|
|
Active
Account | Passive Account | Account Results
|
|
Synthesized
Accounts
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Comparison
mode
|
Average
|
Median
|
|
|
Annual
Accounts
|
31/12/2003
|
|
|
|
|
|
|
|
Account
period (month)
|
12
|
|
|
|
|
|
|
|
Account
Type
|
Normal
|
|
|
|
|
|
|
|
Deposit
date
|
-
|
|
|
|
|
|
|
|
Activity
Code
|
1414Z
|
|
|
|
|
|
|
|
Employees
|
1190
|
|
-
|
|
-
|
|
|
Active account
|
Annual
Accounts
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Capital
not called
|
0
|
|
|
|
|
0
|
0%
|
|
Total
fixed assets
|
42 317 152
|
|
|
|
|
90 944
|
46431,0%
|
|
-
Intangible assets
|
245 999
|
|
|
|
|
7 622
|
3127,5%
|
|
-
Tangible assets
|
10 257 943
|
|
|
|
|
33 923,50
|
30138,5%
|
|
-
Financial assets
|
31 813 210
|
|
|
|
|
5 189
|
612989,4%
|
|
Net
current assets
|
110 854 071
|
|
|
|
|
673 638,50
|
16356,0%
|
|
-
Stocks
|
38 344 880
|
|
|
|
|
118 237,50
|
32330,4%
|
|
-
Advanced payments
|
394 500
|
|
|
|
|
0
|
0%
|
|
-
Receivables
|
58 171 177
|
|
|
|
|
269 195,50
|
21509,3%
|
|
-
Securities and cash
|
13 943 514
|
|
|
|
|
69 097
|
20079,6%
|
|
-
Prepaid expenses
|
-
|
|
|
|
|
06
|
-
|
|
Accounts
of regularization
|
374 328
|
|
|
|
|
0
|
0%
|
|
Total
Assets
|
153 545 551
|
|
|
|
|
752 981
|
20291,7%
|
Passive Account
|
Annual
Accounts
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Shareholders'
equity
|
117 067 865
|
|
|
|
|
315 150,50
|
37046,7%
|
|
Share
capital
|
2 288 946
|
|
|
|
|
73 112,50
|
3030,7%
|
|
Other
capital resources
|
0
|
|
|
|
|
0
|
0%
|
|
Risk
Provisions
|
7 265 796
|
|
|
|
|
0
|
0%
|
|
Liabilities
|
29 133 238
|
|
|
|
|
438 866
|
6538,3%
|
|
-
Financial liabilities
|
3 171 263
|
|
|
|
|
46 767
|
6681,0%
|
|
-
Advanced payments received
|
0
|
|
|
|
|
0
|
0%
|
|
-
Trade account payables
|
16 755 109
|
|
|
|
|
79 648
|
20936,4%
|
|
- Tax
and social liabilities
|
8 366 448
|
|
|
|
|
167 131
|
4905,9%
|
|
-
Other debts and fixed assets liabilities
|
880 105
|
|
|
|
|
6 069
|
14401,6%
|
|
Account
regularization
|
38 965
|
|
|
|
|
0
|
0%
|
|
Total
liabilities
|
153 545 551
|
|
|
|
|
752 981
|
20291,7%
|
Results
|
Annual
Accounts
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Sales
of Goods
|
243 151 594
|
|
|
|
|
1 288 150
|
18776,0%
|
|
Net
turnover
|
237 499 226
|
|
|
|
|
1 239 236
|
19065,0%
|
|
- of
which net export turnover
|
174 561 587
|
|
|
|
|
13 559,50
|
1287274,8%
|
|
Operating
charges
|
235 632 071
|
|
|
|
|
1 287 397
|
18203,0%
|
|
Operating
profit/loss
|
7 519 523
|
|
|
|
|
32 362
|
23135,7%
|
|
Financial
income
|
20 791 290
|
|
|
|
|
1 480
|
1404716,9%
|
|
Financial
charges
|
7 247 386
|
|
|
|
|
6 970
|
103879,7%
|
|
Financial
profit/loss
|
13 543 904
|
|
|
|
|
-749
|
1808364,9%
|
|
Pretax
net operating income
|
21 063 427
|
|
|
|
|
27 081
|
77679,4%
|
|
Extraordinary
income
|
1 232 803
|
|
|
|
|
2 847,50
|
43194,2%
|
|
Extraordinary
charges
|
1 519 546
|
|
|
|
|
2 616
|
57986,6%
|
|
Extraordinary
profit/loss
|
-286 743
|
|
|
|
|
0
|
0%
|
|
Net
result
|
18 069 304
|
|
|
|
|
14 353
|
125792,2%
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Normal
Account
|
|
31/12/2003
|
|
|
|
|
|
|
Months
|
|
12
|
|
|
|
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Grand
Total (I to VI)
|
Net
|
153 545 551
|
|
|
|
|
|
|
Gross
|
CO
|
202 151 567
|
|
|
|
|
|
|
Amortisation
|
1A
|
48 606 016
|
|
|
|
|
Non declared distributed capital (I)
|
|
31/12/2003
|
|
|
|
|
|
|
Non
declared distributed capital (I)
|
AA3
|
0
|
|
|
|
|
|
|
Gross
|
AA
|
-
|
|
|
|
|
Active fixed asset (II)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
Active fixed asset (II)
|
Net
|
42 317 152
|
|
|
|
|
|
|
Gross
|
BJ
|
78 002 736
|
|
|
|
|
|
|
Amortisation
|
BK
|
35 685 584
|
|
|
|
|
Intangilble fixed assets
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Start-up
cost
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AB
|
0
|
|
|
|
|
|
|
Amortisation
|
AC
|
0
|
|
|
|
|
|
 
|
R
& D expenses
|
Net
|
19 056
|
|
|
|
|
|
|
Gross
|
CX
|
19 056
|
|
|
|
|
|
|
Amortisation
|
AE
|
0
|
|
|
|
|
|
 
|
Distributorships,
patents
|
Net
|
226 943
|
|
|
|
|
|
|
Gross
|
AF
|
3 517 293
|
|
|
|
|
|
|
Amortisation
|
AG
|
3 290 350
|
|
|
|
|
|
 
|
Goodwill
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AH
|
0
|
|
|
|
|
|
|
Amortisation
|
AI
|
0
|
|
|
|
|
|
 
|
Other
intangible fixed assets
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AJ
|
0
|
|
|
|
|
|
|
Amortisation
|
AK
|
0
|
|
|
|
|
|
 
|
Pre-payments
and downpayments
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AL
|
0
|
|
|
|
|
|
|
Amortisation
|
AM
|
0
|
|
|
|
|
|
Sub
Total Intangible Assets
|
Net
|
245 999
|
|
|
|
|
Tangilble fixed assets
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Lands
|
Net
|
100 659
|
|
|
|
|
|
|
Gross
|
AN
|
100 659
|
|
|
|
|
|
|
Amortisation
|
AO
|
0
|
|
|
|
|
|
 
|
Buildings
|
Net
|
5 348 441
|
|
|
|
|
|
|
Gross
|
AP
|
12 495 954
|
|
|
|
|
|
|
Amortisation
|
AQ
|
7 147 513
|
|
|
|
|
|
 
|
Plant
|
Net
|
2 115 022
|
|
|
|
|
|
|
Gross
|
AR
|
11 807 730
|
|
|
|
|
|
|
Amortisation
|
AS
|
9 692 708
|
|
|
|
|
|
 
|
Other
tangible fixed assets
|
Net
|
915 154
|
|
|
|
|
|
|
Gross
|
AT
|
3 757 649
|
|
|
|
|
|
|
Amortisation
|
AU
|
2 842 495
|
|
|
|
|
|
 
|
Fixed
assets in construction
|
Net
|
1 778 667
|
|
|
|
|
|
|
Gross
|
AV
|
1 778 667
|
|
|
|
|
|
|
Amortisation
|
AW
|
0
|
|
|
|
|
|
 
|
Advances
and payments on account
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AX
|
0
|
|
|
|
|
|
|
Amortisation
|
AY
|
0
|
|
|
|
|
|
|
Sub
Total Tangible asset
|
Net
|
10 257 943
|
|
|
|
|
Financial assets
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Associates
at equity
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
CS
|
0
|
|
|
|
|
|
|
Amortisation
|
CT
|
0
|
|
|
|
|
|
 
|
Other
participations
|
Net
|
29 128 096
|
|
|
|
|
|
|
Gross
|
CU
|
41 840 614
|
|
|
|
|
|
|
Amortisation
|
CV
|
12 712 518
|
|
|
|
|
|
 
|
Inter-company
receivables
|
Net
|
2 606 878
|
|
|
|
|
|
|
Gross
|
BB
|
2 606 878
|
|
|
|
|
|
|
Amortisation
|
BC
|
0
|
|
|
|
|
|
 
|
Other
investment securities
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
BD
|
0
|
|
|
|
|
|
|
Amortisation
|
BE
|
0
|
|
|
|
|
|
 
|
Loans
|
Net
|
7 140
|
|
|
|
|
|
|
Gross
|
BF
|
7 140
|
|
|
|
|
|
|
Amortisation
|
BG
|
0
|
|
|
|
|
|
 
|
Other
financial assets
|
Net
|
71 096
|
|
|
|
|
|
|
Gross
|
BH
|
71 096
|
|
|
|
|
|
|
Amortisation
|
BI
|
0
|
|
|
|
|
|
|
Sub
Total Financial Assets
|
|
31 813 210
|
|
|
|
|
Current Assets (III)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
Assets
|
Net
|
110 854 071
|
|
|
|
|
|
|
Gross
|
CJ
|
123 774 503
|
|
|
|
|
|
|
Amortisation
|
CK
|
12 920 432
|
|
|
|
|
Stocks
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Raw
materials
|
Net
|
8 526 367
|
|
|
|
|
|
|
Gross
|
BL
|
12 062 979
|
|
|
|
|
|
|
Amortisation
|
BM
|
3 536 612
|
|
|
|
|
|
 
|
Work
in progress (goods)
|
Net
|
4 171 513
|
|
|
|
|
|
|
Gross
|
BN
|
4 171 513
|
|
|
|
|
|
|
Amortisation
|
BO
|
0
|
|
|
|
|
|
 
|
Work
in progress (services)
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
BP
|
0
|
|
|
|
|
|
|
Amortisation
|
BQ
|
0
|
|
|
|
|
|
 
|
Semi-finished
and finished products
|
Net
|
25 647 000
|
|
|
|
|
|
|
Gross
|
BR
|
33 664 000
|
|
|
|
|
|
|
Amortisation
|
BS
|
8 017 000
|
|
|
|
|
|
 
|
Goods
for resale
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
BT
|
0
|
|
|
|
|
|
|
Amortisation
|
BU
|
0
|
|
|
|
|
|
|
Sub
Total Stocks
|
Net
|
38 344 880
|
|
|
|
|
Advance payments to suppliers
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Advance
payments to suppliers
|
Net
|
394 500
|
|
|
|
|
|
|
Gross
|
BV
|
394 500
|
|
|
|
|
|
|
Amortisation
|
BW
|
0
|
|
|
|
|
Debtors
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Trade
accounts receivable
|
Net
|
33 470 769
|
|
|
|
|
|
|
Gross
|
BX
|
33 858 589
|
|
|
|
|
|
|
Amortisation
|
BY
|
387 820
|
|
|
|
|
|
 
|
Other
debtors
|
Net
|
23 626 270
|
|
|
|
|
|
|
Gross
|
BZ
|
24 605 270
|
|
|
|
|
|
|
Amortisation
|
CA
|
979 000
|
|
|
|
|
|
 
|
Capital
subscribed and called up
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
CB
|
0
|
|
|
|
|
|
|
Amortisation
|
CC
|
0
|
|
|
|
|
|
|
Sub
Total Debtors
|
Net
|
57 097 039
|
|
|
|
|
Divers
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Investment
securities
|
Net
|
8 746 482
|
|
|
|
|
|
|
Gross
|
CD
|
8 746 482
|
|
|
|
|
|
|
Amortisation
|
CE
|
0
|
|
|
|
|
|
 
|
Cash
and cash equivalents
|
Net
|
5 197 032
|
|
|
|
|
|
|
Gross
|
CF
|
5 197 032
|
|
|
|
|
|
|
Amortisation
|
CG
|
0
|
|
|
|
|
|
|
Sub
Total Divers
|
Net
|
13 943 514
|
|
|
|
|
Prepaid expenses
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Prepaid
expenses
|
Net
|
1 074 138
|
|
|
|
|
|
|
Gross
|
CH
|
1 074 138
|
|
|
|
|
|
|
Amortisation
|
CI
|
0
|
|
|
|
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Multi-period
charges
|
CW3
|
11 490
|
|
|
|
|
|
|
Gross
|
|
-
|
|
|
|
|
|
|
Premiums
on redemption of bonds
|
CM3
|
0
|
|
|
|
|
|
|
Gross
|
|
-
|
|
|
|
|
|
|
Currency
differential gain
|
CN3
|
362 838
|
|
|
|
|
|
|
Gross
|
|
-
|
|
|
|
|
References
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Due
within one year
|
CP
|
0
|
|
|
|
|
|
|
Due
after one year
|
CR
|
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)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Grand
Total (I to V)
|
EE
|
153 545 551
|
|
|
|
|
Shareholder Equity (I)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
117 067 865
|
|
|
|
|
|
|
Equity
and shareholders' equity
|
DA
|
2 288 946
|
|
|
|
|
|
|
Issue
and merger premiums
|
DB
|
26 376
|
|
|
|
|
|
|
Revaluation
differentials
|
DC
|
0
|
|
|
|
|
|
|
Of
which equity differential
|
EK
|
0
|
|
|
|
|
|
|
Legal
reserve
|
DD
|
228 902
|
|
|
|
|
|
|
Statutory
or contractual reserve
|
DE
|
319 719
|
|
|
|
|
|
|
Special
regulated reserves
|
DF
|
44 952 491
|
|
|
|
|
|
|
Of
which special reserve of provisions for current fluctuation
|
B1
|
0
|
|
|
|
|
|
|
Other
reserves
|
DG
|
0
|
|
|
|
|
|
|
Of
which reserve for buying originals works from alive artists
|
EJ
|
0
|
|
|
|
|
|
|
Profits
or losses brought forward
|
DH
|
50 110 807
|
|
|
|
|
|
|
Profit
or loss for the period
|
DI
|
18 069 304
|
|
|
|
|
|
|
Investment
grants
|
DJ
|
0
|
|
|
|
|
|
|
Special
tax-allowable reserves
|
DK
|
1 071 320
|
|
|
|
|
Other capital resources (II)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
other capital resources (Total II)
|
DO
|
0
|
|
|
|
|
|
|
Income
from participating securities
|
DM
|
0
|
|
|
|
|
|
|
Conditional
loans
|
DN
|
0
|
|
|
|
|
Provisions for risks and charges (III)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
provisions for risks and charges (Total III)
|
DR
|
7 265 796
|
|
|
|
|
|
|
Risk
provisions
|
DP
|
5 975 448
|
|
|
|
|
|
|
Reserves
for charges
|
DQ
|
1 290 348
|
|
|
|
|
Liabilities (IV)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
Liabilities (Total IV)
|
EC
|
29 133 238
|
|
|
|
|
|
|
Convertible
debentures
|
DS
|
0
|
|
|
|
|
|
|
Other
debentures
|
DT
|
0
|
|
|
|
|
|
|
Bank
loans and liabilities
|
DU
|
1 784 101
|
|
|
|
|
|
|
Sundry
loans and financial liabilities
|
DV
|
1 387 162
|
|
|
|
|
|
|
Of
which participating loans
|
EI
|
0
|
|
|
|
|
|
|
Advance
payments received for current orders
|
DW
|
0
|
|
|
|
|
|
|
Trade
accounts payables
|
DX
|
16 755 109
|
|
|
|
|
|
|
Tax
and social security liabilities
|
DY
|
8 366 448
|
|
|
|
|
|
|
Fixed
asset liabilities
|
DZ
|
18 751
|
|
|
|
|
|
|
Other
debts
|
EA
|
782 702
|
|
|
|
|
Translation loss (V)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Translation
loss (Total V)
|
ED
|
78 652
|
|
|
|
|
Equalization accounts
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Deferred
income
|
EB
|
38 965
|
|
|
|
|
References
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Of
which tax-allowable reserve
|
EF
|
319 719
|
|
|
|
|
|
|
Deferred
income and liabilities
|
EG
|
38 965
|
|
|
|
|
|
|
Of
which current bank facilities
|
EH
|
1 778 408
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Operating
result (Total I-II)
|
GG
|
7 519 523
|
|
|
|
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Financial
result (Total V-VI)
|
GV
|
13 543 904
|
|
|
|
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Pre-tax
net operating income (Total I-II+II-IV+V-VI)
|
GW
|
21 063 427
|
|
|
|
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-286 743
|
|
|
|
|
Profit or loss
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Profit
or loss
|
HN
|
18 069 304
|
|
|
|
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Total
Income (I+III+V+VII)
|
HL
|
265 175 687
|
|
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
247 106 383
|
|
|
|
|
Operating income (I)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Total
operating income (Total I)
|
FR
|
243 151 594
|
|
|
|
|
Operating income (details)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Sale
of goods for resale
|
FC
|
0
|
|
|
|
|
|
|
France
|
FA
|
0
|
|
|
|
|
|
|
Export
|
FB
|
0
|
|
|
|
|
|
 
|
Sale
of goods produced
|
FF
|
219 868 490
|
|
|
|
|
|
|
France
|
FD
|
56 831 430
|
|
|
|
|
|
|
Export
|
FE
|
163 037 060
|
|
|
|
|
|
 
|
Sale
of services
|
FI
|
17 630 736
|
|
|
|
|
|
|
France
|
FG
|
6 106 209
|
|
|
|
|
|
|
Export
|
FH
|
11 524 527
|
|
|
|
|
|
 
|
Net
turnover
|
FL
|
237 499 226
|
|
|
|
|
|
|
France
|
FJ
|
62 937 639
|
|
|
|
|
|
|
Export
|
FK
|
174 561 587
|
|
|
|
|
|
|
Stocked
production
|
FM
|
4 431 272
|
|
|
|
|
|
|
Self-constructed
assets
|
FN
|
0
|
|
|
|
|
|
|
Operating
grants
|
FO
|
406 534
|
|
|
|
|
|
|
Release
of reserves and provisions
|
FP
|
812 647
|
|
|
|
|
|
|
Other
income
|
FQ
|
1 915
|
|
|
|
|
Operating charges (II)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Total
operating charges (Total II)
|
GF
|
235 632 071
|
|
|
|
|
Exploitation charges
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Purchase
of goods for resale
|
FS
|
226 010
|
|
|
|
|
|
|
Change
in stocks of goods for resale
|
FT
|
0
|
|
|
|
|
|
|
Purchase
of raw materials
|
FU
|
149 359 361
|
|
|
|
|
|
|
Change
in stocks of raw materials
|
FV
|
1 438 475
|
|
|
|
|
|
|
Other
external purchases and charges
|
FW
|
40 873 327
|
|
|
|
|
|
|
Tax,
duty and similar payments
|
FX
|
2 774 492
|
|
|
|
|
|
|
Payroll
|
FY
|
26 763 133
|
|
|
|
|
|
|
Social
security costs
|
FZ
|
9 522 283
|
|
|
|
|
Depreciation
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Depreciation
of fixed assets
|
GA
|
2 391 521
|
|
|
|
|
|
|
Amortisation
of fixed assets
|
GB
|
0
|
|
|
|
|
|
|
Depreciation/amortisation
of current assets
|
GC
|
1 914 551
|
|
|
|
|
|
|
Provisions
for risks and charges
|
GD
|
106 363
|
|
|
|
|
Other charges
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Other
charges
|
GE
|
262 555
|
|
|
|
|
Operating charges (III-IV)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Share
of joint-venture transferred to other partner(s) (Total III)
|
GH
|
0
|
|
|
|
|
|
|
Share
of joint venture transferred from other partner(s) (Total IV)
|
GI
|
0
|
|
|
|
|
Financial income (V)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
financial income (Total V)
|
GP
|
20 791 290
|
|
|
|
|
|
|
Share
financial income
|
GJ
|
15 248 403
|
|
|
|
|
|
|
Other
investment income & capitalised receivables
|
GK
|
117 756
|
|
|
|
|
|
|
Other
interest and similar income
|
GL
|
2 475 895
|
|
|
|
|
|
|
Released
provisions and transferred charges
|
GM
|
972 645
|
|
|
|
|
|
|
Exchange
gains
|
GN
|
1 878 146
|
|
|
|
|
|
|
Net
income from disposal of investment securities
|
GO
|
98 445
|
|
|
|
|
Financial Charge (VI)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
financial charge (Total VI)
|
GU
|
7 247 386
|
|
|
|
|
|
|
Financial
reserves and provisions
|
GQ
|
3 573 478
|
|
|
|
|
|
|
Interest
and similar charges
|
GR
|
1 316 881
|
|
|
|
|
|
|
Exchange
losses
|
GS
|
2 357 027
|
|
|
|
|
|
|
Net
loss from disposal of investment securities
|
GT
|
0
|
|
|
|
|
Financial Charge (VII)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
extraordinary income (Total VII)
|
HD
|
1 232 803
|
|
|
|
|
|
|
Extraordinary
operating income
|
HA
|
43 666
|
|
|
|
|
|
|
Extraordinary
income from capital transactions
|
HB
|
64 799
|
|
|
|
|
|
|
Released
provisions and transferred charges
|
HC
|
1 124 338
|
|
|
|
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
1 519 546
|
|
|
|
|
|
|
Extraordinary
operating charges
|
HE
|
606 644
|
|
|
|
|
|
|
Extraordinary
charges from capital transactions
|
HF
|
425 526
|
|
|
|
|
|
|
Extraordinary
reserves and provisions
|
HG
|
487 376
|
|
|
|
|
Employee profit sharing (IX)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Employee
profit sharing (Total IX)
|
HJ
|
127 387
|
|
|
|
|
Tax on profits (X)
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Tax
on profits (Total X)
|
HK
|
2 579 993
|
|
|
|
|
References
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Of
which equipment leases
|
HP
|
0
|
|
|
|
|
|
|
Of
which property leases
|
HQ
|
652 049
|
|
|
|
|
|
|
Of
which transferred charges
|
A1
|
27 836
|
|
|
|
|
|
|
Of
which trader's own contributions
|
A2
|
0
|
|
|
|
|
|
|
Of
which royalties on licences and patents (income)
|
A3
|
0
|
|
|
|
|
|
|
Of
which royalties on licences and patents (charges)
|
A4
|
2 570
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Gross
value at begin of period
|
OG
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
OH
|
0
|
|
|
|
|
|
|
Decreasess,
acquisitions, creations, contributions
|
OJ
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
OK1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
OK2
|
0
|
|
|
|
|
|
|
Gross
value at the end of period
|
OL
|
0
|
|
|
|
|
Research and development Charge (Total I)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Gross
value at begin of period
|
CZ
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
KB
|
0
|
|
|
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
KC
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
C01
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
C02
|
0
|
|
|
|
|
|
|
Gross
value at the end of period
|
D0
|
0
|
|
|
|
|
Other budget item from Intangible fixed assets (Total II)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Gross
value at begin of period
|
KD
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
KE
|
0
|
|
|
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
LV1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
LV2
|
0
|
|
|
|
|
|
|
Gross
value at the end of period
|
LW
|
0
|
|
|
|
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Gross
value at begin of period
|
LN
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
LO
|
0
|
|
|
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
NG2
|
0
|
|
|
|
|
|
|
Gross
value at the end of period
|
NH
|
0
|
|
|
|
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Gross
value at begin of period
|
LQ
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
LR
|
0
|
|
|
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
NJ2
|
0
|
|
|
|
|
|
|
Gross
value at the end of period
|
NK
|
0
|
|
|
|
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Reserve
for depreciation value at begin of period
|
0N
|
23 150 547
|
|
|
|
|
|
Increases
|
0P
|
2 388 641
|
|
|
|
|
|
Decreasess
|
0Q
|
2 579 843
|
|
|
|
|
|
|
Reserve
for depreciation value at the end of period
|
0R
|
22 959 345
|
|
|
|
|
Research and development charge (Total I)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Reserve
for depreciation value at begin of period
|
CY
|
0
|
|
|
|
|
|
Increases
|
PB
|
0
|
|
|
|
|
|
Decreasess
|
PC
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
PD
|
0
|
|
|
|
|
Other intangible assets (Total II)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Reserve
for depreciation value at begin of period
|
PE
|
0
|
|
|
|
|
|
Increases
|
PF
|
0
|
|
|
|
|
|
Decreasess
|
PG
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
PH
|
3 276 630
|
|
|
|
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Reserve
for depreciation value at begin of period
|
QU
|
0
|
|
|
|
|
|
Increases
|
QV
|
0
|
|
|
|
|
|
Decreases
|
QW
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
QX
|
19 682 715
|
|
|
|
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Gross
value at begin of period
|
Z91
|
0
|
|
|
|
|
|
Increases
|
Z92
|
0
|
|
|
|
|
|
Depreciation
of fixed assets during period
|
Z9
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
B1
|
0
|
|
|
|
|
Premium refund of obligations
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Net
value at begining of period
|
SP1
|
0
|
|
|
|
|
|
Increases
|
SP2
|
0
|
|
|
|
|
|
Depreciation
of fixed assets during period
|
SP
|
0
|
|
|
|
|
|
|
Net
value at the end of period
|
SR
|
0
|
|
|
|
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Value at begining of period
|
7C
|
0
|
|
|
|
|
|
Increases
|
UB
|
0
|
|
|
|
|
|
Decreases
|
UC
|
0
|
|
|
|
|
|
|
Value
at the end of period
|
UD
|
0
|
|
|
|
|
Includes
Total allocations
|
|
Operating
|
UE
|
0
|
|
|
|
|
|
|
Financial
|
UG
|
0
|
|
|
|
|
|
|
Exceptional
|
UJ
|
0
|
|
|
|
|
Includes
Total Withdrawal
|
|
Operating
|
UF
|
0
|
|
|
|
|
|
|
Financial
|
UH
|
0
|
|
|
|
|
|
|
Exceptional
|
UK
|
0
|
|
|
|
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Value
at begining of period
|
3Z
|
0
|
|
|
|
|
|
Increases
|
TS
|
0
|
|
|
|
|
|
Decreases
|
TT
|
0
|
|
|
|
|
|
|
Value
at the end of period
|
TU
|
0
|
|
|
|
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Value
at begining of period
|
5Z
|
0
|
|
|
|
|
|
Increases
|
TV
|
0
|
|
|
|
|
|
Decreases
|
TW
|
0
|
|
|
|
|
|
|
Value
at the end of period
|
TX
|
0
|
|
|
|
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Value
at begining of period
|
7B
|
22 061 290
|
|
|
|
|
|
Increases
|
TY
|
5 125 191
|
|
|
|
|
|
Decreases
|
TZ
|
1 539 811
|
|
|
|
|
|
|
Value
at the end of period
|
UA
|
25 646 670
|
|
|
|
|
State deadlines claims and debts at the end of period
State claims
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Gross value
|
VT
|
62 223 112
|
|
|
|
|
|
|
1
year at most
|
VU
|
62 223 112
|
|
|
|
|
|
|
More
than one year
|
VV
|
0
|
|
|
|
|
State of loans
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Claims
related to holdings (gross)
|
UL
|
0
|
|
|
|
|
|
|
Claims
related to shareholdings (1 year at most)
|
UM
|
2 606 878
|
|
|
|
|
|
|
Loans
(gross)
|
UP
|
0
|
|
|
|
|
|
|
Loans
(1 year at most)
|
UR
|
7 140
|
|
|
|
|
|
|
Other
financial assets (gross)
|
UT
|
0
|
|
|
|
|
|
|
Other
financial assets (1 year at most)
|
UV
|
71 096
|
|
|
|
|
Receivables statement of assets
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Customers
doubtful or disputed
|
VA
|
239 638
|
|
|
|
|
|
|
Other
claims customer
|
UX
|
0
|
|
|
|
|
|
|
Receivables
represent Loaned Securities
|
UU
|
0
|
|
|
|
|
|
|
Provision
for depreciation previously established
|
UQ
|
0
|
|
|
|
|
|
|
Personnel
and associated accounts
|
UY
|
85 503
|
|
|
|
|
|
|
Social
Security and other social organizations
|
UZ
|
45 189
|
|
|
|
|
|
|
Income
taxes
|
VM
|
0
|
|
|
|
|
|
|
Value
added tax
|
VB
|
615 288
|
|
|
|
|
|
|
Other
taxes and payments assimilated
|
VN
|
134 386
|
|
|
|
|
|
|
State
and other public - Miscellaneous
|
VP
|
0
|
|
|
|
|
|
|
Group
and Associates
|
VC
|
0
|
|
|
|
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
0
|
|
|
|
|
Prepaid
State Debt
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Total
debt (gross)
|
VY
|
29 133 238
|
|
|
|
|
|
1 year
at most
|
VZ2
|
29 133 238
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
VZ3
|
0
|
|
|
|
|
|
More
than 5 years
|
VZ4
|
0
|
|
|
|
|
Details
|
|
|
|
31/12/2003
|
|
|
|
|
|
 
|
Convertible
bonds (gross)
|
7Y1
|
0
|
|
|
|
|
|
1
year at most
|
7Y2
|
0
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
7Y3
|
0
|
|
|
|
|
|
 
|
Other
bonds (gross)
|
7Z1
|
0
|
|
|
|
|
|
1
year at most
|
7Z2
|
0
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
7Z3
|
0
|
|
|
|
|
|
 
|
Borrowing
& debts to 1 year maximum at the origin (gross)
|
VG1
|
1 784 101
|
|
|
|
|
|
1
year at most
|
VG2
|
1 784 101
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
VG3
|
0
|
|
|
|
|
|
 
|
Borrowing
& debts to more than 1 year at the origin (gross)
|
VH1
|
0
|
|
|
|
|
|
1
year at most
|
VH2
|
0
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
VH3
|
0
|
|
|
|
|
|
 
|
Loans
and various financial liabilities (gross)
|
8A1
|
0
|
|
|
|
|
|
1
year at most
|
8A2
|
0
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8A3
|
0
|
|
|
|
|
|
 
|
Suppliers
and associated accounts (gross)
|
8B1
|
0
|
|
|
|
|
|
1
year at most
|
8B2
|
16 755 109
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8B3
|
0
|
|
|
|
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
3 401 780
|
|
|
|
|
|
1
year at most
|
8C2
|
3 401 780
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8C3
|
0
|
|
|
|
|
|
 
|
Social
Security and other social organizations (gross)
|
8D1
|
2 009 039
|
|
|
|
|
|
1
year at most
|
8D2
|
2 009 039
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8D3
|
0
|
|
|
|
|
|
 
|
Taxes
on profits (gross)
|
8E1
|
0
|
|
|
|
|
|
1
year at most
|
8E2
|
1 559 937
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8E3
|
0
|
|
|
|
|
|
 
|
VAT
(gross)
|
VW1
|
618 467
|
|
|
|
|
|
1
year at most
|
VW2
|
618 467
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
VW3
|
0
|
|
|
|
|
|
 
|
Backed
Obligations (gross)
|
VX1
|
0
|
|
|
|
|
|
1
year at most
|
VX2
|
0
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
VX3
|
0
|
|
|
|
|
|
 
|
Other
taxes and assimilated (gross)
|
VQ1
|
742 225
|
|
|
|
|
|
1
year at most
|
VQ2
|
742 225
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
VQ3
|
0
|
|
|
|
|
|
 
|
Assets
and liabilities associated accounts (gross)
|
8J1
|
0
|
|
|
|
|
|
1
year at most
|
8J2
|
18 751
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8J3
|
0
|
|
|
|
|
|
More
than 5 years
|
8J4
|
0
|
|
|
|
|
|
 
|
Groups
and associates (gross)
|
VI1
|
1 387 162
|
|
|
|
|
|
1
year at most
|
VI2
|
1 387 162
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
VI3
|
0
|
|
|
|
|
|
More
5 years
|
VI4
|
0
|
|
|
|
|
|
 
|
Other
liabilities (gross)
|
8K1
|
0
|
|
|
|
|
|
1
year at most
|
8K2
|
817 702
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8K3
|
0
|
|
|
|
|
|
 
|
Debt
representative of borrowed securities (gross)
|
SZ1
|
0
|
|
|
|
|
|
1
year at most
|
SZ2
|
0
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
SZ3
|
0
|
|
|
|
|
|
 
|
Products
in advance (gross)
|
8L1
|
0
|
|
|
|
|
|
1
year at most
|
8L2
|
38 965
|
|
|
|
|
|
More
than 1 year and 5 years at most
|
8L3
|
0
|
|
|
|
|
References
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Loans
made during the period
|
VJ
|
0
|
|
|
|
|
|
|
Debt
repaid during the period
|
VK
|
0
|
|
|
|
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Dividends
|
ZE
|
0
|
|
|
|
|
Commitments
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Commitments
leasing furniture
|
YQ
|
0
|
|
|
|
|
|
|
Commitments
Real Estate Leasing
|
YR
|
2 085 643
|
|
|
|
|
|
|
Effects
brought to the discount and unmatured
|
YS
|
0
|
|
|
|
|
Other charges Externes
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Subcontracting
|
YT
|
0
|
|
|
|
|
|
|
Rentals,
rental charges and condominiums
|
XQ
|
0
|
|
|
|
|
|
|
Staff
outside the company
|
YU
|
0
|
|
|
|
|
|
|
Remuneration
intermediaries and fees (excluding fees)
|
SS
|
0
|
|
|
|
|
|
|
Fees,
commissions and brokerage
|
YV
|
0
|
|
|
|
|
|
|
Other
accounts
|
ST
|
0
|
|
|
|
|
|
|
Total
Other purchases and external
|
ZJ
|
0
|
|
|
|
|
Taxes and Fees
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Business
tax
|
YW
|
0
|
|
|
|
|
|
|
Other
taxes and payments assimilated
|
9Z
|
0
|
|
|
|
|
|
|
Total
taxes and fees
|
YX
|
0
|
|
|
|
|
VAT
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Amount
VAT collected
|
YY
|
0
|
|
|
|
|
|
|
Total
VAT on goods and services
|
YZ
|
0
|
|
|
|
|
Average number of employees
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Average
number of employees
|
YP
|
1 190
|
|
|
|
|
Groups and Shareholders
|
|
|
|
31/12/2003
|
|
|
|
|
|
|
Groups
and Shareholders
|
ZR
|
-
|
|
|
|
|
|
|
|
|
Display
parameter
|
|
Comparison
mode
|
Average
|
Median
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Fixed
Asset Financing
|

|
2,07
|
|
|
|
|
2,21
|
-6,3%
|
|
Global
Debt
|

|
44
days
|
|
|
|
|
109
days
|
-59,6%
|
|
Working
Capital Fund overall net
|

|
126
days
|
|
|
|
|
76
days
|
65,8%
|
|
Financial
independence
|

|
6561,73%
|
|
|
|
|
511,81%
|
1182,1%
|
|
 More
ratios
|
|
Solvability
|

|
76,24%
|
|
|
|
|
41,49%
|
83,8%
|
|
Capacity
debt futures
|

|
6561,73%
|
|
|
|
|
499,26%
|
1214,3%
|
|
Coverage
of current assets by net working capital overall
|

|
63,45%
|
|
|
|
|
47,34%
|
34,0%
|
|
General
Liquidity
|

|
2,14
|
|
|
|
|
0,72
|
197,2%
|
|
Restricted
Liquidity
|

|
2,61
|
|
|
|
|
1,09
|
139,4%
|
Management or rotation
|
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Need
background in operating working capital
|

|
106
days
|
|
|
|
|
40
days
|
165,0%
|
|
Treasury
|

|
18
days
|
|
|
|
|
17
days
|
5,9%
|
|
Inventory
turnover of goods
|

|
0
days
|
|
|
|
|
0
days
|
0%
|
|
Average
length of credit granted to customers
|

|
51
days
|
|
|
|
|
61
days
|
-16,4%
|
|
Average
length of credit obtained suppliers
|

|
31
days
|
|
|
|
|
63
days
|
-50,8%
|
|
 More
ratios
|
|
Inventory
turnover of raw materials in industrial enterprises
|
|
29
days
|
|
|
|
|
86
days
|
-66,3%
|
|
Inventory
turnover of intermediate and finished products in the industrial
enterprise
|

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

|
%
|
|
|
|
|
841,90%
|
-
|
Profitability of the business
|
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Margin
trading
|

|
-0,10%
|
|
|
|
|
0%
|
0%
|
|
Profitability
of the business
|

|
4,79
|
|
|
|
|
3,89%
|
23,1%
|
|
Net
profit
|

|
7,61%
|
|
|
|
|
1,53%
|
397,4%
|
|
 More
ratios
|
|
Growth
rate of turnover (excluding VAT)
|

|
%
|
|
|
|
|
-41,05%
|
-
|
|
Rates
integration
|

|
21,07%
|
|
|
|
|
42%
|
-49,8%
|
|
Rate
leasing furniture
|

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

|
72,52%
|
|
|
|
|
80,26%
|
-9,6%
|
|
Weight
interests
|

|
3,05
|
|
|
|
|
0,56%
|
444,6%
|
Return on capital
|
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Cash
flow from the overall profitability
|

|
10,48%
|
|
|
|
|
2,01%
|
421,4%
|
|
Rates
of economic profitability
|

|
9%
|
|
|
|
|
13%
|
-30,8%
|
|
Financial
profitability
|

|
117067865%
|
|
|
|
|
315150,50%
|
37046,7%
|
|
Return
on investment
|

|
21,06%
|
|
|
|
|
9,01%
|
133,7%
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
Comparison
mode
|
Average
|
Median
|
Soldes Intermédiaires de Gestion
|
|
31/12/2003
|
|
|
|
|
Sector
Median 2003
|
|
|
Turnover
|
237 499 226
|
|
|
|
|
1 239 236
€
|
19065,0%
|
|
Sales
of goods
|
0
|
|
|
|
|
|
|
|
-
Purchase of goods
|
226 010
|
|
|
|
|
|
|
|
+/-
Stock of goods variation
|
0
|
|
|
|
|
|
|
|
Trading
margin
|
-226 010
€
|
|
|
|
|
0
€
|
0%
|
|
|
-0,10
% CA
|
|
|
|
|
0 %
CA
|
0%
|
|
Sale
of goods produced
|
237 499 226
|
|
|
|
|
|
|
|
+/-
Stocked production
|
4 431 272
|
|
|
|
|
|
|
|
+
Self-constructed assets
|
0
|
|
|
|
|
|
|
|
Period
production
|
241 930 498
€
|
|
|
|
|
1 033 229
€
|
23315,0%
|
|
|
101,87
% CA
|
|
|
|
|
99,66
% CA
|
2,2%
|
|
Trading
margin
|
-226 010
|
|
|
|
|
0
|
0%
|
|
+
Period Production
|
241 930 498
|
|
|
|
|
1 033 229
|
23315,0%
|
|
-
Purchase of raw materials
|
149 359 361
|
|
|
|
|
|
|
|
+/-
Change in stocks of raw materiels
|
1 438 475
|
|
|
|
|
|
|
|
-
Other external purchases and charges
|
40 873 327
|
|
|
|
|
|
|
|
Added
value
|
50 033 325
€
|
|
|
|
|
612 320,50
€
|
8071,1%
|
|
|
21,07
% CA
|
|
|
|
|
42 %
CA
|
-49,8%
|
|
Added
value
|
50 033 325
€
|
|
|
|
|
612 320,50
€
|
8071,1%
|
|
+
Operating grants
|
406 534
|
|
|
|
|
|
|
|
-
Tax, duty and similar payments
|
2 774 492
|
|
|
|
|
|
|
|
-
Personal charges
|
36 285 416
|
|
|
|
|
|
|
|
Gross
operating surplus
|
11 379 951
€
|
|
|
|
|
43 112,50
€
|
26295,9%
|
|
|
4,79
% CA
|
|
|
|
|
3,72
% CA
|
28,8%
|
|
Gross
operating surplus
|
11 379 951
€
|
|
|
|
|
43 112,50
€
|
26295,9%
|
|
+
Release of reserves and provisions
|
812 647
|
|
|
|
|
|
|
|
+
Other operating income
|
1 915
|
|
|
|
|
|
|
|
-
Depreciation/Amortisation
|
4 412 435
|
|
|
|
|
|
|
|
-
Other charges
|
262 555
|
|
|
|
|
|
|
|
Operating
result
|
7 519 523
€
|
|
|
|
|
30 835,50
€
|
24285,9%
|
|
|
3,17
% CA
|
|
|
|
|
2,91
% CA
|
8,9%
|
|
Operating
result
|
7 519 523
€
|
|
|
|
|
30 835,50
€
|
24285,9%
|
|
+/-
Result of joint-venture transferred from/to other partners
|
0
|
|
|
|
|
|
|
|
+
Financial income
|
20 791 290
|
|
|
|
|
|
|
|
-
Financial charges
|
7 247 386
|
|
|
|
|
|
|
|
Pre-tax
result
|
21 063 427
€
|
|
|
|
|
24 793,50
€
|
84855,4%
|
|
|
8,87
% CA
|
|
|
|
|
2,50
% CA
|
254,8%
|
|
Extraordinary
income
|
1 232 803
|
|
|
|
|
2 847,50
|
43194,2%
|
|
-
Extraordinary charges
|
1 519 546
|
|
|
|
|
|
|
|
Extraordinary
result
|
-286 743
€
|
|
|
|
|
0
€
|
0%
|
|
|
-0,12
% CA
|
|
|
|
|
0 %
CA
|
0%
|
|
Pre-tax
result
|
21 063 427
€
|
|
|
|
|
24 793,50
€
|
84855,4%
|
|
Extraordinary
result
|
-286 743
€
|
|
|
|
|
0
€
|
0%
|
|
-
Employee profit sharing
|
127 387
|
|
|
|
|
|
|
|
- Tax
on profits
|
2 579 993
|
|
|
|
|
|
|
|
Net
result
|
18 069 304
€
|
|
|
|
|
14 015
€
|
128828,3%
|
|

|
7,61
% CA
|
|
|
|
|
1,45
% CA
|
424,8%
|
|
|