 |
0.2% |
138,646,386 |
2.8% |
134,844,913 |
Operating income (I)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total operating income (Total I) |
FR |
135,910,335 |
-1.6% |
138,142,799 |
2.8% |
134,319,874 |
Operating income (details)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Sale of goods for resale |
FC |
134,346,833 |
-1.3% |
136,106,497 |
3.1% |
132,027,943 |
|
|
France |
FA |
134,299,311 |
-1.2% |
135,970,716 |
3.2% |
131,742,962 |
|
|
Export |
FB |
47,522 |
-65.0% |
135,781 |
-52.4% |
284,981 |
|
|
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 |
275,681 |
72.8% |
159,534 |
-35.0% |
245,338 |
|
|
France |
FG |
275,681 |
72.8% |
159,534 |
-35.0% |
245,338 |
|
|
Export |
FH |
0 |
0% |
0 |
0% |
0 |
|
|
Net turnover |
FL |
134,622,514 |
-1.2% |
136,266,030 |
3.0% |
132,273,281 |
|
|
France |
FJ |
134,574,992 |
-1.1% |
136,130,249 |
3.1% |
131,988,300 |
|
|
Export |
FK |
47,522 |
-65.0% |
135,781 |
-52.4% |
284,981 |
|
|
Stocked production |
FM |
0 |
0% |
0 |
0% |
0 |
|
|
Self-constructed assets |
FN |
162,224 |
-16.5% |
194,182 |
37.7% |
141,056 |
|
|
Operating grants |
FO |
3,965 |
-90.6% |
42,054 |
-94.3% |
735,240 |
|
|
Release of reserves and provisions |
FP |
1,093,633 |
-29.5% |
1,550,719 |
46.2% |
1,060,363 |
|
|
Other income |
FQ |
27,999 |
-68.8% |
89,814 |
-18.3% |
109,934 |
Operating charges (II)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total operating charges (Total II) |
GF |
137,227,852 |
0.5% |
136,599,316 |
3.8% |
131,588,374 |
Exploitation charges
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Purchase of goods for resale |
FS |
67,243,010 |
3.2% |
65,127,052 |
2.2% |
63,730,805 |
|
|
Change in stocks of goods for resale |
FT |
-2,672,932 |
-2564.4% |
108,463 |
-61.9% |
284,629 |
|
|
Purchase of raw materials |
FU |
219,465 |
18.1% |
185,753 |
-14.7% |
217,717 |
|
|
Change in stocks of raw materials |
FV |
9,204 |
143.2% |
-21,324 |
-349.9% |
8,532 |
|
|
Other external purchases and charges |
FW |
31,893,428 |
4.0% |
30,652,544 |
7.2% |
28,603,988 |
|
|
Tax, duty and similar payments |
FX |
3,575,753 |
-2.2% |
3,657,878 |
-4.3% |
3,820,252 |
|
|
Payroll |
FY |
25,111,792 |
2.4% |
24,525,151 |
6.9% |
22,943,861 |
|
|
Social security costs |
FZ |
7,709,041 |
-7.2% |
8,310,570 |
7.2% |
7,749,723 |
Depreciation
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Depreciation of fixed assets |
GA |
3,615,070 |
3.2% |
3,501,438 |
-0.8% |
3,530,380 |
|
|
Amortisation of fixed assets |
GB |
0 |
0% |
0 |
0% |
0 |
|
|
Depreciation/amortisation of current assets |
GC |
206,883 |
4.2% |
198,493 |
-27.2% |
272,481 |
|
|
Provisions for risks and charges |
GD |
140,664 |
65.5% |
85,004 |
-70.5% |
287,990 |
Other charges
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Other charges |
GE |
176,475 |
-34.2% |
268,295 |
94.4% |
138,016 |
Operating charges (III-IV)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total financial income (Total V) |
GP |
745,388 |
-18.4% |
913,632 |
67.0% |
546,998 |
|
|
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 |
149,514 |
5.6% |
141,559 |
-0.9% |
142,875 |
|
|
Released provisions and transferred charges |
GM |
141,250 |
1177.6% |
11,056 |
-77.9% |
49,953 |
|
|
Exchange gains |
GN |
454,394 |
-40.3% |
760,842 |
114.8% |
354,163 |
|
|
Net income from disposal of investment securities |
GO |
230 |
30.7% |
176 |
2414.3% |
7 |
Financial charge (VI)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total financial charge (Total VI) |
GU |
822,200 |
10.0% |
747,153 |
-34.4% |
1,138,282 |
|
|
Financial reserves and provisions |
GQ |
71,413 |
227.2% |
21,827 |
-29.6% |
31,025 |
|
|
Interest and similar charges |
GR |
458,799 |
7.8% |
425,773 |
-16.9% |
512,403 |
|
|
Exchange losses |
GS |
291,988 |
-2.5% |
299,553 |
-49.6% |
594,854 |
|
|
Net loss from disposal of investment securities |
GT |
0 |
0% |
0 |
0% |
0 |
Extraordinary income (VII)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total extraordinary income (Total VII) |
HD |
2,514,312 |
51.0% |
1,665,380 |
25.3% |
1,328,807 |
|
|
Extraordinary operating income |
HA |
628,634 |
-31.4% |
916,810 |
116.6% |
423,212 |
|
|
Extraordinary income from capital transactions |
HB |
1,729,540 |
131.4% |
747,416 |
13.7% |
657,264 |
|
|
Released provisions and transferred charges |
HC |
156,138 |
13418.4% |
1,155 |
-99.5% |
248,331 |
Extraordinary charges (VIII)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total extraordinary charges (Total VIII) |
HH |
1,037,706 |
-7.3% |
1,120,024 |
-12.5% |
1,280,064 |
|
|
Extraordinary operating charges |
HE |
424,768 |
20.9% |
351,441 |
-38.5% |
571,607 |
|
|
Extraordinary charges from capital transactions |
HF |
232,603 |
143.9% |
95,375 |
-40.7% |
160,896 |
|
|
Extraordinary reserves and provisions |
HG |
380,335 |
-43.5% |
673,209 |
22.9% |
547,561 |
Employee profit sharing (IX)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Employee profit sharing (Total IX) |
HJ |
0 |
0% |
0 |
0% |
39,669 |
Tax on profits (X)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Tax on profits (Total X) |
HK |
-148,583 |
-182.6% |
179,892 |
-77.5% |
798,524 |
References
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Of which equipment leases |
HP |
1,428 |
0% |
0 |
0% |
0 |
|
|
Of which property leases |
HQ |
580,223 |
-5.7% |
615,279 |
0% |
0 |
|
|
Of which transferred charges |
A1 |
1,033,788 |
-26.2% |
1,400,989 |
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 |
138,274 |
34.4% |
102,902 |
0% |
0 |
Other incomes tax return forms
Fixed Assets
Grand Total Fixed Assets (I to IV)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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 |
7,211 |
-95.0% |
143,676 |
0% |
0 |
|
|
Decreasess by transfers |
OK2 |
2,052,659 |
128.7% |
897,667 |
0% |
0 |
|
|
Gross value at the end of period |
OL |
68,527,867 |
6.5% |
64,352,083 |
0% |
0 |
Research and development Charge (Total I)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Gross value at begin of period |
KD |
5,385,488 |
0.0% |
5,386,568 |
0% |
0 |
|
|
Increasess due to revaluation |
KE |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess, acquisitions, creations, contributions |
KF |
79,647 |
992.3% |
7,292 |
0% |
0 |
|
|
Decreasess by budget item transfer |
LV1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by transfers |
LV2 |
68,602 |
719.4% |
8,372 |
0% |
0 |
|
|
Gross value at the end of period |
LW |
5,396,533 |
0.2% |
5,385,488 |
0% |
0 |
Tangible fixed assets (Total III)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Gross value at begin of period |
LN |
57,379,531 |
6.6% |
53,801,723 |
0% |
0 |
|
|
Increasess due to revaluation |
LO |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess, acquisitions, creations, contributions |
LP |
6,067,514 |
33.5% |
4,544,755 |
0% |
0 |
|
|
Decreasess by budget item transfer |
NG1 |
7,211 |
-95.0% |
143,676 |
0% |
0 |
|
|
Decreasess by transfers |
NG2 |
1,880,932 |
128.5% |
823,271 |
0% |
0 |
|
|
Gross value at the end of period |
NH |
61,558,902 |
7.3% |
57,379,531 |
0% |
0 |
Financial assets (Total IV)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Gross value at begin of period |
LQ |
1,587,063 |
1.0% |
1,571,274 |
0% |
0 |
|
|
Increasess due to revaluation |
LR |
0 |
0% |
0 |
0% |
0 |
|
|
Increasess, acquisitions, creations, contributions |
LS |
88,495 |
8.2% |
81,814 |
0% |
0 |
|
|
Decreasess by budget item transfer |
NJ1 |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by transfers |
NJ2 |
103,125 |
56.2% |
66,024 |
0% |
0 |
|
|
Gross value at the end of period |
NK |
1,572,432 |
-0.9% |
1,587,063 |
0% |
0 |
Reserve for depreciation
Situation and movement of reserve for depreciation - Grand total
(I-II-III)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Reserve for depreciation value at begin of period |
PE |
1,626,129 |
16.9% |
1,391,413 |
0% |
0 |
|
|
Increases |
PF |
238,596 |
1.7% |
234,717 |
0% |
0 |
|
|
Decreasess |
PG |
0 |
0% |
0 |
0% |
0 |
|
|
Decreasess by budget item transfer |
PH |
1,864,725 |
14.7% |
1,626,129 |
0% |
0 |
Total fixed assets amotisation (Total III)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Reserve for depreciation value at begin of period |
QU |
38,671,295 |
8.3% |
35,697,082 |
0% |
0 |
|
|
Increases |
QV |
3,726,320 |
0.7% |
3,702,110 |
0% |
0 |
|
|
Decreases |
QW |
1,671,350 |
129.6% |
727,897 |
0% |
0 |
|
|
Decreasess by budget item transfer |
QX |
40,726,266 |
5.3% |
38,671,295 |
0% |
0 |
Movements during period affecting charge allocated over several
period
Deferred charges and debt issuance costs
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Value at begining of period |
7C |
5,316,923 |
9.2% |
4,869,762 |
0% |
0 |
|
|
Increases |
UB |
449,450 |
-17.3% |
543,144 |
0% |
0 |
|
|
Decreases |
UC |
357,233 |
120.6% |
161,941 |
0% |
0 |
|
|
Value at the end of period |
UD |
5,409,140 |
3.0% |
5,250,965 |
0% |
0 |
Includes Total allocations
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Operating |
UE |
347,547 |
22.6% |
283,497 |
0% |
0 |
|
|
Financial |
UG |
71,413 |
227.2% |
21,827 |
0% |
0 |
|
|
Exceptional |
UJ |
30,490 |
-87.2% |
237,820 |
0% |
0 |
Includes Total Withdrawal
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Operating |
UF |
59,845 |
-60.0% |
149,730 |
0% |
0 |
|
|
Financial |
UH |
141,250 |
1177.6% |
11,056 |
0% |
0 |
|
|
Exceptional |
UK |
156,138 |
13418.4% |
1,155 |
0% |
0 |
Total regulated provisions (Total I)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Value at begining of period |
5Z |
742,445 |
11.2% |
667,545 |
0% |
0 |
|
|
Increases |
TV |
140,664 |
65.5% |
85,004 |
0% |
0 |
|
|
Decreases |
TW |
205,973 |
1938.7% |
10,103 |
0% |
0 |
|
|
Value at the end of period |
TX |
677,136 |
-8.8% |
742,445 |
0% |
0 |
Total Provision for depreciation (Total III)
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Value at begining of period |
7B |
4,574,477 |
8.9% |
4,202,217 |
0% |
0 |
|
|
Increases |
TY |
308,786 |
-32.6% |
458,140 |
0% |
0 |
|
|
Decreases |
TZ |
151,260 |
-0.4% |
151,838 |
0% |
0 |
|
|
Value at the end of period |
UA |
4,732,003 |
5.0% |
4,508,519 |
0% |
0 |
State deadlines claims and debts at the end of period
State claims
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Gross value |
VT |
7,339,908 |
-43.5% |
12,998,502 |
0% |
0 |
|
|
1 year at most |
VU |
6,450,352 |
-47.3% |
12,229,520 |
0% |
0 |
|
|
More than one year |
VV |
889,556 |
15.7% |
768,982 |
0% |
0 |
State of loans
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Claims related to holdings (gross) |
UL |
0 |
0% |
0 |
0% |
0 |
|
|
Claims related to shareholdings (1 year at most) |
UM |
0 |
0% |
0 |
0% |
0 |
|
|
Loans (gross) |
UP |
0 |
0% |
0 |
0% |
0 |
|
|
Loans (1 year at most) |
UR |
0 |
0% |
0 |
0% |
0 |
|
|
Other financial assets (gross) |
UT |
1,551,929 |
-0.9% |
1,566,632 |
0% |
0 |
|
|
Other financial assets (1 year at most) |
UV |
1,551,929 |
-0.9% |
1,566,632 |
0% |
0 |
Receivables statement of assets
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Customers doubtful or disputed |
VA |
1,164,675 |
13.8% |
1,023,063 |
0% |
0 |
|
|
Other claims customer |
UX |
753,766 |
10.6% |
681,828 |
0% |
0 |
|
|
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 |
68,282 |
-9.8% |
75,661 |
0% |
0 |
|
|
Social Security and other social organizations |
UZ |
299,286 |
-43.3% |
527,831 |
0% |
0 |
|
|
Income taxes |
VM |
1,739,943 |
-24.0% |
2,289,272 |
0% |
0 |
|
|
Value added tax |
VB |
488,432 |
66.2% |
293,828 |
0% |
0 |
|
|
Other taxes and payments assimilated |
VN |
507,928 |
6.5% |
476,904 |
0% |
0 |
|
|
State and other public - Miscellaneous |
VP |
0 |
0% |
0 |
0% |
0 |
|
|
Group and Associates |
VC |
0 |
0% |
0 |
0% |
0 |
|
|
Accounts receivable (including claims relating to the operation
of pension titles) |
VR |
161,741 |
-90.3% |
1,672,983 |
0% |
0 |
Prepaid
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Prepaid |
VS |
603,925 |
-86.2% |
4,390,500 |
0% |
0 |
State Debt
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Total debt (gross) |
VY |
41,415,603 |
-6.5% |
44,312,807 |
0% |
0 |
|
|
1 year at most |
VZ2 |
33,593,939 |
-4.8% |
35,286,811 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
VZ3 |
7,708,355 |
1.4% |
7,601,068 |
0% |
0 |
|
|
More than 5 years |
VZ4 |
113,309 |
-92.0% |
1,424,928 |
0% |
0 |
Details
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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 |
2,667,676 |
1527.5% |
163,917 |
0% |
0 |
|
|
1 year at most |
VG2 |
2,667,676 |
1527.5% |
163,917 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
VG3 |
0 |
0% |
0 |
0% |
0 |
|
|
Borrowing & debts to more than 1 year at the origin (gross) |
VH1 |
11,089,339 |
21.8% |
9,102,335 |
0% |
0 |
|
|
1 year at most |
VH2 |
3,267,675 |
11.5% |
2,930,532 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
VH3 |
7,708,355 |
27.4% |
6,052,107 |
0% |
0 |
|
|
Loans and various financial liabilities (gross) |
8A1 |
57,919 |
47.5% |
39,255 |
0% |
0 |
|
|
1 year at most |
8A2 |
57,919 |
47.5% |
39,255 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
8A3 |
0 |
0% |
0 |
0% |
0 |
|
|
Suppliers and associated accounts (gross) |
8B1 |
13,212,603 |
-34.0% |
20,029,070 |
0% |
0 |
|
|
1 year at most |
8B2 |
13,212,603 |
-34.0% |
20,029,070 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
8B3 |
13,212,603 |
-34.0% |
20,029,070 |
0% |
0 |
|
|
Personnel and associated accounts (gross) |
8C1 |
3,078,525 |
-3.2% |
3,180,317 |
0% |
0 |
|
|
1 year at most |
8C2 |
3,078,525 |
-3.2% |
3,180,317 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
8C3 |
0 |
0% |
0 |
0% |
0 |
|
|
Social Security and other social organizations (gross) |
8D1 |
4,101,901 |
-3.4% |
4,245,781 |
0% |
0 |
|
|
1 year at most |
8D2 |
4,101,901 |
-3.4% |
4,245,781 |
0% |
0 |
|
|
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 |
1,025,946 |
-24.0% |
1,349,331 |
0% |
0 |
|
|
1 year at most |
VW2 |
1,025,946 |
-24.0% |
1,349,331 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
VW3 |
0 |
0% |
0 |
0% |
0 |
|
|
Backed Obligations (gross) |
VX1 |
0 |
0% |
0 |
0% |
0 |
|
|
1 year at most |
VX2 |
0 |
0% |
0 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
VX3 |
0 |
0% |
0 |
0% |
0 |
|
|
Other taxes and assimilated (gross) |
VQ1 |
549,337 |
-26.6% |
748,723 |
0% |
0 |
|
|
1 year at most |
VQ2 |
549,337 |
-26.6% |
748,723 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
VQ3 |
0 |
0% |
0 |
0% |
0 |
|
|
Assets and liabilities associated accounts (gross) |
8J1 |
1,111,379 |
150.5% |
443,719 |
0% |
0 |
|
|
1 year at most |
8J2 |
1,111,379 |
150.5% |
443,719 |
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 |
1,112,253 |
-10.2% |
1,238,211 |
0% |
0 |
|
|
1 year at most |
VI2 |
1,112,253 |
-10.2% |
1,238,211 |
0% |
0 |
|
|
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 |
554,533 |
4.5% |
530,715 |
0% |
0 |
|
|
1 year at most |
8K2 |
554,533 |
4.5% |
530,715 |
0% |
0 |
|
|
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 |
2,854,193 |
-11.9% |
3,241,433 |
0% |
0 |
|
|
1 year at most |
8L2 |
2,854,193 |
637.1% |
387,240 |
0% |
0 |
|
|
More than 1 year and 5 years at most |
8L3 |
0 |
0% |
1,548,961 |
0% |
0 |
References
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Loans made during the period |
VJ |
4,600,000 |
0% |
0 |
0% |
0 |
|
|
Debt repaid during the period |
VK |
3,254,250 |
-7.3% |
3,508,920 |
0% |
0 |
Table allocation results and other information
Dividends distributed
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Dividends |
ZE |
0 |
0% |
0 |
0% |
0 |
Commitments
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
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
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Average number of employees |
YP |
915 |
-0.4% |
919 |
0% |
0 |
Groups and Shareholders
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|||
|
Groups and Shareholders |
ZR |
0 |
- |
- |
- |
- |
Ratios
Structure and Liquidity
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Fixed Asset Financing |
1.34 |
-2.2% |
1.37 |
2.2% |
1.34 |
|
|
1.45 |
-7.6% |
||
|
Global Debt |
111 days |
-5.1% |
117 days |
-5.6% |
124 days |
|
|
176 days |
-36.9% |
||
|
Working Capital Fund overall net |
62 days |
-1.6% |
63 days |
12.5% |
56 days |
|
|
61 days |
1.6% |
||
|
Financial independence |
240.24 % |
-30.8% |
347.27 % |
17.8% |
294.88 % |
|
|
66.40 % |
261.8% |
||
|
Solvability |
45.88 % |
2.4% |
44.80 % |
5.5% |
42.47 % |
|
|
28.58 % |
60.5% |
||
|
Capacity debt futures |
604.19 % |
-48.9% |
1,183.26 % |
- |
- |
|
|
643.37 % |
-6.1% |
||
|
Coverage of current assets by net working capital overall |
40.82 % |
3.0% |
39.65 % |
9.5% |
36.20 % |
|
|
40.03 % |
2.0% |
||
|
General Liquidity |
0.19 |
-45.7% |
0.35 |
- |
- |
|
|
0.07 |
171.4% |
||
|
Restricted Liquidity |
0.21 |
-52.3% |
0.44 |
- |
- |
|
|
0.25 |
-16.0% |
||
Management or rotation
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Need background in operating working capital |
73 days |
40.4% |
52 days |
-8.8% |
57 days |
|
|
44 days |
65.9% |
||
|
Treasury |
-5 days |
-155.6% |
9 days |
550.0% |
-2 days |
|
|
2 days |
-350.0% |
||
|
Inventory turnover of goods |
273 days |
8.8% |
251 days |
-2.3% |
257 days |
|
|
198 days |
37.9% |
||
|
Average length of credit granted to customers |
5 days |
0% |
5 days |
0% |
5 days |
|
|
0 days |
0% |
||
|
Average length of credit obtained suppliers |
49 days |
-34.7% |
75 days |
-6.3% |
80 days |
|
|
50 days |
-2.0% |
||
|
Inventory turnover of raw materials in industrial enterprises |
88 days |
6.0% |
83 days |
118.4% |
38 days |
|
|
0 days |
0% |
||
|
Inventory turnover of intermediate and finished products in the
industrial enterprise |
- |
- |
- |
- |
- |
|
|
385 days |
- |
||
|
Rotation tangible assets |
218.69 % |
-7.9% |
237.48 % |
- |
- |
|
|
653.39 % |
-66.5% |
||
Profitability of the business
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Margin trading |
51.83 % |
-0.3% |
52.01 % |
1.1% |
51.42 % |
|
|
41.61 % |
24.6% |
||
|
Profitability of the business |
1.26 % |
-56.6% |
2.90 % |
-33.8% |
4.38 % |
|
|
4.03 % |
-68.7% |
||
|
Net profit |
0.17 % |
-88.8% |
1.52 % |
49.0% |
1.02 % |
|
|
1.87 % |
-90.9% |
||
|
Growth rate of turnover (excluding VAT) |
-1.21 % |
-140.1% |
3.02 % |
225.3% |
-2.41 % |
|
|
-0.93 % |
-30.1% |
||
|
Rates integration |
28.30 % |
-4.6% |
29.65 % |
-0.9% |
29.91 % |
|
|
25.45 % |
11.2% |
||
|
Rate leasing furniture |
0.00 % |
0% |
0.00 % |
0% |
0.00 % |
|
|
0.00 % |
0% |
||
|
Work Factor |
86.16 % |
6.0% |
81.26 % |
4.8% |
77.57 % |
|
|
76.51 % |
12.6% |
||
|
Weight interests |
0.61 % |
10.9% |
0.55 % |
-36.0% |
0.86 % |
|
|
0.55 % |
10.9% |
||
Return on capital
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Cash flow from the overall profitability |
1.82 % |
-54.6% |
4.01 % |
6.9% |
3.75 % |
|
|
3.67 % |
-50.4% |
||
|
Rates of economic profitability |
3.00 % |
-62.5% |
8.00 % |
-38.5% |
13.00 % |
|
|
9.00 % |
-66.7% |
||
|
Financial profitability |
35,860,806.00 % |
-2.1% |
36,615,330.00 % |
7.5% |
34,076,322.00 % |
|
|
10,488.00 % |
341822.3% |
||
|
Return on investment |
2.07 % |
-65.4% |
5.99 % |
9.9% |
5.45 % |
|
|
6.30 % |
-67.1% |
||
Synthetic financial performance indicators
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
- |
- |
- |
- |
- |
|
- |
|||||
|
- |
- |
- |
|||||||||
|
3.91 |
7.0% |
3.66 |
0.3% |
3.65 |
|
- |
|||||
|
S |
S |
S |
|||||||||
|
0.06 |
-13.6% |
0.07 |
-9.6% |
0.07 |
|
- |
|||||
|
50.00 |
0% |
50.00 |
25.0% |
40.00 |
|
- |
|||||
|
- |
- |
- |
|||||||||
|
- |
- |
- |
|||||||||
|
- |
- |
- |
|||||||||
|
0 |
0 |
0 |
|||||||||
Management intermediate balances
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
||||||||||
|
Turnover |
134,622,514 |
-1.2% |
136,266,030 |
3.0% |
132,273,281 |
|
|
272,645 |
49276.6% |
|||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
||||||||||
|
Sales of goods |
134,346,833 |
-1.3% |
136,106,497 |
3.1% |
132,027,943 |
|
- |
|||||||||
|
- Purchase of goods |
67,243,010 |
3.2% |
65,127,052 |
2.2% |
63,730,805 |
|
- |
|||||||||
|
+/- Stock of goods variation |
-2,672,932 |
-2564.4% |
108,463 |
-61.9% |
284,629 |
|
- |
|||||||||
|
Trading margin |
69,776,755 €
|
-1.5% |
70,870,982 €
|
4.2% |
68,012,509 €
|
|
|
108,464 €
|
64232.0% |
|||||||
|
51.83 % CA
|
-0.3% |
52.01 % CA
|
1.1% |
51.42 % CA
|
|
|
41.75 % CA
|
24.1% |
||||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||||||||
|
Sale of goods produced |
275,681 |
72.8% |
159,534 |
-35.0% |
245,338 |
|
- |
||||||||||
|
+/- Stocked production |
0 |
0% |
0 |
0% |
0 |
|
- |
||||||||||
|
+ Self-constructed assets |
162,224 |
-16.5% |
194,182 |
37.7% |
141,056 |
|
- |
||||||||||
|
Period production |
437,905 €
|
23.8% |
353,716 €
|
-8.5% |
386,394 €
|
|
|
0 € |
0% |
||||||||
|
0.33 % CA
|
26.9% |
0.26 % CA
|
-10.3% |
0.29 % CA
|
|
|
0.00 % CA
|
0% |
|||||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||||||||
|
Trading margin |
69,776,755 |
-1.5% |
70,870,982 |
4.2% |
68,012,509 |
|
|
108,464 |
64232.0% |
||||||||
|
+ Period Production |
437,905 |
23.8% |
353,716 |
-8.5% |
386,394 |
|
|
0 |
0% |
||||||||
|
- Purchase of raw materials |
219,465 |
18.1% |
185,753 |
-14.7% |
217,717 |
|
- |
||||||||||
|
+/- Change in stocks of raw materiels |
9,204 |
143.2% |
-21,324 |
-349.9% |
8,532 |
|
- |
||||||||||
|
- Other external purchases and charges |
31,893,428 |
4.0% |
30,652,544 |
7.2% |
28,603,988 |
|
- |
||||||||||
|
Added value |
38,092,563 €
|
-5.7% |
40,407,725 €
|
2.1% |
39,568,666 €
|
|
|
69,900 € |
54395.8% |
||||||||
|
28.30 % CA
|
-4.6% |
29.65 % CA
|
-0.9% |
29.91 % CA
|
|
|
25.45 % CA
|
11.2% |
|||||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||||||||
|
Added value |
38,092,563 €
|
-5.7% |
40,407,725 €
|
2.1% |
39,568,666 €
|
|
|
69,900 € |
54395.8% |
||||||||
|
+ Operating grants |
3,965 |
-90.6% |
42,054 |
-94.3% |
735,240 |
|
- |
||||||||||
|
- Tax, duty and similar payments |
3,575,753 |
-2.2% |
3,657,878 |
-4.3% |
3,820,252 |
|
- |
||||||||||
|
- Personal charges |
32,820,833 |
0.0% |
32,835,721 |
7.0% |
30,693,584 |
|
- |
||||||||||
|
Gross operating surplus |
1,699,942 €
|
-57.0% |
3,956,180 €
|
-31.7% |
5,790,070 €
|
|
|
9,951 € |
16983.1% |
||||||||
|
1.26 % CA
|
-56.6% |
2.90 % CA
|
-33.8% |
4.38 % CA
|
|
|
4.03 % CA
|
-68.7% |
|||||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||||||||
|
Gross operating surplus |
1,699,942 €
|
-57.0% |
3,956,180 €
|
-31.7% |
5,790,070 €
|
|
|
9,951 € |
16983.1% |
||||||||
|
+ Release of reserves and provisions |
1,093,633 |
-29.5% |
1,550,719 |
46.2% |
1,060,363 |
|
- |
||||||||||
|
+ Other operating income |
27,999 |
-68.8% |
89,814 |
-18.3% |
109,934 |
|
- |
||||||||||
|
- Depreciation/ Amortisation |
3,962,617 |
4.7% |
3,784,935 |
-7.5% |
4,090,851 |
|
- |
||||||||||
|
- Other charges |
176,475 |
-34.2% |
268,295 |
94.4% |
138,016 |
|
- |
||||||||||
|
Operating result |
-1,317,518 €
|
-185.4% |
1,543,483 €
|
-43.5% |
2,731,500 €
|
|
|
6,650 € |
-19913.8% |
||||||||
|
-0.98 % CA
|
-186.7% |
1.13 % CA
|
-45.4% |
2.07 % CA
|
|
|
2.65 % CA
|
-137.0% |
|||||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||||||||
|
Operating result |
-1,317,518 €
|
-185.4% |
1,543,483 €
|
-43.5% |
2,731,500 €
|
|
|
6,650 € |
-19913.8% |
||||||||
|
+/- Result of joint-venture transferred from/to other partners |
0 |
0% |
0 |
0% |
0 |
|
- |
||||||||||
|
+ Financial income |
745,388 |
-18.4% |
913,632 |
67.0% |
546,998 |
|
- |
||||||||||
|
- Financial charges |
822,200 |
10.0% |
747,153 |
-34.4% |
1,138,282 |
|
- |
||||||||||
|
Pre-tax result |
-1,394,330 €
|
-181.5% |
1,709,962 €
|
-20.1% |
2,140,216 €
|
|
|
4,848 € |
-28860.9% |
||||||||
|
-1.04 % CA
|
-183.2% |
1.25 % CA
|
-22.8% |
1.62 % CA
|
|
|
2.00 % CA
|
-152.0% |
|||||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||||||||
|
Extraordinary income |
2,514,312 |
51.0% |
1,665,380 |
25.3% |
1,328,807 |
|
|
0 |
0% |
||||||||
|
- Extraordinary charges |
1,037,706 |
-7.3% |
1,120,024 |
-12.5% |
1,280,064 |
|
- |
||||||||||
|
Extraordinary result |
1,476,606 €
|
170.8% |
545,356 €
|
1018.8% |
48,743 € |
|
|
0 € |
0% |
||||||||
|
1.10 % CA
|
175.0% |
0.40 % CA
|
900.0% |
0.04 % CA
|
|
|
0.00 % CA
|
0% |
|||||||||
|
31/12/2013 |
Variation |
31/12/2012 |
Variation |
31/12/2011 |
|
Médiane Secteur 2013 |
|||||
|
Pre-tax result |
-1,394,330 €
|
-181.5% |
1,709,962 €
|
-20.1% |
2,140,216 €
|
|
|
4,848 € |
-28860.9% |
||
|
Extraordinary result |
1,476,606 €
|
170.8% |
545,356 €
|
1018.8% |
48,743 € |
|
|
0 € |
0% |
||
|
- Employee profit sharing |
0 |
0% |
0 |
0% |
39,669 |
|
- |
||||
|
- Tax on profits |
-148,583 |
-182.6% |
179,892 |
-77.5% |
798,524 |
|
- |
||||
|
Net result |
230,859 €
|
-88.9% |
2,075,426 €
|
53.6% |
1,350,766 €
|
|
|
4,952 € |
4561.9% |
||
|
0.17 % CA
|
-88.8% |
1.52 % CA
|
49.0% |
1.02 % CA
|
|
|
1.87 % CA
|
-90.9% |
|||
Synthesized Accounts
|
31/12/2006 |
31/12/2005 |
||||||
|
Account period (month) |
12 |
12 |
|||||
|
Account Type |
Consolidated |
Consolidated |
|||||
|
Activity Code |
4772A |
4772A |
Active account
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Capital not called |
0 |
0% |
0 |
||||
|
Total fixed assets |
24,850,628 |
5.1% |
23,648,649 |
||||
|
Intangible assets |
3,047,332 |
6.2% |
2,870,610 |
||||
|
Tangible assets |
21,000,262 |
4.2% |
20,160,917 |
||||
|
Financial assets |
803,034 |
30.1% |
617,121 |
||||
|
Net current assets |
32,266,691 |
11.2% |
29,021,486 |
||||
|
Stocks |
25,404,452 |
9.9% |
23,107,361 |
||||
|
Advanced payments |
1,904,122 |
35.5% |
1,405,278 |
||||
|
Receivables |
4,562,125 |
9.4% |
4,171,680 |
||||
|
Securities and cash |
395,992 |
17.4% |
337,168 |
||||
|
Accounts of regularization |
0 |
0% |
1,554 |
||||
|
Total Assets |
57,117,319 |
8.4% |
52,671,690 |
Passive account
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Shareholders' equity |
26,251,671 |
1.3% |
25,906,043 |
||||
|
Share capital |
3,664,603 |
0% |
3,664,603 |
||||
|
Other capital resources |
0 |
0% |
0 |
||||
|
Risk Provisions |
1,290,187 |
52.8% |
844,162 |
||||
|
Liabilities |
29,571,892 |
14.1% |
25,921,415 |
||||
|
Financial liabilities |
11,667,051 |
12.9% |
10,337,273 |
||||
|
Advanced payments received |
185,397 |
40.0% |
132,434 |
||||
|
Trade account payables |
10,695,739 |
24.7% |
8,580,270 |
||||
|
Tax and social liabilities |
5,904,423 |
11.3% |
5,306,979 |
||||
|
Other debts and fixed assets liabilities |
1,122,851 |
-28.2% |
1,564,529 |
||||
|
Account regularization |
0 |
0% |
0 |
||||
|
Total liabilities |
57,117,319 |
8.4% |
52,671,690 |
Results
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Sales of Goods |
105,380,806 |
2.7% |
102,655,253 |
||||
|
Net turnover |
104,819,057 |
2.9% |
101,912,079 |
||||
|
of which net export turnover |
4,296 |
0% |
0 |
||||
|
Operating charges |
103,290,068 |
3.3% |
99,967,093 |
||||
|
Operating profit/loss |
2,090,739 |
-22.2% |
2,688,159 |
||||
|
Financial income |
539,679 |
76.7% |
305,420 |
||||
|
Financial charges |
768,005 |
14.4% |
671,558 |
||||
|
Financial profit/loss |
-228,326 |
37.6% |
-366,138 |
||||
|
Pretax net operating income |
1,862,413 |
-19.8% |
2,322,022 |
||||
|
Extraordinary income |
358,042 |
-54.0% |
778,779 |
||||
|
Extraordinary charges |
1,291,964 |
3.7% |
1,246,097 |
||||
|
Extraordinary profit/loss |
-933,922 |
-99.8% |
-467,318 |
Consolidation
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Net result before amortisation of goodwill |
588,306 |
-48.9% |
1,150,217 |
||||
|
Goodwill amortisation allocation |
0 |
0% |
0 |
||||
|
Net result of equity affiliates companies |
0 |
0% |
0 |
||||
|
Net result of integrated companies |
0 |
0% |
0 |
||||
|
Group result (consolidated net result) |
588,306 |
-48.9% |
1,150,217 |
||||
|
Share of minority interest (Result except group) |
0 |
0% |
0 |
||||
|
Net result - group share (part of parent company) |
588,306 |
-48.9% |
1,150,217 |
Accounts - Active
Normal Account
|
31/12/2006 |
31/12/2005 |
||||||
|
Account period (month) |
12 |
12 |
Grand Total - Active Accounts (I to VI)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Grand Total (I to VI) |
Net |
57,117,319 |
8.4% |
52,671,690 |
|||
|
Gross |
CO |
82,530,791 |
7.1% |
77,029,584 |
|||
|
Amortisation |
1A |
25,413,471 |
4.3% |
24,357,895 |
Capital subscribed not called (I)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Capital suscribed not called (I) |
AA3 |
0 |
0% |
0 |
Active fixed asset (II)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total Active fixed asset (II) |
Net |
24,850,628 |
5.1% |
23,648,649 |
|||
|
Gross |
BJ |
48,039,882 |
5.0% |
45,765,307 |
|||
|
Amortisation |
BK |
23,189,254 |
4.8% |
22,116,658 |
Intangible fixed assets
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Start-up cost |
Net |
0 |
0% |
0 |
|||
|
Gross |
AB |
0 |
0% |
0 |
|||
|
Amortisation |
AC |
0 |
0% |
0 |
|||
|
R&D expenses |
Net |
0 |
0% |
0 |
|||
|
Gross |
CX |
198,184 |
0% |
198,184 |
|||
|
Amortisation |
CQ |
198,184 |
0% |
198,184 |
|||
|
Distributorships, patents |
Net |
65,693 |
-39.7% |
108,971 |
|||
|
Gross |
AF |
368,686 |
2.0% |
361,453 |
|||
|
Amortisation |
AG |
302,993 |
20.0% |
252,482 |
|||
|
Goodwill |
Net |
2,971,639 |
8.0% |
2,751,639 |
|||
|
Gross |
AH |
2,971,639 |
8.0% |
2,751,639 |
|||
|
Amortisation |
AI |
0 |
0% |
0 |
|||
|
Other intangible fixed assets |
Net |
10,000 |
0% |
10,000 |
|||
|
Gross |
AJ |
10,000 |
0% |
10,000 |
|||
|
Amortisation |
AK |
0 |
0% |
0 |
|||
|
Pre-payments and downpayments |
Net |
0 |
0% |
0 |
|||
|
Gross |
AL |
0 |
0% |
0 |
|||
|
Amortisation |
AM |
0 |
0% |
0 |
|||
|
Sub Total Intangible asset |
Net |
3,047,332 |
6.2% |
2,870,610 |
Tangible fixed assets
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Acquisition difference |
Net |
0 |
0% |
0 |
|||
|
Gross |
A11 |
0 |
0% |
0 |
|||
|
Amortisation |
A12 |
0 |
0% |
0 |
|||
|
Goodwill |
Net |
0 |
0% |
0 |
|||
|
Gross |
A21 |
0 |
0% |
0 |
|||
|
Amortisation |
A22 |
0 |
0% |
0 |
|||
|
Difference from the first consolidation |
Net |
0 |
0% |
0 |
|||
|
Gross |
A31 |
0 |
0% |
0 |
|||
|
Amortisation |
A32 |
0 |
0% |
0 |
|||
|
Lands |
Net |
2,340,357 |
2.0% |
2,294,857 |
|||
|
Gross |
AN |
2,340,357 |
2.0% |
2,294,857 |
|||
|
Amortisation |
AO |
0 |
0% |
0 |
|||
|
Buildings |
Net |
14,840,319 |
0.5% |
14,763,145 |
|||
|
Gross |
AP |
31,379,321 |
2.5% |
30,606,830 |
|||
|
Amortisation |
AQ |
16,539,002 |
4.4% |
15,843,685 |
|||
|
Plant |
Net |
141,336 |
-21.7% |
180,450 |
|||
|
Gross |
AR |
571,474 |
1.5% |
562,931 |
|||
|
Amortisation |
AS |
430,138 |
12.5% |
382,481 |
|||
|
Other tangible fixed assets |
Net |
3,621,261 |
40.3% |
2,581,064 |
|||
|
Gross |
AT |
9,311,997 |
17.0% |
7,962,198 |
|||
|
Amortisation |
AU |
5,690,736 |
5.8% |
5,381,134 |
|||
|
Fixed assets in construction |
Net |
55,740 |
-83.6% |
340,807 |
|||
|
Gross |
AV |
55,740 |
-83.6% |
340,807 |
|||
|
Amortisation |
AW |
0 |
0% |
0 |
|||
|
Advances and payments on account |
Net |
1,249 |
110.3% |
594 |
|||
|
Gross |
AX |
1,249 |
110.3% |
594 |
|||
|
Amortisation |
AY |
0 |
0% |
0 |
|||
|
Sub Total Tangible asset |
Net |
21,000,262 |
4.2% |
20,160,917 |
Financial assets
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Associates at equity |
Net |
0 |
0% |
0 |
|||
|
Gross |
CS |
0 |
0% |
0 |
|||
|
Amortisation |
CT |
0 |
0% |
0 |
|||
|
Other participations |
Net |
35,380 |
645.8% |
4,744 |
|||
|
Gross |
CU |
63,581 |
0.2% |
63,437 |
|||
|
Amortisation |
CV |
28,201 |
-52.0% |
58,693 |
|||
|
Inter-company receivables |
Net |
0 |
0% |
0 |
|||
|
Gross |
BB |
0 |
0% |
0 |
|||
|
Amortisation |
BC |
0 |
0% |
0 |
|||
|
Other investment securities |
Net |
0 |
0% |
0 |
|||
|
Gross |
BD |
0 |
0% |
0 |
|||
|
Amortisation |
BE |
0 |
0% |
0 |
|||
|
Loans |
Net |
0 |
0% |
0 |
|||
|
Gross |
BF |
0 |
0% |
0 |
|||
|
Amortisation |
BG |
0 |
0% |
0 |
|||
|
Other financial assets |
Net |
767,654 |
25.4% |
612,377 |
|||
|
Gross |
BH |
767,654 |
25.4% |
612,377 |
|||
|
Amortisation |
BI |
0 |
0% |
0 |
|||
|
Other financial assets |
Net |
0 |
0% |
0 |
|||
|
Gross |
A41 |
0 |
0% |
0 |
|||
|
Amortisation |
A42 |
0 |
0% |
0 |
|||
|
Sub Total Financial assets |
Net |
803,034 |
30.1% |
617,121 |
Current Assets (III)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total Assets |
Net |
32,266,691 |
11.2% |
29,021,486 |
|||
|
Gross |
CJ |
34,490,908 |
10.3% |
31,262,723 |
|||
|
Amortisation |
CK |
2,224,217 |
-0.8% |
2,241,237 |
Stocks
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Raw materials |
Net |
67,081 |
-0.3% |
67,256 |
|||
|
Gross |
BL |
67,081 |
-0.3% |
67,256 |
|||
|
Amortisation |
BM |
0 |
0% |
0 |
|||
|
Work in progress (goods) |
Net |
0 |
0% |
0 |
|||
|
Gross |
BN |
0 |
0% |
0 |
|||
|
Amortisation |
BO |
0 |
0% |
0 |
|||
|
Work in progress (services) |
Net |
0 |
0% |
0 |
|||
|
Gross |
BP |
0 |
0% |
0 |
|||
|
Amortisation |
BQ |
0 |
0% |
0 |
|||
|
Semi-finished and finished products |
Net |
0 |
0% |
0 |
|||
|
Gross |
BR |
0 |
0% |
0 |
|||
|
Amortisation |
BS |
0 |
0% |
0 |
|||
|
Goods for resale |
Net |
25,337,371 |
10.0% |
23,040,105 |
|||
|
Gross |
BT |
27,045,577 |
9.7% |
24,649,375 |
|||
|
Amortisation |
BU |
1,708,206 |
6.1% |
1,609,270 |
|||
|
Sub Total Stocks |
Net |
25,404,452 |
9.9% |
23,107,361 |
Advance payments to suppliers
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Advance payments to suppliers |
Net |
1,904,122 |
35.5% |
1,405,278 |
|||
|
Gross |
BV |
1,904,122 |
35.5% |
1,405,278 |
|||
|
Amortisation |
BW |
0 |
0% |
0 |
Debtors
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Trade accounts receivable |
Net |
1,546,098 |
-10.6% |
1,729,767 |
|||
|
Gross |
BX |
1,942,869 |
-9.1% |
2,137,734 |
|||
|
Amortisation |
BY |
396,771 |
-2.7% |
407,967 |
|||
|
Other debtors |
Net |
1,950,950 |
38.5% |
1,408,398 |
|||
|
Gross |
BZ |
1,950,950 |
38.5% |
1,408,398 |
|||
|
Amortisation |
CA |
0 |
0% |
0 |
|||
|
Capital subscribed and called up |
Net |
0 |
0% |
0 |
|||
|
Gross |
CB |
0 |
0% |
0 |
|||
|
Amortisation |
CC |
0 |
0% |
0 |
|||
|
Sub Total debtors |
Net |
3,497,048 |
11.4% |
3,138,165 |
Divers
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Investment securities |
Net |
285,346 |
16.4% |
245,140 |
|||
|
Gross |
CD |
404,586 |
-13.8% |
469,140 |
|||
|
Amortisation |
CE |
119,240 |
-46.8% |
224,000 |
|||
|
Cash and cash equivalents |
Net |
110,646 |
20.2% |
92,028 |
|||
|
Gross |
CF |
110,646 |
20.2% |
92,028 |
|||
|
Amortisation |
CG |
0 |
0% |
0 |
|||
|
Sub Total Divers |
Net |
0 |
0% |
0 |
Prepaid expenses
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Prepaid expenses |
Net |
1,065,077 |
3.1% |
1,033,515 |
|||
|
Gross |
CH |
1,065,077 |
3.1% |
1,033,515 |
|||
|
Amortisation |
CI |
0 |
0% |
0 |
Equalization accounts (IV to VI)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Expenses of loan issue to be spread |
CW3 |
0 |
0% |
0 |
|||
|
Premiums on redemption of bonds |
CM3 |
0 |
0% |
0 |
|||
|
Currency differential gain |
CN3 |
0 |
0% |
1,554 |
References
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Due within one year |
CP |
0 |
0% |
612,377 |
|||
|
Due after one year |
CR |
396,772 |
-2.7% |
407,968 |
Accounts - Passive
Grand Total - Passive Accounts (I to IV)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Grand Total (I to IV) |
EE |
57,117,319 |
8.4% |
52,671,690 |
Shareholder Equity (I)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total shareholders' equity (Total I) |
DL |
26,251,671 |
1.3% |
25,906,043 |
|||
|
Equity and shareholders' equity |
DA |
3,664,603 |
0% |
3,664,603 |
|||
|
Issue and merger premiums |
DB |
14,437,731 |
0% |
14,437,731 |
|||
|
Revaluation differentials |
DC |
0 |
0% |
0 |
|||
|
Of which equity differential |
EK |
0 |
0% |
0 |
|||
|
Legal reserve |
DD |
320,737 |
21.4% |
264,107 |
|||
|
Statutory or contractual reserve |
DE |
5,272,682 |
0% |
5,272,682 |
|||
|
Special regulated reserves |
DF |
0 |
0% |
0 |
|||
|
Other reserves |
DG |
0 |
0% |
0 |
|||
|
Profits or losses brought forward |
DH |
1,967,613 |
162.8% |
748,793 |
|||
|
Conversion differences |
P1 |
0 |
0% |
0 |
|||
|
Net result - group part |
P2 |
588,306 |
-48.9% |
1,150,217 |
|||
|
Investment grants |
DJ |
0 |
0% |
0 |
|||
|
Special tax-allowable reserves |
DK |
0 |
0% |
367,910 |
Other capital resources (II)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total other capital resources (Total II) |
DO |
0 |
0% |
0 |
|||
|
Income from participating securities |
DM |
0 |
0% |
0 |
|||
|
Conditional loans |
DN |
0 |
0% |
0 |
|||
|
Others |
P3 |
0 |
0% |
0 |
Provisions for risks and charges (III)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total provisions for risks and charges (Total III) |
DR |
1,290,187 |
52.8% |
844,162 |
|||
|
Conversion differences |
P4 |
0 |
0% |
0 |
|||
|
In reserves |
P5 |
0 |
0% |
0 |
|||
|
In results |
P6 |
0 |
0% |
0 |
|||
|
Total III |
P7 |
0 |
0% |
0 |
|||
|
Delayed tax |
P8 |
0 |
0% |
0 |
|||
|
Acquisition differences |
P9 |
0 |
0% |
0 |
|||
|
Risk provisions |
DP |
694,833 |
145.8% |
282,698 |
|||
|
Reserves for charges |
DQ |
595,354 |
6.0% |
561,464 |
Liabilities (IV)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total Liabilities (Total IV) |
EC |
29,571,892 |
14.1% |
25,921,415 |
|||
|
Convertible debentures |
DS |
0 |
0% |
0 |
|||
|
Other debentures |
DT |
0 |
0% |
0 |
|||
|
Bank loans and liabilities |
DU |
10,605,100 |
14.3% |
9,276,819 |
|||
|
Sundry loans and financial liabilities |
DV |
1,061,951 |
0.1% |
1,060,454 |
|||
|
Of which participating loans |
EI |
0 |
0% |
0 |
|||
|
Advance payments received for current orders |
DW |
185,397 |
40.0% |
132,434 |
|||
|
Trade accounts payables |
DX |
10,695,739 |
24.7% |
8,580,270 |
|||
|
Tax and social security liabilities |
DY |
5,904,423 |
11.3% |
5,306,979 |
|||
|
Fixed asset liabilities |
DZ |
225,655 |
-43.1% |
396,827 |
|||
|
Other debts |
EA |
893,627 |
-23.5% |
1,167,632 |
Translation loss (V)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Translation loss (Total V) |
ED |
3,569 |
4998.6% |
70 |
Equalization accounts
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Deferred income |
EB |
0 |
0% |
0 |
References
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Of which tax-allowable reserve |
EF |
0 |
0% |
0 |
|||
|
Deferred income and liabilities |
EG |
24,991,994 |
0.1% |
24,968,375 |
|||
|
Of which current bank facilities |
EH |
4,231,708 |
-43.9% |
7,541,986 |
Result account
1- Operating result (I-II)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Operating result (Total I-II) |
GG |
2,090,739 |
-22.2% |
2,688,159 |
2 - Financial result (V - VI)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Financial result (Total V-VI) |
GV |
-228,326 |
37.6% |
-366,138 |
3 - Pre-tax net operating income result (I - VI)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Pre-tax net operating income (Total I-II+II-IV+V-VI) |
GW |
1,862,413 |
-19.8% |
2,322,022 |
4 - Extraordinary result (VII-VIII)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Extraordinary result (Total VII-VIII) |
HI |
-933,922 |
-99.8% |
-467,318 |
Consolidation
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Delayed tax |
R1 |
0 |
0% |
0 |
|||
|
Net result before amortisation of acquisition differences |
R2 |
588,306 |
-48.9% |
1,150,217 |
|||
|
Endowment to amortisation of acquisition differences |
R3 |
0 |
0% |
0 |
|||
|
Net result of companies set in equivalence |
R4 |
0 |
0% |
0 |
|||
|
Net result of integrated companies |
R5 |
0 |
0% |
0 |
|||
|
Group result (consolidated net result) |
R6 |
588,306 |
-48.9% |
1,150,217 |
|||
|
Cross-reference : equipment leasing |
R7 |
0 |
0% |
0 |
|||
|
Cross-reference : property leasing |
R8 |
588,306 |
-48.9% |
1,150,217 |
Operating income (I)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total operating income (Total I) |
FR |
105,380,806 |
2.7% |
102,655,253 |
Operating income (details)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Sale of goods for resale |
FC |
104,318,732 |
3.0% |
101,235,209 |
|||
|
France |
FA |
104,314,436 |
3.0% |
101,235,209 |
|||
|
Export |
FB |
4,296 |
0% |
0 |
|||
|
Sale of goods produced |
FF |
0 |
0% |
0 |
|||
|
France |
FD |
0 |
0% |
0 |
|||
|
Export |
FE |
0 |
0% |
0 |
|||
|
Sale of services |
FI |
500,325 |
-26.1% |
676,869 |
|||
|
France |
FG |
500,325 |
-26.1% |
676,869 |
|||
|
Export |
FH |
0 |
0% |
0 |
|||
|
Net turnover |
FL |
104,819,057 |
2.9% |
101,912,079 |
|||
|
France |
FJ |
104,814,761 |
2.8% |
101,912,079 |
|||
|
Export |
FK |
4,296 |
0% |
0 |
|||
|
Stocked production |
FM |
0 |
0% |
0 |
|||
|
Self-constructed assets |
FN |
155,528 |
-29.1% |
219,516 |
|||
|
Operating grants |
FO |
56,655 |
-38.4% |
91,959 |
|||
|
Release of reserves and provisions |
FP |
233,322 |
-22.0% |
299,091 |
|||
|
Other income |
FQ |
116,244 |
-12.3% |
132,608 |
Operating charges (II)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total operating charges (Total II) |
GF |
103,290,068 |
3.3% |
99,967,093 |
Exploitation charges
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Purchase of goods for resale |
FS |
56,927,238 |
-0.3% |
57,099,514 |
|||
|
Change in stocks of goods for resale |
FT |
-2,396,202 |
34.6% |
-3,663,925 |
|||
|
Purchase of raw materials |
FU |
309,525 |
-36.3% |
485,953 |
|||
|
Change in stocks of raw materials |
FV |
175 |
-99.3% |
25,050 |
|||
|
Other external purchases and charges |
FW |
21,497,206 |
8.2% |
19,875,453 |
|||
|
Tax, duty and similar payments |
FX |
2,889,172 |
5.8% |
2,730,543 |
|||
|
Payroll |
FY |
15,754,510 |
3.7% |
15,198,293 |
|||
|
Social security costs |
FZ |
5,620,961 |
2.2% |
5,502,523 |
Depreciation
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Depreciation of fixed assets |
GA |
2,303,314 |
5.3% |
2,187,712 |
|||
|
Amortisation of fixed assets |
GB |
0 |
0% |
0 |
|||
|
Depreciation/amortisation of current assets |
GC |
183,902 |
-32.9% |
274,076 |
|||
|
Provisions for risks and charges |
GD |
95,961 |
-32.0% |
141,166 |
Other charges
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Other charges |
GE |
104,305 |
-5.8% |
110,736 |
Operating charges (III-IV)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Share of joint-venture transferred to other partner(s) (Total
III) |
GH |
0 |
0% |
0 |
|||
|
Share of joint venture transferred from other partner(s) (Total
IV) |
GI |
0 |
0% |
0 |
Financial income (V)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total financial income (Total V) |
GP |
539,679 |
76.7% |
305,420 |
|||
|
Share financial income |
GJ |
0 |
0% |
0 |
|||
|
Other investment income & capitalised receivables |
GK |
0 |
0% |
0 |
|||
|
Other interest and similar income |
GL |
163,094 |
37.8% |
118,357 |
|||
|
Released provisions and transferred charges |
GM |
137,046 |
1613.1% |
8,000 |
|||
|
Exchange gains |
GN |
239,539 |
33.8% |
179,063 |
|||
|
Net income from disposal of investment securities |
GO |
0 |
0% |
0 |
Financial charge (VI)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total financial charge (Total VI) |
GU |
768,005 |
14.4% |
671,558 |
|||
|
Financial reserves and provisions |
GQ |
240 |
-95.3% |
5,054 |
|||
|
Interest and similar charges |
GR |
538,067 |
28.6% |
418,453 |
|||
|
Exchange losses |
GS |
176,698 |
-28.8% |
248,051 |
|||
|
Net loss from disposal of investment securities |
GT |
53,000 |
0% |
0 |
Extraordinary income (VII)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total extraordinary income (Total VII) |
HD |
358,042 |
-54.0% |
778,779 |
|||
|
Extraordinary operating income |
HA |
252,455 |
-6.8% |
270,962 |
|||
|
Extraordinary income from capital transactions |
HB |
105,587 |
-77.0% |
459,033 |
|||
|
Released provisions and transferred charges |
HC |
0 |
0% |
48,784 |
Extraordinary charges (VIII)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Total extraordinary charges (Total VIII) |
HH |
1,291,964 |
3.7% |
1,246,097 |
|||
|
Extraordinary operating charges |
HE |
445,598 |
37.8% |
323,260 |
|||
|
Extraordinary charges from capital transactions |
HF |
104,087 |
-77.2% |
456,169 |
|||
|
Extraordinary reserves and provisions |
HG |
742,279 |
59.1% |
466,668 |
Employee profit sharing (IX)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Employee profit sharing (Total IX) |
HJ |
0 |
0% |
86,610 |
Tax on profits (X)
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Tax on profits (Total X) |
HK |
340,185 |
-44.9% |
617,877 |
References
|
31/12/2006 |
Variation |
31/12/2005 |
|||||
|
Of which equipment leases |
HP |
0 |
0% |
0 |
|||
|
Of which property leases |
HQ |
0 |
0% |
0 |
Graphical analysis
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
134,622,514 € |
136,266,030 € |
132,273,281 € |
|
Sector Average |
1,530,444 € |
1,572,660 € |
1,407,921 € |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
230,860 € |
2,075,426 € |
1,350,763 € |
|
Sector Average |
28,599 € |
68,903 € |
58,006 € |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
47,522 € |
135,781 € |
284,981 € |
|
Sector Average |
58,209 € |
46,985 € |
35,853 € |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
78,155,542 € |
81,734,954 € |
80,235,246 € |
|
Sector Average |
1,166,087 € |
1,179,007 € |
1,076,066 € |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
35,860,806 € |
36,615,330 € |
34,076,322 € |
|
Sector Average |
432,122 € |
489,161 € |
449,811 € |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
41,615,578 € |
44,374,575 € |
45,491,378 € |
|
Sector Average |
714,630 € |
677,923 € |
615,734 € |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
73 € |
52 € |
57 € |
|
Sector Average |
48 € |
41 € |
75 € |
|
31/12/2013 |
31/12/2012 |
31/12/2011 |
|
|
Company Result |
1,699,942 € |
3,956,180 € |
5,790,070 € |
|
Sector Average |
95,929 € |
120,695 € |
120,443 € |
![]()
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 65.23 |
|
|
1 |
INR 91.95 |
|
Euro |
1 |
INR 80.34 |
|
Euro |
1 |
INR 80.31 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
NIY |
|
|
|
|
Report Prepared
by : |
KET |
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.