|
|
|
MIRA INFORM REPORT
|
Report No. : |
507180 |
|
Report Date : |
09.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
LINIERE DE BOSC NOUVEL |
|
|
|
|
Registered Office : |
Liniere De Bosc Nouvel,
Vivalin, Valmartin, 76690 Le Bocasse |
|
|
|
|
Country : |
France |
|
|
|
|
Financials (as on) : |
31.12.2011 |
|
|
|
|
Date of Incorporation : |
January 1958 |
|
|
|
|
Legal Form : |
Public limited company with board of directors |
|
|
|
|
Line of Business : |
Preparation of textile fibers and spinning |
|
|
|
|
No. of Employees : |
39 |
RATING & COMMENTS
(Mira Inform has adopted New Rating mechanism w.e.f. 23rd
January 2017)
|
MIRA’s Rating : |
C |
|
Credit Rating |
Explanation |
Rating Comments |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List
|
Country Name |
Previous Rating (30.09.2017) |
Current Rating (31.12.2017) |
|
France |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
FRANCE - ECONOMIC
OVERVIEW
The French economy is diversified across all sectors. The government has partially or fully privatized many large companies, including Air France, France Telecom, Renault, and Thales. However, the government maintains a strong presence in some sectors, particularly power, public transport, and defense industries. France is the most visited country in the world with 83 million foreign tourists in 2016, including 530,000 visitors for the 2016 Euro Cup. France's leaders remain committed to a capitalism in which they maintain social equity by means of laws, tax policies, and social spending that mitigate economic inequality.
France's real GDP grew by 1.6% in 2017, up from 1.2% the year before. The unemployment rate (including overseas territories) increased from 7.8% in 2008 to 10.2% in 2015, before falling to 9.5% in 2017. Youth unemployment in metropolitan France decreased from 24.6% in the fourth quarter of 2014 to 24% in the fourth quarter of 2016.
France’s public finances have historically been strained by high spending and low growth. Despite measures to restore public finances, the budget deficit rose from 3.3% of GDP in 2008 to 7.5% of GDP in 2009. In 2017, the budget deficit improved to 2.9% of GDP, bringing it in compliance with the EU-mandated 3% deficit target. Meanwhile, France's public debt rose from 89.5% of GDP in 2012 to 96.9% in 2017.
Since entering office in May 2017, President Emmanuel MACRON launched a series of economic reforms to improve competitiveness and boost economic growth. President MACRON campaigned on reforming France’s labor code and in late 2017 implemented a range of reforms to increase flexibility in the labor market by making it easier for firms to hire and fire and simplifying negotiations between employers and employees. In addition to labor reforms, President MACRON’s proposed 2018 budget cuts public spending, taxes, and social security contributions to spur private investment and increase purchasing powe
|
Source
: CIA |
Company
name and address
|
SIRET |
580 502 862 00015 |
|
|
|
Name |
LINIERE DE BOSC NOUVEL |
|
|
|
Acronym |
- |
|
|
|
Trade name |
- |
|
|
|
Status |
Economically active |
|
|
|
Postal Address |
LINIERE DE BOSC NOUVEL |
|
|
|
Share Capital |
201,600 Euros |
|
|
|
Telephone |
02 35 32 51 17 |
|
|
|
Activity (APE) |
Preparation of textile fibers and spinning (1310Z) |
RCS Registration |
RCS Rouen B 580 502 862 |
|
Formation Date |
01/1958 |
EUR VAT Number |
FR86580502862 |
|
Deregistration Date |
- |
Last account Date |
31/12/2011 |
|
Court Registry Number |
19 5 8B00286 |
Incorporiation Date |
11/1958 |
|
Registration Court |
Rouen (76) |
Fax |
- |
|
Nationality |
France |
Legal form |
Public limited company with board of directors |
|
Currency |
Euros |
||
Key
Financials
|
Year to date |
Turnover |
Gross operating surplus |
Shareholder's equity |
Net result |
Employees |
|
31/12/2011 |
14,461,753 € |
12.95% Turnover |
8,029,666 € |
849,704 € |
39 employees |
|
31/12/2009 |
11,943,151 € |
-0.87% Turnover |
5,544,681 € |
-304,887 € |
41 employees |
Directors
|
Current Directors |
3 |
Judgment and Preferential
|
Judgment |
Last Judgement 18/05/2010 |
||
|
Preferential Right |
No social security and tax office preferential right to date |
Establishment
Details
|
Type of Establishment |
Head Office |
Production Role |
- |
|
APE/NAF Code |
1310Z |
Activity |
Preparation of textile fibers and spinning |
|
Formation Date |
- |
Reason for Formation |
- |
|
Closure Date |
- |
Reason for Closure |
- |
|
Reactivation Date |
- |
Seasonality |
- |
|
Activity Nature |
- |
Activity Location |
Other |
|
Trading Address |
VALMARTIN |
Department |
Seine-Maritime (76) |
|
Location Surface |
- |
District |
3 |
|
City |
LE BOCASSE |
Status |
Economically active |
|
Business Pages FT® |
- |
Region |
- |
|
Area |
02 |
||
|
Size of Urban Area |
Establishment in a rural municipality |
Other
Establishment(s)
|
Regionality |
Legal unit with all establishments in same area |
|
Mono-activity status |
Legal unit having all establishments with the same main activity |
|
Branches |
2 branch entities in this company |
|
Company Name |
Company Type |
APE/NAF Code |
Activity |
City |
Post Code |
|
LINIERE DE BOSC NOUVEL |
Head Office |
1310Z |
Preparation of textile fibers and spinning |
LE BOCASSE |
76690 |
|
LINIERE DE BOSC NOUVEL |
Branch |
1310Z |
Preparation of textile fibers and spinning |
BIVILLE LA RIVIERE |
76730 |
Workforces
|
Workforce at address |
20 to 49 employees |
Company workforce |
20 to 49 employees |
|
|
|
Workforce account |
20 to 49 employees |
|
|
|
31/12/2011 |
|
Commentary
The comments are ordered according to the class of risk. Companies
are compared with regard to other companies of the same type. Thus a positive
comment for one category can be negative for another or can change depending on
its value. This is a purely statistical decision.
|
The creditor days are 166.88 |
|
|
The stock to turnover ratio is 31.01 |
|
|
The decrease of tangible fixed assets over the last two
accounting periods is 32 % |
|
|
The pre-tax profit is 855,575 € |
|
|
The net turnover is 14,461,753 € |
|
|
The net current assets are 11,157,575 € |
|
|
The ratio total assets to total liabilities is 1.56 |
|
|
The return on total assets employed is 3.82 |
|
|
The risk provisions are 270,949 € |
|
|
The liabilities are 14,079,443 € |
|
|
The total assets are 22,380,115 € |
|
|
The shareholder's equity is 8,029,666 € |
|
|
The company has 5 directors |
|
|
Low risk workforce size |
Industry comparison
|
Activity (APE) |
Preparation of textile fibers and spinning (1310Z) |
Collective procedures
Courts
No recent judgment publication in court sources for the company
Rncs
No recent judgment publication in rncs sources for the company
Bodacc
|
Judgment |
Homologation of Legal Settlement |
Effective date |
18/05/2010 |
|
Court |
Rouen |
Parution date from Gazette |
03/06/2010 |
|
Jugement d'homologation de l'accord |
|||
Other sources
No recent judgment publication in other sources for the company
Preferential
rights details and history
Summary of preferential rights
|
Company monitored since |
19/01/2011 |
||
|
Status of Monitoring |
No social security and tax office preferential right to date |
||
Group Data
|
No group information available for the company |
Shareholders
No Shareholders available for this company
Linkages
|
No Linkages information available for the company. |
Director(s)
|
Name |
M. DEPESTELE MARC |
|||
|
Manager position |
Managing director, President |
Date of birth |
06/07/1954 |
|
|
Place of birth |
ROUEN |
|||
|
Type |
Individual |
Name at birth |
||
|
Name |
M. DEPESTELE VINCENT, LUC, DENIS |
|||
|
Manager position |
Delegated managing director, Administrator |
Date of birth |
12/09/1964 |
|
|
Place of birth |
DEVILLE-LES-ROUEN (76) |
|||
|
Type |
Individual |
Name at birth |
||
|
Name |
M. HUSSON CLAUDE, ANDRÉ |
|||
|
Manager position |
Administrator |
Date of birth |
26/08/1944 |
|
|
Place of birth |
MONTARGIS (45) |
|||
|
Type |
Individual |
Name at birth |
||
Previous
Directors
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. DEPESTELE MARC |
06/07/1954 - ROUEN |
|
|
Chief Executive Officer |
M. DEPESTELE MARC |
- |
|
|
Chief Executive Officer |
M. DEPESTELE MARC |
06/07/1954 - ROUEN |
|
|
Chief Executive Officer |
M. DEPESTELE MARC |
06/07/1954 - ROUEN |
|
|
Chief Executive Officer |
M. DEPESTELE MARC |
06/07/1954 - ROUEN |
|
|
Managing director |
M. DEPESTELE MARC |
06/07/1954 - ROUEN |
|
|
Delegated managing director |
M. DEPESTELE VINCENT, LUC, DENIS |
12/09/1964 - DEVILLE-LES-ROUEN (76) |
|
|
Delegated managing director |
M. DEPESTELE VINCENT, LUC, DENIS |
12/09/1964 - DEVILLE-LES-ROUEN (76) |
|
|
Delegated managing director |
M. DEPESTELE VINCENT |
12/09/1964 - DEVILLE LES ROUEN |
|
|
Administrator |
M. DEPESTELE ALBERT |
- |
|
|
Administrator |
M. DEPESTELE ALBERT |
22/02/1922 - COURTRAI (BELGIQUE)(BELGIQUE) |
|
|
Administrator |
M. DEPESTELE ALBERT |
22/02/1922 - COURTRAI (BELGIQUE)(BELGIQUE) |
|
|
Administrator |
M. DEPESTELE ALBERT |
22/02/1922 - COURTRAI (BELGIQUE)(BELGIQUE) |
|
|
Administrator |
Mme. DEPESTELE HUGUETTE, LOUISE, YVETTE |
29/10/1932 - ESTOUTEVILLE-ECALLES (76) |
|
|
Administrator |
Mme. DEPESTELE HUGUETTE, LOUISE, YVETTE |
29/10/1932 - ESTOUTEVILLE-ECALLES (76) |
|
|
Administrator |
Mme. DEPESTELE HUGUETTE, LOUISE, YVETTE |
29/10/1932 - ESTOUTEVILLE-ECALLES (76) |
|
|
Administrator |
MME. DEPESTELE HUGUETTE |
29/10/1932 - ESTONTEVILLE ECALLES |
|
|
Administrator |
M. DEPESTELE VINCENT |
- |
|
|
Administrator |
M. DEPESTELE VINCENT, LUC, DENIS |
12/09/1964 - DEVILLE-LES-ROUEN (76) |
|
|
Administrator |
M. DEPESTELE VINCENT, LUC, DENIS |
12/09/1964 - DEVILLE-LES-ROUEN (76) |
|
|
Administrator |
M. HUSSON CLAUDE, ANDRÉ |
26/08/1944 - MONTARGIS (45) |
Status history
|
No Status History |
Recent
publications in Gazettes
|
Publication date |
Gazette Name |
Description |
|
|
Hide |
28/01/2014 |
Bodacc B |
Modification et mutation diverse |
|
76 - SEINE-MARITIME GREFFE DU TRIBUNAL DE COMMERCE DE ROUEN 1697 - 580 502 862 RCS Rouen. LINIERE DE BOSC NOUVEL. Forme
: Société anonyme. Administration : Directeur général, Président :
DEPESTELE Marc Directeur général délégué, Administrateur : DEPESTELE Vincent,
Luc, Denis Administrateur : HUSSON Claude, André Commissaire aux comptes
titulaire : COLLIN JJ (SARL) Commissaire aux comptes suppléant : AUDICOMPTES
(SARL). Activité : . |
|||
|
Hide |
01/01/2014 |
JAL |
Resignation / Revocation of the social representative |
|
Affiches de normandie (Les)
|
|||
|
Hide |
03/02/2013 |
Bodacc B |
Modification et mutation diverse |
|
76 - SEINE-MARITIME GREFFE DU TRIBUNAL DE COMMERCE DE ROUEN 1727 - 580 502 862 RCS Rouen. LINIERE DE BOSC NOUVEL. Forme
: Société anonyme. Administration : Président directeur général :
DEPESTELE Marc Directeur général délégué et administrateur : DEPESTELE
Vincent, Luc, Denis Administrateur : DEPESTELE Albert Administrateur : HUSSON
Claude, André Commissaire aux comptes titulaire : COLLIN JJ (SARL) Commissaire
aux comptes suppléant : AUDICOMPTES (SARL). Activité : . |
|||
|
Hide |
16/01/2013 |
JAL |
Resignation / Revocation of the social representative |
|
Affiches de normandie (Les)
|
|||
|
Hide |
16/01/2013 |
JAL |
Appointment of the social representative |
|
Affiches de normandie (Les)
|
|||
|
Hide |
28/08/2012 |
Bodacc C |
Comptes annuels et rapports |
|
76 - SEINE-MARITIME GREFFE DU TRIBUNAL DE COMMERCE DE ROUEN 11727 - 580502862 RCS. LINIERE DE BOSC NOUVEL. Forme :
Société anonyme. Adresse : Hameau du Bocasse - Valmartin 76690
Clères. Commentaires : Comptes annuels et rapports de l'exercice clos
le : 31/12/2011. |
|||
|
Hide |
26/03/2012 |
Bodacc C |
Comptes annuels et rapports |
|
76 - SEINE-MARITIME GREFFE DU TRIBUNAL DE COMMERCE DE ROUEN 7532 - 580502862 RCS. LINIERE DE BOSC NOUVEL. Forme : Société
anonyme. Adresse : Hameau du Bocasse - Valmartin 76690 Clères. Commentaires
: Comptes annuels et rapports de l'exercice clos le : 31/12/2009. |
|||
|
Hide |
10/02/2012 |
Bodacc B |
Modification et mutation diverse |
|
76 - SEINE-MARITIME GREFFE DU TRIBUNAL DE COMMERCE DE ROUEN 3678 - 580 502 862 RCS Rouen. LINIERE DE BOSC NOUVEL. Forme
: Société anonyme. Enseigne : VIVALIN. Activité : . |
|||
|
Hide |
06/02/2011 |
Bodacc B |
Modification et mutation diverse |
|
76 - SEINE-MARITIME GREFFE DU TRIBUNAL DE COMMERCE DE ROUEN 1586 - 580 502 862 RCS Rouen. LINIERE DE BOSC NOUVEL. Forme
: Société anonyme. Administration : Président directeur général :
DEPESTELE Marc Directeur général délégué et administrateur : DEPESTELE
Vincent, Luc, Denis Administrateur : DEPESTELE Albert Administrateur :
DEPESTELE Huguette, Louise, Yvette né(e) BISSON Commissaire aux comptes
titulaire : COLLIN JJ (SARL) Commissaire aux comptes suppléant : AUDICOMPTES
(SARL). Activité : . |
|||
|
Hide |
22/04/2005 |
Bodacc A |
Vente et cession |
|
1743 - RCS Rouen 580 502 862. LINIERE DE BOSC NOUVEL. Forme : S.A.
Capital : 201 600 euros. Adresse du siège social : Le Bocasse, 76690
Valmartin. Etablissement secondaire - Activité : teillage de lin. Adresse :
Val-de-Saâne, 76890 Tôtes. Branche complète d'activité, dépendant de
l'établissement secondaire, acquise par achat au prix stipulé de 520 000
euros. Date d'effet : 1er septembre 2005. Précédent propriétaire : LINIERE
VANDENBULCKE. RCS Dieppe 542 750 195. Publication légale : Les Affiches de
Normandie du 9 février 2005. Oppositions : Fidal, 13 rue Jean-Ribault, 76200
Dieppe. |
|||
|
Hide |
27/02/2002 |
Bodacc B |
Modifications et mutations diverses |
|
RCS Rouen B 580502862 RC 58-B 286 LINIERE DE BOSC NOUVEL. Forme
: S.A. Capital : 201 600 euros. Adresse du siège social : Hameau du Bocasse-Valmartin,
76690 Clères. Commentaires : modification survenue sur le capital
(augmentation et conversion en euros) et l' administration. Administration :
P.-D.G. : DEPESTELE (Marc) ( Nom d'usage : DEPESTELE). Directeur général
délégué et administrateur : DEPESTELE (Vincent, Luc, Denis) ( Nom d'usage :
DEPESTELE). Administrateurs : DEPESTELE (Albert) ( Nom d'usage : DEPESTELE)
BISSON ( Huguette, Louise, Yvette) ( Nom d'usage DEPESTELE). Commissaire aux
comptes titulaire : CABINET MAZARS DUPARC ET ASSOCIES. Commissaire aux
comptes suppléant : CABINET MAZARS ET GUERARD. Date d'effet : 23 octobre
2001. |
|||
|
Hide |
27/02/2000 |
Bodacc B |
Modifications et mutations diverses |
|
RCS Rouen B 580502862 RC 58-B 286 LINIERE DE BOSC NOUVEL. Forme
: S.A. Adresse du siège social : Hameau du Bocasse-Valmartin, 76690 Clérés.
Commentaires : modification survenue sur l'administration. Administration :
P.-D.G. DEPESTELE (Marc) ( Nom d'usage : DEPESTELE). Directeur général et
administrateur : DEPESTELE (Vincent, Luc, Denis) ( Nom d'usage : DEPESTELE).
Administrateurs : DEPESTELE (Albert) ( Nom d'usage : DEPESTELE) BISSON (
Huguette, Louise, Yvette) ( Nom d'usage DEPESTELE). Commissaire aux comptes
titulaire : CABINET MAZARS DUPARC ET ASSOCIES. Commissaire aux comptes
suppléant : CABINET MAZARS ET GUERARD. Date d'effet : 30 juin 1998. |
|||
|
Hide |
05/01/2000 |
Bodacc B |
Modifications et mutations diverses |
|
RCS Rouen B 580502862 RC 58-B 286 LINIERE DE BOSC NOUVEL. Forme :
S.A. Adresse du siège social : Hameau du Bocasse Valmartin, 76690 Clères.
Commentaires : modification survenue sur l'administration. Administration :
P.-D.G. DEPESTELE (Marc) ( Nom d'usage : DEPESTELE). Directeur général et
administrateur : DEPESTELE (Vincent, Luc, Denis) ( Nom d'usage : DEPESTELE).
Administrateurs : DEPESTELE (Albert) ( Nom d'usage : DEPESTELE) BISSON (
Huguette, Louise, Yvette) ( Nom d'usage DEPESTELE). Commissaire aux comptes
titulaire : COMMISSARIAT COMPTABILITE REVISION COLETTE BENTZ-C.C.R.C.B.
Commissaire aux comptes suppléant : LEMERCIER (Jacques) ( Nom d'usage :
LEMERCIER). Date d'effet : 12 juillet 1999. |
|||
|
Hide |
14/04/1998 |
Bodacc B |
Modifications et mutations diverses |
|
RCS. RCS Rouen B 580 502 862 RC RC 58 -B 286 LINIERE DE BOSC
NOUVEL. Forme : S.A. Capital : 1 008 000 F (fixe). Adresse du siège social :
hameau du Bocasse Valmartin 76690 Clères. Commentaires : prorogation de la
durée de la société de 50 ans. Date d'effet : 30 juin 1997. |
|||
|
Hide |
27/12/1997 |
Bodacc B |
Modifications et mutations diverses |
|
Ancienne situation du siège social. RCS Rouen B 580 502 862 RC
58-B 286 LINIERE DE BOSC NOUVEL. Forme : S.A. Capital : 252 000 F. Adresse : Bocasse
76690 Clères Nouvelle situation du siège social. Capital : 1 008 000 F. Date
d'effet : 4 novembre 1996. |
|||
|
Hide |
16/05/1996 |
Bodacc B |
Modifications et mutations diverses |
|
RCS Rouen B 580 502 862 RC 58-B 286 LINIERE DE BOSC NOUVEL. Forme
: S.A. Capital : 252 000 F (fixe). Adresse du siège social : Bocasse, 76690
Clères. Administration : nomination en qualité de commissaire aux comptes
titulaire de la société COMMISSARIAT COMPTABILITE REVISION COLETTE BENTZ en
remplacement de la société SORRECO nomination en qualité de commissaire aux
comptes suppléant de LEMERCIER (Jacques) en remplacement de COLLIBEAUX
(Francis). Date d'effet : 1er juillet 1995. |
|||
Company
events history
|
Date |
Description |
|
08/03/2014 |
Disengagement of the group |
|
28/01/2014 |
Bodacc B: Various editing or changing |
|
14/01/2014 |
Minutes of general meeting of shareholders |
|
14/01/2014 |
Changes to the Board of Directors |
|
01/01/2014 |
Legal Gazette: Resignation / Revocation of the social
representative |
|
03/02/2013 |
Bodacc B: Various editing or changing |
|
21/01/2013 |
Minutes of Board meeting |
|
21/01/2013 |
Changes to the Board of Directors |
|
16/01/2013 |
Legal Gazette: Resignation / Revocation of the social
representative |
|
20/11/2012 |
Legal Gazette: Appointment of the social representative |
|
02/10/2012 |
Consideration of a balance sheet that has led to a reassessment
of this company's creditworthiness |
|
28/08/2012 |
Bodacc C : Deposit accounts notice |
|
05/04/2012 |
Consideration of a balance sheet that has led to a reassessment
of this company's creditworthiness |
|
26/03/2012 |
Bodacc C : Deposit accounts notice |
|
10/02/2012 |
Bodacc B: Various editing or changing |
|
01/01/2012 |
Update of Company Workforce |
|
01/01/2012 |
Modification to Establishment Address or Identifier |
|
31/12/2011 |
New accounts available |
|
16/06/2011 |
Extension of term |
|
16/06/2011 |
Application and court order |
|
06/02/2011 |
Bodacc B: Various editing or changing |
|
25/01/2011 |
New auditor |
|
25/01/2011 |
Minutes of general meeting of shareholders |
|
19/01/2011 |
Collection of preferential rights activated for this company |
|
03/06/2010 |
New collective procedure |
|
22/02/2010 |
New participations in other companies |
|
22/02/2010 |
New ultimate parent |
|
22/02/2010 |
New parent detected |
|
31/12/2009 |
New accounts available |
|
04/02/2002 |
Conversion of equity to euro |
|
04/02/2002 |
Private document |
|
04/02/2002 |
Minutes of general meeting of shareholders |
|
04/02/2002 |
Updated articles of association |
|
04/02/2002 |
Capital increase |
|
04/02/2002 |
Amendment |
|
04/02/2002 |
Minutes of Board meeting |
|
25/01/2000 |
Amendment |
|
25/01/2000 |
Appointment/resignation of company officers |
|
25/01/2000 |
Minutes of general meeting of shareholders |
|
25/01/2000 |
Private document |
|
25/01/2000 |
New auditor |
|
17/01/2000 |
Donation/partition |
|
17/01/2000 |
Amendment |
|
17/01/2000 |
Office copy |
|
07/12/1999 |
Changes to the Board of Directors |
|
07/12/1999 |
Appointment/resignation of company officers |
|
07/12/1999 |
Amendment |
|
07/12/1999 |
Minutes of Board meeting |
|
07/12/1999 |
Private document |
|
07/12/1999 |
New chairman (CEO, CoB) |
|
07/12/1999 |
Minutes of general meeting of shareholders |
|
23/02/1998 |
Amendment |
|
23/02/1998 |
Updated articles of association |
|
23/02/1998 |
Extension of term |
|
23/02/1998 |
Minutes of general meeting of shareholders |
|
23/02/1998 |
Private document |
|
20/11/1997 |
Amendment |
|
20/11/1997 |
Minutes of general meeting of shareholders |
|
20/11/1997 |
Private document |
|
20/11/1997 |
Updated articles of association |
|
20/11/1997 |
Capital increase |
|
12/04/1996 |
Minutes of general meeting of shareholders |
|
12/04/1996 |
New auditor |
|
21/04/1993 |
Amendment |
|
21/04/1993 |
Minutes of general meeting of shareholders |
|
21/04/1993 |
New auditor |
Establishment
events history
|
Date |
Description |
|
18/05/2012 |
Update of phone numbers |
|
01/01/2012 |
Update of Establishment Workforce |
|
01/01/2012 |
Modification of Head office Identification |
|
01/01/2012 |
Update of Establishment Address |
|
Display parameter |
|
Financials
Synthesized Accounts
Annual Accounts
|
31/12/2011 |
31/12/2009 |
|
|
Account period (month) |
12 |
12 |
|
Account Type |
Normal |
Normal |
|
Date of capture |
28/09/2012 |
03/04/2012 |
|
Activity Code |
1310Z |
1310Z |
|
Employees |
39 |
41 |
Active account
|
31/12/2011 |
Variation |
31/12/2009 |
Sector Median 2011 |
||
|
Capital not called |
0 |
0% |
0 |
0 |
0% |
|
Total fixed assets |
11,222,537 |
267.7% |
3,052,394 |
268,679 |
4076.9% |
|
Intangible assets |
299,091 |
-8.6% |
327,150 |
326 |
91645.7% |
|
Tangible assets |
921,230 |
-31.7% |
1,348,922 |
105,153 |
776.1% |
|
Financial assets |
10,002,216 |
626.7% |
1,376,322 |
3,811 |
262356.5% |
|
Net current assets |
11,157,575 |
2.6% |
10,872,307 |
772,434 |
1344.5% |
|
Stocks |
4,485,289 |
66.9% |
2,687,760 |
93,716 |
4686.0% |
|
Advanced payments |
548,258 |
-53.9% |
1,188,095 |
0 |
0% |
|
Receivables |
5,389,110 |
-18.8% |
6,634,874 |
267,243 |
1916.6% |
|
Securities and cash |
734,915 |
103.3% |
361,578 |
105,977 |
593.5% |
|
Prepaid expenses |
- |
- |
- |
0 |
- |
|
Accounts of regularization |
0 |
0% |
40,091 |
0 |
0% |
|
Total Assets |
22,380,115 |
60.3% |
13,964,793 |
1,143,160 |
1857.7% |
Passive Account
|
31/12/2011 |
Variation |
31/12/2009 |
Sector Median 2011 |
||
|
Shareholders' equity |
8,029,666 |
44.8% |
5,544,681 |
541,030 |
1384.1% |
|
Share capital |
201,600 |
0% |
201,600 |
151,275 |
33.3% |
|
Other capital resources |
0 |
0% |
0 |
0 |
0% |
|
Risk Provisions |
270,949 |
13.6% |
238,541 |
0 |
0% |
|
Liabilities |
14,079,443 |
72.1% |
8,181,570 |
468,424 |
2905.7% |
|
Financial liabilities |
6,829,381 |
44.0% |
4,742,752 |
93,213 |
7226.6% |
|
Advanced payments received |
0 |
0% |
4,588 |
0 |
0% |
|
Trade account payables |
6,612,004 |
115.2% |
3,072,759 |
112,149 |
5795.7% |
|
Tax and social liabilities |
353,403 |
13.1% |
312,365 |
90,326 |
291.3% |
|
Other debts and fixed assets liabilities |
284,707 |
479.8% |
49,106 |
9,981 |
2752.5% |
|
Account regularization |
0 |
0% |
0 |
0 |
0% |
|
Total liabilities |
22,380,115 |
60.3% |
13,964,792 |
1,143,160 |
1857.7% |
Results
|
31/12/2011 |
Variation |
31/12/2009 |
Sector Median 2011 |
||
|
Sales of Goods |
16,473,131 |
49.7% |
11,001,174 |
1,052,205 |
1465.6% |
|
Net turnover |
14,461,753 |
21.1% |
11,943,151 |
933,602 |
1449.0% |
|
of which net export turnover |
11,271,653 |
0% |
0 |
7,017 |
160533.5% |
|
Operating charges |
14,720,949 |
34.6% |
10,935,764 |
1,059,849 |
1289.0% |
|
Operating profit/loss |
1,752,182 |
2578.8% |
65,410 |
22,228 |
7782.8% |
|
Financial income |
81,102 |
195.4% |
27,458 |
4,407 |
1740.3% |
|
Financial charges |
410,022 |
-54.9% |
909,791 |
8,144 |
4934.7% |
|
Financial profit/loss |
-328,920 |
62.7% |
-882,333 |
-1,557 |
-21025.2% |
|
Pretax net operating income |
1,423,262 |
274.2% |
-816,922 |
33,554 |
4141.7% |
|
Extraordinary income |
37,755 |
-92.8% |
520,837 |
7,243 |
421.3% |
|
Extraordinary charges |
605,442 |
6779.2% |
8,801 |
4,658 |
12897.9% |
|
Extraordinary profit/loss |
-567,687 |
-210.9% |
512,036 |
43 |
-1320302.3% |
|
Net result |
849,704 |
378.7% |
-304,887 |
40,000 |
2024.3% |
Accounts - Active
Normal Account
|
31/12/2011 |
31/12/2009 |
||
|
Months |
12 |
12 |
Grand Total - Active Accounts (I to VI)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Grand Total (I to VI) |
Net |
22,380,115 |
60.3% |
13,964,793 |
|
Gross |
CO |
30,958,630 |
56.5% |
19,786,597 |
|
Amortisation |
1A |
8,578,515 |
47.4% |
5,821,804 |
Non declared distributed capital (I)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Non declared distributed capital (I) |
AA3 |
0 |
0% |
0 |
|
Gross |
AA |
0 |
0% |
0 |
Active fixed asset (II)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total Active fixed asset (II) |
Net |
11,222,537 |
267.7% |
3,052,394 |
|
Gross |
BJ |
18,533,740 |
112.1% |
8,739,490 |
|
Amortisation |
BK |
7,311,203 |
28.6% |
5,687,096 |
Intangible fixed assets
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
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 |
4,500 |
0% |
0 |
|
Amortisation |
CQ |
4,500 |
0% |
0 |
|
Distributorships, patents |
Net |
0 |
0% |
0 |
|
Gross |
AF |
31,472 |
0% |
0 |
|
Amortisation |
AG |
31,472 |
0% |
0 |
|
Goodwill |
Net |
99,091 |
0% |
0 |
|
Gross |
AH |
99,091 |
0% |
0 |
|
Amortisation |
AI |
0 |
0% |
0 |
|
Other intangible fixed assets |
Net |
200,000 |
-33.1% |
299,091 |
|
Gross |
AJ |
200,000 |
-40.3% |
335,064 |
|
Amortisation |
AK |
0 |
0% |
35,973 |
|
Pre-payments and downpayments |
Net |
0 |
0% |
28,059 |
|
Gross |
AL |
0 |
0% |
64,675 |
|
Amortisation |
AM |
0 |
0% |
36,616 |
|
Sub Total Intangible asset |
Net |
299,091 |
-8.6% |
327,150 |
Tangible fixed assets
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Lands |
Net |
23,177 |
-94.0% |
383,850 |
|
Gross |
AN |
71,230 |
-95.2% |
1,476,307 |
|
Amortisation |
AO |
48,053 |
-95.6% |
1,092,457 |
|
Buildings |
Net |
302,305 |
-50.4% |
609,945 |
|
Gross |
AP |
1,716,451 |
-49.8% |
3,421,867 |
|
Amortisation |
AQ |
1,414,146 |
-49.7% |
2,811,922 |
|
Plant |
Net |
495,048 |
42.4% |
347,657 |
|
Gross |
AR |
4,199,256 |
104.2% |
2,056,292 |
|
Amortisation |
AS |
3,704,208 |
116.8% |
1,708,635 |
|
Other tangible fixed assets |
Net |
100,700 |
1248.1% |
7,470 |
|
Gross |
AT |
2,037,408 |
27174.5% |
7,470 |
|
Amortisation |
AU |
1,936,708 |
0% |
0 |
|
Fixed assets in construction |
Net |
0 |
0% |
0 |
|
Gross |
AV |
0 |
0% |
0 |
|
Amortisation |
AW |
0 |
0% |
0 |
|
Advances and payments on account |
Net |
0 |
0% |
0 |
|
Gross |
AX |
0 |
0% |
0 |
|
Amortisation |
AY |
0 |
0% |
0 |
|
Sub Total Tangible asset |
Net |
921,230 |
-31.7% |
1,348,922 |
Financial assets
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Associates at equity |
Net |
0 |
0% |
0 |
|
Gross |
CS |
0 |
0% |
0 |
|
Amortisation |
CT |
0 |
0% |
0 |
|
Other participations |
Net |
7,841,504 |
0% |
0 |
|
Gross |
CU |
7,999,939 |
0% |
0 |
|
Amortisation |
CV |
158,435 |
0% |
0 |
|
Inter-company receivables |
Net |
2,139,372 |
0% |
0 |
|
Gross |
BB |
2,139,372 |
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 |
21,340 |
-98.4% |
1,376,322 |
|
Gross |
BH |
35,021 |
-97.5% |
1,377,815 |
|
Amortisation |
BI |
13,681 |
816.3% |
1,493 |
|
Sub Total Financial assets |
Net |
10,002,216 |
626.7% |
1,376,322 |
Current Assets (III)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total Current Assets |
Net |
11,157,575 |
2.6% |
10,872,307 |
|
Gross |
CJ |
12,424,885 |
12.9% |
11,007,016 |
|
Amortisation |
CK |
1,267,310 |
840.8% |
134,709 |
Stocks
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Raw materials |
Net |
389,982 |
-85.5% |
2,687,760 |
|
Gross |
BL |
389,982 |
-85.5% |
2,692,760 |
|
Amortisation |
BM |
0 |
0% |
5,000 |
|
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 |
3,526,653 |
0% |
0 |
|
Gross |
BR |
3,526,653 |
0% |
0 |
|
Amortisation |
BS |
0 |
0% |
0 |
|
Goods for resale |
Net |
568,654 |
0% |
0 |
|
Gross |
BT |
576,214 |
0% |
0 |
|
Amortisation |
BU |
7,560 |
0% |
0 |
|
Sub Total Stocks |
Net |
4,485,289 |
66.9% |
2,687,760 |
Advance payments to suppliers
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Advance payments to suppliers |
Net |
548,258 |
-53.9% |
1,188,095 |
|
Gross |
BV |
548,258 |
-53.9% |
1,188,095 |
|
Amortisation
|
BW |
0 |
0% |
0 |
Debtors
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Trade accounts receivable |
Net |
3,396,902 |
-40.1% |
5,671,247 |
|
Gross |
BX |
4,628,852
|
-20.2% |
5,800,956
|
|
Amortisation |
BY |
1,231,950 |
849.8% |
129,709 |
|
Other debtors |
Net |
1,973,968 |
107.9% |
949,546 |
|
Gross |
BZ |
2,001,768 |
110.8% |
949,546 |
|
Amortisation |
CA |
27,800 |
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 |
5,370,870 |
-18.9% |
6,620,793 |
Divers
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Investment securities |
Net |
0 |
0% |
0 |
|
Gross |
CD |
0 |
0% |
0 |
|
Amortisation |
CE |
0 |
0% |
0 |
|
Cash and cash equivalents |
Net |
734,915 |
103.3% |
361,578 |
|
Gross |
CF |
734,915 |
103.3% |
361,578 |
|
Amortisation |
CG |
0 |
0% |
0 |
|
Sub Total Divers |
Net |
734,915 |
103.3% |
361,578 |
Prepaid expenses
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Prepaid expenses |
Net |
18,240 |
29.5% |
14,081 |
|
Gross |
CH |
18,240 |
29.5% |
14,081 |
|
Amortisation |
CI |
0 |
0% |
0 |
Equalization accounts (IV to VI)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Expenses of loan issue to be spread |
CW3 |
0 |
0% |
0 |
|
Gross |
0 |
0% |
0 |
|
|
Premiums on redemption of bonds |
CM3 |
0 |
0% |
0 |
|
Gross |
0 |
0% |
0 |
|
|
Currency differential gain |
CN3 |
0 |
0% |
40,091 |
|
Gross |
0 |
0% |
40,091 |
References
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Due within one year |
CP |
0 |
0% |
0 |
|
Due after one year |
CR |
0 |
0% |
0 |
Accounts - Passive
Grand Total - Passive Accounts (I to V)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Grand Total (I to V) |
EE |
22,380,115 |
60.3% |
13,964,792 |
Shareholder Equity (I)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total shareholders' equity (Total I) |
DL |
8,029,666 |
44.8% |
5,544,681 |
|
Equity and shareholders' equity |
DA |
201,600 |
0% |
201,600 |
|
Issue and merger premiums |
DB |
0 |
0% |
0 |
|
Revaluation differentials |
DC |
0 |
0% |
0 |
|
Of which equity differential |
EK |
0 |
0% |
0 |
|
Legal reserve |
DD |
20,160 |
-99.6% |
5,553,072 |
|
Statutory or contractual reserve |
DE |
0 |
0% |
0 |
|
Special regulated reserves |
DF |
0 |
0% |
0 |
|
Of which special reserve of provisions for current fluctuation |
B1 |
0 |
0% |
0 |
|
Other reserves |
DG |
5,816,303 |
0% |
0 |
|
Of which reserve for buying originals works from alive artists |
EJ |
0 |
0% |
0 |
|
Profits or losses brought forward |
DH |
0 |
0% |
0 |
|
Profit or loss for the period |
DI |
849,704 |
378.7% |
-304,886 |
|
Investment grants |
DJ |
0 |
0% |
0 |
|
Special tax-allowable reserves |
DK |
1,141,898 |
1103.3% |
94,895 |
Other capital resources (II)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total other capital resources (Total II) |
DO |
0 |
0% |
0 |
|
Income from participating securities |
DM |
0 |
0% |
0 |
|
Conditional loans |
DN |
0 |
0% |
0 |
Provisions for risks and charges (III)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total provisions for risks and charges (Total III) |
DR |
270,949 |
13.6% |
238,541 |
|
Risk provisions |
DP |
270,949 |
13.6% |
238,541 |
|
Reserves for charges |
DQ |
0 |
0% |
0 |
Liabilities (IV)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total Liabilities (Total IV) |
EC |
14,079,443 |
72.1% |
8,181,570 |
|
Convertible debentures |
DS |
0 |
0% |
0 |
|
Other debentures |
DT |
0 |
0% |
0 |
|
Bank loans and liabilities |
DU |
6,827,302 |
44.0% |
4,742,752 |
|
Sundry loans and financial liabilities |
DV |
2,079 |
0% |
0 |
|
Of which participating loans |
EI |
0 |
0% |
0 |
|
Advance payments received for current orders |
DW |
0 |
0% |
4,588 |
|
Trade accounts payables |
DX |
6,612,004 |
115.2% |
3,072,759 |
|
Tax and social security liabilities |
DY |
353,403 |
13.1% |
312,365 |
|
Fixed asset liabilities |
DZ |
3,049 |
22.0% |
2,500 |
|
Other debts |
EA |
281,603 |
504.2% |
46,606 |
Translation loss (V)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Translation loss (Total V) |
ED |
55 |
0% |
0 |
Equalization accounts
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Deferred income |
EB |
0 |
0% |
0 |
References
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Of which tax-allowable reserve |
EF |
0 |
0% |
0 |
|
Deferred income and liabilities |
EG |
9,783,950 |
0% |
0 |
|
Of which current bank facilities |
EH |
1,501,097 |
0% |
0 |
Result account
1 - Operating result (I-II)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Operating result (Total I-II) |
GG |
1,752,182 |
2578.8% |
65,410 |
2 - Financial result (V-VI)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Financial result (Total V-VI) |
GV |
-328,920 |
62.7% |
-882,333 |
3 - Pre-tax net operating income result (I to VI)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Pre-tax net operating income (Total I-II+II-IV+V-VI) |
GW |
1,423,262 |
274.2% |
-816,922 |
4 - Extraordinary result (VII-VIII)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Extraordinary result (Total VII-VIII) |
HI |
-567,687 |
-210.9% |
512,036 |
Profit or loss
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Profit or loss |
HN |
849,704 |
378.7% |
-304,887 |
Total Income (I+III+V+VII)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total Income (Total I+III+V+VII) |
HL |
16,591,988 |
43.7% |
11,549,469 |
Total Charges (Total II+IV+VI+VIII+IX+X)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total Charges (Total II+IV+VI+VIII+IX+X) |
HM |
15,742,284 |
32.8% |
11,854,356 |
Operating income (I)
|
31/12/2011 |
Variation |
31/12/2009 |
|||
|
Total operating income (Total I) |
FR |
16,473,131 |
49.7% |
11,001,174 |
Operating income (details)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Sale of goods for resale |
FC |
17,000 |
0% |
0 |
|
France |
FA |
17,000 |
0% |
0 |
|
Export |
FB |
0 |
0% |
0 |
|
Sale of goods produced |
FF |
13,709,581 |
14.8% |
11,943,151 |
|
France |
FD |
2,448,392 |
-79.5% |
11,943,151 |
|
Export |
FE |
11,261,189 |
0% |
0 |
|
Sale of services |
FI |
735,172 |
0% |
0 |
|
France |
FG |
724,708 |
0% |
0 |
|
Export |
FH |
10,464 |
0% |
0 |
|
Net turnover |
FL |
14,461,753 |
21.1% |
11,943,151 |
|
France |
FJ |
3,190,100 |
-73.3% |
11,943,151 |
|
Export |
FK |
11,271,653 |
0% |
0 |
|
Stocked production |
FM |
561,312 |
123.6% |
-2,373,806 |
|
Self-constructed assets |
FN |
0 |
0% |
0 |
|
Operating grants |
FO |
863,769 |
1.2% |
853,358 |
|
Release of reserves and provisions |
FP |
581,032 |
0.5% |
577,986 |
|
Other income |
FQ |
5,265 |
985.6% |
485 |
Operating charges (II)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total operating charges (Total II) |
GF |
14,720,949 |
34.6% |
10,935,764 |
Exploitation charges
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Purchase of goods for resale |
FS |
23,500 |
-87.3% |
185,580 |
|
Change in stocks of goods for resale |
FT |
-7,833 |
0% |
0 |
|
Purchase of raw materials |
FU |
9,224,625 |
53.6% |
6,005,870 |
|
Change in stocks of raw materials |
FV |
121,919 |
162.5% |
-195,208 |
|
Other external purchases and charges |
FW |
3,279,023 |
6.0% |
3,094,590 |
|
Tax, duty and similar payments |
FX |
183,494 |
-35.9% |
286,163 |
|
Payroll |
FY |
922,958 |
4.4% |
884,289 |
|
Social security costs |
FZ |
265,709 |
0.2% |
265,128 |
Depreciation
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Depreciation of fixed assets |
GA |
304,855 |
-23.5% |
398,492 |
|
Amortisation of fixed assets |
GB |
0 |
0% |
0 |
|
Depreciation/amortisation of current assets |
GC |
330,200 |
18661.4% |
1,760 |
|
Provisions for risks and charges |
GD |
72,499 |
0% |
0 |
Other charges
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Other charges |
GE |
0 |
0% |
9,100 |
Operating charges (III-IV)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
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)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total financial income (Total V) |
GP |
81,102 |
195.4% |
27,458 |
|
Share financial income |
GJ |
0 |
0% |
0 |
|
Other investment income & capitalised receivables |
GK |
9,648 |
0% |
0 |
|
Other interest and similar income |
GL |
71,454 |
160.2% |
27,458 |
|
Released provisions and transferred charges |
GM |
0 |
0% |
0 |
|
Exchange gains |
GN |
0 |
0% |
0 |
|
Net income from disposal of investment securities |
GO |
0 |
0% |
0 |
Financial charge (VI)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total financial charge (Total VI) |
GU |
410,022 |
-54.9% |
909,791 |
|
Financial reserves and provisions |
GQ |
169,465 |
0% |
0 |
|
Interest and similar charges |
GR |
240,557 |
-73.6% |
909,791 |
|
Exchange losses |
GS |
0 |
0% |
0 |
|
Net loss from disposal of investment securities |
GT |
0 |
0% |
0 |
Extraordinary income (VII)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total extraordinary income (Total VII) |
HD |
37,755 |
-92.8% |
520,837 |
|
Extraordinary operating income |
HA |
13,438 |
0% |
0 |
|
Extraordinary income from capital transactions |
HB |
3,400 |
-99.3% |
520,837 |
|
Released provisions and transferred charges |
HC |
20,917 |
0% |
0 |
Extraordinary charges (VIII)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total extraordinary charges (Total VIII) |
HH |
605,442 |
6779.2% |
8,801 |
|
Extraordinary operating charges |
HE |
1,574 |
0% |
0 |
|
Extraordinary charges from capital transactions |
HF |
0 |
0% |
8,801 |
|
Extraordinary reserves and provisions |
HG |
603,868 |
0% |
0 |
Employee profit sharing (IX)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Employee profit sharing (Total IX) |
HJ |
0 |
0% |
0 |
Tax on profits (X)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Tax on profits (Total X) |
HK |
5,871 |
0% |
0 |
References
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Of which equipment leases |
HP |
96,466 |
0% |
0 |
|
Of which property leases |
HQ |
0 |
0% |
0 |
|
Of which transferred charges |
A1 |
575,945 |
0% |
0 |
|
Of which trader's own contributions |
A2 |
0 |
0% |
0 |
|
Of which royalties on licences and patents (income) |
A3 |
0 |
0% |
0 |
|
Of which royalties on licences and patents (charges) |
A4 |
0 |
0% |
0 |
Other incomes tax return forms
Fixed Assets
Grand Total Fixed Assets (I to IV)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Gross value at begin of period |
OG |
0 |
0% |
0 |
|
Increasess due to revaluation |
OH |
0 |
0% |
0 |
|
Decreasess, acquisitions, creations, contributions |
OJ |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
OK1 |
0 |
0% |
0 |
|
Decreasess by transfers |
OK2 |
2,809,888 |
0% |
0 |
|
Gross value at the end of period |
OL |
18,533,744 |
0% |
0 |
Research and development Charge (Total I)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Gross value at begin of period |
CZ |
4,500 |
0% |
0 |
|
Increasess due to revaluation |
KB |
0 |
0% |
0 |
|
Increasess, acquisitions, creations, contributions |
KC |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
CO1 |
0 |
0% |
0 |
|
Decreasess by transfers |
CO2 |
0 |
0% |
0 |
|
Gross value at the end of period |
DO |
4,500 |
0% |
0 |
Other budget item from Intangible fixed assets (Total II)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Gross value at begin of period |
KD |
330,564 |
0% |
0 |
|
Increasess due to revaluation |
KE |
0 |
0% |
0 |
|
Increasess, acquisitions, creations, contributions |
KF |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
LV1 |
0 |
0% |
0 |
|
Decreasess by transfers |
LV2 |
0 |
0% |
0 |
|
Gross value at the end of period |
LW |
330,564 |
0% |
0 |
Tangible fixed assets (Total III)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Gross value at begin of period |
LN |
6,989,939 |
0% |
0 |
|
Increasess due to revaluation |
LO |
0 |
0% |
0 |
|
Increasess, acquisitions, creations, contributions |
LP |
1,152,619 |
0% |
0 |
|
Decreasess by budget item transfer |
NG1 |
0 |
0% |
0 |
|
Decreasess by transfers |
NG2 |
118,216 |
0% |
0 |
|
Gross value at the end of period |
NH |
8,024,342 |
0% |
0 |
Financial assets (Total IV)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Gross value at begin of period |
LQ |
4,006,445 |
0% |
0 |
|
Increasess due to revaluation |
LR |
0 |
0% |
0 |
|
Increasess, acquisitions, creations, contributions |
LS |
8,859,560 |
0% |
0 |
|
Decreasess by budget item transfer |
NJ1 |
0 |
0% |
0 |
|
Decreasess by transfers |
NJ2 |
2,691,672 |
0% |
0 |
|
Gross value at the end of period |
NK |
10,174,333 |
0% |
0 |
Reserve for depreciation
Situation and movement of reserve for depreciation - Grand total (I-II-III)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Reserve for depreciation value at begin of period |
ON |
0 |
0% |
0 |
|
Increases |
OP |
0 |
0% |
0 |
|
Decreasess |
OQ |
0 |
0% |
0 |
|
Reserve for depreciation value at the end of period |
OR |
0 |
0% |
0 |
Research and development charge (Total I)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Reserve for depreciation value at begin of period |
CY |
0 |
0% |
0 |
|
Increases |
PB |
0 |
0% |
0 |
|
Decreasess |
PC |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
PD |
0 |
0% |
0 |
Other intangible assets (Total II)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Reserve for depreciation value at begin of period |
PE |
31,472 |
0% |
0 |
|
Increases |
PF |
0 |
0% |
0 |
|
Decreasess |
PG |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
PH |
31,472 |
0% |
0 |
Total fixed assets amotisation (Total III)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Reserve for depreciation value at begin of period |
QU |
5,860,565 |
0% |
0 |
|
Increases |
QV |
1,271,763 |
0% |
0 |
|
Decreases |
QW |
29,216 |
0% |
0 |
|
Decreasess by budget item transfer |
QX |
7,103,116 |
0% |
0 |
Movements during period affecting charge allocated over several
period
Deferred charges and debt issuance costs
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Gross value at begin of period |
Z91 |
0 |
0% |
0 |
|
Increases |
Z92 |
0 |
0% |
0 |
|
Depreciation of fixed assets during period |
Z9 |
0 |
0% |
0 |
|
Decreasess by budget item transfer |
B1 |
0 |
0% |
0 |
Premium refund of obligations
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Net value at begin of period |
SP1 |
0 |
0% |
0 |
|
Increases |
SP2 |
0 |
0% |
0 |
|
Depreciation of fixed assets during period |
SP |
4,500 |
0% |
0 |
|
Net value at the end of period |
SR |
0 |
0% |
0 |
Provisions included in balance sheet
Grand Total (I-II-III)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Value at begining of period |
7C |
929,921 |
0% |
0 |
|
Increases |
UB |
1,948,357 |
0% |
0 |
|
Decreases |
UC |
26,003 |
0% |
0 |
|
Value at the end of period |
UD |
2,852,275 |
0% |
0 |
Includes Total allocations
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Operating |
UE |
402,699 |
0% |
0 |
|
Financial |
UG |
169,465 |
0% |
0 |
|
Exceptional |
UJ |
603,868 |
0% |
0 |
Includes Total Withdrawal
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Operating |
UF |
5,086 |
0% |
0 |
|
Financial |
UH |
0 |
0% |
0 |
|
Exceptional |
UK |
20,917 |
0% |
0 |
Total regulated provisions (Total I)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Value at begining of period |
3Z |
558,946 |
0% |
0 |
|
Increases |
TS |
603,868 |
0% |
0 |
|
Decreases |
TT |
20,917 |
0% |
0 |
|
Value at the end of period |
TU |
1,141,897 |
0% |
0 |
Total risk and charge provisions (Total II)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Value at begining of period |
5Z |
198,450 |
0% |
0 |
|
Increases |
TV |
72,499 |
0% |
0 |
|
Decreases |
TW |
0 |
0% |
0 |
|
Value at the end of period |
TX |
270,949 |
0% |
0 |
Total Provision for depreciation (Total III)
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Value at begining of period |
7B |
172,523 |
0% |
0 |
|
Increases |
TY |
1,271,989 |
0% |
0 |
|
Decreases |
TZ |
5,086 |
0% |
0 |
|
Value at the end of period |
UA |
1,439,426 |
0% |
0 |
State deadlines claims and debts at the end of period
State claims
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Gross value |
VT |
0 |
0% |
0 |
|
1 year at most |
VU |
0 |
0% |
0 |
|
More than one year |
VV |
0 |
0% |
0 |
State of loans
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Claims related to holdings (gross) |
UL |
0 |
0% |
0 |
|
Claims related to shareholdings (1 year at most) |
UM |
0 |
0% |
0 |
|
Loans (gross) |
UP |
0 |
0% |
0 |
|
Loans (1 year at most) |
UR |
0 |
0% |
0 |
|
Other financial assets (gross) |
UT |
0 |
0% |
0 |
|
Other financial assets (1 year at most) |
UV |
0 |
0% |
0 |
Receivables statement of assets
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Customers doubtful or disputed |
VA |
0 |
0% |
0 |
|
Other claims customer |
UX |
0 |
0% |
0 |
|
Receivables represent Loaned Securities |
UU |
0 |
0% |
0 |
|
Provision for depreciation previously established |
UQ |
0 |
0% |
0 |
|
Personnel and associated accounts |
UY |
0 |
0% |
0 |
|
Social Security and other social organizations |
UZ |
0 |
0% |
0 |
|
Income taxes |
VM |
0 |
0% |
0 |
|
Value added tax |
VB |
0 |
0% |
0 |
|
Other taxes and payments assimilated |
VN |
0 |
0% |
0 |
|
State and other public - Miscellaneous |
VP |
0 |
0% |
0 |
|
Group and Associates |
VC |
0 |
0% |
0 |
|
Accounts receivable (including claims relating to the operation
of pension titles) |
VR |
0 |
0% |
0 |
Prepaid
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Prepaid |
VS |
0 |
0% |
0 |
State Debt
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Total debt (gross) |
VY |
0 |
0% |
0 |
|
1 year at most |
VZ2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VZ3 |
0 |
0% |
0 |
|
More than 5 years |
VZ4 |
0 |
0% |
0 |
Details
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Convertible bonds (gross) |
7Y1 |
0 |
0% |
0 |
|
1 year at most |
7Y2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
7Y3 |
0 |
0% |
0 |
|
Other bonds (gross) |
7Z1 |
0 |
0% |
0 |
|
1 year at most |
7Z2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
7Z3 |
0 |
0% |
0 |
|
Borrowing & debts to 1 year maximum at the origin (gross) |
VG1 |
0 |
0% |
0 |
|
1 year at most |
VG2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VG3 |
0 |
0% |
0 |
|
Borrowing & debts to more than 1 year at the origin (gross) |
VH1 |
0 |
0% |
0 |
|
1 year at most |
VH2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VH3 |
0 |
0% |
0 |
|
Loans and various financial liabilities (gross) |
8A1 |
0 |
0% |
0 |
|
1 year at most |
8A2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8A3 |
0 |
0% |
0 |
|
Suppliers and associated accounts (gross) |
8B1 |
0 |
0% |
0 |
|
1 year at most |
8B2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8B3 |
0 |
0% |
0 |
|
Personnel and associated accounts (gross) |
8C1 |
0 |
0% |
0 |
|
1 year at most |
8C2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8C3 |
0 |
0% |
0 |
|
Social Security and other social organizations (gross) |
8D1 |
0 |
0% |
0 |
|
1 year at most |
8D2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8D3 |
0 |
0% |
0 |
|
Taxes on profits (gross) |
8E1 |
0 |
0% |
0 |
|
1 year at most |
8E2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8E3 |
0 |
0% |
0 |
|
VAT (Gross) |
VW1 |
0 |
0% |
0 |
|
1 year at most |
VW2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VW3 |
0 |
0% |
0 |
|
Backed Obligations (gross) |
VX1 |
0 |
0% |
0 |
|
1 year at most |
VX2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VX3 |
0 |
0% |
0 |
|
Other taxes and assimilated (gross) |
VQ1 |
0 |
0% |
0 |
|
1 year at most |
VQ2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VQ3 |
0 |
0% |
0 |
|
Assets and liabilities associated accounts (gross) |
8J1 |
0 |
0% |
0 |
|
1 year at most |
8J2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8J3 |
0 |
0% |
0 |
|
More than 5 years |
8J4 |
0 |
0% |
0 |
|
Groups and associates (gross) |
VI1 |
0 |
0% |
0 |
|
1 year at most |
VI2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
VI3 |
0 |
0% |
0 |
|
More than 5 years |
V14 |
0 |
0% |
0 |
|
Other liabilities (gross) |
8K1 |
0 |
0% |
0 |
|
1 year at most |
8K2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8K3 |
0 |
0% |
0 |
|
Debt representative of borrowed securities (gross) |
SZ1 |
0 |
0% |
0 |
|
1 year at most |
SZ2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
SZ3 |
0 |
0% |
0 |
|
Products in advance (gross) |
8L1 |
0 |
0% |
0 |
|
1 year at most |
8L2 |
0 |
0% |
0 |
|
More than 1 year and 5 years at most |
8L3 |
0 |
0% |
0 |
References
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Loans made during the period |
VJ |
0 |
0% |
0 |
|
Debt repaid during the period |
VK |
0 |
0% |
0 |
Table allocation results and other information
Dividends distributed
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Dividends |
ZE |
0 |
0% |
0 |
Commitments
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Commitments leasing furniture |
YQ |
0 |
0% |
0 |
|
Commitments Real Estate Leasing |
YR |
0 |
0% |
0 |
|
Effects brought to the discount and unmatured |
YS |
0 |
0% |
0 |
Other charges Externes
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Subcontracting |
YT |
0 |
0% |
0 |
|
Rentals, rental charges and condominiums |
XQ |
0 |
0% |
0 |
|
Staff outside the company |
YU |
0 |
0% |
0 |
|
Remuneration intermediaries and fees (excluding fees) |
SS |
0 |
0% |
0 |
|
Fees, commissions and brokerage |
YV |
0 |
0% |
0 |
|
Other accounts |
ST |
0 |
0% |
0 |
|
Total Other purchases and external |
ZJ |
0 |
0% |
0 |
Taxes and Fees
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Business tax |
YW |
0 |
0% |
0 |
|
Other taxes and payments assimilated |
9Z |
0 |
0% |
0 |
|
Total taxes and fees |
YX |
0 |
0% |
0 |
VAT
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Amount VAT collected |
YY |
0 |
0% |
0 |
|
Total VAT on goods and services |
YZ |
0 |
0% |
0 |
Average number of employees
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Average number of employees |
YP |
39 |
-4.9% |
41 |
Groups and Shareholders
|
31/12/2011 |
Variation |
31/12/2009 |
||
|
Groups and Shareholders |
ZR |
0 |
- |
- |
Ratios
Synthetic financial performance indicators
|
31/12/2011 |
31/12/2009 |
||||||||||||||||||
|
Score |
Situation |
Score |
Situation |
Score |
Situation |
||||||||||||||
|
Hide AFDCC 2 |
- |
- |
- |
- |
- |
- |
|||||||||||||
|
Description |
|
||||||||||||||||||
|
Hide Conan & Holder |
0.05 |
60% |
-0.09 |
90% |
- |
- |
|||||||||||||
|
Description |
|
||||||||||||||||||
|
Hide Altman |
2.93 |
Warning signs |
2.99 |
Warning signs |
- |
- |
|||||||||||||
|
Description |
|
||||||||||||||||||
Structure and Liquidity
|
31/12/2011 |
Variation |
31/12/2009 |
Sector Median 2011 |
||
|
Fixed Asset Financing |
1.13 |
-39.2% |
1.86 |
1.45 |
-22.1% |
|
Global Debt |
350 days |
41.7% |
247 days |
126 days |
177.8% |
|
Working Capital Fund overall net |
60 days |
-73.3% |
225 days |
159 days |
-62.3% |
|
Financial independence |
117.58 % |
0.6% |
116.91 % |
205.07 % |
-42.7% |
|
Solvability |
35.88 % |
-9.6% |
39.70 % |
50.29 % |
-28.7% |
|
Capacity debt futures |
- |
- |
- |
1,306.87 % |
- |
|
Coverage of current assets by net working capital overall |
19.40 % |
-71.5% |
67.99 % |
54.33 % |
-64.3% |
|
General Liquidity |
- |
- |
- |
0.69 |
- |
|
Restricted Liquidity |
- |
- |
- |
1.10 |
- |
Management or rotation
|
31/12/2011 |
Variation |
31/12/2009 |
Sector Median 2011 |
||
|
Need background in operating working capital |
79 days |
-62.9% |
213 days |
50 days |
58.0% |
|
Treasury |
-19 days |
-272.7% |
11 days |
35 days |
-154.3% |
|
Inventory turnover of goods |
13,240 days |
0% |
0 days |
0 days |
0% |
|
Average length of credit granted to customers |
115 days |
-34.3% |
175 days |
58 days |
98.3% |
|
Average length of credit obtained suppliers |
188 days |
54.1% |
122 days |
66 days |
184.8% |
|
Inventory turnover of raw materials in industrial enterprises |
15 days |
-90.7% |
161 days |
43 days |
-65.1% |
|
Inventory turnover of intermediate and finished products in the
industrial enterprise |
180 days |
- |
- |
140 days |
28.6% |
|
Rotation tangible assets |
180.22 % |
- |
- |
135.69 % |
32.8% |
Profitability of the business
|
31/12/2011 |
Variation |
31/12/2009 |
Sector Median 2011 |
||
|
Margin trading |
0.01 % |
100.6% |
-1.55 % |
0.00 % |
0% |
|
Profitability of the business |
12.95 % |
1588.5% |
-0.87 % |
3.43 % |
277.6% |
|
Net profit |
5.88 % |
330.6% |
-2.55 % |
1.71 % |
243.9% |
|
Growth rate of turnover (excluding VAT) |
21.09 % |
- |
- |
6.20 % |
240.2% |
|
Rates integration |
16.47 % |
310.7% |
4.01 % |
28.80 % |
-42.8% |
|
Rate leasing furniture |
0.67 % |
0% |
0.00 % |
0.00 % |
0% |
|
Work Factor |
49.91 % |
-79.2% |
240.21 % |
76.73 % |
-35.0% |
|
Weight interests |
2.84 % |
-62.7% |
7.62 % |
0.60 % |
373.3% |
Return on capital
|
31/12/2011 |
Variation |
31/12/2009 |
Sector Median 2011 |
||
|
Cash flow from the overall profitability |
13.13 % |
475.1% |
-3.50 % |
3.33 % |
294.3% |
|
Rates of economic profitability |
13.00 % |
1400.0% |
-1.00 % |
6.00 % |
116.7% |
|
Financial profitability |
8,029,666.00 % |
44.8% |
5,544,681.00 % |
541,030.00 % |
1384.1% |
|
Return on investment |
8.48 % |
44.2% |
5.88 % |
5.01 % |
69.3% |
Management intermediate balances
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||||
|
Turnover |
14,461,753 |
21.1% |
11,943,151 |
|
|
933,602 |
1449.0% |
||||||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||||||
|
Sales of goods |
17,000 |
0% |
0 |
|
- |
||||||||||||
|
- Purchase of goods |
23,500 |
-87.3% |
185,580 |
|
- |
||||||||||||
|
+/- Stock of goods variation |
-7,833 |
0% |
0 |
|
- |
||||||||||||
|
Trading margin |
1,333 €
|
100.7% |
-185,580 € |
|
|
0 € |
0% |
||||||||||
|
0.01 % CA |
100.6% |
-1.55 % CA |
|
|
0.00 % CA |
0% |
|||||||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
||||||||||||
|
Sale of goods produced |
14,444,753 |
20.9% |
11,943,151 |
|
- |
|||||||||||
|
+/- Stocked production |
561,312 |
123.6% |
-2,373,806 |
|
- |
|||||||||||
|
+ Self-constructed assets |
0 |
0% |
0 |
|
- |
|||||||||||
|
Period production |
15,006,065 €
|
56.8% |
9,569,345 €
|
|
|
804,850 €
|
1764.5% |
|||||||||
|
103.76 % CA
|
29.5% |
80.12 % CA
|
|
|
100.00 % CA
|
3.8% |
||||||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
||||||||||||
|
Trading margin |
1,333 |
100.7% |
-185,580 |
|
|
0 |
0% |
|||||||||
|
+ Period Production |
15,006,065 |
56.8% |
9,569,345 |
|
|
804,850 |
1764.5% |
|||||||||
|
- Purchase of raw materials |
9,224,625 |
53.6% |
6,005,870 |
|
- |
|||||||||||
|
+/- Change in stocks of raw materiels |
121,919 |
162.5% |
-195,208 |
|
- |
|||||||||||
|
- Other external purchases and charges |
3,279,023 |
6.0% |
3,094,590 |
|
- |
|||||||||||
|
Added value |
2,381,831 €
|
397.8% |
478,513 €
|
|
|
343,819 €
|
592.8% |
|||||||||
|
16.47 % CA
|
310.7% |
4.01 % CA
|
|
|
28.80 % CA
|
-42.8% |
||||||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||
|
Added value |
2,381,831 €
|
397.8% |
478,513 €
|
|
|
343,819 €
|
592.8% |
||||||
|
+ Operating grants |
863,769 |
1.2% |
853,358 |
|
- |
||||||||
|
- Tax, duty and similar payments |
183,494 |
-35.9% |
286,163 |
|
- |
||||||||
|
- Personal charges |
1,188,667 |
3.4% |
1,149,417 |
|
- |
||||||||
|
Gross operating surplus |
1,873,439 €
|
1906.4% |
-103,709 €
|
|
|
33,744 € |
5451.9% |
||||||
|
12.95 % CA
|
1588.5% |
-0.87 % CA
|
|
|
3.43 % CA
|
277.6% |
|||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||||
|
Gross operating surplus |
1,873,439 €
|
1906.4% |
-103,709 €
|
|
|
33,744 € |
5451.9% |
||||||
|
+ Release of reserves and provisions |
581,032 |
0.5% |
577,986 |
|
- |
||||||||
|
+ Other operating income |
5,265 |
985.6% |
485 |
|
- |
||||||||
|
- Depreciation/ Amortisation |
707,554 |
76.8% |
400,252 |
|
- |
||||||||
|
- Other charges |
0 |
0% |
9,100 |
|
- |
||||||||
|
Operating result |
1,752,182 €
|
2578.8% |
65,410 € |
|
|
22,227 € |
7783.1% |
||||||
|
12.12 % CA
|
2103.6% |
0.55 % CA
|
|
|
1.90 % CA
|
537.9% |
|||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
||||||||||||||
|
Operating result |
1,752,182 €
|
2578.8% |
65,410 € |
|
|
22,227 € |
7783.1% |
|||||||||||
|
+/- Result of joint-venture transferred from/to other partners |
0 |
0% |
0 |
|
- |
|||||||||||||
|
+ Financial income |
81,102 |
195.4% |
27,458 |
|
- |
|||||||||||||
|
- Financial charges |
410,022 |
-54.9% |
909,791 |
|
- |
|||||||||||||
|
Pre-tax result |
1,423,262 €
|
274.2% |
-816,923 €
|
|
|
33,557 € |
4141.3% |
|||||||||||
|
9.84 % CA
|
243.9% |
-6.84 % CA
|
|
|
1.73 % CA
|
468.8% |
||||||||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
||||||||||||||
|
Extraordinary income |
37,755 |
-92.8% |
520,837 |
|
|
7,243 |
421.3% |
|||||||||||
|
- Extraordinary charges |
605,442 |
6779.2% |
8,801 |
|
- |
|||||||||||||
|
Extraordinary result |
-567,687 €
|
-210.9% |
512,036 €
|
|
|
43 € |
-1320302.3% |
|||||||||||
|
-3.93 % CA
|
-191.6% |
4.29 % CA
|
|
|
0.07 % CA
|
-5714.3% |
||||||||||||
|
31/12/2011 |
Variation |
31/12/2009 |
|
Sector Median 2011 |
|||||||
|
Pre-tax result |
1,423,262 €
|
274.2% |
-816,923 €
|
|
|
33,557 € |
4141.3% |
||||
|
Extraordinary result |
-567,687 €
|
-210.9% |
512,036 €
|
|
|
43 € |
-1320302.3% |
||||
|
- Employee profit sharing |
0 |
0% |
0 |
|
- |
||||||
|
- Tax on profits |
5,871 |
0% |
0 |
|
- |
||||||
|
Net result |
849,704 €
|
378.7% |
-304,887 €
|
|
|
40,001 € |
2024.2% |
||||
|
5.88 % CA
|
330.6% |
-2.55 % CA
|
|
|
1.71 % CA
|
243.9% |
|||||
Key
Performance Indicators
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
14,461,753 € |
11,943,151 € |
|
Sector Average |
3,626,077 € |
2,801,512 € |
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
849,704 € |
-304,887 € |
|
Sector Average |
33,233 € |
-117,306 € |
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
11,271,653 € |
0 € |
|
Sector Average |
1,335,651 € |
1,227,667 € |
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
22,380,115 € |
13,964,792 € |
|
Sector Average |
3,329,691 € |
3,150,002 € |
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
8,029,666 € |
5,544,681 € |
|
Sector Average |
1,748,992 € |
1,521,675 € |
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
14,079,443 € |
8,181,570 € |
|
Sector Average |
1,450,320 € |
1,468,358 € |
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
79 € |
213 € |
|
Sector Average |
476 € |
-75 € |
|
31/12/2011 |
31/12/2009 |
|
|
Company Result |
1,873,439 € |
-103,709 € |
|
Sector Average |
119,587 € |
8,479 € |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 66.77 |
|
|
1 |
INR 90.58 |
|
Euro |
1 |
INR 79.97 |
|
Euro |
1 |
INR 79.79 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
PRI |
|
|
|
|
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.