|
Active Account | Passive Account | Account
Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
03/10/2011
|
|
11/08/2010
|
|
-
|
|
|
|
Activity Code
|
1419Z
|
|
1419Z
|
|
1419Z
|
|
|
|
Employees
|
49
|
|
35
|
|
41
|
|
|
Active account
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Average 2010
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
196,72
|
0%
|
|
Total fixed assets
|
9 991 191
|
1,8%
|
9 813 913
|
45,7%
|
6 737 663
|
333 837,59
|
2892,8%
|
|
- Intangible assets
|
695 281
|
1,2%
|
686 746
|
4,2%
|
658 866
|
137 648,58
|
405,1%
|
|
- Tangible assets
|
865 815
|
-11,8%
|
982 129
|
-3,6%
|
1 018 928
|
95 823,29
|
803,6%
|
|
- Financial assets
|
8 430 095
|
3,5%
|
8 145 038
|
61,0%
|
5 059 866
|
116 049,22
|
7164,2%
|
|
Net current assets
|
37 160 981
|
60,0%
|
23 228 399
|
-10,8%
|
26 043 513
|
1 259 661,01
|
2850,1%
|
|
- Stocks
|
17 393 132
|
77,0%
|
9 825 870
|
64,0%
|
5 991 071
|
482 641,83
|
3503,7%
|
|
- Advanced payments
|
0
|
60,0%
|
0
|
0%
|
0
|
3 547,96
|
0%
|
|
- Receivables
|
17 840 972
|
72,2%
|
10 359 808
|
-37,2%
|
16 483 639
|
562 793,50
|
3070,1%
|
|
- Securities and cash
|
1 926 878
|
-36,7%
|
3 042 721
|
-14,7%
|
3 568 800
|
210 299,92
|
816,3%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
1 510,85
|
-
|
|
Accounts of regularization
|
0
|
0%
|
0
|
0%
|
0
|
510,46
|
0%
|
|
Total Assets
|
47 152 173
|
42,7%
|
33 042 312
|
0,8%
|
32 781 177
|
1 594 029,19
|
2858,0%
|
Passive Account
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Average 2010
|
|
|
Shareholders' equity
|
25 427 580
|
16,0%
|
21 917 861
|
22,1%
|
17 951 275
|
543 427,36
|
4579,1%
|
|
Share capital
|
3 000 000
|
0%
|
3 000 000
|
0%
|
3 000 000
|
240 065,37
|
1149,7%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
1 046,29
|
0%
|
|
Risk Provisions
|
150 000
|
0%
|
0
|
0%
|
0
|
37 854,69
|
296,3%
|
|
Liabilities
|
21 574 593
|
93,9%
|
11 124 452
|
-25,0%
|
14 829 901
|
1 011 613,87
|
2032,7%
|
|
- Financial liabilities
|
3 762 734
|
1386,5%
|
253 131
|
-26,8%
|
345 843
|
323 652,19
|
1062,6%
|
|
- Advanced payments received
|
0
|
0%
|
0
|
0%
|
0
|
6 254,29
|
0%
|
|
- Trade account payables
|
15 807 595
|
55,7%
|
10 154 801
|
-24,1%
|
13 373 922
|
357 311,48
|
4324,0%
|
|
- Tax and social liabilities
|
1 746 805
|
214,4%
|
555 600
|
-42,5%
|
965 426
|
217 982,29
|
701,4%
|
|
- Other debts and fixed assets liabilities
|
257 459
|
60,0%
|
160 920
|
11,2%
|
144 709
|
160 423,78
|
60,5%
|
|
Account regularization
|
0
|
0%
|
0
|
0%
|
0
|
1 079,96
|
0%
|
|
Total liabilities
|
47 152 173
|
42,7%
|
33 042 312
|
0,8%
|
32 781 177
|
1 594 005,57
|
2858,1%
|
Results
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Average 2010
|
|
|
Sales of Goods
|
53 828 168
|
25,3%
|
42 964 434
|
-2,4%
|
44 040 316
|
2 416 608,92
|
2127,4%
|
|
Net turnover
|
53 664 671
|
25,6%
|
42 722 657
|
-0,1%
|
42 754 197
|
2 204 412,46
|
2334,4%
|
|
- of which net export turnover
|
7 548 670
|
72,6%
|
4 373 488
|
-35,6%
|
6 788 227
|
397 786,61
|
1797,7%
|
|
Operating charges
|
46 405 055
|
24,0%
|
37 420 641
|
3,6%
|
36 124 374
|
2 310 251,15
|
1908,7%
|
|
Operating profit/loss
|
7 423 113
|
33,9%
|
5 543 793
|
-30,0%
|
7 915 942
|
106 357,76
|
6879,4%
|
|
Financial income
|
72 713
|
2302,1%
|
3 027
|
-99,6%
|
816 418
|
11 448,20
|
535,1%
|
|
Financial charges
|
297 719
|
-26,7%
|
406 307
|
-34,4%
|
619 277
|
25 369,46
|
1073,5%
|
|
Financial profit/loss
|
-225 006
|
44,2%
|
-403 280
|
-304,6%
|
197 141
|
-13 921,25
|
-1516,3%
|
|
Pretax net operating income
|
7 198 107
|
40,0%
|
5 140 513
|
-36,6%
|
8 113 083
|
92 436,50
|
7687,1%
|
|
Extraordinary income
|
73 548
|
511,0%
|
12 037
|
398,0%
|
2 417
|
24 938,45
|
194,9%
|
|
Extraordinary charges
|
414 184
|
1269,2%
|
30 249
|
-99,2%
|
3 564 300
|
38 583,96
|
973,5%
|
|
Extraordinary profit/loss
|
-340 636
|
24862,3%
|
-18 212
|
99,5%
|
-3 561 882
|
-13 645,50
|
-2396,3%
|
|
Net result
|
4 509 719
|
13,7%
|
3 966 586
|
31,3%
|
3 020 594
|
50 230,02
|
8878,1%
|
|
|
|
|
Normal Account
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Grand Total (I to VI)
|
Net
|
47 152 173
|
42,7%
|
33 042 312
|
0,8%
|
32 781 177
|
|
|
Gross
|
CO
|
51 162 306
|
41,9%
|
36 056 111
|
3,0%
|
34 993 641
|
|
|
Amortisation
|
1A
|
4 010 133
|
33,1%
|
3 013 799
|
36,2%
|
2 212 463
|
Non declared distributed capital (I)
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
-
|
0
|
Active fixed asset (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total Active fixed asset (II)
|
Net
|
9 991 191
|
1,8%
|
9 813 913
|
45,7%
|
6 737 663
|
|
|
Gross
|
BJ
|
10 642 860
|
3,0%
|
10 336 145
|
45,8%
|
7 090 972
|
|
|
Amortisation
|
BK
|
651 669
|
24,8%
|
522 232
|
47,8%
|
353 309
|
Intangilble fixed assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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
|
45 281
|
23,2%
|
36 746
|
314,5%
|
8 866
|
|
|
Gross
|
AF
|
119 503
|
117,9%
|
54 840
|
240,8%
|
16 090
|
|
|
Amortisation
|
AG
|
74 222
|
310,2%
|
18 094
|
150,5%
|
7 224
|
|
 
|
Goodwill
|
Net
|
650 000
|
0%
|
650 000
|
0%
|
650 000
|
|
|
Gross
|
AH
|
650 000
|
0%
|
650 000
|
0%
|
650 000
|
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other intangible fixed assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
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
|
695 281
|
1,2%
|
686 746
|
4,2%
|
658 866
|
Tangilble fixed assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
443 695
|
-13,2%
|
511 444
|
-5,0%
|
538 084
|
|
|
Gross
|
AP
|
677 487
|
0%
|
677 487
|
6,3%
|
637 140
|
|
|
Amortisation
|
AQ
|
233 792
|
40,8%
|
166 043
|
67,6%
|
99 056
|
|
 
|
Plant
|
Net
|
3 687
|
-62,6%
|
9 859
|
-35,6%
|
15 316
|
|
|
Gross
|
AR
|
35 306
|
0%
|
35 306
|
4,2%
|
33 883
|
|
|
Amortisation
|
AS
|
31 619
|
24,3%
|
25 447
|
37,1%
|
18 567
|
|
 
|
Other tangible fixed assets
|
Net
|
418 433
|
-9,2%
|
460 826
|
-1,0%
|
465 528
|
|
|
Gross
|
AT
|
730 469
|
-5,6%
|
773 474
|
11,5%
|
693 991
|
|
|
Amortisation
|
AU
|
312 036
|
-0,2%
|
312 648
|
36,8%
|
228 463
|
|
 
|
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
|
865 815
|
|
982 129
|
|
1 018 928
|
Financial assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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
|
8 316 365
|
428,1%
|
1 574 647
|
1,0%
|
1 559 234
|
|
|
Gross
|
CU
|
8 316 365
|
428,1%
|
1 574 647
|
1,0%
|
1 559 234
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Inter-company receivables
|
Net
|
0
|
0%
|
6 532 781
|
88,6%
|
3 463 022
|
|
|
Gross
|
BB
|
0
|
0%
|
6 532 781
|
88,6%
|
3 463 022
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other investment securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
113 730
|
202,4%
|
37 610
|
0%
|
37 610
|
|
|
Gross
|
BH
|
113 730
|
202,4%
|
37 610
|
0%
|
37 610
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
8 430 095
|
|
8 145 038
|
|
5 059 866
|
Current Assets (III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total Assets
|
Net
|
37 160 981
|
60,0%
|
23 228 399
|
-10,8%
|
26 043 513
|
|
|
Gross
|
CJ
|
40 519 445
|
57,5%
|
25 719 965
|
-7,8%
|
27 902 668
|
|
|
Amortisation
|
CK
|
3 358 464
|
34,8%
|
2 491 566
|
34,0%
|
1 859 154
|
Stocks
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Raw materials
|
Net
|
337 644
|
-42,5%
|
587 489
|
-31,5%
|
857 233
|
|
|
Gross
|
BL
|
413 107
|
-41,4%
|
705 041
|
-32,8%
|
1 049 523
|
|
|
Amortisation
|
BM
|
75 463
|
-35,8%
|
117 552
|
-38,9%
|
192 290
|
|
 
|
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%
|
5 133 838
|
|
|
Gross
|
BR
|
0
|
0%
|
0
|
0%
|
5 510 568
|
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
0%
|
376 730
|
|
 
|
Goods for resale
|
Net
|
17 055 488
|
84,6%
|
9 238 381
|
0%
|
0
|
|
|
Gross
|
BT
|
18 679 730
|
85,3%
|
10 082 000
|
0%
|
0
|
|
|
Amortisation
|
BU
|
1 624 242
|
92,5%
|
843 619
|
0%
|
0
|
|
|
Sub Total Stocks
|
Net
|
17 393 132
|
77,0%
|
9 825 870
|
64,0%
|
5 991 071
|
Advance payments to suppliers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Advance payments to suppliers
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Trade accounts receivable
|
Net
|
13 253 820
|
40,9%
|
9 407 132
|
-29,2%
|
13 290 359
|
|
|
Gross
|
BX
|
14 912 578
|
36,3%
|
10 937 527
|
-25,0%
|
14 580 493
|
|
|
Amortisation
|
BY
|
1 658 759
|
8,4%
|
1 530 395
|
18,6%
|
1 290 134
|
|
 
|
Other debtors
|
Net
|
4 587 152
|
381,5%
|
952 676
|
-70,2%
|
3 193 280
|
|
|
Gross
|
BZ
|
4 587 152
|
381,5%
|
952 676
|
-70,2%
|
3 193 280
|
|
|
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
|
17 840 972
|
72,2%
|
10 359 808
|
-37,2%
|
16 483 639
|
Divers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Investment securities
|
Net
|
0
|
0%
|
216 125
|
0,0%
|
216 124
|
|
|
Gross
|
CD
|
0
|
0%
|
216 125
|
0,0%
|
216 124
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash and cash equivalents
|
Net
|
1 926 878
|
-31,8%
|
2 826 596
|
-15,7%
|
3 352 676
|
|
|
Gross
|
CF
|
1 926 878
|
-31,8%
|
2 826 596
|
-15,7%
|
3 352 676
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
1 926 878
|
-36,7%
|
3 042 721
|
-14,7%
|
3 568 800
|
Prepaid expenses
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Prepaid expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
-
|
-
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
-
|
-
|
|
|
Currency differential gain
|
CN3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
-
|
-
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Grand Total (I to V)
|
EE
|
47 152 173
|
42,7%
|
33 042 312
|
0,8%
|
32 781 177
|
Shareholder Equity (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
25 427 580
|
16,0%
|
21 917 861
|
22,1%
|
17 951 275
|
|
|
Equity and shareholders' equity
|
DA
|
3 000 000
|
0%
|
3 000 000
|
0%
|
3 000 000
|
|
|
Issue and merger premiums
|
DB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
300 000
|
0%
|
300 000
|
0%
|
300 000
|
|
|
Statutory or contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special regulated reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which special reserve of provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other reserves
|
DG
|
25 952
|
0%
|
25 952
|
0,0%
|
25 951
|
|
|
Of which reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
17 591 909
|
20,3%
|
14 625 323
|
26,0%
|
11 604 728
|
|
|
Profit or loss for the period
|
DI
|
4 509 719
|
13,7%
|
3 966 586
|
31,3%
|
3 020 594
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total provisions for risks and charges (Total III)
|
DR
|
150 000
|
0%
|
0
|
0%
|
0
|
|
|
Risk provisions
|
DP
|
150 000
|
0%
|
0
|
0%
|
0
|
|
|
Reserves for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
21 574 593
|
93,9%
|
11 124 452
|
-25,0%
|
14 829 901
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
3 762 734
|
1386,5%
|
253 131
|
-19,1%
|
312 890
|
|
|
Sundry loans and financial liabilities
|
DV
|
0
|
0%
|
0
|
0%
|
32 953
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current orders
|
DW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Trade accounts payables
|
DX
|
15 807 595
|
55,7%
|
10 154 801
|
-24,1%
|
13 373 922
|
|
|
Tax and social security liabilities
|
DY
|
1 746 805
|
214,4%
|
555 600
|
-42,5%
|
965 426
|
|
|
Fixed asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debts
|
EA
|
257 459
|
60,0%
|
160 920
|
11,2%
|
144 709
|
Translation loss (V)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred income and liabilities
|
EG
|
0
|
0%
|
0
|
0%
|
14 606 189
|
|
|
Of which current bank facilities
|
EH
|
0
|
0%
|
0
|
0%
|
844
|
|
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Operating result (Total I-II)
|
GG
|
7 423 113
|
33,9%
|
5 543 793
|
-30,0%
|
7 915 942
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Financial result (Total V-VI)
|
GV
|
-225 006
|
44,2%
|
-403 280
|
-304,6%
|
197 141
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Pre-tax net operating income (Total I-II+II-IV+V-VI)
|
GW
|
7 198 107
|
40,0%
|
5 140 513
|
-36,6%
|
8 113 083
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
-340 636
|
-1770,4%
|
-18 212
|
99,5%
|
-3 561 882
|
Profit or loss
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Profit or loss
|
HN
|
4 509 719
|
13,7%
|
3 966 586
|
31,3%
|
3 020 594
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total Income (I+III+V+VII)
|
HL
|
53 974 429
|
25,6%
|
42 979 498
|
-4,2%
|
44 859 152
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
49 464 708
|
26,8%
|
39 012 913
|
-6,8%
|
41 838 558
|
Operating income (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating income (Total I)
|
FR
|
53 828 168
|
25,3%
|
42 964 434
|
-2,4%
|
44 040 316
|
Operating income (details)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Sale of goods for resale
|
FC
|
52 583 058
|
24,8%
|
42 129 573
|
123,4%
|
18 861 277
|
|
|
France
|
FA
|
45 069 986
|
19,3%
|
37 786 238
|
123,8%
|
16 887 066
|
|
|
Export
|
FB
|
7 513 072
|
73,0%
|
4 343 335
|
120,0%
|
1 974 211
|
|
 
|
Sale of goods produced
|
FF
|
0
|
0%
|
0
|
0%
|
23 397 363
|
|
|
France
|
FD
|
0
|
0%
|
0
|
0%
|
18 587 277
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
4 810 086
|
|
 
|
Sale of services
|
FI
|
1 081 613
|
82,4%
|
593 084
|
19,7%
|
495 556
|
|
|
France
|
FG
|
1 046 015
|
85,8%
|
562 931
|
14,5%
|
491 625
|
|
|
Export
|
FH
|
35 598
|
18,1%
|
30 153
|
667,3%
|
3 930
|
|
 
|
Net turnover
|
FL
|
53 664 671
|
25,6%
|
42 722 657
|
-0,1%
|
42 754 197
|
|
|
France
|
FJ
|
46 116 001
|
20,3%
|
38 349 169
|
6,6%
|
35 965 969
|
|
|
Export
|
FK
|
7 548 670
|
72,6%
|
4 373 488
|
-35,6%
|
6 788 227
|
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
0
|
0%
|
792
|
-74,5%
|
3 108
|
|
|
Release of reserves and provisions
|
FP
|
142 287
|
-19,1%
|
175 944
|
-85,9%
|
1 244 470
|
|
|
Other income
|
FQ
|
21 210
|
-67,4%
|
65 041
|
68,8%
|
38 540
|
Operating charges (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating charges (Total II)
|
GF
|
46 405 055
|
24,0%
|
37 420 641
|
3,6%
|
36 124 374
|
Exploitation charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Purchase of goods for resale
|
FS
|
36 746 723
|
37,7%
|
26 684 864
|
143,8%
|
10 944 732
|
|
|
Change in stocks of goods for resale
|
FT
|
-8 597 730
|
-88,1%
|
-4 571 431
|
-1313,1%
|
376 830
|
|
|
Purchase of raw materials
|
FU
|
365 299
|
25,6%
|
290 765
|
-85,9%
|
2 067 390
|
|
|
Change in stocks of raw materials
|
FV
|
291 934
|
-15,3%
|
344 482
|
-51,7%
|
713 785
|
|
|
Other external purchases and charges
|
FW
|
10 498 087
|
14,1%
|
9 198 977
|
-44,0%
|
16 425 576
|
|
|
Tax, duty and similar payments
|
FX
|
1 455 458
|
97,5%
|
737 093
|
44,6%
|
509 755
|
|
|
Payroll
|
FY
|
3 017 062
|
14,4%
|
2 637 733
|
-4,1%
|
2 749 503
|
|
|
Social security costs
|
FZ
|
1 260 925
|
12,8%
|
1 118 281
|
5,3%
|
1 061 841
|
Depreciation
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Depreciation of fixed assets
|
GA
|
210 437
|
25,0%
|
168 334
|
10,3%
|
152 601
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
923 104
|
28,2%
|
719 831
|
-32,7%
|
1 068 929
|
|
|
Provisions for risks and charges
|
GD
|
150 000
|
0%
|
0
|
0%
|
0
|
Other charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Other charges
|
GE
|
83 756
|
-8,7%
|
91 712
|
71,7%
|
53 428
|
Operating charges (III-IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total financial income (Total V)
|
GP
|
72 713
|
2302,1%
|
3 027
|
-99,6%
|
816 418
|
|
|
Share financial income
|
GJ
|
41 150
|
0%
|
0
|
0%
|
121 965
|
|
|
Other investment income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and similar income
|
GL
|
59
|
0%
|
0
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
485 830
|
|
|
Exchange gains
|
GN
|
7 312
|
141,6%
|
3 027
|
-95,2%
|
62 892
|
|
|
Net income from disposal of investment securities
|
GO
|
24 192
|
0%
|
0
|
0%
|
145 730
|
Financial Charge (VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total financial charge (Total VI)
|
GU
|
297 719
|
-26,7%
|
406 307
|
-34,4%
|
619 277
|
|
|
Financial reserves and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Interest and similar charges
|
GR
|
297 719
|
-26,7%
|
406 307
|
-34,4%
|
619 277
|
|
|
Exchange losses
|
GS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net loss from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
73 548
|
511,0%
|
12 037
|
398,0%
|
2 417
|
|
|
Extraordinary operating income
|
HA
|
63 548
|
0%
|
0
|
0%
|
1 500
|
|
|
Extraordinary income from capital transactions
|
HB
|
10 000
|
-16,9%
|
12 037
|
1212,6%
|
917
|
|
|
Released provisions and transferred charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
414 184
|
1269,2%
|
30 249
|
-99,2%
|
3 564 300
|
|
|
Extraordinary operating charges
|
HE
|
114 184
|
522,4%
|
18 345
|
294,4%
|
4 651
|
|
|
Extraordinary charges from capital transactions
|
HF
|
300 000
|
2420,2%
|
11 904
|
-99,7%
|
3 559 648
|
|
|
Extraordinary reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
0
|
Employee profit sharing (IX)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Tax on profits (Total X)
|
HK
|
2 347 750
|
103,1%
|
1 155 716
|
-24,5%
|
1 530 607
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Of which equipment leases
|
HP
|
0
|
0%
|
0
|
0%
|
187 745
|
|
|
Of which property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which transferred charges
|
A1
|
0
|
0%
|
0
|
0%
|
179 421
|
|
|
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%
|
11 994
|
|
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
6 880 240
|
|
|
Increasess due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
3 577 899
|
|
|
Decreasess by budget item transfer
|
OK1
|
0
|
0%
|
3 600
|
0%
|
0
|
|
|
Decreasess by transfers
|
OK2
|
8 167 603
|
47,2%
|
5 547 177
|
64,7%
|
3 367 167
|
|
|
Gross value at the end of period
|
OL
|
10 642 861
|
3,0%
|
10 336 147
|
45,8%
|
7 090 972
|
Research and development Charge (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value at begin of period
|
KD
|
704 840
|
5,8%
|
666 090
|
251,5%
|
189 520
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
KF
|
64 663
|
66,9%
|
38 750
|
-92,2%
|
500 000
|
|
|
Decreasess by budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
23 430
|
|
|
Gross value at the end of period
|
LW
|
769 503
|
9,2%
|
704 840
|
5,8%
|
666 090
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value at begin of period
|
LN
|
1 486 268
|
8,9%
|
1 365 015
|
6,6%
|
1 280 844
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LP
|
37 994
|
-69,6%
|
124 853
|
-75,6%
|
511 305
|
|
|
Decreasess by budget item transfer
|
NG1
|
0
|
0%
|
3 600
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
81 000
|
0%
|
0
|
0%
|
427 134
|
|
|
Gross value at the end of period
|
NH
|
1 443 262
|
-2,9%
|
1 486 268
|
8,9%
|
1 365 015
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value at begin of period
|
LQ
|
8 145 039
|
61,0%
|
5 059 867
|
-6,5%
|
5 409 876
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LS
|
8 371 660
|
-3,0%
|
8 632 349
|
236,3%
|
2 566 594
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
8 086 603
|
45,8%
|
5 547 177
|
90,2%
|
2 916 603
|
|
|
Gross value at the end of period
|
NK
|
8 430 096
|
3,5%
|
8 145 039
|
61,0%
|
5 059 866
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
246 573
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
152 600
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
45 865
|
|
|
Reserve for
depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
353 308
|
Research and development charge (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
PE
|
18 095
|
150,5%
|
7 224
|
28,7%
|
5 615
|
|
Increases
|
PF
|
56 128
|
416,3%
|
10 871
|
575,6%
|
1 609
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
PH
|
74 223
|
310,2%
|
18 095
|
150,5%
|
7 224
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
QU
|
504 140
|
45,7%
|
346 087
|
43,6%
|
240 958
|
|
Increases
|
QV
|
154 310
|
-2,4%
|
158 053
|
4,7%
|
150 991
|
|
Decreases
|
QW
|
81 000
|
0%
|
0
|
0%
|
45 865
|
|
|
Decreasess by budget
item transfer
|
QX
|
577 450
|
14,5%
|
504 140
|
45,7%
|
346 084
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at begining of
period
|
7C
|
2 491 566
|
34,0%
|
1 859 154
|
0%
|
0
|
|
Increases
|
UB
|
1 073 104
|
49,1%
|
719 831
|
0%
|
0
|
|
Decreases
|
UC
|
56 207
|
-35,7%
|
87 419
|
0%
|
0
|
|
|
Value at the end of
period
|
UD
|
3 508 463
|
40,8%
|
2 491 566
|
0%
|
0
|
Includes Total allocations
|
|
Operating
|
UE
|
0
|
0%
|
719 831
|
0%
|
0
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
1 073 104
|
0%
|
0
|
0%
|
0
|
Includes Total
Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
87 419
|
0%
|
0
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
56 207
|
0%
|
0
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at begining of
period
|
5Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TV
|
150 000
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of
period
|
TX
|
150 000
|
0%
|
0
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at begining of
period
|
7B
|
2 491 566
|
34,0%
|
1 859 154
|
0%
|
0
|
|
Increases
|
TY
|
923 104
|
28,2%
|
719 831
|
0%
|
0
|
|
Decreases
|
TZ
|
56 207
|
-35,7%
|
87 419
|
0%
|
0
|
|
|
Value at the end of
period
|
UA
|
3 358 463
|
34,8%
|
2 491 566
|
0%
|
0
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value
|
VT
|
19 613 460
|
6,2%
|
18 460 595
|
-13,2%
|
21 274 407
|
|
|
1 year at most
|
VU
|
19 613 460
|
65,0%
|
11 890 204
|
-33,1%
|
17 773 775
|
|
|
More than one year
|
VV
|
0
|
0%
|
6 570 391
|
87,7%
|
3 500 632
|
State of loans
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Claims related to
holdings (gross)
|
UL
|
0
|
0%
|
6 532 781
|
88,6%
|
3 463 022
|
|
|
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
|
113 730
|
202,4%
|
37 610
|
0%
|
37 610
|
|
|
Other financial assets
(1 year at most)
|
UV
|
113 730
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Customers doubtful or
disputed
|
VA
|
1 914 640
|
-8,8%
|
2 098 507
|
0%
|
0
|
|
|
Other claims customer
|
UX
|
12 997 938
|
47,1%
|
8 839 020
|
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
|
6 535
|
13,6%
|
5 755
|
0%
|
0
|
|
|
Social Security and
other social organizations
|
UZ
|
8 301
|
-15,2%
|
9 793
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
498 793
|
0%
|
0
|
|
|
Value added tax
|
VB
|
331 930
|
108,5%
|
159 210
|
0%
|
0
|
|
|
Other taxes and
payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State and other public
- Miscellaneous
|
VP
|
0
|
0%
|
42 257
|
0%
|
0
|
|
|
Group and Associates
|
VC
|
3 665 802
|
0%
|
0
|
0%
|
0
|
|
|
Accounts receivable
(including claims relating to the operation of pension titles)
|
VR
|
574 585
|
142,6%
|
236 868
|
0%
|
0
|
Prepaid
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
0
|
State Debt
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total debt (gross)
|
VY
|
21 574 593
|
93,9%
|
11 124 452
|
-25,0%
|
14 829 900
|
|
1 year at most
|
VZ2
|
20 074 593
|
82,6%
|
10 993 500
|
-24,7%
|
14 606 188
|
|
More than 1 year and 5
years at most
|
VZ3
|
975 000
|
644,5%
|
130 952
|
-41,5%
|
223 712
|
|
More than 5 years
|
VZ4
|
525 000
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Convertible bonds
(gross)
|
7Y1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5
years at most
|
7Y3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other bonds (gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5
years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing & debts
to 1 year maximum at the origin (gross)
|
VG1
|
2 131 782
|
7146,3%
|
29 419
|
3381,5%
|
845
|
|
1 year at most
|
VG2
|
2 131 782
|
7146,3%
|
29 419
|
3381,5%
|
845
|
|
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
|
1 630 952
|
629,0%
|
223 712
|
-28,3%
|
312 045
|
|
1 year at most
|
VH2
|
130 952
|
41,2%
|
92 760
|
5,0%
|
88 333
|
|
More than 1 year and 5
years at most
|
VH3
|
975 000
|
644,5%
|
130 952
|
-41,5%
|
223 712
|
|
 
|
Loans and various
financial liabilities (gross)
|
8A1
|
0
|
0%
|
0
|
0%
|
32 953
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
32 953
|
|
More than 1 year and 5
years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers and
associated accounts (gross)
|
8B1
|
15 807 595
|
55,7%
|
10 154 801
|
-24,1%
|
13 373 922
|
|
1 year at most
|
8B2
|
15 807 595
|
55,7%
|
10 154 801
|
-24,1%
|
13 373 922
|
|
More than 1 year and 5
years at most
|
8B3
|
15 807 595
|
55,7%
|
10 154 801
|
0%
|
0
|
|
 
|
Personnel and
associated accounts (gross)
|
8C1
|
333 414
|
246,7%
|
96 161
|
0%
|
0
|
|
1 year at most
|
8C2
|
333 414
|
246,7%
|
96 161
|
0%
|
0
|
|
More than 1 year and 5
years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social Security and
other social organizations (gross)
|
8D1
|
431 930
|
28,5%
|
336 034
|
-65,2%
|
965 426
|
|
1 year at most
|
8D2
|
431 930
|
28,5%
|
336 034
|
-65,2%
|
965 426
|
|
More than 1 year and 5
years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on profits
(gross)
|
8E1
|
682 200
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8E2
|
682 200
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5
years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
80 291
|
158,6%
|
31 047
|
0%
|
0
|
|
1 year at most
|
VW2
|
80 291
|
158,6%
|
31 047
|
0%
|
0
|
|
More than 1 year and 5
years at most
|
VW3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Backed Obligations
(gross)
|
VX1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VX2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5
years at most
|
VX3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other taxes and
assimilated (gross)
|
VQ1
|
218 970
|
137,1%
|
92 358
|
0%
|
0
|
|
1 year at most
|
VQ2
|
218 970
|
137,1%
|
92 358
|
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
|
165 928
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VI2
|
165 928
|
0%
|
0
|
0%
|
0
|
|
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
|
91 532
|
-43,1%
|
160 920
|
11,2%
|
144 709
|
|
1 year at most
|
8K2
|
91 532
|
-43,1%
|
160 920
|
11,2%
|
144 709
|
|
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
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Loans made during the
period
|
VJ
|
1 516 943
|
0%
|
0
|
0%
|
0
|
|
|
Debt repaid during the
period
|
VK
|
109 703
|
24,2%
|
88 333
|
5,0%
|
84 118
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
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
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Rentals, rental
charges and condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Remuneration
intermediaries and fees (excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Fees, commissions and
brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total Other purchases
and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
0
|
Taxes and Fees
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other taxes and
payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
0
|
VAT
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total VAT on goods and
services
|
YZ
|
0
|
0%
|
0
|
0%
|
0
|
Average number of employees
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Average number of
employees
|
YP
|
49
|
40,0%
|
35
|
-14,6%
|
41
|
Groups and Shareholders
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Groups and
Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Avg sector 2010
|
|
|
Fixed Asset Financing
|

|
2,82
|
28,2%
|
2,20
|
-16,3%
|
2,63
|
4,66
|
-39,5%
|
|
Global Debt
|

|
145 days
|
54,3%
|
94 days
|
-24,8%
|
125 days
|
943,95 days
|
-84,6%
|
|
Working Capital Fund overall net
|

|
130 days
|
25,0%
|
104 days
|
7,2%
|
97 days
|
-130,19 days
|
199,9%
|
|
Financial independence
|

|
675,77%
|
-92,2%
|
8658,70%
|
50,9%
|
5737,25%
|
22784,92%
|
-97,0%
|
|
 More ratios
|
|
Solvability
|

|
53,93%
|
-18,7%
|
66,33%
|
21,1%
|
54,76%
|
-13,86%
|
489,1%
|
|
Capacity debt futures
|

|
1123,75%
|
-93,7%
|
17939,14%
|
-10,9%
|
20129,71%
|
30099,93%
|
-96,3%
|
|
Coverage of current assets by net working capital overall
|

|
47,75%
|
0,2%
|
47,64%
|
15,9%
|
41,11%
|
4,86%
|
882,5%
|
|
General Liquidity
|

|
0,98
|
-9,3%
|
1,08
|
-11,5%
|
1,22
|
7,30
|
-86,6%
|
|
Restricted Liquidity
|

|
1,07
|
-21,3%
|
1,36
|
-6,8%
|
1,46
|
9,88
|
-89,2%
|
Management or rotation
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Average 2010
|
|
|
Need background in operating working capital
|

|
117 days
|
50,0%
|
78 days
|
16,4%
|
67 days
|
-206,29 days
|
156,7%
|
|
Treasury
|

|
13 days
|
-50,0%
|
26 days
|
-13,3%
|
30 days
|
52,87 days
|
-75,4%
|
|
Inventory turnover of goods
|

|
239 days
|
45,7%
|
164 days
|
0%
|
0 days
|
762,77 days
|
-68,7%
|
|
Average length of credit granted to customers
|

|
100 days
|
8,7%
|
92 days
|
-25,2%
|
123 days
|
49,81 days
|
100,8%
|
|
Average length of credit obtained suppliers
|

|
145 days
|
27,2%
|
114 days
|
-27,8%
|
158 days
|
73,51 days
|
97,3%
|
|
 More ratios
|
|
Inventory turnover of raw materials in industrial enterprises
|

|
19 days
|
-65,5%
|
55 days
|
-40,9%
|
93 days
|
403,60 days
|
-95,3%
|
|
Inventory turnover of intermediate and finished products in the
industrial enterprise
|

|
days
|
-
|
days
|
-
|
3132 days
|
1721,52 days
|
-
|
|
Rotation tangible assets
|

|
3718,29%
|
29,4%
|
2874,49%
|
-8,2%
|
3132,14%
|
1961,36%
|
89,6%
|
Profitability of the business
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Average 2010
|
|
|
Margin trading
|

|
45,53%
|
-2,8%
|
46,85%
|
165,6%
|
17,64
|
15,96%
|
185,3%
|
|
Profitability of the business
|

|
16,08
|
9,3%
|
14,71
|
-20,5%
|
18,50
|
-32,49%
|
149,5%
|
|
Net profit
|

|
8,40%
|
-9,5%
|
9,28%
|
31,3%
|
7,07%
|
-41,47%
|
120,3%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
25,61%
|
36685,7%
|
-0,07%
|
99,6%
|
-16,58%
|
15,91%
|
61,0%
|
|
Rates integration
|

|
26,76%
|
6,1%
|
25,22%
|
-11,8%
|
28,60%
|
10,62%
|
152,0%
|
|
Rate leasing furniture
|

|
0%
|
0%
|
0%
|
0%
|
0,44%
|
0,14%
|
0%
|
|
Work Factor
|

|
29,79%
|
-14,5%
|
34,86%
|
11,8%
|
31,17%
|
75,67%
|
-60,6%
|
|
Weight interests
|

|
0,55
|
-42,1%
|
0,95%
|
-34,5%
|
1,45%
|
2,36%
|
-76,7%
|
Return on capital
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Average 2010
|
|
|
Cash flow from the overall profitability
|

|
9,23%
|
-2,5%
|
9,47%
|
-39,9%
|
15,75%
|
-30,26%
|
130,5%
|
|
Rates of economic profitability
|

|
30%
|
7,1%
|
28%
|
-34,9%
|
43%
|
-29,31%
|
202,4%
|
|
Financial profitability
|

|
25427580%
|
16,0%
|
21917861%
|
22,1%
|
17951275%
|
537001,17%
|
4635,1%
|
|
Return on investment
|

|
16,47%
|
-16,5%
|
19,72%
|
-0,9%
|
19,89%
|
-19,83%
|
183,1%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Average 2010
|
|
|
Turnover
|
53 664 671
|
25,6%
|
42 722 657
|
-0,1%
|
42 754 197
|
2 204 412 €
|
2334,4%
|
|
Sales of goods
|
52 583 058
|
24,8%
|
42 129 573
|
123,4%
|
18 861 277
|
|
|
|
- Purchase of goods
|
36 746 723
|
37,7%
|
26 684 864
|
143,8%
|
10 944 732
|
|
|
|
+/- Stock of goods variation
|
-8 597 730
|
-88,1%
|
-4 571 431
|
-1313,1%
|
376 830
|
|
|
|
Trading margin
|
24 434 065 €
|
22,1%
|
20 016 140 €
|
165,5%
|
7 539 715 €
|
236823,64 €
|
10217,4%
|
|
|
45,53 % CA
|
-2,8%
|
46,85 % CA
|
165,6%
|
17,64 % CA
|
17,59 % CA
|
158,8%
|
|
Sale of goods produced
|
1 081 613
|
82,4%
|
593 084
|
-97,5%
|
23 892 919
|
|
|
|
+/- Stocked production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
1 081 613 €
|
82,4%
|
593 084 €
|
-97,5%
|
23 892 919 €
|
1565964,83 €
|
-30,9%
|
|
|
2,02 % CA
|
45,3%
|
1,39 % CA
|
-97,5%
|
55,88 % CA
|
74,40 % CA
|
-97,3%
|
|
Trading margin
|
24 434 065
|
22,1%
|
20 016 140
|
165,5%
|
7 539 715
|
236823,64
|
10217,4%
|
|
+ Period Production
|
1 081 613
|
82,4%
|
593 084
|
-97,5%
|
23 892 919
|
1565964,83
|
-30,9%
|
|
- Purchase of raw materials
|
365 299
|
25,6%
|
290 765
|
-85,9%
|
2 067 390
|
|
|
|
+/- Change in stocks of raw materiels
|
291 934
|
-15,3%
|
344 482
|
-51,7%
|
713 785
|
|
|
|
- Other external purchases and charges
|
10 498 087
|
14,1%
|
9 198 977
|
-44,0%
|
16 425 576
|
|
|
|
Added value
|
14 360 358 €
|
33,3%
|
10 775 000 €
|
-11,9%
|
12 225 883 €
|
656757,76 €
|
2086,6%
|
|
|
26,76 % CA
|
6,1%
|
25,22 % CA
|
-11,8%
|
28,60 % CA
|
10,62 % CA
|
152,0%
|
|
Added value
|
14 360 358 €
|
33,3%
|
10 775 000 €
|
-11,9%
|
12 225 883 €
|
656757,76 €
|
2086,6%
|
|
+ Operating grants
|
0
|
0%
|
792
|
-74,5%
|
3 108
|
|
|
|
- Tax, duty and similar payments
|
1 455 458
|
97,5%
|
737 093
|
44,6%
|
509 755
|
|
|
|
- Personal charges
|
4 277 987
|
13,9%
|
3 756 014
|
-1,5%
|
3 811 344
|
|
|
|
Gross operating surplus
|
8 626 913 €
|
37,3%
|
6 282 685 €
|
-20,6%
|
7 907 892 €
|
132142,69 €
|
6428,5%
|
|
|
16,08 % CA
|
9,3%
|
14,71 % CA
|
-20,5%
|
18,50 % CA
|
-32,49 % CA
|
149,5%
|
|
Gross operating surplus
|
8 626 913 €
|
37,3%
|
6 282 685 €
|
-20,6%
|
7 907 892 €
|
132142,69 €
|
6428,5%
|
|
+ Release of reserves and provisions
|
142 287
|
-19,1%
|
175 944
|
-85,9%
|
1 244 470
|
|
|
|
+ Other operating income
|
21 210
|
-67,4%
|
65 041
|
68,8%
|
38 540
|
|
|
|
- Depreciation/Amortisation
|
1 283 541
|
44,5%
|
888 165
|
-27,3%
|
1 221 530
|
|
|
|
- Other charges
|
83 756
|
-8,7%
|
91 712
|
71,7%
|
53 428
|
|
|
|
Operating result
|
7 423 113 €
|
33,9%
|
5 543 793 €
|
-30,0%
|
7 915 944 €
|
106357,86 €
|
6879,4%
|
|
|
16,08 % CA
|
9,3%
|
14,71 % CA
|
-20,5%
|
18,50 % CA
|
-39,64 % CA
|
140,6%
|
|
Operating result
|
7 423 113 €
|
33,9%
|
5 543 793 €
|
-30,0%
|
7 915 944 €
|
106357,86 €
|
6879,4%
|
|
+/- Result of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
72 713
|
2302,1%
|
3 027
|
-99,6%
|
816 418
|
|
|
|
- Financial charges
|
297 719
|
-26,7%
|
406 307
|
-34,4%
|
619 277
|
|
|
|
Pre-tax result
|
7 198 107 €
|
40,0%
|
5 140 513 €
|
-36,6%
|
8 113 085 €
|
92436,60 €
|
7687,1%
|
|
|
13,41 % CA
|
11,5%
|
12,03 % CA
|
-36,6%
|
18,98 % CA
|
-40,30 % CA
|
133,3%
|
|
Extraordinary income
|
73 548
|
511,0%
|
12 037
|
398,0%
|
2 417
|
24938,45
|
194,9%
|
|
- Extraordinary charges
|
414 184
|
1269,2%
|
30 249
|
-99,2%
|
3 564 300
|
|
|
|
Extraordinary result
|
-340 636 €
|
-1770,4%
|
-18 212 €
|
99,5%
|
-3 561 883 €
|
-13645,50 €
|
-2396,3%
|
|
|
-0,63 % CA
|
-1475,0%
|
-0,04 % CA
|
99,5%
|
-8 % CA
|
-1,18 % CA
|
46,6%
|
|
Pre-tax result
|
7 198 107 €
|
40,0%
|
5 140 513 €
|
-36,6%
|
8 113 085 €
|
92436,60 €
|
7687,1%
|
|
Extraordinary result
|
-340 636 €
|
-1770,4%
|
-18 212 €
|
99,5%
|
-3 561 883 €
|
-13645,50 €
|
-2396,3%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
2 347 750
|
103,1%
|
1 155 716
|
-24,5%
|
1 530 607
|
|
|
|
Net result
|
4 509 721 €
|
13,7%
|
3 966 585 €
|
31,3%
|
3 020 595 €
|
50230,43 €
|
8878,1%
|
|

|
8,40 % CA
|
-9,5%
|
9,28 % CA
|
31,3%
|
7,07 % CA
|
-41,63 % CA
|
120,2%
|
|
|
|
|