|
|
Active
Account | Passive Account | Account Results
|
|
Synthesized Accounts
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Comparison
mode
|
Average
|
Median
|
|
|
Annual
Accounts
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
|
Account period
(month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
23/11/2010
|
|
24/11/2010
|
|
02/11/2009
|
|
|
|
Activity Code
|
4649Z
|
|
4649Z
|
|
4649Z
|
|
|
|
Employees
|
0
|
|
0
|
|
0
|
|
|
Active account
|
Annual
Accounts
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
11 744
|
3,7%
|
11 323
|
170,9%
|
4 180
|
20 392
|
-42,4%
|
|
- Intangible
assets
|
296
|
0%
|
296
|
0%
|
296
|
0
|
0%
|
|
- Tangible
assets
|
0
|
0%
|
0
|
0%
|
0
|
5 376
|
0%
|
|
- Financial
assets
|
11 744
|
3,7%
|
11 323
|
170,9%
|
4 180
|
1 206
|
873,8%
|
|
Net current
assets
|
2 955 142
|
9,4%
|
2 700 700
|
5,8%
|
2 552 568
|
199 744,50
|
1379,5%
|
|
- Stocks
|
2 116 767
|
12,1%
|
1 887 974
|
4,2%
|
1 812 398
|
38 184
|
5443,6%
|
|
- Advanced
payments
|
0
|
9,4%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
817 892
|
5,7%
|
773 719
|
4,7%
|
739 198
|
63 276
|
1192,6%
|
|
- Securities
and cash
|
20 483
|
-47,5%
|
39 007
|
3913,1%
|
972
|
28 230,50
|
-27,4%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
119,50
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
2 966 887
|
9,4%
|
2 712 023
|
6,1%
|
2 556 747
|
253 227,50
|
1071,6%
|
Passive Account
|
Annual
Accounts
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Shareholders'
equity
|
1 323 145
|
14,8%
|
1 152 291
|
4,8%
|
1 099 306
|
75 598
|
1650,2%
|
|
Share capital
|
7 622
|
0%
|
7 622
|
0%
|
7 622
|
10 671
|
-28,6%
|
|
Other capital
resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Liabilities
|
1 643 741
|
5,4%
|
1 559 731
|
7,0%
|
1 457 440
|
147 844,50
|
1011,8%
|
|
- Financial
liabilities
|
205 650
|
-54,0%
|
446 616
|
-5,2%
|
470 987
|
17 293,50
|
1089,2%
|
|
- Advanced
payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
1 393 975
|
29,7%
|
1 075 046
|
16,2%
|
925 183
|
43 236,50
|
3124,1%
|
|
- Tax and
social liabilities
|
44 116
|
15,9%
|
38 069
|
-37,9%
|
61 270
|
34 216
|
28,9%
|
|
- Other debts
and fixed assets liabilities
|
0
|
0%
|
0
|
0%
|
0
|
4 484,50
|
0%
|
|
Account
regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
liabilities
|
2 966 887
|
9,4%
|
2 712 023
|
6,1%
|
2 556 747
|
253 533
|
1070,2%
|
Results
|
Annual
Accounts
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Sales of Goods
|
1 952 455
|
4,7%
|
1 864 106
|
-8,3%
|
2 032 986
|
387 702
|
403,6%
|
|
Net turnover
|
1 952 455
|
4,7%
|
1 864 106
|
-8,3%
|
2 032 986
|
381 019,50
|
412,4%
|
|
- of which net
export turnover
|
12 409
|
-8,5%
|
13 567
|
9,1%
|
12 441
|
0
|
0%
|
|
Operating
charges
|
1 730 139
|
5,0%
|
1 647 376
|
-7,6%
|
1 782 958
|
370 032,50
|
367,6%
|
|
Operating
profit/loss
|
222 316
|
2,6%
|
216 730
|
-13,3%
|
250 028
|
8 936
|
2387,9%
|
|
Financial
income
|
73 819
|
21,8%
|
60 621
|
-49,4%
|
119 871
|
30
|
245963,3%
|
|
Financial
charges
|
46 564
|
-23,6%
|
60 972
|
51,6%
|
40 213
|
925,50
|
4931,2%
|
|
Financial
profit/loss
|
27 255
|
7865,0%
|
-351
|
-100,4%
|
79 658
|
-259
|
10623,2%
|
|
Pretax net
operating income
|
249 571
|
15,3%
|
216 379
|
-34,4%
|
329 686
|
7 864
|
3073,6%
|
|
Extraordinary
income
|
2 008
|
-38,6%
|
3 271
|
-10,6%
|
3 657
|
08
|
25000%
|
|
Extraordinary
charges
|
5 574
|
8609,4%
|
64
|
-98,7%
|
5 026
|
166
|
3257,8%
|
|
Extraordinary
profit/loss
|
-3 566
|
5227,5%
|
3 207
|
334,3%
|
-1 369
|
0
|
0%
|
|
Net result
|
170 854
|
11,7%
|
152 985
|
-32,3%
|
225 934
|
7 506
|
2176,2%
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Normal Account
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Grand Total (I
to VI)
|
Net
|
2 966 887
|
9,4%
|
2 712 023
|
6,1%
|
2 556 747
|
|
|
Gross
|
CO
|
2 967 566
|
9,4%
|
2 712 702
|
6,1%
|
2 557 426
|
|
|
Amortisation
|
1A
|
679
|
0%
|
679
|
0%
|
679
|
Non declared distributed capital (I)
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
-
|
-
|
-
|
-
|
Active fixed asset (II)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total Active
fixed asset (II)
|
Net
|
11 744
|
3,7%
|
11 323
|
170,9%
|
4 180
|
|
|
Gross
|
BJ
|
12 423
|
3,5%
|
12 002
|
147,0%
|
4 859
|
|
|
Amortisation
|
BK
|
679
|
0%
|
679
|
0%
|
679
|
Intangible fixed assets
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Start-up cost
|
Net
|
296
|
0%
|
296
|
0%
|
296
|
|
|
Gross
|
AB
|
296
|
0%
|
296
|
0%
|
296
|
|
|
Amortisation
|
AC
|
296
|
0%
|
296
|
0%
|
296
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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%
|
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
|
296
|
0%
|
296
|
0%
|
296
|
Tangible fixed assets
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AT
|
383
|
0%
|
383
|
0%
|
383
|
|
|
Amortisation
|
AU
|
383
|
0%
|
383
|
0%
|
383
|
|
 
|
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
|
0
|
|
0
|
|
0
|
Financial assets
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Inter-company
receivables
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other
investment securities
|
Net
|
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
|
11 744
|
3,7%
|
11 323
|
170,9%
|
4 180
|
|
|
Gross
|
BH
|
11 744
|
3,7%
|
11 323
|
170,9%
|
4 180
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Financial Assets
|
|
11 744
|
|
11 323
|
|
4 180
|
Current Assets (III)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total Assets
|
Net
|
2 955 142
|
9,4%
|
2 700 700
|
5,8%
|
2 552 568
|
|
|
Gross
|
CJ
|
2 955 142
|
9,4%
|
2 700 700
|
5,8%
|
2 552 568
|
|
|
Amortisation
|
CK
|
0
|
0%
|
0
|
0%
|
0
|
Stocks
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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
|
2 116 767
|
12,1%
|
1 887 974
|
4,2%
|
1 812 398
|
|
|
Gross
|
BT
|
2 116 767
|
12,1%
|
1 887 974
|
4,2%
|
1 812 398
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Stocks
|
Net
|
2 116 767
|
12,1%
|
1 887 974
|
4,2%
|
1 812 398
|
Advance payments to suppliers
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Trade accounts
receivable
|
Net
|
780 351
|
5,8%
|
737 710
|
0,1%
|
736 631
|
|
|
Gross
|
BX
|
780 351
|
5,8%
|
737 710
|
0,1%
|
736 631
|
|
|
Amortisation
|
BY
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other debtors
|
Net
|
37 541
|
4,3%
|
36 009
|
1302,8%
|
2 567
|
|
|
Gross
|
BZ
|
37 541
|
4,3%
|
36 009
|
1302,8%
|
2 567
|
|
|
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
|
817 892
|
5,7%
|
773 719
|
4,7%
|
739 198
|
Divers
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Investment
securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash and cash
equivalents
|
Net
|
20 483
|
-47,5%
|
39 007
|
3913,1%
|
972
|
|
|
Gross
|
CF
|
20 483
|
-47,5%
|
39 007
|
3913,1%
|
972
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Divers
|
Net
|
20 483
|
-47,5%
|
39 007
|
3913,1%
|
972
|
Prepaid expenses
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Multi-period
charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Premiums on
redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Currency
differential gain
|
CN3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Due within one
year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due after one
year
|
CR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
Accounts - Passive
Other capital resources | Provisions for risks and charges |
Liabilities | Translation loss | Equalization accounts |
References
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Grand Total (I
to V)
|
EE
|
2 966 887
|
9,4%
|
2 712 023
|
6,1%
|
2 556 747
|
Shareholder Equity (I)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
1 323 145
|
14,8%
|
1 152 291
|
4,8%
|
1 099 306
|
|
|
Equity and
shareholders' equity
|
DA
|
7 622
|
0%
|
7 622
|
0%
|
7 622
|
|
|
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
|
762
|
0%
|
762
|
0%
|
762
|
|
|
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
|
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
|
1 143 907
|
15,4%
|
990 922
|
14,6%
|
864 988
|
|
|
Profit or loss
for the period
|
DI
|
170 854
|
11,7%
|
152 985
|
-32,3%
|
225 934
|
|
|
Investment
grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special
tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total
provisions for risks and charges (Total III)
|
DR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Risk
provisions
|
DP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserves for
charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total
Liabilities (Total IV)
|
EC
|
1 643 741
|
5,4%
|
1 559 731
|
7,0%
|
1 457 440
|
|
|
Convertible
debentures
|
DS
|
22 637
|
-56,4%
|
51 886
|
-35,2%
|
80 102
|
|
|
Other
debentures
|
DT
|
0
|
0%
|
0
|
0%
|
150 000
|
|
|
Bank loans and
liabilities
|
DU
|
9 196
|
-94,5%
|
167 480
|
153,9%
|
65 970
|
|
|
Sundry loans
and financial liabilities
|
DV
|
173 817
|
-23,5%
|
227 250
|
29,9%
|
174 915
|
|
|
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
|
1 393 975
|
29,7%
|
1 075 046
|
16,2%
|
925 183
|
|
|
Tax and social
security liabilities
|
DY
|
44 116
|
15,9%
|
38 069
|
-37,9%
|
61 270
|
|
|
Fixed asset
liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debts
|
EA
|
0
|
0%
|
0
|
0%
|
0
|
Translation loss (V)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Translation
loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Deferred
income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Of which
tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred
income and liabilities
|
EG
|
1 643 741
|
6,1%
|
1 549 595
|
23,4%
|
1 255 555
|
|
|
Of which
current bank facilities
|
EH
|
9 196
|
-94,5%
|
167 480
|
153,9%
|
65 970
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Operating result
(Total I-II)
|
GG
|
222 316
|
2,6%
|
216 730
|
-13,3%
|
250 028
|
2 - Financial result (V - VI)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Financial
result (Total V-VI)
|
GV
|
27 255
|
7865,0%
|
-351
|
-100,4%
|
79 658
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
249 571
|
15,3%
|
216 379
|
-34,4%
|
329 686
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-3 566
|
-211,2%
|
3 207
|
334,3%
|
-1 369
|
Profit or loss
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Profit or loss
|
HN
|
170 854
|
11,7%
|
152 985
|
-32,3%
|
225 934
|
Total Income (I+III+V+VII)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Total Income
(I+III+V+VII)
|
HL
|
2 028 282
|
5,2%
|
1 927 998
|
-10,6%
|
2 156 514
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
HM
|
1 857 428
|
4,6%
|
1 775 015
|
-8,1%
|
1 930 580
|
Operating income (I)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Total
operating income (Total I)
|
FR
|
1 952 455
|
4,7%
|
1 864 106
|
-8,3%
|
2 032 986
|
Operating income (details)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Sale of goods
for resale
|
FC
|
1 938 410
|
4,1%
|
1 861 332
|
-8,4%
|
2 032 986
|
|
|
France
|
FA
|
1 926 001
|
4,2%
|
1 847 765
|
-8,6%
|
2 020 545
|
|
|
Export
|
FB
|
12 409
|
-8,5%
|
13 567
|
9,1%
|
12 441
|
|
 
|
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
|
14 045
|
406,3%
|
2 774
|
0%
|
0
|
|
|
France
|
FG
|
14 045
|
406,3%
|
2 774
|
0%
|
0
|
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Net turnover
|
FL
|
1 952 455
|
4,7%
|
1 864 106
|
-8,3%
|
2 032 986
|
|
|
France
|
FJ
|
1 940 046
|
4,8%
|
1 850 539
|
-8,4%
|
2 020 545
|
|
|
Export
|
FK
|
12 409
|
-8,5%
|
13 567
|
9,1%
|
12 441
|
|
|
Stocked
production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Release of
reserves and provisions
|
FP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other income
|
FQ
|
0
|
0%
|
0
|
0%
|
0
|
Operating charges (II)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Total
operating charges (Total II)
|
GF
|
1 730 139
|
5,0%
|
1 647 376
|
-7,6%
|
1 782 958
|
Exploitation charges
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Purchase of
goods for resale
|
FS
|
1 527 693
|
13,2%
|
1 349 848
|
-9,6%
|
1 492 641
|
|
|
Change in
stocks of goods for resale
|
FT
|
-228 793
|
-202,7%
|
-75 576
|
8,8%
|
-82 871
|
|
|
Purchase of
raw materials
|
FU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in
stocks of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other external
purchases and charges
|
FW
|
111 941
|
32,7%
|
84 341
|
19,9%
|
70 335
|
|
|
Tax, duty and
similar payments
|
FX
|
58 584
|
-0,6%
|
58 947
|
-17,3%
|
71 283
|
|
|
Payroll
|
FY
|
185 022
|
22,8%
|
150 715
|
-8,8%
|
165 332
|
|
|
Social security
costs
|
FZ
|
75 692
|
-4,3%
|
79 101
|
19,4%
|
66 238
|
Depreciation
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Depreciation
of fixed assets
|
GA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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%
|
0
|
0%
|
0
|
Other charges
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Other charges
|
GE
|
0
|
0%
|
0
|
0%
|
0
|
Operating charges (III-IV)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total
financial income (Total V)
|
GP
|
73 819
|
21,8%
|
60 621
|
-49,4%
|
119 871
|
|
|
Share
financial income
|
GJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
investment income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest
and similar income
|
GL
|
0
|
0%
|
2 397
|
-57,1%
|
5 590
|
|
|
Released
provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
73 819
|
26,8%
|
58 224
|
-49,1%
|
114 281
|
|
|
Net income
from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total
financial charge (Total VI)
|
GU
|
46 564
|
-23,6%
|
60 972
|
51,6%
|
40 213
|
|
|
Financial
reserves and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Interest and
similar charges
|
GR
|
22 037
|
-32,3%
|
32 535
|
-19,1%
|
40 213
|
|
|
Exchange
losses
|
GS
|
24 527
|
-13,7%
|
28 437
|
0%
|
0
|
|
|
Net loss from
disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VII)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total
extraordinary income (Total VII)
|
HD
|
2 008
|
-38,6%
|
3 271
|
-10,6%
|
3 657
|
|
|
Extraordinary
operating income
|
HA
|
2 008
|
-38,6%
|
3 271
|
-10,6%
|
3 657
|
|
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
5 574
|
8609,4%
|
64
|
-98,7%
|
5 026
|
|
|
Extraordinary
operating charges
|
HE
|
5 574
|
8609,4%
|
64
|
-98,7%
|
5 026
|
|
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Employee
profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Tax on profits
(Total X)
|
HK
|
75 151
|
12,8%
|
66 603
|
-34,9%
|
102 383
|
References
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
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%
|
0
|
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
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Gross value at
begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due
to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess,
acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
OK2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at
the end of period
|
OL
|
12 423
|
3,5%
|
12 001
|
147,0%
|
4 859
|
Research and development Charge (Total I)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Gross value at
begin of period
|
CZ
|
296
|
0%
|
296
|
0%
|
296
|
|
|
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
|
296
|
0%
|
296
|
0%
|
296
|
Other budget item from Intangible fixed assets (Total II)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Gross value at
begin of period
|
KD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due
to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions,
creations, contributions
|
KF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at
the end of period
|
LW
|
0
|
0%
|
0
|
0%
|
0
|
Tangible fixed assets (Total III)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Gross value at
begin of period
|
LN
|
383
|
0%
|
383
|
0%
|
383
|
|
|
Increasess due
to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
NG2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at
the end of period
|
NH
|
383
|
0%
|
383
|
0%
|
383
|
Fiancial assets (Total IV)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Gross value at
begin of period
|
LQ
|
11 323
|
170,9%
|
4 180
|
4,8%
|
3 988
|
|
|
Increasess due
to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
422
|
-94,1%
|
7 143
|
3620,3%
|
192
|
|
|
Decreasess by
budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
NJ2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at
the end of period
|
NK
|
11 745
|
3,7%
|
11 323
|
170,9%
|
4 180
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserve for
depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
0
|
Research and development charge (Total I)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
budget item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
0
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
QU
|
383
|
0%
|
383
|
0%
|
383
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
budget item transfer
|
QX
|
383
|
0%
|
383
|
0%
|
383
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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
|
296
|
0%
|
296
|
0%
|
296
|
|
|
Net value at
the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Value at
begining of period
|
7C
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
UB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the
end of period
|
UD
|
0
|
0%
|
0
|
0%
|
0
|
Includes Total
allocations
|
|
Operating
|
UE
|
0
|
0%
|
0
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Value at
begining of period
|
5Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the
end of period
|
TX
|
0
|
0%
|
0
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Gross value
|
VT
|
829 637
|
5,7%
|
785 042
|
5,6%
|
743 377
|
|
|
1 year at most
|
VU
|
817 893
|
5,7%
|
773 719
|
4,1%
|
743 377
|
|
|
More than one
year
|
VV
|
11 744
|
3,7%
|
11 323
|
0%
|
0
|
State of loans
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
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
|
11 744
|
3,7%
|
11 323
|
170,9%
|
4 180
|
|
|
Other
financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
4 180
|
Receivables statement of assets
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Customers
doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other claims
customer
|
UX
|
780 351
|
5,8%
|
737 710
|
0,1%
|
736 631
|
|
|
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%
|
0
|
|
|
Social
Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
35 742
|
0%
|
0
|
|
|
Value added
tax
|
VB
|
37 541
|
13960,3%
|
267
|
-89,6%
|
2 567
|
|
|
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%
|
0
|
0%
|
0
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
0
|
0%
|
0
|
0%
|
0
|
Prepaid
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
0
|
State Debt
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Total debt
(gross)
|
VY
|
1 643 741
|
5,4%
|
1 559 732
|
7,0%
|
1 457 441
|
|
1 year at most
|
VZ2
|
1 643 741
|
6,1%
|
1 549 596
|
23,4%
|
1 255 555
|
|
More than 1
year and 5 years at most
|
VZ3
|
0
|
0%
|
10 136
|
-95,0%
|
201 886
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
 
|
Convertible
bonds (gross)
|
7Y1
|
22 637
|
-56,4%
|
51 886
|
-35,2%
|
80 102
|
|
1 year at most
|
7Y2
|
22 637
|
-45,8%
|
41 750
|
48,0%
|
28 216
|
|
More than 1
year and 5 years at most
|
7Y3
|
0
|
0%
|
10 136
|
-80,5%
|
51 886
|
|
 
|
Other bonds
(gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
150 000
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
150 000
|
|
 
|
Borrowing
& debts to 1 year maximum at the origin (gross)
|
VG1
|
9 196
|
-94,5%
|
167 480
|
153,9%
|
65 970
|
|
1 year at most
|
VG2
|
9 196
|
-94,5%
|
167 480
|
153,9%
|
65 970
|
|
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%
|
0
|
0%
|
0
|
|
1 year at most
|
VH2
|
0
|
0%
|
17 654
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
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
|
1 393 975
|
29,7%
|
1 075 046
|
16,2%
|
925 183
|
|
1 year at most
|
8B2
|
1 393 975
|
29,7%
|
1 075 046
|
16,2%
|
925 183
|
|
More than 1
year and 5 years at most
|
8B3
|
1 393 975
|
29,7%
|
1 075 046
|
16,2%
|
925 183
|
|
 
|
Personnel and
associated accounts (gross)
|
8C1
|
18 880
|
0%
|
0
|
0%
|
19 894
|
|
1 year at most
|
8C2
|
18 880
|
6,9%
|
17 654
|
-11,3%
|
19 894
|
|
More than 1
year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social
Security and other social organizations (gross)
|
8D1
|
16 687
|
19,6%
|
13 947
|
-9,6%
|
15 433
|
|
1 year at most
|
8D2
|
16 687
|
19,6%
|
13 947
|
-9,6%
|
15 433
|
|
More than 1
year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on
profits (gross)
|
8E1
|
8 549
|
0%
|
0
|
0%
|
13 179
|
|
1 year at most
|
8E2
|
8 549
|
0%
|
0
|
0%
|
13 179
|
|
More than 1
year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
0
|
0%
|
6 468
|
-36,6%
|
10 196
|
|
1 year at most
|
VW2
|
0
|
0%
|
6 468
|
-36,6%
|
10 196
|
|
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%
|
0
|
0%
|
2 568
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
2 568
|
|
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
|
173 817
|
-23,5%
|
227 250
|
29,9%
|
174 915
|
|
1 year at most
|
VI2
|
173 817
|
-23,5%
|
227 250
|
29,9%
|
174 915
|
|
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%
|
0
|
0%
|
0
|
|
1 year at most
|
8K2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Debt
representative of borrowed securities (gross)
|
SZ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
SZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
SZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Products in
advance (gross)
|
8L1
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Loans made
during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
150 000
|
|
|
Debt repaid
during the period
|
VK
|
29 249
|
-83,6%
|
178 216
|
554,7%
|
27 220
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
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
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Average number
of employees
|
YP
|
0
|
0%
|
0
|
0%
|
0
|
Groups and Shareholders
|
|
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
|
|
Groups and
Shareholders
|
ZR
|
0
|
0%
|
0
|
-
|
-
|
|
|
|
|
Display
parameter
|
|
Comparison
mode
|
Average
|
Median
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Fixed Asset
Financing
|

|
122,38
|
2,6%
|
119,32
|
-61,5%
|
309,73
|
2,63
|
4553,2%
|
|
Global Debt
|

|
303 days
|
0,7%
|
301 days
|
16,7%
|
258 days
|
123 days
|
146,3%
|
|
Working
Capital Fund overall net
|

|
278 days
|
1,5%
|
274 days
|
3,0%
|
266 days
|
71 days
|
291,5%
|
|
Financial
independence
|

|
4155,59%
|
691,3%
|
525,15%
|
41,5%
|
371,20%
|
413,63%
|
904,7%
|
|
 More ratios
|
|
Solvability
|

|
44,60%
|
5,0%
|
42,49%
|
-1,2%
|
43%
|
34,99%
|
27,5%
|
|
Capacity debt
futures
|

|
14388,27%
|
2211,7%
|
622,41%
|
-62,6%
|
1666,37%
|
1024,77%
|
1304,0%
|
|
Coverage of
current assets by net working capital overall
|

|
51,02%
|
-3,0%
|
52,58%
|
-10,5%
|
58,77%
|
43,99%
|
16,0%
|
|
General
Liquidity
|

|
0,50
|
0%
|
0,50
|
-15,3%
|
0,59
|
0,59
|
-15,3%
|
|
Restricted
Liquidity
|

|
0,51
|
-1,9%
|
0,52
|
-11,9%
|
0,59
|
0,98
|
-48,0%
|
Management or rotation
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Need
background in operating working capital
|

|
276 days
|
-7,7%
|
299 days
|
7,9%
|
277 days
|
30 days
|
820,0%
|
|
Treasury
|

|
2 days
|
108,0%
|
-25 days
|
-108,3%
|
-12 days
|
12 days
|
-83,3%
|
|
Inventory
turnover of goods
|

|
587 days
|
10,1%
|
533 days
|
15,1%
|
463 days
|
92 days
|
538,0%
|
|
Average length
of credit granted to customers
|

|
144 days
|
1,4%
|
142 days
|
9,2%
|
130 days
|
44 days
|
227,3%
|
|
Average length
of credit obtained suppliers
|

|
356 days
|
24,9%
|
285 days
|
26,7%
|
225 days
|
55 days
|
547,3%
|
|
 More ratios
|
|
Inventory
turnover of raw materials in industrial enterprises
|

|
0 days
|
0%
|
0 days
|
0%
|
0 days
|
0 days
|
0%
|
|
Inventory
turnover of intermediate and finished products in the industrial
enterprise
|

|
days
|
-
|
days
|
-
|
days
|
1221 days
|
-
|
|
Rotation
tangible assets
|

|
509779,37%
|
4,7%
|
486711,75%
|
-8,3%
|
530805,74%
|
1392,28%
|
36514,7%
|
Profitability of the business
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Margin trading
|

|
32,75%
|
4,0%
|
31,49%
|
2,7%
|
30,66
|
32,97%
|
-0,7%
|
|
Profitability
of the business
|

|
11,39
|
-2,1%
|
11,63
|
-5,4%
|
12,30
|
3,54%
|
221,8%
|
|
Net profit
|

|
8,75%
|
6,6%
|
8,21%
|
-26,1%
|
11,11%
|
1,95%
|
348,7%
|
|
 More ratios
|
|
Growth rate of
turnover (excluding VAT)
|

|
4,74%
|
157,0%
|
-8,31%
|
-344,4%
|
3,40%
|
0,56%
|
746,4%
|
|
Rates
integration
|

|
27,74%
|
2,3%
|
27,12%
|
-0,3%
|
27,20%
|
21,33%
|
30,1%
|
|
Rate leasing
furniture
|

|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work Factor
|

|
48,14%
|
5,9%
|
45,46%
|
8,5%
|
41,88%
|
68,64%
|
-29,9%
|
|
Weight
interests
|

|
2,38
|
-27,2%
|
3,27%
|
65,2%
|
1,98%
|
0,26%
|
815,4%
|
Return on capital
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Cash flow from
the overall profitability
|

|
8,75%
|
6,6%
|
8,21%
|
-26,1%
|
11,11%
|
2,83%
|
209,2%
|
|
Rates of
economic profitability
|

|
15%
|
7,1%
|
14%
|
-12,5%
|
16%
|
12%
|
25,0%
|
|
Financial
profitability
|

|
1323145%
|
14,8%
|
1152291%
|
4,8%
|
1099306%
|
51037%
|
2492,5%
|
|
Return on
investment
|

|
14,22%
|
6,3%
|
13,38%
|
-21,1%
|
16,95%
|
9,55%
|
48,9%
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
Comparison
mode
|
Average
|
Median
|
Soldes Intermédiaires de Gestion
|
|
31/07/2010
|
|
31/07/2009
|
|
31/07/2008
|
Sector Median
2010
|
|
|
Turnover
|
1 952 455
|
4,7%
|
1 864 106
|
-8,3%
|
2 032 986
|
381 020
€
|
412,4%
|
|
Sales of goods
|
1 938 410
|
4,1%
|
1 861 332
|
-8,4%
|
2 032 986
|
|
|
|
- Purchase of
goods
|
1 527 693
|
13,2%
|
1 349 848
|
-9,6%
|
1 492 641
|
|
|
|
+/- Stock of
goods variation
|
-228 793
|
-202,7%
|
-75 576
|
8,8%
|
-82 871
|
|
|
|
Trading margin
|
639 510 €
|
8,9%
|
587 060 €
|
-5,8%
|
623 216 €
|
103 171
€
|
519,9%
|
|
|
32,75 % CA
|
4,0%
|
31,49 % CA
|
2,7%
|
30,66 % CA
|
33,94 %
CA
|
-3,5%
|
|
Sale of goods
produced
|
14 045
|
406,3%
|
2 774
|
0%
|
0
|
|
|
|
+/- Stocked
production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed
assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
14 045 €
|
406,3%
|
2 774 €
|
0%
|
0 €
|
7 944
€
|
76,8%
|
|
|
0,72 % CA
|
380,0%
|
0,15 % CA
|
0%
|
0,00 % CA
|
2,33 %
CA
|
-69,1%
|
|
Trading margin
|
639 510
|
8,9%
|
587 060
|
-5,8%
|
623 216
|
103 171
|
519,9%
|
|
+ Period
Production
|
14 045
|
406,3%
|
2 774
|
0%
|
0
|
7 944
|
76,8%
|
|
- Purchase of
raw materials
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Change in
stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other
external purchases and charges
|
111 941
|
32,7%
|
84 341
|
19,9%
|
70 335
|
|
|
|
Added value
|
541 614 €
|
7,1%
|
505 493 €
|
-8,6%
|
552 881 €
|
90 405
€
|
499,1%
|
|
|
27,74 % CA
|
2,3%
|
27,12 % CA
|
-0,3%
|
27,20 % CA
|
21,33 %
CA
|
30,1%
|
|
Added value
|
541 614 €
|
7,1%
|
505 493 €
|
-8,6%
|
552 881 €
|
90 405
€
|
499,1%
|
|
+ Operating
grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty
and similar payments
|
58 584
|
-0,6%
|
58 947
|
-17,3%
|
71 283
|
|
|
|
- Personal
charges
|
260 714
|
13,4%
|
229 816
|
-0,8%
|
231 570
|
|
|
|
Gross
operating surplus
|
222 316 €
|
2,6%
|
216 730 €
|
-13,3%
|
250 028 €
|
11 521
€
|
1829,7%
|
|
|
11,39 % CA
|
-2,1%
|
11,63 % CA
|
-5,4%
|
12,30 % CA
|
3,54 %
CA
|
221,8%
|
|
Gross
operating surplus
|
222 316 €
|
2,6%
|
216 730 €
|
-13,3%
|
250 028 €
|
11 521
€
|
1829,7%
|
|
+ Release of
reserves and provisions
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Other
operating income
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
-
Depreciation/Amortisation
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other
charges
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Operating
result
|
222 316 €
|
2,6%
|
216 730 €
|
-13,3%
|
250 028 €
|
8 936
€
|
2387,9%
|
|
|
11,39 % CA
|
-2,1%
|
11,63 % CA
|
-5,4%
|
12,30 % CA
|
3,32 %
CA
|
243,1%
|
|
Operating
result
|
222 316 €
|
2,6%
|
216 730 €
|
-13,3%
|
250 028 €
|
8 936
€
|
2387,9%
|
|
+/- Result of
joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
73 819
|
21,8%
|
60 621
|
-49,4%
|
119 871
|
|
|
|
- Financial
charges
|
46 564
|
-23,6%
|
60 972
|
51,6%
|
40 213
|
|
|
|
Pre-tax result
|
249 571 €
|
15,3%
|
216 379 €
|
-34,4%
|
329 686 €
|
7 852
€
|
3078,4%
|
|
|
12,78 % CA
|
10,1%
|
11,61 % CA
|
-28,4%
|
16,22 % CA
|
2,25 %
CA
|
468,0%
|
|
Extraordinary
income
|
2 008
|
-38,6%
|
3 271
|
-10,6%
|
3 657
|
08
|
25000%
|
|
-
Extraordinary charges
|
5 574
|
8609,4%
|
64
|
-98,7%
|
5 026
|
|
|
|
Extraordinary
result
|
-3 566 €
|
-211,2%
|
3 207 €
|
334,3%
|
-1 369 €
|
0 €
|
0%
|
|
|
-0,18 % CA
|
-205,9%
|
0,17 % CA
|
342,9%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
249 571 €
|
15,3%
|
216 379 €
|
-34,4%
|
329 686 €
|
7 852
€
|
3078,4%
|
|
Extraordinary
result
|
-3 566 €
|
-211,2%
|
3 207 €
|
334,3%
|
-1 369 €
|
0 €
|
0%
|
|
- Employee
profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on
profits
|
75 151
|
12,8%
|
66 603
|
-34,9%
|
102 383
|
|
|
|
Net result
|
170 854 €
|
11,7%
|
152 983 €
|
-32,3%
|
225 934 €
|
7 478,50
€
|
2184,6%
|
|

|
8,75 % CA
|
6,6%
|
8,21 % CA
|
-26,1%
|
11,11 % CA
|
1,94 %
CA
|
351,0%
|
|
|
|
|