|
Active Account | Passive
Account | Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Activity Code
|
4642Z
|
|
4642Z
|
|
4642Z
|
|
|
|
Employees
|
21
|
|
0
|
|
22
|
|
|
Active account
|
Annual Accounts
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Sector Average 2008
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
135,43
|
0%
|
|
Total fixed assets
|
17 214 850
|
0%
|
17 222 264
|
-0,2%
|
17 251 350
|
549 152,03
|
3034,8%
|
|
- Intangible assets
|
991
|
-69,1%
|
3 210
|
-87,7%
|
26 115
|
142 601,74
|
-99,3%
|
|
- Tangible assets
|
413
|
-92,8%
|
5 768
|
-51,7%
|
11 947
|
128 130,62
|
-99,7%
|
|
- Financial assets
|
17 213 446
|
0%
|
17 213 286
|
0%
|
17 213 285
|
279 657,47
|
6055,2%
|
|
Net current assets
|
4 202 691
|
-18,5%
|
5 155 448
|
129,5%
|
2 246 731
|
1 499 145,67
|
180,3%
|
|
- Stocks
|
1 115 803
|
29,5%
|
861 621
|
-14,6%
|
1 008 468
|
440 280,42
|
153,4%
|
|
- Advanced payments
|
14 223
|
-18,5%
|
3 446
|
203,3%
|
1 136
|
9 647,03
|
47,4%
|
|
- Receivables
|
199 314
|
46,8%
|
135 785
|
-76,4%
|
575 094
|
797 180,83
|
-75,0%
|
|
- Securities and cash
|
2 873 351
|
-30,8%
|
4 154 596
|
527,6%
|
662 030
|
251 373,45
|
1043,1%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
2 121,60
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
0
|
0%
|
0
|
4 368,87
|
0%
|
|
Total Assets
|
21 417 542
|
-4,3%
|
22 377 712
|
14,8%
|
19 498 081
|
2 051 381,83
|
944,1%
|
Passive Account
|
Annual Accounts
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Sector Average 2008
|
|
|
Shareholders'
equity
|
12 491 483
|
17,3%
|
10 644 920
|
46,6%
|
7 263 052
|
739 013,10
|
1590,3%
|
|
Share capital
|
6 000 000
|
0%
|
6 000 000
|
0%
|
6 000 000
|
263 874,93
|
2173,8%
|
|
Other capital
resources
|
0
|
0%
|
0
|
0%
|
0
|
3 138,43
|
0%
|
|
Risk Provisions
|
15 512
|
9,0%
|
14 225
|
20,9%
|
11 765
|
44 350,46
|
-65,0%
|
|
Liabilities
|
8 910 547
|
-24,0%
|
11 718 567
|
-4,1%
|
12 223 263
|
1 262 284,04
|
605,9%
|
|
- Financial
liabilities
|
7 551 109
|
-25,2%
|
10 093 982
|
-6,9%
|
10 836 760
|
361 218,86
|
1990,5%
|
|
- Advanced
payments received
|
0
|
0%
|
0
|
0%
|
845
|
6 508,22
|
0%
|
|
- Trade account
payables
|
941 020
|
-22,1%
|
1 207 384
|
10,0%
|
1 097 245
|
579 681,44
|
62,3%
|
|
- Tax and social
liabilities
|
418 004
|
0,6%
|
415 442
|
47,1%
|
282 486
|
182 509,45
|
129,0%
|
|
- Other debts and
fixed assets liabilities
|
414
|
-76,5%
|
1 759
|
-70,3%
|
5 923
|
189 858,90
|
-99,8%
|
|
Account
regularization
|
0
|
0%
|
0
|
0%
|
0
|
5 500,22
|
0%
|
|
Total liabilities
|
21 417 541
|
-4,3%
|
22 377 712
|
14,8%
|
19 498 081
|
2 051 314,90
|
944,1%
|
Results
|
Annual Accounts
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Sector Average 2008
|
|
|
Sales of Goods
|
15 671 455
|
-9,6%
|
17 331 859
|
11,9%
|
15 492 643
|
3 262 928,24
|
380,3%
|
|
Net turnover
|
15 663 514
|
-9,6%
|
17 324 419
|
11,9%
|
15 483 958
|
3 156 157,85
|
396,3%
|
|
- of which net
export turnover
|
0
|
0%
|
0
|
0%
|
0
|
763 637,56
|
0%
|
|
Operating charges
|
15 043 235
|
-9,8%
|
16 679 097
|
11,1%
|
15 009 673
|
3 129 032,49
|
380,8%
|
|
Operating
profit/loss
|
628 220
|
-3,8%
|
652 762
|
35,2%
|
482 967
|
133 895,75
|
369,2%
|
|
Financial income
|
1 678 082
|
-47,4%
|
3 190 254
|
208,1%
|
1 035 328
|
50 694,09
|
3210,2%
|
|
Financial charges
|
287 641
|
-16,0%
|
342 251
|
18,3%
|
289 321
|
68 239,27
|
321,5%
|
|
Financial
profit/loss
|
1 390 441
|
-51,2%
|
2 848 003
|
281,8%
|
746 006
|
-17 545,17
|
8024,9%
|
|
Pretax net
operating income
|
2 018 661
|
-42,3%
|
3 500 766
|
184,9%
|
1 228 974
|
116 725,31
|
1629,4%
|
|
Extraordinary
income
|
93
|
-98,8%
|
7 804
|
208,7%
|
2 528
|
64 476,89
|
-99,9%
|
|
Extraordinary
charges
|
28
|
-94,7%
|
526
|
-36,1%
|
823
|
58 542,35
|
-100,0%
|
|
Extraordinary
profit/loss
|
65
|
25271,8%
|
7 278
|
327,1%
|
1 704
|
5 934,54
|
-98,9%
|
|
Net result
|
1 846 563
|
-45,4%
|
3 381 867
|
157,6%
|
1 313 031
|
71 793,21
|
2472,1%
|
|
|
|
|
Normal Account
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Grand Total (I to VI)
|
Net
|
21 417 542
|
-4,3%
|
22 377 712
|
14,8%
|
19 498 081
|
|
|
Gross
|
CO
|
21 497 638
|
-4,4%
|
22 478 662
|
14,9%
|
19 562 525
|
|
|
Amortisation
|
1A
|
80 096
|
-20,7%
|
100 949
|
56,6%
|
64 444
|
Non declared distributed capital (I)
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
-
|
-
|
-
|
-
|
Active fixed asset (II)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total Active fixed asset (II)
|
Net
|
17 214 850
|
0%
|
17 222 264
|
-0,2%
|
17 251 350
|
|
|
Gross
|
BJ
|
17 294 946
|
-0,2%
|
17 323 214
|
0%
|
17 315 794
|
|
|
Amortisation
|
BK
|
80 096
|
-20,7%
|
100 949
|
56,6%
|
64 444
|
Intangilble fixed assets
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
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
|
AE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Distributorships, patents
|
Net
|
991
|
0%
|
991
|
0,1%
|
990
|
|
|
Gross
|
AF
|
991
|
0%
|
991
|
0,1%
|
990
|
|
|
Amortisation
|
AG
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goodwill
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other intangible fixed assets
|
Net
|
0
|
0%
|
2 219
|
-91,2%
|
25 125
|
|
|
Gross
|
AJ
|
51 161
|
-33,0%
|
76 311
|
13,1%
|
67 482
|
|
|
Amortisation
|
AK
|
51 161
|
-30,9%
|
74 092
|
74,9%
|
42 357
|
|
 
|
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 Assets
|
Net
|
991
|
-69,1%
|
3 210
|
-87,7%
|
26 115
|
Tangilble fixed assets
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Plant
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AS
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other tangible fixed assets
|
Net
|
413
|
-92,8%
|
5 768
|
-51,7%
|
11 947
|
|
|
Gross
|
AT
|
29 348
|
-10,0%
|
32 626
|
-4,1%
|
34 035
|
|
|
Amortisation
|
AU
|
28 935
|
7,7%
|
26 858
|
21,6%
|
22 088
|
|
 
|
Fixed assets in construction
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Advances and payments on account
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AX
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Tangible asset
|
Net
|
413
|
|
5 768
|
|
11 947
|
Financial assets
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
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
|
17 213 286
|
0%
|
17 213 286
|
0%
|
17 213 285
|
|
|
Gross
|
CU
|
17 213 286
|
0%
|
17 213 286
|
0%
|
17 213 285
|
|
|
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
|
160
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BD
|
160
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
17 213 446
|
|
17 213 286
|
|
17 213 285
|
Current Assets (III)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total
Assets
|
Net
|
4 202 691
|
-18,5%
|
5 155 448
|
129,5%
|
2 246 731
|
|
|
Gross
|
CJ
|
4 202 691
|
-18,5%
|
5 155 448
|
129,5%
|
2 246 731
|
|
|
Amortisation
|
CK
|
0
|
0%
|
0
|
0%
|
0
|
Stocks
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Raw materials
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BM
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work in progress
(goods)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work in progress
(services)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Semi-finished and
finished products
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goods for resale
|
Net
|
1 115 803
|
29,5%
|
861 621
|
-14,6%
|
1 008 468
|
|
|
Gross
|
BT
|
1 115 803
|
29,5%
|
861 621
|
-14,6%
|
1 008 468
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Stocks
|
Net
|
1 115 803
|
29,5%
|
861 621
|
-14,6%
|
1 008 468
|
Advance payments to suppliers
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Advance payments to suppliers
|
Net
|
14 223
|
312,7%
|
3 446
|
203,3%
|
1 136
|
|
|
Gross
|
BV
|
14 223
|
312,7%
|
3 446
|
203,3%
|
1 136
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Trade accounts
receivable
|
Net
|
0
|
0%
|
0
|
0%
|
178 925
|
|
|
Gross
|
BX
|
0
|
0%
|
0
|
0%
|
178 925
|
|
|
Amortisation
|
BY
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other debtors
|
Net
|
191 438
|
52,3%
|
125 692
|
-67,7%
|
388 603
|
|
|
Gross
|
BZ
|
191 438
|
52,3%
|
125 692
|
-67,7%
|
388 603
|
|
|
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
|
191 438
|
52,3%
|
125 692
|
-77,9%
|
567 528
|
Divers
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Investment
securities
|
Net
|
2 667 298
|
-32,1%
|
3 931 002
|
0%
|
0
|
|
|
Gross
|
CD
|
2 667 298
|
-32,1%
|
3 931 002
|
0%
|
0
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash and cash
equivalents
|
Net
|
206 053
|
-7,8%
|
223 594
|
-66,2%
|
662 030
|
|
|
Gross
|
CF
|
206 053
|
-7,8%
|
223 594
|
-66,2%
|
662 030
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Divers
|
Net
|
2 873 351
|
-30,8%
|
4 154 596
|
527,6%
|
662 030
|
Prepaid expenses
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Prepaid
expenses
|
Net
|
7 876
|
-22,0%
|
10 093
|
33,4%
|
7 566
|
|
|
Gross
|
CH
|
7 876
|
-22,0%
|
10 093
|
33,4%
|
7 566
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Multi-period
charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
-
|
-
|
-
|
-
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
-
|
-
|
-
|
-
|
|
|
Currency
differential gain
|
CN3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
-
|
-
|
-
|
-
|
References
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Due within one
year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due after one year
|
CR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Accounts - Passive
Other capital resources | Provisions for risks and charges |
Liabilities | Translation loss | Equalization accounts |
References
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Grand Total (I to V)
|
EE
|
21 417 541
|
-4,3%
|
22 377 712
|
14,8%
|
19 498 081
|
Shareholder Equity (I)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
12 491 483
|
17,3%
|
10 644 920
|
46,6%
|
7 263 052
|
|
|
Equity and
shareholders' equity
|
DA
|
6 000 000
|
0%
|
6 000 000
|
0%
|
6 000 000
|
|
|
Issue and merger
premiums
|
DB
|
33 260
|
0%
|
33 260
|
0%
|
33 259
|
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity
differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
600 000
|
0%
|
600 000
|
0%
|
0
|
|
|
Statutory or
contractual reserve
|
DE
|
4 011 660
|
537,0%
|
629 793
|
0%
|
0
|
|
|
Special regulated
reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which special
reserve of provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other reserves
|
DG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which reserve
for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses
brought forward
|
DH
|
0
|
0%
|
0
|
0%
|
-83 238
|
|
|
Profit or loss for
the period
|
DI
|
1 846 563
|
-45,4%
|
3 381 867
|
157,6%
|
1 313 031
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special
tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
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)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total provisions for risks and charges (Total III)
|
DR
|
15 512
|
9,0%
|
14 225
|
20,9%
|
11 765
|
|
|
Risk provisions
|
DP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserves for
charges
|
DQ
|
15 512
|
9,0%
|
14 225
|
20,9%
|
11 765
|
Liabilities (IV)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
8 910 547
|
-24,0%
|
11 718 567
|
-4,1%
|
12 223 263
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
3 605 147
|
-18,6%
|
4 429 961
|
-15,4%
|
5 236 998
|
|
|
Sundry loans and financial liabilities
|
DV
|
3 945 962
|
-30,3%
|
5 664 021
|
1,1%
|
5 599 762
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current orders
|
DW
|
0
|
0%
|
0
|
0%
|
845
|
|
|
Trade accounts payables
|
DX
|
941 020
|
-22,1%
|
1 207 384
|
10,0%
|
1 097 245
|
|
|
Tax and social security liabilities
|
DY
|
418 004
|
0,6%
|
415 442
|
47,1%
|
282 486
|
|
|
Fixed asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debts
|
EA
|
414
|
-76,5%
|
1 759
|
-70,3%
|
5 923
|
Translation loss (V)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Translation
loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Deferred
income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred income and liabilities
|
EG
|
6 172 853
|
-24,0%
|
8 125 505
|
0%
|
0
|
|
|
Of which current bank facilities
|
EH
|
7 259
|
170,1%
|
2 688
|
0%
|
0
|
|
|
|
|
Result account
Sales of Goods | Operating charges | Operating charges | Financial
income | Financial charges | Financial charges |
Extraordinary charges | Employee profit sharing | Tax on
profits | References
1- Operating result (I-II)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Operating result (Total I-II)
|
GG
|
628 220
|
-3,8%
|
652 762
|
35,2%
|
482 967
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Financial result
(Total V-VI)
|
GV
|
1 390 441
|
-51,2%
|
2 848 003
|
281,8%
|
746 006
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
2 018 661
|
-42,3%
|
3 500 766
|
184,9%
|
1 228 974
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
65
|
-99,1%
|
7 278
|
327,1%
|
1 704
|
Profit or loss
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Profit or loss
|
HN
|
1 846 563
|
-45,4%
|
3 381 867
|
157,6%
|
1 313 031
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Total Income (I+III+V+VII)
|
HL
|
17 349 630
|
-15,5%
|
20 529 917
|
24,2%
|
16 530 499
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
HM
|
15 503 068
|
-9,6%
|
17 148 050
|
12,7%
|
15 217 464
|
Operating income (I)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Total operating
income (Total I)
|
FR
|
15 671 455
|
-9,6%
|
17 331 859
|
11,9%
|
15 492 643
|
Operating income (details)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Sale of goods for resale
|
FC
|
13 905 493
|
-10,9%
|
15 599 470
|
13,1%
|
13 794 798
|
|
|
France
|
FA
|
13 905 493
|
-10,9%
|
15 599 470
|
13,1%
|
13 794 798
|
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of goods produced
|
FF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of services
|
FI
|
1 758 021
|
1,9%
|
1 724 949
|
2,1%
|
1 689 160
|
|
|
France
|
FG
|
1 758 021
|
1,9%
|
1 724 949
|
2,1%
|
1 689 160
|
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Net turnover
|
FL
|
15 663 514
|
-9,6%
|
17 324 419
|
11,9%
|
15 483 958
|
|
|
France
|
FJ
|
15 663 514
|
-9,6%
|
17 324 419
|
11,9%
|
15 483 958
|
|
|
Export
|
FK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
1 305
|
0%
|
0
|
0%
|
0
|
|
|
Release of reserves and provisions
|
FP
|
6 341
|
-14,1%
|
7 381
|
0%
|
0
|
|
|
Other income
|
FQ
|
295
|
400%
|
59
|
-99,3%
|
8 684
|
Operating charges (II)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Total operating
charges (Total II)
|
GF
|
15 043 235
|
-9,8%
|
16 679 097
|
11,1%
|
15 009 673
|
Exploitation charges
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Purchase of goods
for resale
|
FS
|
13 134 078
|
-8,9%
|
14 409 533
|
17,5%
|
12 258 940
|
|
|
Change in stocks
of goods for resale
|
FT
|
-254 182
|
-273,1%
|
146 847
|
-78,7%
|
690 748
|
|
|
Purchase of raw
materials
|
FU
|
0
|
0%
|
0
|
0%
|
113
|
|
|
Change in stocks
of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other external
purchases and charges
|
FW
|
304 963
|
10,5%
|
276 076
|
-6,4%
|
295 072
|
|
|
Tax, duty and
similar payments
|
FX
|
107 925
|
-2,7%
|
110 963
|
4,8%
|
105 925
|
|
|
Payroll
|
FY
|
1 251 034
|
2,5%
|
1 220 958
|
2,9%
|
1 186 642
|
|
|
Social security
costs
|
FZ
|
490 555
|
3,6%
|
473 309
|
4,0%
|
455 178
|
Depreciation
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Depreciation of
fixed assets
|
GA
|
8 861
|
-77,2%
|
38 946
|
129,6%
|
16 963
|
|
|
Amortisation of
fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation
of current assets
|
GC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Provisions for
risks and charges
|
GD
|
0
|
0%
|
2 460
|
0%
|
0
|
Other charges
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Other charges
|
GE
|
01
|
-66,7%
|
03
|
-96,7%
|
92
|
Operating charges (III-IV)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
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)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total financial
income (Total V)
|
GP
|
1 678 082
|
-47,4%
|
3 190 254
|
208,1%
|
1 035 328
|
|
|
Share financial
income
|
GJ
|
1 496 316
|
-51,2%
|
3 064 932
|
0%
|
0
|
|
|
Other investment
income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and
similar income
|
GL
|
134 919
|
87,4%
|
72 000
|
-93,0%
|
1 035 328
|
|
|
Released
provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net income from
disposal of investment securities
|
GO
|
46 847
|
-12,1%
|
53 322
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total financial
charge (Total VI)
|
GU
|
287 641
|
-16,0%
|
342 251
|
18,3%
|
289 321
|
|
|
Financial reserves
and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Interest and
similar charges
|
GR
|
287 641
|
-16,0%
|
342 251
|
18,3%
|
289 321
|
|
|
Exchange losses
|
GS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net loss from disposal
of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VII)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total
extraordinary income (Total VII)
|
HD
|
93
|
-98,8%
|
7 804
|
208,7%
|
2 528
|
|
|
Extraordinary
operating income
|
HA
|
93
|
-98,8%
|
7 804
|
208,7%
|
2 528
|
|
|
Extraordinary
income from capital transactions
|
HB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Released
provisions and transferred charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
28
|
-94,7%
|
526
|
-36,1%
|
823
|
|
|
Extraordinary
operating charges
|
HE
|
28
|
-94,7%
|
526
|
-36,1%
|
823
|
|
|
Extraordinary
charges from capital transactions
|
HF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Extraordinary
reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
0
|
Employee profit sharing (IX)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Employee profit
sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Tax on profits (Total X)
|
HK
|
172 164
|
36,4%
|
126 177
|
253,2%
|
-82 353
|
References
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Of which equipment
leases
|
HP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which property
leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which
transferred charges
|
A1
|
0
|
0%
|
7 381
|
0%
|
0
|
|
|
Of which trader's
own contributions
|
A2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which royalties
on licences and patents (income)
|
A3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which royalties
on licences and patents (charges)
|
A4
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Other incomer tax return forms
Reserve for depreciation | Provisions included in balance sheet |
State deadlines claims and debts at the end of period
Table allocation results and other information
Fixed Assets
Grand Total Fixed Assets (I to IV)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Gross value at
begin of period
|
OG
|
0
|
0%
|
17 315 794
|
15,4%
|
15 000 000
|
|
|
Increasess due to
revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess,
acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
9 860
|
-99,6%
|
2 394 727
|
|
|
Decreasess by
budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
OK2
|
0
|
0%
|
2 441
|
-96,9%
|
78 933
|
|
|
Gross value at the
end of period
|
OL
|
0
|
0%
|
17 323 214
|
0%
|
17 315 794
|
Research and development Charge (Total I)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
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
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the
end of period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget item from Intangible fixed assets (Total II)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Gross value at
begin of period
|
KD
|
0
|
0%
|
68 473
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
0%
|
8 829
|
-87,1%
|
68 700
|
|
|
Decreasess by
budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
227
|
|
|
Gross value at the
end of period
|
LW
|
0
|
0%
|
77 302
|
12,9%
|
68 473
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Gross value at
begin of period
|
LN
|
0
|
0%
|
34 035
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
1 032
|
-97,2%
|
36 517
|
|
|
Decreasess by
budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
0
|
0%
|
2 441
|
-1,7%
|
2 482
|
|
|
Gross value at the
end of period
|
NH
|
0
|
0%
|
32 626
|
-4,1%
|
34 035
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Gross value at
begin of period
|
LQ
|
0
|
0%
|
17 213 286
|
14,8%
|
15 000 000
|
|
|
Increasess due to
revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
0%
|
0
|
0%
|
2 289 510
|
|
|
Decreasess by
budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
NJ2
|
0
|
0%
|
0
|
0%
|
76 224
|
|
|
Gross value at the
end of period
|
NK
|
0
|
0%
|
17 213 286
|
0%
|
17 213 285
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Reserve for depreciation value at begin of period
|
0N
|
0
|
0%
|
64 444
|
0%
|
0
|
|
Increases
|
0P
|
0
|
0%
|
38 946
|
-42,0%
|
67 153
|
|
Decreasess
|
0Q
|
0
|
0%
|
2 441
|
-9,9%
|
2 709
|
|
|
Reserve for depreciation value at the end of period
|
0R
|
0
|
0%
|
100 949
|
56,6%
|
64 444
|
Research and development charge (Total I)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
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)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Reserve for depreciation value at begin of period
|
PE
|
0
|
0%
|
42 357
|
0%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
31 735
|
-25,5%
|
42 584
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
227
|
|
|
Decreasess by budget item transfer
|
PH
|
0
|
0%
|
74 092
|
74,9%
|
42 357
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Reserve for
depreciation value at begin of period
|
QU
|
0
|
0%
|
22 087
|
0%
|
0
|
|
Increases
|
QV
|
0
|
0%
|
7 211
|
-70,7%
|
24 569
|
|
Decreases
|
QW
|
0
|
0%
|
2 441
|
-1,7%
|
2 482
|
|
|
Decreasess
by budget item transfer
|
QX
|
0
|
0%
|
26 858
|
21,6%
|
22 087
|
Movements during period affecting charge allocated over several period
Charges ŕ répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
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
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Net value at begining 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)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Value at begining of period
|
7C
|
0
|
0%
|
11 765
|
85,2%
|
6 354
|
|
Increases
|
UB
|
0
|
0%
|
2 460
|
-54,5%
|
5 411
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of period
|
UD
|
0
|
0%
|
14 225
|
20,9%
|
11 765
|
Includes Total
allocations
|
|
Operating
|
UE
|
0
|
0%
|
2 460
|
0%
|
0
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
0
|
Includes Total
Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
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)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Value at
begining of period
|
5Z
|
0
|
0%
|
11 765
|
85,2%
|
6 354
|
|
Increases
|
TV
|
0
|
0%
|
2 460
|
-54,5%
|
5 411
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at
the end of period
|
TX
|
0
|
0%
|
14 225
|
20,9%
|
11 765
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Value at begining
of period
|
7B
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TY
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at
the end of period
|
UA
|
0
|
0%
|
0
|
0%
|
0
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Gross value
|
VT
|
0
|
0%
|
135 785
|
-76,4%
|
575 096
|
|
|
1 year at most
|
VU
|
0
|
0%
|
135 785
|
-76,4%
|
575 096
|
|
|
More than one year
|
VV
|
0
|
0%
|
0
|
0%
|
0
|
State of loans
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other claims customer
|
UX
|
0
|
0%
|
0
|
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
|
0
|
0%
|
0
|
0%
|
640
|
|
|
Social Security and other social organizations
|
UZ
|
0
|
0%
|
96
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
105 932
|
145,2%
|
43 200
|
|
|
Value added tax
|
VB
|
0
|
0%
|
6 365
|
12,4%
|
5 663
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group and Associates
|
VC
|
0
|
0%
|
12 225
|
0%
|
0
|
|
|
Accounts receivable (including claims relating to the operation of
pension titles)
|
VR
|
0
|
0%
|
1 074
|
-99,7%
|
339 100
|
Prepaid
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Prepaid
|
VS
|
0
|
0%
|
10 093
|
33,4%
|
7 566
|
State Debt
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Total debt
(gross)
|
VY
|
0
|
0%
|
11 718 567
|
-4,1%
|
12 222 418
|
|
1 year at most
|
VZ2
|
0
|
0%
|
8 125 505
|
4,2%
|
7 801 082
|
|
More than 1 year and
5 years at most
|
VZ3
|
0
|
0%
|
3 593 062
|
3,3%
|
3 479 242
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
942 092
|
Details
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
 
|
Convertible bonds (gross)
|
7Y1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Y3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other bonds (gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing & debts to 1 year maximum at the origin (gross)
|
VG1
|
0
|
0%
|
2 688
|
0%
|
0
|
|
1 year at most
|
VG2
|
0
|
0%
|
2 688
|
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
|
0
|
0%
|
4 427 274
|
-15,5%
|
5 236 998
|
|
1 year at most
|
VH2
|
0
|
0%
|
834 211
|
2,3%
|
815 663
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
3 593 062
|
3,3%
|
3 479 242
|
|
 
|
Loans and various financial liabilities (gross)
|
8A1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers and associated accounts (gross)
|
8B1
|
0
|
0%
|
1 207 384
|
10,0%
|
1 097 245
|
|
1 year at most
|
8B2
|
0
|
0%
|
1 207 384
|
10,0%
|
1 097 245
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Personnel and associated accounts (gross)
|
8C1
|
0
|
0%
|
29 708
|
-12,4%
|
33 918
|
|
1 year at most
|
8C2
|
0
|
0%
|
29 708
|
-12,4%
|
33 918
|
|
More than 1 year
and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social Security and other social organizations (gross)
|
8D1
|
0
|
0%
|
130 038
|
-39,2%
|
213 727
|
|
1 year at most
|
8D2
|
0
|
0%
|
130 038
|
-39,2%
|
213 727
|
|
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
|
0
|
0%
|
200 346
|
475,0%
|
34 841
|
|
1 year at most
|
VW2
|
0
|
0%
|
200 346
|
475,0%
|
34 841
|
|
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
|
0
|
0%
|
55 350
|
0%
|
0
|
|
1 year at most
|
VQ2
|
0
|
0%
|
55 350
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and liabilities associated accounts (gross)
|
8J1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8J2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
8J4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Groups and associates (gross)
|
VI1
|
0
|
0%
|
5 664 021
|
1,1%
|
5 599 762
|
|
1 year at most
|
VI2
|
0
|
0%
|
5 664 021
|
1,1%
|
5 599 762
|
|
More than 1 year and 5 years at most
|
VI3
|
0
|
0%
|
0
|
0%
|
0
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other liabilities (gross)
|
8K1
|
0
|
0%
|
1 759
|
-70,3%
|
5 923
|
|
1 year at most
|
8K2
|
0
|
0%
|
1 759
|
-70,3%
|
5 923
|
|
More than 1 year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Debt representative of borrowed securities (gross)
|
SZ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
SZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
SZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Products in advance (gross)
|
8L1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8L2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year
and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
802 036
|
0%
|
0
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
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
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Subcontracting
|
YT
|
0
|
0%
|
5 497
|
0%
|
0
|
|
|
Rentals, rental charges and condominiums
|
XQ
|
0
|
0%
|
22 698
|
0%
|
0
|
|
|
Staff outside the company
|
YU
|
0
|
0%
|
15
|
0%
|
0
|
|
|
Remuneration intermediaries and fees (excluding fees)
|
SS
|
0
|
0%
|
49 274
|
0%
|
0
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other accounts
|
ST
|
0
|
0%
|
198 593
|
0%
|
0
|
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
276 076
|
0%
|
0
|
Taxes and Fees
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Business
tax
|
YW
|
0
|
0%
|
37 791
|
0%
|
0
|
|
|
Other taxes
and payments assimilated
|
9Z
|
0
|
0%
|
73 172
|
0%
|
0
|
|
|
Total taxes
and fees
|
YX
|
0
|
0%
|
110 963
|
0%
|
0
|
VAT
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Amount VAT
collected
|
YY
|
0
|
0%
|
3 395 586
|
0%
|
0
|
|
|
Total VAT
on goods and services
|
YZ
|
0
|
0%
|
2 826 752
|
0%
|
0
|
Average number of employees
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Average number of employees
|
YP
|
21
|
0%
|
0
|
0%
|
22
|
Groups and Shareholders
|
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
|
|
Groups and
Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation |
Profitability of the business | Return on capital
Structure and Liquidity
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Avg sector 2008
|
|
|
Fixed Asset Financing
|

|
1,16
|
-3,3%
|
1,20
|
14,3%
|
1,05
|
-1165,15
|
100,1%
|
|
Global Debt
|

|
205 days
|
-16,0%
|
244 days
|
-14,1%
|
284 days
|
512,24 days
|
-60,0%
|
|
Working Capital Fund overall net
|

|
65 days
|
-11,0%
|
73 days
|
265,0%
|
20 days
|
93,13 days
|
-30,2%
|
|
Financial independence
|

|
346,49%
|
44,2%
|
240,29%
|
73,3%
|
138,69%
|
112530,55%
|
-99,7%
|
|
 More ratios
|
|
Solvability
|

|
58,32%
|
22,6%
|
47,57%
|
27,7%
|
37,25%
|
-46,17%
|
226,3%
|
|
Capacity debt futures
|

|
%
|
-
|
1271,95%
|
42,8%
|
890,45%
|
152653,56%
|
-
|
|
Coverage of current assets by net working capital overall
|

|
67,61%
|
-1,4%
|
68,57%
|
78,5%
|
38,42%
|
-63,83%
|
205,9%
|
|
General Liquidity
|

|
|
-
|
0,02
|
-71,4%
|
0,07
|
1,37
|
-
|
|
Restricted Liquidity
|

|
|
-
|
0,53
|
231,2%
|
0,16
|
2,18
|
-
|
Management or rotation
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Sector Average 2008
|
|
|
Need background in
operating working capital
|

|
-1 days
|
92,3%
|
-13 days
|
-425,0%
|
4 days
|
-18,89 days
|
94,7%
|
|
Treasury
|

|
66 days
|
-23,3%
|
86 days
|
473,3%
|
15 days
|
83,43 days
|
-20,9%
|
|
Inventory turnover
of goods
|

|
31 days
|
47,6%
|
21 days
|
-25,0%
|
28 days
|
203,32 days
|
-84,8%
|
|
Average length of
credit granted to customers
|

|
0 days
|
0%
|
0 days
|
0%
|
4 days
|
93,71 days
|
0%
|
|
Average length of
credit obtained suppliers
|

|
26 days
|
4,0%
|
25 days
|
-16,7%
|
30 days
|
139,36 days
|
-81,3%
|
|
 More ratios
|
|
Inventory turnover
of raw materials in industrial enterprises
|

|
days
|
-
|
days
|
-
|
0 days
|
106,04 days
|
-
|
|
Inventory turnover
of intermediate and finished products in the industrial enterprise
|

|
days
|
-
|
days
|
-
|
days
|
-200,08 days
|
-
|
|
Rotation tangible
assets
|
|
%
|
-
|
53100,04%
|
16,7%
|
45494,22%
|
8309,52%
|
-
|
Profitability of the business
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Sector Average 2008
|
|
|
Margin trading
|

|
3,30%
|
-45,2%
|
6,02%
|
10,3%
|
5,46
|
3692187,52%
|
-100,0%
|
|
Profitability of
the business
|

|
4,02
|
1,5%
|
3,96
|
24,9%
|
3,17
|
-23,21%
|
117,3%
|
|
Net profit
|

|
11,79%
|
-39,6%
|
19,52%
|
130,2%
|
8,48%
|
-7,73%
|
252,5%
|
|
 More ratios
|
|
Growth rate of
turnover (excluding VAT)
|

|
-9,59%
|
-180,7%
|
11,89%
|
0%
|
0%
|
47,69%
|
-120,1%
|
|
Rates integration
|

|
15,82%
|
10,0%
|
14,38%
|
-0,6%
|
14,46%
|
-0,79%
|
2102,5%
|
|
Rate leasing
furniture
|

|
0%
|
0%
|
0%
|
0%
|
0%
|
0,16%
|
0%
|
|
Work Factor
|

|
70,26%
|
3,3%
|
67,99%
|
-7,3%
|
73,33%
|
74,22%
|
-5,3%
|
|
Weight interests
|

|
1,84
|
-7,1%
|
1,98%
|
5,9%
|
1,87%
|
3,16%
|
-41,8%
|
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Sector Average
2008
|
|
|
Cash flow from the overall profitability
|

|
11,85%
|
-40,0%
|
19,75%
|
129,9%
|
8,59%
|
-5,48%
|
316,2%
|
|
Rates of economic profitability
|

|
3%
|
0%
|
3%
|
0%
|
3%
|
34,25%
|
-91,2%
|
|
Financial profitability
|

|
14,78%
|
-53,5%
|
31,77%
|
75,7%
|
18,08%
|
11,32%
|
30,6%
|
|
Return on investment
|

|
10,65%
|
-40,7%
|
17,96%
|
102,9%
|
8,85%
|
12,69%
|
-16,1%
|
|
|
|
SIG
|
|
31/12/2008
|
|
31/12/2007
|
|
31/12/2006
|
Sector Average 2008
|
|
|
Net Turnover
|
15 663 514 €
|
-9,6%
|
17 324 419 €
|
11,9%
|
15 483 958 €
|
3 156 158 €
|
396,3%
|
|
Margin trading
|
7,38%
|
10,3%
|
6,69%
|
9,1%
|
6,13%
|
-4296,60%
|
100,2%
|
|
Added Value
|
15,82 % CA
|
10,0%
|
14,38 % CA
|
-0,6%
|
14,46 % CA
|
-0,77 % CA
|
2154,5%
|
|
Personnel charges
|
11,12
|
13,7%
|
9,78
|
-7,7%
|
10,60
|
28,03
|
-60,3%
|
|
Distribution of
wage / Added Value
|
70,26
|
3,3%
|
67,99
|
-7,3%
|
73,33
|
18,55
|
278,8%
|
|
Gross operating
surplus (EBE)
|
4,02 % CA
|
1,5%
|
3,96 % CA
|
24,9%
|
3,17 % CA
|
-366,69 % CA
|
101,1%
|
|
Revenues
|
628 220 €
|
-3,8%
|
652 764 €
|
35,2%
|
482 969 €
|
133278,55 €
|
371,4%
|
|
Income from
continuing operations before taxes (RCAI)
|
12,89 % CA
|
-36,2%
|
20,21 % CA
|
154,5%
|
7,94 % CA
|
-22,31 % CA
|
157,8%
|
|
Net income or loss
|
1 846 563 €
|
-45,4%
|
3 381 867 €
|
157,6%
|
1 313 031 €
|
71848,27 €
|
2470,1%
|
|
Profitability
final
|
11,79 % CA
|
-39,6%
|
19,52 % CA
|
130,2%
|
8,48 % CA
|
-21,56 % CA
|
154,7%
|
|
Cash flow
|
1 855 424 €
|
-45,8%
|
3 420 813 €
|
157,2%
|
1 329 994 €
|
72123,27 €
|
2472,6%
|
|
Overall
Profitability
|
11,85 % CA
|
-40,0%
|
19,75 % CA
|
129,9%
|
8,59 % CA
|
-5,82 % CA
|
303,6%
|
|
|
|
|