|
|
Active Account | Passive
Account | Account Results
|
|
Synthesized Accounts
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Comparison mode
|
Average
|
Median
|
|
|
Annual Accounts
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
05/05/2011
|
|
21/09/2010
|
|
14/09/2010
|
|
|
|
Activity Code
|
4789Z
|
|
4789Z
|
|
4789Z
|
|
|
|
Employees
|
4
|
|
0
|
|
0
|
|
|
Active account
|
Annual Accounts
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
49 160
|
-6,3%
|
52 493
|
6,0%
|
49 515
|
5 490
|
795,4%
|
|
- Intangible assets
|
36 000
|
0%
|
36 000
|
0%
|
36 000
|
0
|
0%
|
|
- Tangible assets
|
624
|
-15,8%
|
741
|
-13,6%
|
858
|
1 727
|
-63,9%
|
|
- Financial assets
|
12 536
|
-20,4%
|
15 752
|
24,5%
|
12 657
|
0
|
0%
|
|
Net current assets
|
226 509
|
-3,7%
|
235 238
|
-56,9%
|
545 349
|
30 483
|
643,1%
|
|
- Stocks
|
136 250
|
-21,5%
|
173 645
|
-5,3%
|
183 314
|
11 113
|
1126,0%
|
|
- Advanced payments
|
200
|
-3,7%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
41 417
|
19,7%
|
34 612
|
-86,7%
|
260 516
|
2 829
|
1364,0%
|
|
- Securities and cash
|
48 642
|
80,3%
|
26 981
|
-73,4%
|
101 519
|
4 728
|
928,8%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
Accounts of regularization
|
1 486
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
277 154
|
-3,7%
|
287 731
|
-51,6%
|
594 864
|
42 824
|
547,2%
|
Passive Account
|
Annual Accounts
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Shareholders' equity
|
-52 130
|
3,9%
|
-54 220
|
-475,1%
|
14 454
|
8 896,50
|
-686,0%
|
|
Share capital
|
7 622
|
0%
|
7 622
|
0%
|
7 622
|
7 622
|
0%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Liabilities
|
329 087
|
-3,8%
|
341 915
|
-41,0%
|
579 219
|
31 155
|
956,3%
|
|
- Financial liabilities
|
10 728
|
-79,9%
|
53 363
|
25,3%
|
42 590
|
4 963
|
116,2%
|
|
- Advanced payments received
|
0
|
0%
|
0
|
0%
|
1 838
|
0
|
0%
|
|
- Trade account payables
|
281 294
|
14,1%
|
246 529
|
-50,1%
|
494 051
|
4 556,50
|
6073,5%
|
|
- Tax and social liabilities
|
25 700
|
-38,8%
|
42 023
|
3,1%
|
40 740
|
5 265,50
|
388,1%
|
|
- Other debts and fixed assets liabilities
|
11 561
|
32013,9%
|
36
|
-97,0%
|
1 190
|
4 611,50
|
150,7%
|
|
Account regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total liabilities
|
277 154
|
-3,7%
|
287 731
|
-51,6%
|
594 864
|
42 824
|
547,2%
|
Results
|
Annual Accounts
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Sales of Goods
|
362 082
|
-36,7%
|
572 045
|
-21,4%
|
727 494
|
83 399,50
|
334,2%
|
|
Net turnover
|
362 080
|
-36,7%
|
571 963
|
-21,4%
|
727 486
|
83 102,50
|
335,7%
|
|
- of which net export turnover
|
0
|
0%
|
0
|
0%
|
12 360
|
0
|
0%
|
|
Operating charges
|
359 665
|
-42,2%
|
622 795
|
-13,9%
|
723 195
|
81 817
|
339,6%
|
|
Operating profit/loss
|
2 417
|
104,8%
|
-50 750
|
-1280,5%
|
4 299
|
886,50
|
172,6%
|
|
Financial income
|
0
|
0%
|
1 144
|
-14,8%
|
1 343
|
0
|
0%
|
|
Financial charges
|
120
|
-61,9%
|
315
|
-64,9%
|
898
|
178
|
-32,6%
|
|
Financial profit/loss
|
-120
|
-114,5%
|
829
|
86,3%
|
445
|
-100
|
-20,0%
|
|
Pretax net operating income
|
2 297
|
104,6%
|
-49 921
|
-1152,3%
|
4 744
|
485,50
|
373,1%
|
|
Extraordinary income
|
0
|
0%
|
2 445
|
-32,7%
|
3 631
|
0
|
0%
|
|
Extraordinary charges
|
206
|
-99,0%
|
21 201
|
3580,7%
|
576
|
01
|
20500%
|
|
Extraordinary profit/loss
|
-206
|
111,1%
|
-18 756
|
-713,9%
|
3 055
|
0
|
0%
|
|
Net result
|
2 091
|
103,0%
|
-68 675
|
-1203,6%
|
6 223
|
652,50
|
220,5%
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Normal Account
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Grand Total (I to VI)
|
Net
|
277 154
|
-3,7%
|
287 731
|
-51,6%
|
594 864
|
|
|
Gross
|
CO
|
279 105
|
-3,6%
|
289 565
|
-51,5%
|
596 581
|
|
|
Amortisation
|
1A
|
1 951
|
6,4%
|
1 834
|
6,8%
|
1 717
|
Non declared distributed capital (I)
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset (II)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total Active fixed asset (II)
|
Net
|
49 160
|
-6,3%
|
52 493
|
6,0%
|
49 515
|
|
|
Gross
|
BJ
|
51 111
|
-5,9%
|
54 327
|
6,0%
|
51 232
|
|
|
Amortisation
|
BK
|
1 951
|
6,4%
|
1 834
|
6,8%
|
1 717
|
Intangilble fixed assets
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AG
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goodwill
|
Net
|
36 000
|
0%
|
36 000
|
0%
|
36 000
|
|
|
Gross
|
AH
|
36 000
|
0%
|
36 000
|
0%
|
36 000
|
|
|
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
|
36 000
|
0%
|
36 000
|
0%
|
36 000
|
Tangilble fixed assets
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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
|
624
|
-15,8%
|
741
|
-13,6%
|
858
|
|
|
Gross
|
AT
|
2 575
|
0%
|
2 575
|
0%
|
2 575
|
|
|
Amortisation
|
AU
|
1 951
|
6,4%
|
1 834
|
6,8%
|
1 717
|
|
 
|
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
|
624
|
|
741
|
|
858
|
Financial assets
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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
|
12 536
|
-20,4%
|
15 752
|
24,5%
|
12 657
|
|
|
Gross
|
BH
|
12 536
|
-20,4%
|
15 752
|
24,5%
|
12 657
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
12 536
|
|
15 752
|
|
12 657
|
Current Assets (III)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total Assets
|
Net
|
226 509
|
-3,7%
|
235 238
|
-56,9%
|
545 349
|
|
|
Gross
|
CJ
|
226 509
|
-3,7%
|
235 238
|
-56,9%
|
545 349
|
|
|
Amortisation
|
CK
|
0
|
0%
|
0
|
0%
|
0
|
Stocks
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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
|
136 250
|
-21,5%
|
173 645
|
-5,3%
|
183 314
|
|
|
Gross
|
BT
|
136 250
|
-21,5%
|
173 645
|
-5,3%
|
183 314
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Stocks
|
Net
|
136 250
|
-21,5%
|
173 645
|
-5,3%
|
183 314
|
Advance payments to suppliers
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Advance payments to suppliers
|
Net
|
200
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BV
|
200
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Trade accounts receivable
|
Net
|
26 995
|
-9,7%
|
29 911
|
-38,1%
|
48 321
|
|
|
Gross
|
BX
|
26 995
|
-9,7%
|
29 911
|
-38,1%
|
48 321
|
|
|
Amortisation
|
BY
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other debtors
|
Net
|
619
|
114,9%
|
288
|
-96,4%
|
7 895
|
|
|
Gross
|
BZ
|
619
|
114,9%
|
288
|
-96,4%
|
7 895
|
|
|
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
|
27 614
|
-8,6%
|
30 199
|
-46,3%
|
56 216
|
Divers
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Investment securities
|
Net
|
26 981
|
0%
|
26 981
|
0%
|
26 981
|
|
|
Gross
|
CD
|
26 981
|
0%
|
26 981
|
0%
|
26 981
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash and cash equivalents
|
Net
|
21 661
|
0%
|
0
|
0%
|
74 538
|
|
|
Gross
|
CF
|
21 661
|
0%
|
0
|
0%
|
74 538
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
48 642
|
80,3%
|
26 981
|
-73,4%
|
101 519
|
Prepaid expenses
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Prepaid expenses
|
Net
|
13 803
|
212,8%
|
4 413
|
-97,8%
|
204 300
|
|
|
Gross
|
CH
|
13 803
|
212,8%
|
4 413
|
-97,8%
|
204 300
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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
|
1 486
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
1 486
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Due within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due after one year
|
CR
|
0
|
0%
|
0
|
0%
|
25 265
|
|
|
|
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Grand Total (I to V)
|
EE
|
277 154
|
-3,7%
|
287 731
|
-51,6%
|
594 864
|
Shareholder Equity (I)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
-52 130
|
3,9%
|
-54 220
|
-475,1%
|
14 454
|
|
|
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
|
208
|
0%
|
208
|
0%
|
208
|
|
|
Special regulated reserves
|
DF
|
762
|
0%
|
762
|
0%
|
762
|
|
|
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
|
-63 574
|
-1346,3%
|
5 101
|
554,2%
|
-1 123
|
|
|
Profit or loss for the period
|
DI
|
2 090
|
103,0%
|
-68 675
|
-1203,6%
|
6 223
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
329 087
|
-3,8%
|
341 915
|
-41,0%
|
579 219
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
108
|
-99,8%
|
44 778
|
0%
|
0
|
|
|
Sundry loans and financial liabilities
|
DV
|
10 620
|
23,7%
|
8 585
|
-79,8%
|
42 590
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current
orders
|
DW
|
0
|
0%
|
0
|
0%
|
1 838
|
|
|
Trade accounts payables
|
DX
|
281 294
|
14,1%
|
246 529
|
-50,1%
|
494 051
|
|
|
Tax and social security liabilities
|
DY
|
25 700
|
-38,8%
|
42 023
|
3,1%
|
40 740
|
|
|
Fixed asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debts
|
EA
|
11 365
|
0%
|
0
|
0%
|
0
|
Translation loss (V)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Translation loss (Total V)
|
ED
|
196
|
444,4%
|
36
|
-97,0%
|
1 190
|
Equalization accounts
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred income and liabilities
|
EG
|
329 086
|
-3,8%
|
341 914
|
-41,0%
|
579 219
|
|
|
Of which current bank facilities
|
EH
|
108
|
-99,8%
|
44 778
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Operating result (Total I-II)
|
GG
|
2 417
|
104,8%
|
-50 750
|
-1280,5%
|
4 299
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Financial result (Total V-VI)
|
GV
|
-120
|
-114,5%
|
829
|
86,3%
|
445
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Pre-tax net operating income (Total
I-II+II-IV+V-VI)
|
GW
|
2 297
|
104,6%
|
-49 921
|
-1152,3%
|
4 744
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
-206
|
98,9%
|
-18 756
|
-713,9%
|
3 055
|
Profit or loss
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Profit or loss
|
HN
|
2 091
|
103,0%
|
-68 675
|
-1203,6%
|
6 223
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Total Income (I+III+V+VII)
|
HL
|
362 082
|
-37,1%
|
575 634
|
-21,4%
|
732 468
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
359 991
|
-44,1%
|
644 311
|
-11,3%
|
726 244
|
Operating income (I)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Total operating income (Total I)
|
FR
|
362 082
|
-36,7%
|
572 045
|
-21,4%
|
727 494
|
Operating income (details)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Sale of goods for resale
|
FC
|
361 829
|
-36,7%
|
571 963
|
-21,4%
|
727 486
|
|
|
France
|
FA
|
361 829
|
-36,7%
|
571 963
|
-20,0%
|
715 126
|
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
12 360
|
|
 
|
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
|
251
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FG
|
251
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Net turnover
|
FL
|
362 080
|
-36,7%
|
571 963
|
-21,4%
|
727 486
|
|
|
France
|
FJ
|
362 080
|
-36,7%
|
571 963
|
-20,0%
|
715 126
|
|
|
Export
|
FK
|
0
|
0%
|
0
|
0%
|
12 360
|
|
|
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
|
02
|
-97,6%
|
82
|
925,0%
|
08
|
Operating charges (II)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Total operating charges (Total II)
|
GF
|
359 665
|
-42,2%
|
622 795
|
-13,9%
|
723 195
|
Exploitation charges
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Purchase of goods for resale
|
FS
|
174 059
|
-55,4%
|
390 305
|
-25,0%
|
520 631
|
|
|
Change in stocks of goods for resale
|
FT
|
37 395
|
286,8%
|
9 669
|
176,9%
|
-12 566
|
|
|
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
|
82 292
|
-36,7%
|
130 062
|
22,5%
|
106 201
|
|
|
Tax, duty and similar payments
|
FX
|
922
|
-70,9%
|
3 168
|
9,5%
|
2 892
|
|
|
Payroll
|
FY
|
51 471
|
-22,8%
|
66 659
|
-13,8%
|
77 372
|
|
|
Social security costs
|
FZ
|
13 369
|
-41,4%
|
22 813
|
-20,1%
|
28 547
|
Depreciation
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Depreciation of fixed assets
|
GA
|
117
|
0%
|
117
|
0%
|
117
|
|
|
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
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Other charges
|
GE
|
40
|
1900%
|
02
|
100%
|
01
|
Operating charges (III-IV)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total financial income (Total V)
|
GP
|
0
|
0%
|
1 144
|
-14,8%
|
1 343
|
|
|
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%
|
0
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
0
|
0%
|
1 144
|
-14,8%
|
1 343
|
|
|
Net income from disposal of investment
securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total financial charge (Total VI)
|
GU
|
120
|
-61,9%
|
315
|
-64,9%
|
898
|
|
|
Financial reserves and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Interest and similar charges
|
GR
|
120
|
-49,2%
|
236
|
118,5%
|
108
|
|
|
Exchange losses
|
GS
|
0
|
0%
|
79
|
-90,0%
|
790
|
|
|
Net loss from disposal of investment
securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VII)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
0
|
0%
|
2 445
|
-32,7%
|
3 631
|
|
|
Extraordinary operating income
|
HA
|
0
|
0%
|
2 445
|
-32,7%
|
3 631
|
|
|
Extraordinary income from capital
transactions
|
HB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Released provisions and transferred
charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
206
|
-99,0%
|
21 201
|
3580,7%
|
576
|
|
|
Extraordinary operating charges
|
HE
|
206
|
-99,0%
|
21 201
|
3580,7%
|
576
|
|
|
Extraordinary charges from capital
transactions
|
HF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Extraordinary reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
0
|
Employee profit sharing (IX)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Tax on profits (Total X)
|
HK
|
0
|
0%
|
0
|
0%
|
1 575
|
References
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
Research and development Charge (Total I)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Gross value at begin of period
|
LN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Gross value at begin of period
|
LQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Reserve for depreciation value at begin of
period
|
QU
|
0
|
0%
|
1 717
|
0%
|
0
|
|
Increases
|
QV
|
0
|
0%
|
117
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
QX
|
0
|
0%
|
1 834
|
0%
|
0
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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)
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Value at begining of period
|
7B
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TY
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of period
|
UA
|
0
|
0%
|
0
|
0%
|
0
|
State deadlines claims and debts at the end of period
State claims
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Gross value
|
VT
|
53 953
|
7,1%
|
50 364
|
0%
|
0
|
|
|
1 year at most
|
VU
|
41 417
|
19,7%
|
34 612
|
0%
|
0
|
|
|
More than one year
|
VV
|
12 536
|
-20,4%
|
15 752
|
0%
|
0
|
State of loans
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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
|
12 536
|
-20,4%
|
15 752
|
0%
|
0
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other claims customer
|
UX
|
26 995
|
0%
|
0
|
0%
|
0
|
|
|
Receivables represent Loaned Securities
|
UU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Provision for depreciation previously
established
|
UQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Personnel and associated accounts
|
UY
|
0
|
0%
|
29 911
|
0%
|
0
|
|
|
Social Security and other social
organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value added tax
|
VB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
288
|
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
|
619
|
0%
|
0
|
0%
|
0
|
Prepaid
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Prepaid
|
VS
|
13 803
|
212,8%
|
4 413
|
0%
|
0
|
State Debt
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
Total debt (gross)
|
VY
|
329 087
|
-3,8%
|
341 915
|
0%
|
0
|
|
1 year at most
|
VZ2
|
329 087
|
-3,8%
|
341 915
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
 
|
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
|
108
|
-99,8%
|
44 778
|
0%
|
0
|
|
1 year at most
|
VG2
|
108
|
-99,8%
|
44 778
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing & debts to more than 1 year
at the origin (gross)
|
VH1
|
0
|
0%
|
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
|
10 620
|
23,7%
|
8 585
|
0%
|
0
|
|
1 year at most
|
8A2
|
10 620
|
23,7%
|
8 585
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers and associated accounts (gross)
|
8B1
|
281 294
|
14,1%
|
246 529
|
0%
|
0
|
|
1 year at most
|
8B2
|
281 294
|
14,1%
|
246 529
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8B3
|
281 294
|
14,1%
|
246 529
|
0%
|
0
|
|
 
|
Personnel and associated accounts (gross)
|
8C1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8C2
|
0
|
0%
|
0
|
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
|
25 700
|
-38,8%
|
42 023
|
0%
|
0
|
|
1 year at most
|
8D2
|
25 700
|
-38,8%
|
42 023
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and liabilities associated accounts
(gross)
|
8J1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8J2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
8J4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Groups and associates (gross)
|
VI1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VI2
|
0
|
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
|
11 365
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8K2
|
11 365
|
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
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
0
|
0%
|
0
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
Average number of employees
|
YP
|
04
|
0%
|
0
|
0%
|
0
|
Groups and Shareholders
|
|
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
|
|
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
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Fixed Asset Financing
|

|
-0,77
|
4,9%
|
-0,81
|
-170,4%
|
1,15
|
1,62
|
-147,5%
|
|
Global Debt
|

|
327 days
|
52,1%
|
215 days
|
-25,1%
|
287 days
|
130,50 days
|
150,6%
|
|
Working Capital Fund overall net
|

|
-90 days
|
-45,2%
|
-62 days
|
-1650,0%
|
4 days
|
42 days
|
-314,3%
|
|
Financial independence
|

|
-48268,52%
|
-39761,7%
|
-121,09%
|
-
|
%
|
101,51%
|
-47650,5%
|
|
 More ratios
|
|
Solvability
|

|
-18,81%
|
0,2%
|
-18,84%
|
-875,3%
|
2,43%
|
26,63%
|
-170,6%
|
|
Capacity debt futures
|

|
-48268,52%
|
-39761,7%
|
-121,09%
|
-
|
%
|
698,62%
|
-7009,1%
|
|
Coverage of current assets by net working
capital overall
|

|
-37,83%
|
0,6%
|
-38,06%
|
-1956,6%
|
2,05%
|
37,65%
|
-200,5%
|
|
General Liquidity
|

|
0,13
|
30,0%
|
0,10
|
-
|
|
0,11
|
18,2%
|
|
Restricted Liquidity
|

|
0,27
|
50,0%
|
0,18
|
-
|
|
0,43
|
-37,2%
|
Management or rotation
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Need background in operating working
capital
|

|
-153 days
|
-188,7%
|
-53 days
|
63,9%
|
-147 days
|
4 days
|
-3925,0%
|
|
Treasury
|

|
48 days
|
536,4%
|
-11 days
|
-122,0%
|
50 days
|
0 days
|
0%
|
|
Inventory turnover of goods
|

|
232 days
|
48,7%
|
156 days
|
20,0%
|
130 days
|
120,50 days
|
92,5%
|
|
Average length of credit granted to
customers
|

|
27 days
|
42,1%
|
19 days
|
-20,8%
|
24 days
|
0 days
|
0%
|
|
Average length of credit obtained
suppliers
|

|
345 days
|
106,6%
|
167 days
|
-42,4%
|
290 days
|
26 days
|
1226,9%
|
|
 More ratios
|
|
Inventory turnover of raw materials in
industrial enterprises
|

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

|
days
|
-
|
days
|
-
|
days
|
671 days
|
-
|
|
Rotation tangible assets
|
|
%
|
-
|
%
|
-
|
%
|
777,71%
|
-
|
Profitability of the business
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Margin trading
|

|
41,53%
|
38,1%
|
30,07%
|
-0,3%
|
30,16
|
48,72%
|
-14,8%
|
|
Profitability of the business
|

|
0,71
|
108,0%
|
-8,87
|
-1554,1%
|
0,61
|
2,72%
|
-73,9%
|
|
Net profit
|

|
0,58%
|
104,8%
|
-12,01%
|
-1496,5%
|
0,86%
|
0,92%
|
-37,0%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
-36,70%
|
-71,7%
|
-21,38%
|
-537,2%
|
4,89%
|
-2,86%
|
-1183,2%
|
|
Rates integration
|

|
18,87%
|
157,4%
|
7,33%
|
-52,9%
|
15,56%
|
22,19%
|
-15,0%
|
|
Rate leasing furniture
|

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

|
94,89%
|
-55,5%
|
213,40%
|
128,1%
|
93,55%
|
63,91%
|
48,5%
|
|
Weight interests
|

|
0,03
|
-50,0%
|
0,06%
|
-50,0%
|
0,12%
|
0,16%
|
-81,2%
|
Return on capital
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Cash flow from the overall profitability
|

|
0,61%
|
105,1%
|
-11,99%
|
-1478,2%
|
0,87%
|
2,44%
|
-75,0%
|
|
Rates of economic profitability
|

|
-6%
|
-100,1%
|
5918%
|
73875,0%
|
8%
|
12,44%
|
-148,2%
|
|
Financial profitability
|

|
-52130%
|
3,9%
|
-54220%
|
-475,1%
|
14454%
|
39,80%
|
-131079,9%
|
|
Return on investment
|

|
-5,34%
|
-100,1%
|
7976,66%
|
63815,5%
|
12,48%
|
8,43%
|
-163,3%
|
|
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
Comparison mode
|
Average
|
Median
|
Soldes Intermédiaires de Gestion
|
|
31/12/2009
|
|
31/12/2008
|
|
31/12/2007
|
Sector Median 2009
|
|
|
Turnover
|
362 080
|
-36,7%
|
571 963
|
-21,4%
|
727 486
|
83 102 €
|
335,7%
|
|
Sales of goods
|
361 829
|
-36,7%
|
571 963
|
-21,4%
|
727 486
|
|
|
|
- Purchase of goods
|
174 059
|
-55,4%
|
390 305
|
-25,0%
|
520 631
|
|
|
|
+/- Stock of goods variation
|
37 395
|
286,8%
|
9 669
|
176,9%
|
-12 566
|
|
|
|
Trading margin
|
150 375 €
|
-12,6%
|
171 989 €
|
-21,6%
|
219 421 €
|
36 289,50 €
|
314,4%
|
|
|
41,53 % CA
|
38,1%
|
30,07 % CA
|
-0,3%
|
30,16 % CA
|
49,41 % CA
|
-15,9%
|
|
Sale of goods produced
|
251
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Stocked production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
251 €
|
0%
|
0 €
|
0%
|
0 €
|
0 €
|
0%
|
|
|
0,07 % CA
|
0%
|
0,00 % CA
|
0%
|
0,00 % CA
|
0,48 % CA
|
-85,4%
|
|
Trading margin
|
150 375
|
-12,6%
|
171 989
|
-21,6%
|
219 421
|
36 289,50
|
314,4%
|
|
+ Period Production
|
251
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- 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
|
82 292
|
-36,7%
|
130 062
|
22,5%
|
106 201
|
|
|
|
Added value
|
68 334 €
|
63,0%
|
41 927 €
|
-63,0%
|
113 220 €
|
18 916,50 €
|
261,2%
|
|
|
18,87 % CA
|
157,4%
|
7,33 % CA
|
-52,9%
|
15,56 % CA
|
22,19 % CA
|
-15,0%
|
|
Added value
|
68 334 €
|
63,0%
|
41 927 €
|
-63,0%
|
113 220 €
|
18 916,50 €
|
261,2%
|
|
+ Operating grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and similar payments
|
922
|
-70,9%
|
3 168
|
9,5%
|
2 892
|
|
|
|
- Personal charges
|
64 840
|
-27,5%
|
89 472
|
-15,5%
|
105 919
|
|
|
|
Gross operating surplus
|
2 572 €
|
105,1%
|
-50 713 €
|
-1250,2%
|
4 409 €
|
1 846,50 €
|
39,3%
|
|
|
0,71 % CA
|
108,0%
|
-8,87 % CA
|
-1554,1%
|
0,61 % CA
|
2,72 % CA
|
-73,9%
|
|
Gross operating surplus
|
2 572 €
|
105,1%
|
-50 713 €
|
-1250,2%
|
4 409 €
|
1 846,50 €
|
39,3%
|
|
+ Release of reserves and provisions
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Other operating income
|
02
|
-97,6%
|
82
|
925,0%
|
08
|
|
|
|
- Depreciation/Amortisation
|
117
|
0%
|
117
|
0%
|
117
|
|
|
|
- Other charges
|
40
|
1900%
|
02
|
100%
|
01
|
|
|
|
Operating result
|
2 417 €
|
104,8%
|
-50 750 €
|
-1280,5%
|
4 299 €
|
897,50 €
|
169,3%
|
|
|
0,67 % CA
|
107,6%
|
-8,87 % CA
|
-1603,4%
|
0,59 % CA
|
1,40 % CA
|
-52,1%
|
|
Operating result
|
2 417 €
|
104,8%
|
-50 750 €
|
-1280,5%
|
4 299 €
|
897,50 €
|
169,3%
|
|
+/- Result of joint-venture transferred
from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
0
|
0%
|
1 144
|
-14,8%
|
1 343
|
|
|
|
- Financial charges
|
120
|
-61,9%
|
315
|
-64,9%
|
898
|
|
|
|
Pre-tax result
|
2 297 €
|
104,6%
|
-49 921 €
|
-1152,3%
|
4 744 €
|
495 €
|
364,0%
|
|
|
0,63 % CA
|
107,2%
|
-8,73 % CA
|
-1443,1%
|
0,65 % CA
|
0,91 % CA
|
-30,8%
|
|
Extraordinary income
|
0
|
0%
|
2 445
|
-32,7%
|
3 631
|
0
|
0%
|
|
- Extraordinary charges
|
206
|
-99,0%
|
21 201
|
3580,7%
|
576
|
|
|
|
Extraordinary result
|
-206 €
|
98,9%
|
-18 756 €
|
-713,9%
|
3 055 €
|
0 €
|
0%
|
|
|
-0,06 % CA
|
98,2%
|
-3,28 % CA
|
-881,0%
|
0 % CA
|
-00,01 % CA
|
-500%
|
|
Pre-tax result
|
2 297 €
|
104,6%
|
-49 921 €
|
-1152,3%
|
4 744 €
|
495 €
|
364,0%
|
|
Extraordinary result
|
-206 €
|
98,9%
|
-18 756 €
|
-713,9%
|
3 055 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
0
|
0%
|
0
|
0%
|
1 575
|
|
|
|
Net result
|
2 091 €
|
103,0%
|
-68 677 €
|
-1203,4%
|
6 224 €
|
654 €
|
219,7%
|
|

|
0,58 % CA
|
104,8%
|
-12,01 % CA
|
-1496,5%
|
0,86 % CA
|
0,92 % CA
|
-37,0%
|
|
|