|
Active Account | Passive
Account | Account Results
|
|
Synthesized Accounts
|
Display parameter
|
|
Currency
|
Euro
|
Kilo
Euro
|
|
|
Comparison mode
|
Average
|
Median
|
|
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
13/07/2011
|
|
16/07/2010
|
|
-
|
|
|
|
Activity Code
|
2813Z
|
|
2813Z
|
|
2813Z
|
|
|
|
Employees
|
0
|
|
305
|
|
319
|
|
|
Active account
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median2010
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
28 263 472
|
10,4%
|
25 594 647
|
17,4%
|
21 802 493
|
217 986
|
12865,7%
|
|
- Intangible assets
|
1 645 368
|
-5,2%
|
1 735 184
|
-36,2%
|
2 719 883
|
22 299
|
7278,7%
|
|
- Tangible assets
|
13 519 570
|
9,5%
|
12 349 040
|
9,7%
|
11 255 532
|
95 068,50
|
14120,9%
|
|
- Financial assets
|
13 098 534
|
13,8%
|
11 510 423
|
47,1%
|
7 827 075
|
6 613,50
|
197957,5%
|
|
Net current assets
|
38 864 119
|
22,5%
|
31 735 908
|
-22,3%
|
40 840 031
|
1 729 700,50
|
2146,9%
|
|
- Stocks
|
11 315 298
|
20,1%
|
9 422 098
|
-24,8%
|
12 525 283
|
429 712,50
|
2533,2%
|
|
- Advanced payments
|
446 071
|
22,5%
|
132 054
|
-72,6%
|
481 080
|
0
|
0%
|
|
- Receivables
|
14 924 280
|
17,9%
|
12 654 872
|
-43,4%
|
22 345 430
|
895 388
|
1566,8%
|
|
- Securities and cash
|
12 178 470
|
27,8%
|
9 526 880
|
73,6%
|
5 488 234
|
154 755,50
|
7769,5%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
207
|
-
|
|
Accounts of regularization
|
15 120
|
314,2%
|
3 650
|
-91,3%
|
42 105
|
0
|
0%
|
|
Total Assets
|
67 142 709
|
17,1%
|
57 334 209
|
-8,5%
|
62 684 629
|
2 104 710
|
3090,1%
|
Passive Account
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median2010
|
|
|
Shareholders' equity
|
49 238 439
|
13,9%
|
43 231 388
|
4,5%
|
41 377 990
|
797 999
|
6070,2%
|
|
Share capital
|
10 154 970
|
0%
|
10 154 970
|
0%
|
10 154 970
|
234 000
|
4239,7%
|
|
Other capital resources
|
180 000
|
0%
|
180 000
|
350,0%
|
40 000
|
0
|
0%
|
|
Risk Provisions
|
1 861 658
|
379,0%
|
388 690
|
7,2%
|
362 687
|
16 287,50
|
11330,0%
|
|
Liabilities
|
15 861 411
|
17,2%
|
13 534 092
|
-35,3%
|
20 903 047
|
957 377,50
|
1556,8%
|
|
- Financial liabilities
|
9 026
|
-99,6%
|
2 028 904
|
8341,8%
|
24 034
|
68 258,50
|
-86,8%
|
|
- Advanced payments received
|
304 128
|
-1,7%
|
309 240
|
-66,5%
|
924 037
|
0
|
0%
|
|
- Trade account payables
|
5 668 176
|
40,7%
|
4 028 045
|
-64,7%
|
11 418 306
|
482 989,50
|
1073,6%
|
|
- Tax and social liabilities
|
6 879 880
|
24,2%
|
5 540 339
|
-8,6%
|
6 063 856
|
228 730
|
2907,9%
|
|
- Other debts and fixed assets liabilities
|
2 510 448
|
97,7%
|
1 270 127
|
-23,3%
|
1 655 116
|
27 710,50
|
8959,6%
|
|
Account regularization
|
490 949
|
37,3%
|
357 475
|
-56,3%
|
818 598
|
0
|
0%
|
|
Total liabilities
|
67 142 709
|
17,1%
|
57 334 208
|
-8,5%
|
62 684 629
|
2 104 710
|
3090,1%
|
Results
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median2010
|
|
|
Sales of Goods
|
70 205 585
|
14,7%
|
61 192 679
|
-14,8%
|
71 830 276
|
3 273 069,50
|
2044,9%
|
|
Net turnover
|
68 919 834
|
13,5%
|
60 713 869
|
-13,4%
|
70 138 839
|
3 125 442,50
|
2105,1%
|
|
- of which net export turnover
|
46 759 366
|
18,9%
|
39 320 729
|
-10,1%
|
43 748 472
|
324 927,50
|
14290,7%
|
|
Operating charges
|
56 646 360
|
3,6%
|
54 653 966
|
-16,9%
|
65 730 695
|
3 078 562
|
1740,0%
|
|
Operating profit/loss
|
13 559 225
|
107,4%
|
6 538 713
|
7,2%
|
6 099 581
|
78 113
|
17258,5%
|
|
Financial income
|
907 349
|
21,4%
|
747 504
|
-19,2%
|
925 044
|
2 520
|
35905,9%
|
|
Financial charges
|
681 242
|
50,6%
|
452 432
|
16,9%
|
387 103
|
10 380,50
|
6462,7%
|
|
Financial profit/loss
|
226 107
|
-23,4%
|
295 072
|
-45,1%
|
537 941
|
-1 775,50
|
12834,8%
|
|
Pretax net operating income
|
13 785 332
|
101,7%
|
6 833 785
|
3,0%
|
6 637 522
|
90 449,50
|
15140,9%
|
|
Extraordinary income
|
492 155
|
3,9%
|
473 754
|
-30,9%
|
685 868
|
7 751,50
|
6249,2%
|
|
Extraordinary charges
|
2 776 651
|
-8,7%
|
3 041 005
|
116,7%
|
1 403 349
|
6 538
|
42369,4%
|
|
Extraordinary profit/loss
|
-2 284 496
|
358,7%
|
-2 567 251
|
-257,8%
|
-717 481
|
0
|
0%
|
|
Net result
|
6 642 710
|
145,5%
|
2 705 734
|
-35,2%
|
4 175 677
|
60 803
|
10825,0%
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo
Euro
|
|
|
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
|
67 142 709
|
17,1%
|
57 334 209
|
-8,5%
|
62 684 629
|
|
|
Gross
|
CO
|
88 825 569
|
13,6%
|
78 169 956
|
-4,8%
|
82 115 040
|
|
|
Amortisation
|
1A
|
21 682 860
|
4,1%
|
20 835 747
|
7,2%
|
19 430 411
|
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
|
28 263 472
|
10,4%
|
25 594 647
|
17,4%
|
21 802 493
|
|
|
Gross
|
BJ
|
49 200 554
|
7,9%
|
45 597 322
|
12,9%
|
40 400 720
|
|
|
Amortisation
|
BK
|
20 937 082
|
4,7%
|
20 002 675
|
7,6%
|
18 598 231
|
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
|
826 627
|
-3,2%
|
853 861
|
-19,5%
|
1 060 790
|
|
|
Gross
|
CX
|
1 313 175
|
6,8%
|
1 229 150
|
0,6%
|
1 221 684
|
|
|
Amortisation
|
AE
|
486 548
|
29,6%
|
375 289
|
133,3%
|
160 894
|
|
|
Distributorships, patents
|
Net
|
113 633
|
-5,0%
|
119 587
|
-89,1%
|
1 099 072
|
|
|
Gross
|
AF
|
1 704 071
|
0%
|
1 704 071
|
0%
|
1 704 071
|
|
|
Amortisation
|
AG
|
1 590 438
|
0,4%
|
1 584 484
|
161,9%
|
604 999
|
|
|
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
|
481 958
|
-5,1%
|
507 906
|
88,6%
|
269 371
|
|
|
Gross
|
AJ
|
1 701 679
|
-11,4%
|
1 919 727
|
14,6%
|
1 674 980
|
|
|
Amortisation
|
AK
|
1 219 721
|
-13,6%
|
1 411 821
|
0,4%
|
1 405 609
|
|
|
Pre-payments and downpayments
|
Net
|
223 150
|
-12,1%
|
253 830
|
-12,7%
|
290 650
|
|
|
Gross
|
AL
|
223 150
|
-12,1%
|
253 830
|
-12,7%
|
290 650
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Intangible Assets
|
Net
|
1 645 368
|
-5,2%
|
1 735 184
|
-36,2%
|
2 719 883
|
Tangilble fixed assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Lands
|
Net
|
2 287
|
0,0%
|
2 286
|
0%
|
2 286
|
|
|
Gross
|
AN
|
2 287
|
0,0%
|
2 286
|
0%
|
2 286
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Buildings
|
Net
|
5 747 449
|
-2,8%
|
5 912 854
|
139,1%
|
2 473 177
|
|
|
Gross
|
AP
|
8 271 719
|
0,0%
|
8 271 720
|
75,9%
|
4 702 575
|
|
|
Amortisation
|
AQ
|
2 524 270
|
7,0%
|
2 358 866
|
5,8%
|
2 229 398
|
|
|
Plant
|
Net
|
5 549 783
|
8,3%
|
5 125 114
|
33,8%
|
3 830 045
|
|
|
Gross
|
AR
|
17 329 489
|
4,1%
|
16 643 538
|
9,9%
|
15 143 152
|
|
|
Amortisation
|
AS
|
11 779 706
|
2,3%
|
11 518 424
|
1,8%
|
11 313 107
|
|
|
Other tangible fixed assets
|
Net
|
1 419 998
|
27,4%
|
1 114 874
|
16,3%
|
958 848
|
|
|
Gross
|
AT
|
4 282 397
|
10,7%
|
3 868 665
|
0,7%
|
3 843 071
|
|
|
Amortisation
|
AU
|
2 862 399
|
3,9%
|
2 753 791
|
-4,5%
|
2 884 223
|
|
|
Fixed assets in construction
|
Net
|
800 053
|
312,6%
|
193 912
|
-95,1%
|
3 991 176
|
|
|
Gross
|
AV
|
800 053
|
312,6%
|
193 912
|
-95,1%
|
3 991 176
|
|
|
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
|
13 519 570
|
|
12 349 040
|
|
11 255 532
|
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
|
12 707 274
|
12,6%
|
11 286 873
|
47,7%
|
7 640 795
|
|
|
Gross
|
CU
|
13 181 274
|
16,8%
|
11 286 873
|
47,7%
|
7 640 795
|
|
|
Amortisation
|
CV
|
474 000
|
0%
|
0
|
0%
|
0
|
|
|
Inter-company receivables
|
Net
|
120 225
|
140,4%
|
50 000
|
0%
|
0
|
|
|
Gross
|
BB
|
120 225
|
140,4%
|
50 000
|
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
|
85 672
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BF
|
85 672
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
|
Other financial assets
|
Net
|
185 363
|
6,8%
|
173 550
|
-6,8%
|
186 280
|
|
|
Gross
|
BH
|
185 363
|
6,8%
|
173 550
|
-6,8%
|
186 280
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
13 098 534
|
|
11 510 423
|
|
7 827 075
|
Current Assets (III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total Assets
|
Net
|
38 864 119
|
22,5%
|
31 735 908
|
-22,3%
|
40 840 031
|
|
|
Gross
|
CJ
|
39 609 894
|
21,6%
|
32 568 979
|
-21,8%
|
41 672 211
|
|
|
Amortisation
|
CK
|
745 775
|
-10,5%
|
833 071
|
0,1%
|
832 180
|
Stocks
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Raw materials
|
Net
|
3 394 724
|
14,0%
|
2 976 694
|
-20,3%
|
3 733 218
|
|
|
Gross
|
BL
|
3 518 633
|
13,3%
|
3 104 699
|
-19,7%
|
3 864 654
|
|
|
Amortisation
|
BM
|
123 909
|
-3,2%
|
128 005
|
-2,6%
|
131 436
|
|
|
Work in progress (goods)
|
Net
|
1 494 608
|
34,2%
|
1 113 736
|
-37,2%
|
1 774 543
|
|
|
Gross
|
BN
|
1 494 608
|
34,2%
|
1 113 736
|
-37,2%
|
1 774 543
|
|
|
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
|
5 434 800
|
27,9%
|
4 249 715
|
-24,0%
|
5 590 305
|
|
|
Gross
|
BR
|
5 434 800
|
27,9%
|
4 249 715
|
-24,0%
|
5 590 305
|
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Goods for resale
|
Net
|
991 166
|
-8,4%
|
1 081 953
|
-24,2%
|
1 427 217
|
|
|
Gross
|
BT
|
1 005 075
|
-8,8%
|
1 101 548
|
-23,9%
|
1 447 337
|
|
|
Amortisation
|
BU
|
13 909
|
-29,0%
|
19 595
|
-2,6%
|
20 120
|
|
|
Sub Total Stocks
|
Net
|
11 315 298
|
20,1%
|
9 422 098
|
-24,8%
|
12 525 283
|
Advance payments to suppliers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Advance payments to suppliers
|
Net
|
446 071
|
237,8%
|
132 054
|
-72,6%
|
481 080
|
|
|
Gross
|
BV
|
446 071
|
237,8%
|
132 054
|
-72,6%
|
481 080
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Trade accounts receivable
|
Net
|
13 685 401
|
17,3%
|
11 664 718
|
-37,4%
|
18 641 487
|
|
|
Gross
|
BX
|
14 293 358
|
15,7%
|
12 350 189
|
-36,1%
|
19 322 111
|
|
|
Amortisation
|
BY
|
607 957
|
-11,3%
|
685 471
|
0,7%
|
680 624
|
|
|
Other debtors
|
Net
|
821 211
|
50,4%
|
546 108
|
-81,8%
|
3 003 382
|
|
|
Gross
|
BZ
|
821 211
|
50,4%
|
546 108
|
-81,8%
|
3 003 382
|
|
|
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
|
14 506 612
|
18,8%
|
12 210 826
|
-43,6%
|
21 644 869
|
Divers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Investment securities
|
Net
|
7 601 487
|
9,8%
|
6 922 992
|
212,9%
|
2 212 407
|
|
|
Gross
|
CD
|
7 601 487
|
9,8%
|
6 922 992
|
212,9%
|
2 212 407
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Cash and cash equivalents
|
Net
|
4 576 983
|
75,8%
|
2 603 888
|
-20,5%
|
3 275 827
|
|
|
Gross
|
CF
|
4 576 983
|
75,8%
|
2 603 888
|
-20,5%
|
3 275 827
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
12 178 470
|
27,8%
|
9 526 880
|
73,6%
|
5 488 234
|
Prepaid expenses
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Prepaid expenses
|
Net
|
417 668
|
-5,9%
|
444 046
|
-36,6%
|
700 561
|
|
|
Gross
|
CH
|
417 668
|
-5,9%
|
444 046
|
-36,6%
|
700 561
|
|
|
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
|
15 120
|
314,2%
|
3 650
|
-91,3%
|
42 105
|
|
|
Gross
|
|
15 120
|
314,2%
|
3 650
|
-
|
-
|
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
|
|
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Grand Total (I to V)
|
EE
|
67 142 709
|
17,1%
|
57 334 208
|
-8,5%
|
62 684 629
|
Shareholder Equity (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total shareholders' equity (Total I)
|
DL
|
49 238 439
|
13,9%
|
43 231 388
|
4,5%
|
41 377 990
|
|
|
Equity and shareholders' equity
|
DA
|
10 154 970
|
0%
|
10 154 970
|
0%
|
10 154 970
|
|
|
Issue and merger premiums
|
DB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
1 015 497
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
1 015 497
|
0%
|
0
|
0%
|
1 015 497
|
|
|
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
|
22 000 000
|
10,0%
|
20 000 000
|
11,1%
|
18 000 000
|
|
|
Of which reserve for buying originals works
from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
4 969 041
|
-10,3%
|
5 542 081
|
13,8%
|
4 870 843
|
|
|
Profit or loss for the period
|
DI
|
6 642 710
|
145,5%
|
2 705 734
|
-35,2%
|
4 175 677
|
|
|
Investment grants
|
DJ
|
92 013
|
-5,2%
|
97 014
|
94,0%
|
50 000
|
|
|
Special tax-allowable reserves
|
DK
|
4 364 208
|
17,4%
|
3 716 092
|
19,5%
|
3 111 002
|
Other capital resources (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total other capital resources (Total II)
|
DO
|
180 000
|
0%
|
180 000
|
350,0%
|
40 000
|
|
|
Income from participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Conditional loans
|
DN
|
180 000
|
0%
|
180 000
|
350,0%
|
40 000
|
Provisions for risks and charges (III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total provisions for risks and charges (Total
III)
|
DR
|
1 861 658
|
379,0%
|
388 690
|
7,2%
|
362 687
|
|
|
Risk provisions
|
DP
|
15 119
|
314,1%
|
3 651
|
-91,3%
|
42 105
|
|
|
Reserves for charges
|
DQ
|
1 846 539
|
379,6%
|
385 039
|
20,1%
|
320 582
|
Liabilities (IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total Liabilities (Total IV)
|
EC
|
15 861 411
|
17,2%
|
13 534 092
|
-35,3%
|
20 903 047
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
9 026
|
-99,6%
|
2 028 904
|
18483,1%
|
10 918
|
|
|
Sundry loans and financial liabilities
|
DV
|
0
|
0%
|
0
|
0%
|
13 116
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current orders
|
DW
|
304 128
|
-1,7%
|
309 240
|
-66,5%
|
924 037
|
|
|
Trade accounts payables
|
DX
|
5 668 176
|
40,7%
|
4 028 045
|
-64,7%
|
11 418 306
|
|
|
Tax and social security liabilities
|
DY
|
6 879 880
|
24,2%
|
5 540 339
|
-8,6%
|
6 063 856
|
|
|
Fixed asset liabilities
|
DZ
|
235 883
|
43,4%
|
164 458
|
-89,4%
|
1 552 207
|
|
|
Other debts
|
EA
|
2 273 369
|
105,6%
|
1 105 631
|
983,9%
|
102 009
|
Translation loss (V)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Translation loss (Total V)
|
ED
|
1 196
|
3047,4%
|
38
|
-95,8%
|
900
|
Equalization accounts
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Deferred income
|
EB
|
490 949
|
37,3%
|
357 475
|
-56,3%
|
818 598
|
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
|
15 557 284
|
0%
|
0
|
0%
|
19 979
|
|
|
Of which current bank facilities
|
EH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Operating result (Total I-II)
|
GG
|
13 559 225
|
107,4%
|
6 538 713
|
7,2%
|
6 099 581
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Financial result (Total V-VI)
|
GV
|
226 107
|
-23,4%
|
295 072
|
-45,1%
|
537 941
|
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
|
13 785 332
|
101,7%
|
6 833 785
|
3,0%
|
6 637 522
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
-2 284 496
|
11,0%
|
-2 567 251
|
-257,8%
|
-717 481
|
Profit or loss
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Profit or loss
|
HN
|
6 642 710
|
145,5%
|
2 705 734
|
-35,2%
|
4 175 677
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total Income (I+III+V+VII)
|
HL
|
71 605 089
|
14,7%
|
62 413 937
|
-15,0%
|
73 441 190
|
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
|
64 962 376
|
8,8%
|
59 708 208
|
-13,8%
|
69 265 513
|
Operating income (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating income (Total I)
|
FR
|
70 205 585
|
14,7%
|
61 192 679
|
-14,8%
|
71 830 276
|
Operating income (details)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Sale of goods for resale
|
FC
|
171 516
|
-17,5%
|
207 977
|
-35,8%
|
323 963
|
|
|
France
|
FA
|
165 702
|
-9,4%
|
182 845
|
-22,9%
|
237 181
|
|
|
Export
|
FB
|
5 814
|
-76,9%
|
25 132
|
-71,0%
|
86 782
|
|
|
Sale of goods produced
|
FF
|
63 702 662
|
11,1%
|
57 313 979
|
-12,8%
|
65 716 891
|
|
|
France
|
FD
|
20 930 228
|
2,6%
|
20 393 412
|
-19,3%
|
25 264 384
|
|
|
Export
|
FE
|
42 772 434
|
15,8%
|
36 920 567
|
-8,7%
|
40 452 507
|
|
|
Sale of services
|
FI
|
5 045 656
|
58,1%
|
3 191 913
|
-22,1%
|
4 097 985
|
|
|
France
|
FG
|
1 064 538
|
30,3%
|
816 883
|
-8,1%
|
888 802
|
|
|
Export
|
FH
|
3 981 118
|
67,6%
|
2 375 030
|
-26,0%
|
3 209 183
|
|
|
Net turnover
|
FL
|
68 919 834
|
13,5%
|
60 713 869
|
-13,4%
|
70 138 839
|
|
|
France
|
FJ
|
22 160 468
|
3,6%
|
21 393 140
|
-18,9%
|
26 390 367
|
|
|
Export
|
FK
|
46 759 366
|
18,9%
|
39 320 729
|
-10,1%
|
43 748 472
|
|
|
Stocked production
|
FM
|
380 871
|
157,6%
|
-660 806
|
-354,2%
|
259 943
|
|
|
Self-constructed assets
|
FN
|
100 287
|
-4,2%
|
104 639
|
-29,7%
|
148 939
|
|
|
Operating grants
|
FO
|
24 584
|
9,6%
|
22 422
|
25,2%
|
17 915
|
|
|
Release of reserves and provisions
|
FP
|
544 220
|
-15,2%
|
641 858
|
-32,4%
|
949 426
|
|
|
Other income
|
FQ
|
235 789
|
-36,4%
|
370 697
|
17,6%
|
315 210
|
Operating charges (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating charges (Total II)
|
GF
|
56 646 360
|
3,6%
|
54 653 966
|
-16,9%
|
65 730 695
|
Exploitation charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Purchase of goods for resale
|
FS
|
1 628 811
|
47,6%
|
1 103 506
|
-63,1%
|
2 990 982
|
|
|
Change in stocks of goods for resale
|
FT
|
96 473
|
-72,1%
|
345 789
|
917,1%
|
-42 321
|
|
|
Purchase of raw materials
|
FU
|
20 832 683
|
16,3%
|
17 907 476
|
-28,1%
|
24 896 051
|
|
|
Change in stocks of raw materials
|
FV
|
-1 599 019
|
-176,1%
|
2 100 545
|
420,3%
|
-655 868
|
|
|
Other external purchases and charges
|
FW
|
14 850 984
|
25,8%
|
11 807 892
|
-29,6%
|
16 778 246
|
|
|
Tax, duty and similar payments
|
FX
|
1 602 532
|
-5,5%
|
1 695 361
|
-9,9%
|
1 880 785
|
|
|
Payroll
|
FY
|
12 322 438
|
-0,9%
|
12 436 928
|
-0,9%
|
12 543 703
|
|
|
Social security costs
|
FZ
|
5 545 325
|
-4,5%
|
5 809 131
|
-0,2%
|
5 820 796
|
Depreciation
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Depreciation of fixed assets
|
GA
|
893 312
|
5,3%
|
848 021
|
26,2%
|
671 791
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
201 922
|
-43,1%
|
354 796
|
-13,0%
|
407 713
|
|
|
Provisions for risks and charges
|
GD
|
59 369
|
2,5%
|
57 924
|
-71,3%
|
201 899
|
Other charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Other charges
|
GE
|
211 530
|
13,4%
|
186 597
|
-21,2%
|
236 918
|
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
|
907 349
|
21,4%
|
747 504
|
-19,2%
|
925 044
|
|
|
Share financial income
|
GJ
|
731 290
|
129,8%
|
318 253
|
-20,0%
|
397 600
|
|
|
Other investment income & capitalised
receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and similar income
|
GL
|
717
|
-99,1%
|
82 511
|
628,2%
|
-15 620
|
|
|
Released provisions and transferred charges
|
GM
|
3 651
|
-91,3%
|
42 105
|
-71,5%
|
147 540
|
|
|
Exchange gains
|
GN
|
135 171
|
-52,3%
|
283 630
|
19,3%
|
237 830
|
|
|
Net income from disposal of investment
securities
|
GO
|
36 520
|
73,9%
|
21 005
|
-86,7%
|
157 694
|
Financial Charge (VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total financial charge (Total VI)
|
GU
|
681 242
|
50,6%
|
452 432
|
16,9%
|
387 103
|
|
|
Financial reserves and provisions
|
GQ
|
489 120
|
13300,5%
|
3 650
|
-91,3%
|
42 105
|
|
|
Interest and similar charges
|
GR
|
11 556
|
-72,2%
|
41 513
|
205,1%
|
13 608
|
|
|
Exchange losses
|
GS
|
180 566
|
-55,7%
|
407 269
|
22,9%
|
331 390
|
|
|
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
|
492 155
|
3,9%
|
473 754
|
-30,9%
|
685 868
|
|
|
Extraordinary operating income
|
HA
|
75 459
|
25,8%
|
59 960
|
-71,0%
|
206 896
|
|
|
Extraordinary income from capital
transactions
|
HB
|
33 000
|
-82,0%
|
183 431
|
860,5%
|
19 098
|
|
|
Released provisions and transferred charges
|
HC
|
383 696
|
66,6%
|
230 363
|
-49,9%
|
459 874
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total extraordinary charges (Total VIII)
|
HH
|
2 776 651
|
-8,7%
|
3 041 005
|
116,7%
|
1 403 349
|
|
|
Extraordinary operating charges
|
HE
|
225 659
|
-56,2%
|
514 662
|
7,2%
|
479 888
|
|
|
Extraordinary charges from capital
transactions
|
HF
|
28 000
|
-88,6%
|
245 183
|
2148,1%
|
10 906
|
|
|
Extraordinary reserves and provisions
|
HG
|
2 522 992
|
10,6%
|
2 281 160
|
150,0%
|
912 555
|
Employee profit sharing (IX)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
1 034 891
|
292,0%
|
264 016
|
-24,6%
|
350 252
|
Tax on profits (X)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Tax on profits (Total X)
|
HK
|
3 823 232
|
194,8%
|
1 296 789
|
-7,0%
|
1 394 109
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Of which equipment leases
|
HP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
800
|
|
|
Of which transferred charges
|
A1
|
-208 996
|
5,4%
|
-220 891
|
-7,3%
|
-205 932
|
|
|
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
|
82 347
|
-13,8%
|
95 486
|
-38,6%
|
155 424
|
|
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
35 128 217
|
|
|
Increasess due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions, creations,
contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
5 964 671
|
|
|
Decreasess by budget item transfer
|
OK1
|
187 496
|
-95,6%
|
4 224 361
|
762,4%
|
489 830
|
|
|
Decreasess by transfers
|
OK2
|
531 716
|
-51,0%
|
1 084 036
|
435,8%
|
202 334
|
|
|
Gross value at the end of period
|
OL
|
49 200 554
|
7,9%
|
45 597 326
|
12,9%
|
40 400 720
|
Research and development Charge (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value at begin of period
|
CZ
|
1 283 949
|
5,1%
|
1 221 685
|
11,5%
|
1 095 991
|
|
|
Increasess due to revaluation
|
KB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KC
|
60 665
|
-51,4%
|
124 800
|
-57,2%
|
291 334
|
|
|
Decreasess by budget item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
165 640
|
|
|
Decreasess by transfers
|
C02
|
31 440
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
D0
|
1 313 174
|
-2,5%
|
1 346 485
|
10,2%
|
1 221 684
|
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
|
3 822 830
|
4,2%
|
3 669 701
|
10,9%
|
3 309 981
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KF
|
86 846
|
-76,4%
|
368 049
|
-2,3%
|
376 719
|
|
|
Decreasess by budget item transfer
|
LV1
|
0
|
0%
|
170 650
|
1606,5%
|
10 000
|
|
|
Decreasess by transfers
|
LV2
|
280 775
|
534,2%
|
44 270
|
532,4%
|
7 000
|
|
|
Gross value at the end of period
|
LW
|
3 628 901
|
-5,1%
|
3 822 830
|
4,2%
|
3 669 701
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value at begin of period
|
LN
|
28 980 123
|
4,7%
|
27 682 261
|
20,0%
|
23 075 649
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LP
|
2 085 052
|
-66,6%
|
6 238 790
|
22,1%
|
5 111 246
|
|
|
Decreasess by budget item transfer
|
NG1
|
187 496
|
-95,3%
|
3 991 176
|
1170,3%
|
314 190
|
|
|
Decreasess by transfers
|
NG2
|
191 732
|
-79,8%
|
949 753
|
398,7%
|
190 443
|
|
|
Gross value at the end of period
|
NH
|
30 685 947
|
5,9%
|
28 980 122
|
4,7%
|
27 682 262
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value at begin of period
|
LQ
|
11 510 423
|
47,1%
|
7 827 077
|
2,4%
|
7 646 596
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
2 089 879
|
-44,6%
|
3 773 359
|
1935,6%
|
185 371
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
27 769
|
-69,2%
|
90 013
|
1740,4%
|
4 891
|
|
|
Gross value at the end of period
|
NK
|
13 572 533
|
17,9%
|
11 510 423
|
47,1%
|
7 827 076
|
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%
|
18 071 260
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
713 506
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
186 536
|
|
|
Reserve for depreciation value at the end of
period
|
0R
|
0
|
0%
|
0
|
0%
|
18 598 230
|
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%
|
63 645
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
97 249
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
PD
|
0
|
0%
|
0
|
0%
|
160 894
|
Other intangible assets (Total II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Reserve for depreciation value at begin of
period
|
PE
|
2 996 305
|
49,0%
|
2 010 609
|
5,5%
|
1 905 452
|
|
Increases
|
PF
|
135 198
|
-86,9%
|
1 029 967
|
818,3%
|
112 156
|
|
Decreasess
|
PG
|
321 344
|
625,9%
|
44 270
|
532,4%
|
7 000
|
|
|
Decreasess by budget item transfer
|
PH
|
2 810 159
|
-6,2%
|
2 996 306
|
49,0%
|
2 010 609
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Reserve for depreciation value at begin of
period
|
QU
|
16 631 082
|
1,2%
|
16 426 728
|
2,0%
|
16 102 163
|
|
Increases
|
QV
|
727 024
|
-25,5%
|
975 746
|
93,6%
|
504 101
|
|
Decreases
|
QW
|
191 729
|
-75,1%
|
771 392
|
329,7%
|
179 536
|
|
|
Decreasess by budget item transfer
|
QX
|
17 166 377
|
3,2%
|
16 631 082
|
1,2%
|
16 426 728
|
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
|
31 440
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during period
|
SP
|
1 313 174
|
-2,5%
|
1 346 485
|
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
|
5 937 906
|
37,9%
|
4 305 871
|
4,2%
|
4 134 221
|
|
Increases
|
UB
|
3 147 701
|
35,4%
|
2 325 471
|
52,7%
|
1 522 557
|
|
Decreases
|
UC
|
722 570
|
4,2%
|
693 436
|
-48,7%
|
1 350 908
|
|
|
Value at the end of period
|
UD
|
8 363 037
|
40,8%
|
5 937 906
|
37,9%
|
4 305 870
|
Includes Total allocations
|
|
Operating
|
UE
|
261 291
|
-36,7%
|
412 693
|
0%
|
0
|
|
|
Financial
|
UG
|
489 119
|
13296,9%
|
3 651
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
2 397 290
|
25,6%
|
1 909 128
|
0%
|
0
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
335 223
|
-20,4%
|
420 967
|
0%
|
0
|
|
|
Financial
|
UH
|
3 650
|
-91,3%
|
42 105
|
0%
|
0
|
|
|
Exceptional
|
UK
|
383 696
|
66,6%
|
230 364
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Value at begining of period
|
3Z
|
3 716 092
|
19,5%
|
3 111 002
|
31,6%
|
2 364 131
|
|
Increases
|
TS
|
868 445
|
3,9%
|
835 453
|
-4,1%
|
870 839
|
|
Decreases
|
TT
|
220 328
|
-4,4%
|
230 364
|
85,8%
|
123 968
|
|
|
Value at the end of period
|
TU
|
4 364 209
|
17,4%
|
3 716 091
|
19,4%
|
3 111 002
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Value at begining of period
|
5Z
|
388 688
|
7,2%
|
362 688
|
-64,9%
|
1 034 590
|
|
Increases
|
TV
|
1 603 333
|
1085,9%
|
135 195
|
-44,6%
|
244 005
|
|
Decreases
|
TW
|
130 363
|
19,4%
|
109 194
|
-88,1%
|
915 907
|
|
|
Value at the end of period
|
TX
|
1 861 658
|
379,0%
|
388 689
|
7,2%
|
362 688
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Value at begining of period
|
7B
|
1 833 125
|
120,3%
|
832 180
|
13,1%
|
735 500
|
|
Increases
|
TY
|
675 921
|
-50,1%
|
1 354 823
|
232,3%
|
407 713
|
|
Decreases
|
TZ
|
371 877
|
5,1%
|
353 878
|
13,8%
|
311 033
|
|
|
Value at the end of period
|
UA
|
2 137 169
|
16,6%
|
1 833 125
|
120,3%
|
832 180
|
State deadlines claims and debts at the end of period
State claims
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value
|
VT
|
15 923 496
|
17,4%
|
13 563 895
|
-41,6%
|
23 212 336
|
|
|
1 year at most
|
VU
|
14 902 986
|
18,1%
|
12 623 579
|
-43,4%
|
22 283 832
|
|
|
More than one year
|
VV
|
1 020 510
|
8,5%
|
940 316
|
1,3%
|
928 504
|
State of loans
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Claims related to holdings (gross)
|
UL
|
120 225
|
140,4%
|
50 000
|
0%
|
0
|
|
|
Claims related to shareholdings (1 year at
most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (gross)
|
UP
|
85 671
|
0%
|
0
|
0%
|
0
|
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial assets (gross)
|
UT
|
185 362
|
6,8%
|
173 550
|
-6,8%
|
186 280
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Customers doubtful or disputed
|
VA
|
629 250
|
-12,2%
|
716 766
|
-3,4%
|
742 223
|
|
|
Other claims customer
|
UX
|
13 664 108
|
17,5%
|
11 633 423
|
-29,8%
|
16 579 887
|
|
|
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
|
8 879
|
23,8%
|
7 174
|
-75,4%
|
29 151
|
|
|
Social Security and other social
organizations
|
UZ
|
22 293
|
19,0%
|
18 729
|
-9,4%
|
20 675
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value added tax
|
VB
|
499 050
|
65,8%
|
301 039
|
-80,1%
|
1 514 910
|
|
|
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%
|
1 117 283
|
|
|
Accounts receivable (including claims relating
to the operation of pension titles)
|
VR
|
290 988
|
32,8%
|
219 166
|
581,4%
|
32 162
|
Prepaid
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Prepaid
|
VS
|
417 666
|
-5,9%
|
444 046
|
-36,6%
|
700 561
|
State Debt
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total debt (gross)
|
VY
|
15 557 284
|
17,6%
|
13 224 853
|
-33,8%
|
19 979 010
|
|
1 year at most
|
VZ2
|
15 557 284
|
17,6%
|
13 224 853
|
-33,8%
|
19 979 008
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
02
|
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
|
9 026
|
-99,6%
|
2 028 904
|
18483,1%
|
10 918
|
|
1 year at most
|
VG2
|
9 026
|
-99,6%
|
2 028 904
|
18483,1%
|
10 918
|
|
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%
|
0
|
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%
|
13 116
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
13 116
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Suppliers and associated accounts (gross)
|
8B1
|
5 668 176
|
40,7%
|
4 028 045
|
-64,7%
|
11 418 306
|
|
1 year at most
|
8B2
|
5 668 176
|
40,7%
|
4 028 045
|
-64,7%
|
11 418 306
|
|
More than 1 year and 5 years at most
|
8B3
|
5 668 176
|
40,7%
|
4 028 045
|
0%
|
0
|
|
|
Personnel and associated accounts (gross)
|
8C1
|
3 979 660
|
55,8%
|
2 554 970
|
-13,8%
|
2 964 999
|
|
1 year at most
|
8C2
|
3 979 660
|
55,8%
|
2 554 970
|
-13,8%
|
2 964 999
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Social Security and other social
organizations (gross)
|
8D1
|
2 299 698
|
-3,4%
|
2 381 713
|
-3,4%
|
2 465 996
|
|
1 year at most
|
8D2
|
2 299 698
|
-3,4%
|
2 381 713
|
-3,4%
|
2 465 996
|
|
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
|
32 189
|
28,3%
|
25 094
|
-40,6%
|
42 228
|
|
1 year at most
|
VW2
|
32 189
|
28,3%
|
25 094
|
-40,6%
|
42 228
|
|
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
|
568 332
|
-1,8%
|
578 562
|
-2,0%
|
590 633
|
|
1 year at most
|
VQ2
|
568 332
|
-1,8%
|
578 562
|
-2,0%
|
590 631
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Assets and liabilities associated accounts
(gross)
|
8J1
|
235 883
|
43,4%
|
164 458
|
-89,4%
|
1 552 207
|
|
1 year at most
|
8J2
|
235 883
|
43,4%
|
164 458
|
-89,4%
|
1 552 207
|
|
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
|
2 253 003
|
122,4%
|
1 013 011
|
12705,1%
|
7 911
|
|
1 year at most
|
VI2
|
2 253 003
|
122,4%
|
1 013 011
|
12705,1%
|
7 911
|
|
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
|
20 365
|
-78,0%
|
92 620
|
-1,6%
|
94 098
|
|
1 year at most
|
8K2
|
20 365
|
-78,0%
|
92 620
|
-1,6%
|
94 098
|
|
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
|
490 948
|
37,3%
|
357 475
|
-56,3%
|
818 598
|
|
1 year at most
|
8L2
|
490 948
|
37,3%
|
357 475
|
-56,3%
|
818 598
|
|
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
|
0
|
0%
|
2 000 000
|
0%
|
0
|
|
|
Debt repaid during the period
|
VK
|
2 022 045
|
8312,9%
|
24 035
|
0%
|
0
|
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
|
0
|
0%
|
305
|
-4,4%
|
319
|
Groups and Shareholders
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Groups and Shareholders
|
ZR
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Fixed Asset Financing
|
|
1,47
|
2,1%
|
1,44
|
-4,0%
|
1,50
|
2
|
-26,5%
|
|
Global Debt
|
|
83 days
|
3,8%
|
80 days
|
-25,2%
|
107 days
|
116,50 days
|
-28,8%
|
|
Working Capital Fund overall net
|
|
120 days
|
0%
|
120 days
|
16,5%
|
103 days
|
91 days
|
31,9%
|
|
Financial independence
|
|
545517,83%
|
25501,8%
|
2130,78%
|
-99,4%
|
378988,73%
|
1211,90%
|
44913,4%
|
|
More ratios
|
|
Solvability
|
|
73,60%
|
-2,8%
|
75,72%
|
14,6%
|
66,07%
|
42,47%
|
73,3%
|
|
Capacity debt futures
|
|
545517,83%
|
25501,8%
|
2130,78%
|
-99,4%
|
378988,73%
|
2565,04%
|
21167,4%
|
|
Coverage of current assets by net working
capital overall
|
|
49,21%
|
-5,0%
|
51,82%
|
11,9%
|
46,32%
|
44,77%
|
9,9%
|
|
General Liquidity
|
|
0,96
|
1,1%
|
0,95
|
-15,2%
|
1,12
|
1
|
-4,0%
|
|
Restricted Liquidity
|
|
1,74
|
4,2%
|
1,67
|
20,1%
|
1,39
|
1,41
|
23,4%
|
Management or rotation
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Need background in operating working capital
|
|
57days
|
-9,5%
|
63days
|
-16,0%
|
75days
|
57 days
|
0%
|
|
Treasury
|
|
64 days
|
14,3%
|
56 days
|
100%
|
28 days
|
20 days
|
220,0%
|
|
Inventory turnover of goods
|
|
210 days
|
-23,4%
|
274 days
|
54,8%
|
177 days
|
25 days
|
740,0%
|
|
Average length of credit granted to customers
|
|
75 days
|
2,7%
|
73 days
|
-26,3%
|
99 days
|
76 days
|
-1,3%
|
|
Average length of credit obtained suppliers
|
|
57 days
|
29,5%
|
44 days
|
-52,7%
|
93 days
|
79,50 days
|
-28,3%
|
|
More ratios
|
|
Inventory turnover of raw materials in
industrial enterprises
|
|
61 days
|
-1,6%
|
62 days
|
10,7%
|
56 days
|
51 days
|
19,6%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|
|
225 days
|
7,1%
|
210 days
|
-17,0%
|
253 days
|
442,50 days
|
-49,2%
|
|
Rotation tangible assets
|
|
224,60%
|
7,2%
|
209,50%
|
-17,3%
|
253,37%
|
566,32%
|
-60,3%
|
Profitability of the business
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Margin trading
|
|
-2,25%
|
-10,3%
|
-2,04%
|
45,5%
|
-3,74
|
0%
|
0%
|
|
Profitability of the business
|
|
20,52
|
78,6%
|
11,49
|
26,8%
|
9,06
|
6,83%
|
200,4%
|
|
Net profit
|
|
9,64%
|
116,1%
|
4,46%
|
-25,0%
|
5,95%
|
3,08%
|
213,0%
|
|
More ratios
|
|
Growth rate of turnover (excluding VAT)
|
|
13,52%
|
200,6%
|
-13,44%
|
-1201,6%
|
1,22%
|
10,22%
|
32,3%
|
|
Rates integration
|
|
48,74%
|
10,0%
|
44,29%
|
16,9%
|
37,90%
|
32,64%
|
49,3%
|
|
Rate leasing furniture
|
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work Factor
|
|
53,19%
|
-21,6%
|
67,85%
|
-1,8%
|
69,09%
|
74,60%
|
-28,7%
|
|
Weight interests
|
|
0,99
|
32,0%
|
0,75%
|
36,4%
|
0,55%
|
0,34%
|
191,2%
|
Return on capital
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Cash flow from the overall profitability
|
|
14,25%
|
66,1%
|
8,58%
|
3,9%
|
8,26%
|
4,61%
|
209,1%
|
|
Rates of economic profitability
|
|
29%
|
93,3%
|
15%
|
0%
|
15%
|
17%
|
70,6%
|
|
Financial profitability
|
|
49418439%
|
13,8%
|
43411388%
|
4,8%
|
41417990%
|
797999%
|
6092,8%
|
|
Return on investment
|
|
14,82%
|
113,2%
|
6,95%
|
-36,9%
|
11,01%
|
10,19%
|
45,4%
|
|
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo
Euro
|
|
Comparison mode
|
Average
|
Median
|
Soldes Intermédiaires de Gestion
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median2010
|
|
|
Turnover
|
68 919 834
|
13,5%
|
60 713 869
|
-13,4%
|
70 138 839
|
3 125 442 €
|
2105,1%
|
|
Sales of goods
|
171 516
|
-17,5%
|
207 977
|
-35,8%
|
323 963
|
|
|
|
- Purchase of goods
|
1 628 811
|
47,6%
|
1 103 506
|
-63,1%
|
2 990 982
|
|
|
|
+/- Stock of goods variation
|
96 473
|
-72,1%
|
345 789
|
917,1%
|
-42 321
|
|
|
|
Trading margin
|
-1 553 768 €
|
-25,2%
|
-1 241 318 €
|
52,7%
|
-2 624 698 €
|
0 €
|
0%
|
|
|
-2,25 % CA
|
-10,3%
|
-2,04 % CA
|
45,5%
|
-3,74 % CA
|
0 % CA
|
0%
|
|
Sale of goods produced
|
68 748 318
|
13,6%
|
60 505 892
|
-13,3%
|
69 814 876
|
|
|
|
+/- Stocked production
|
380 871
|
157,6%
|
-660 806
|
-354,2%
|
259 943
|
|
|
|
+ Self-constructed assets
|
100 287
|
-4,2%
|
104 639
|
-29,7%
|
148 939
|
|
|
|
Period production
|
69 229 476 €
|
15,5%
|
59 949 725 €
|
-14,6%
|
70 223 758 €
|
1 738 450,50 €
|
3882,3%
|
|
|
100,45 % CA
|
1,7%
|
98,74 % CA
|
-1,4%
|
100,12 % CA
|
98,19 % CA
|
2,3%
|
|
Trading margin
|
-1 553 768
|
-25,2%
|
-1 241 318
|
52,7%
|
-2 624 698
|
0
|
0%
|
|
+ Period Production
|
69 229 476
|
15,5%
|
59 949 725
|
-14,6%
|
70 223 758
|
1 738 450,50
|
3882,3%
|
|
- Purchase of raw materials
|
20 832 683
|
16,3%
|
17 907 476
|
-28,1%
|
24 896 051
|
|
|
|
+/- Change in stocks of raw materiels
|
-1 599 019
|
-176,1%
|
2 100 545
|
420,3%
|
-655 868
|
|
|
|
- Other external purchases and charges
|
14 850 984
|
25,8%
|
11 807 892
|
-29,6%
|
16 778 246
|
|
|
|
Added value
|
33 591 060 €
|
24,9%
|
26 892 494 €
|
1,2%
|
26 580 631 €
|
763 454,50 €
|
4299,9%
|
|
|
48,74 % CA
|
10,0%
|
44,29 % CA
|
16,9%
|
37,90 % CA
|
32,64 % CA
|
49,3%
|
|
Added value
|
33 591 060 €
|
24,9%
|
26 892 494 €
|
1,2%
|
26 580 631 €
|
763 454,50 €
|
4299,9%
|
|
+ Operating grants
|
24 584
|
9,6%
|
22 422
|
25,2%
|
17 915
|
|
|
|
- Tax, duty and similar payments
|
1 602 532
|
-5,5%
|
1 695 361
|
-9,9%
|
1 880 785
|
|
|
|
- Personal charges
|
17 867 763
|
-2,1%
|
18 246 059
|
-0,6%
|
18 364 499
|
|
|
|
Gross operating surplus
|
14 145 349 €
|
102,8%
|
6 973 496 €
|
9,8%
|
6 353 262 €
|
107 022 €
|
13117,2%
|
|
|
20,52 % CA
|
78,6%
|
11,49 % CA
|
26,8%
|
9,06 % CA
|
6,83 % CA
|
200,4%
|
|
Gross operating surplus
|
14 145 349 €
|
102,8%
|
6 973 496 €
|
9,8%
|
6 353 262 €
|
107 022 €
|
13117,2%
|
|
+ Release of reserves and provisions
|
544 220
|
-15,2%
|
641 858
|
-32,4%
|
949 426
|
|
|
|
+ Other operating income
|
235 789
|
-36,4%
|
370 697
|
17,6%
|
315 210
|
|
|
|
- Depreciation/Amortisation
|
1 154 603
|
-8,4%
|
1 260 741
|
-1,6%
|
1 281 403
|
|
|
|
- Other charges
|
211 530
|
13,4%
|
186 597
|
-21,2%
|
236 918
|
|
|
|
Operating result
|
13 559 225 €
|
107,4%
|
6 538 713 €
|
7,2%
|
6 099 577 €
|
78 113 €
|
17258,5%
|
|
|
19,67 % CA
|
82,6%
|
10,77 % CA
|
23,8%
|
8,70 % CA
|
4,12 % CA
|
377,4%
|
|
Operating result
|
13 559 225 €
|
107,4%
|
6 538 713 €
|
7,2%
|
6 099 577 €
|
78 113 €
|
17258,5%
|
|
+/- Result of joint-venture transferred
from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
907 349
|
21,4%
|
747 504
|
-19,2%
|
925 044
|
|
|
|
- Financial charges
|
681 242
|
50,6%
|
452 432
|
16,9%
|
387 103
|
|
|
|
Pre-tax result
|
13 785 332 €
|
101,7%
|
6 833 785 €
|
3,0%
|
6 637 518 €
|
90 449,50 €
|
15140,9%
|
|
|
20,00 % CA
|
77,6%
|
11,26 % CA
|
19,0%
|
9,46 % CA
|
3,89 % CA
|
414,1%
|
|
Extraordinary income
|
492 155
|
3,9%
|
473 754
|
-30,9%
|
685 868
|
7 751,50
|
6249,2%
|
|
- Extraordinary charges
|
2 776 651
|
-8,7%
|
3 041 005
|
116,7%
|
1 403 349
|
|
|
|
Extraordinary result
|
-2 284 496 €
|
11,0%
|
-2 567 251 €
|
-257,8%
|
-717 481 €
|
0 €
|
0%
|
|
|
-3,31 % CA
|
21,7%
|
-4,23 % CA
|
-314,7%
|
-1 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
13 785 332 €
|
101,7%
|
6 833 785 €
|
3,0%
|
6 637 518 €
|
90 449,50 €
|
15140,9%
|
|
Extraordinary result
|
-2 284 496 €
|
11,0%
|
-2 567 251 €
|
-257,8%
|
-717 481 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
1 034 891
|
292,0%
|
264 016
|
-24,6%
|
350 252
|
|
|
|
- Tax on profits
|
3 823 232
|
194,8%
|
1 296 789
|
-7,0%
|
1 394 109
|
|
|
|
Net result
|
6 642 713 €
|
145,5%
|
2 705 729 €
|
-35,2%
|
4 175 676 €
|
60 802 €
|
10825,2%
|
|
|
9,64 % CA
|
116,1%
|
4,46 % CA
|
-25,0%
|
5,95 % CA
|
3,08 % CA
|
213,0%
|
|
|
|
|