|
Active Account | Passive
Account | Account Results
|
|
Synthesized Accounts
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Comparison mode
|
Average
|
Median
|
|
|
Annual Accounts
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
-
|
|
-
|
|
-
|
|
|
|
Activity Code
|
4759B
|
|
4759B
|
|
4759B
|
|
|
|
Employees
|
654
|
|
676
|
|
692
|
|
|
Active account
|
Annual Accounts
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
16 459 621
|
0,1%
|
16 446 192
|
-14,6%
|
19 250 784
|
37 220
|
44122,5%
|
|
- Intangible assets
|
2 016 201
|
-0,5%
|
2 026 694
|
24,4%
|
1 629 745
|
5 302
|
37927,2%
|
|
- Tangible assets
|
9 985 894
|
7,8%
|
9 259 916
|
-19,1%
|
11 441 847
|
8 460
|
117936,6%
|
|
- Financial assets
|
4 457 526
|
-13,6%
|
5 159 584
|
-16,5%
|
6 179 191
|
900
|
495180,7%
|
|
Net current assets
|
36 100 406
|
9,0%
|
33 133 768
|
-7,1%
|
35 663 935
|
94 322
|
38173,6%
|
|
- Stocks
|
19 753 897
|
5,4%
|
18 747 629
|
-12,2%
|
21 358 985
|
42 702
|
46159,9%
|
|
- Advanced payments
|
2 315 016
|
9,0%
|
19 996
|
0%
|
19 996
|
0
|
0%
|
|
- Receivables
|
5 705 369
|
-23,9%
|
7 492 515
|
-0,8%
|
7 552 125
|
9 751
|
58410,6%
|
|
- Securities and cash
|
8 326 125
|
21,1%
|
6 873 629
|
2,1%
|
6 732 828
|
13 762
|
60400,8%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
442
|
-
|
|
Accounts of regularization
|
229 232
|
622,0%
|
31 749
|
-57,1%
|
73 991
|
0
|
0%
|
|
Total Assets
|
52 789 258
|
6,4%
|
49 611 710
|
-9,8%
|
54 988 709
|
152 708
|
34468,8%
|
Passive Account
|
Annual Accounts
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Shareholders' equity
|
7 994 681
|
4,6%
|
7 645 724
|
332,2%
|
1 768 951
|
26 967
|
29546,2%
|
|
Share capital
|
2 972 900
|
0%
|
2 972 900
|
0%
|
2 972 900
|
8 000
|
37061,2%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
989 956
|
-21,0%
|
1 252 475
|
-72,3%
|
4 515 312
|
0
|
0%
|
|
Liabilities
|
43 770 641
|
7,8%
|
40 617 475
|
-16,6%
|
48 702 318
|
110 516
|
39505,7%
|
|
- Financial liabilities
|
19 170 860
|
-6,1%
|
20 426 679
|
-21,8%
|
26 122 445
|
30 091
|
63609,6%
|
|
- Advanced payments received
|
398 501
|
-18,0%
|
485 910
|
27,8%
|
380 294
|
0
|
0%
|
|
- Trade account payables
|
14 166 105
|
62,7%
|
8 707 652
|
-26,4%
|
11 827 166
|
24 314
|
58163,2%
|
|
- Tax and social liabilities
|
7 759 156
|
-2,1%
|
7 926 968
|
-13,6%
|
9 178 397
|
19 313
|
40075,8%
|
|
- Other debts and fixed assets liabilities
|
2 310 000
|
-27,0%
|
3 166 302
|
164,7%
|
1 196 144
|
4 701
|
49038,5%
|
|
Account regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total liabilities
|
52 789 258
|
6,4%
|
49 611 710
|
-9,8%
|
54 988 709
|
152 708
|
34468,8%
|
Results
|
Annual Accounts
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Sales of Goods
|
145 026 958
|
-2,8%
|
149 145 996
|
-1,8%
|
151 847 123
|
209 778
|
69033,5%
|
|
Net turnover
|
143 720 467
|
-0,5%
|
144 509 849
|
-0,6%
|
145 354 395
|
207 131
|
69286,3%
|
|
- of which net export turnover
|
35 901 969
|
-2,0%
|
36 648 108
|
-8,5%
|
40 064 044
|
0
|
0%
|
|
Operating charges
|
144 960 848
|
-0,9%
|
146 209 739
|
-5,5%
|
154 694 630
|
207 129
|
69885,8%
|
|
Operating profit/loss
|
66 111
|
-97,7%
|
2 936 257
|
203,1%
|
-2 847 507
|
4 133
|
1499,6%
|
|
Financial income
|
264 908
|
32,8%
|
199 419
|
12,3%
|
177 628
|
0
|
0%
|
|
Financial charges
|
738 046
|
9,6%
|
673 642
|
0,7%
|
668 690
|
1 232
|
59806,3%
|
|
Financial profit/loss
|
-473 138
|
0,2%
|
-474 224
|
3,4%
|
-491 062
|
-839
|
-56293,1%
|
|
Pretax net operating income
|
-407 027
|
-116,5%
|
2 462 033
|
173,7%
|
-3 338 569
|
2 649
|
-15465,3%
|
|
Extraordinary income
|
1 027 331
|
-72,9%
|
3 788 929
|
2003,2%
|
180 150
|
0
|
0%
|
|
Extraordinary charges
|
271 347
|
-21,2%
|
344 189
|
37,8%
|
249 733
|
66
|
411031,8%
|
|
Extraordinary profit/loss
|
755 984
|
-89,9%
|
3 444 740
|
5050,5%
|
-69 583
|
0
|
0%
|
|
Net result
|
348 957
|
-94,1%
|
5 876 774
|
270,9%
|
-3 438 152
|
3 141
|
11009,7%
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Normal Account
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Grand Total (I to VI)
|
Net
|
52 789 258
|
6,4%
|
49 611 710
|
-9,8%
|
54 988 709
|
|
|
Gross
|
CO
|
86 969 843
|
5,5%
|
82 447 560
|
-7,2%
|
88 799 983
|
|
|
Amortisation
|
1A
|
34 180 584
|
4,1%
|
32 835 850
|
-2,9%
|
33 811 274
|
Non declared distributed capital (I)
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
-
|
-
|
-
|
-
|
-
|
Active fixed asset (II)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total Active fixed asset (II)
|
Net
|
16 459 621
|
0,1%
|
16 446 192
|
-14,6%
|
19 250 784
|
|
|
Gross
|
BJ
|
49 159 972
|
2,7%
|
47 881 378
|
-6,8%
|
51 381 900
|
|
|
Amortisation
|
BK
|
32 700 352
|
4,0%
|
31 435 186
|
-2,2%
|
32 131 116
|
Intangilble fixed assets
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Start-up cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AB
|
292 321
|
0%
|
292 321
|
-38,0%
|
471 313
|
|
|
Amortisation
|
AC
|
292 321
|
0%
|
292 321
|
-38,0%
|
471 313
|
|
 
|
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
|
2 009 757
|
2,1%
|
1 967 664
|
73,9%
|
1 131 222
|
|
|
Gross
|
AH
|
3 381 798
|
1,3%
|
3 339 705
|
33,4%
|
2 503 263
|
|
|
Amortisation
|
AI
|
1 372 041
|
0%
|
1 372 041
|
0%
|
1 372 041
|
|
 
|
Other intangible fixed assets
|
Net
|
6 444
|
-89,1%
|
59 030
|
-88,2%
|
498 523
|
|
|
Gross
|
AJ
|
1 260 167
|
0%
|
1 260 167
|
46,1%
|
862 395
|
|
|
Amortisation
|
AK
|
1 253 723
|
4,4%
|
1 201 137
|
230,1%
|
363 872
|
|
 
|
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
|
2 016 201
|
-0,5%
|
2 026 694
|
24,4%
|
1 629 745
|
Tangilble fixed assets
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Lands
|
Net
|
900 324
|
276,7%
|
239 010
|
0,0%
|
239 008
|
|
|
Gross
|
AN
|
900 324
|
276,7%
|
239 010
|
0%
|
239 010
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
02
|
|
 
|
Buildings
|
Net
|
338 783
|
-5,9%
|
360 149
|
-5,6%
|
381 680
|
|
|
Gross
|
AP
|
2 181 369
|
-0,1%
|
2 183 199
|
-0,7%
|
2 197 971
|
|
|
Amortisation
|
AQ
|
1 842 586
|
1,1%
|
1 823 050
|
0,4%
|
1 816 291
|
|
 
|
Plant
|
Net
|
56 201
|
-44,9%
|
102 070
|
-45,7%
|
187 940
|
|
|
Gross
|
AR
|
674 570
|
0%
|
674 570
|
-6,2%
|
719 409
|
|
|
Amortisation
|
AS
|
618 369
|
8,0%
|
572 500
|
7,7%
|
531 469
|
|
 
|
Other tangible fixed assets
|
Net
|
8 552 407
|
0,7%
|
8 492 325
|
-5,7%
|
9 009 422
|
|
|
Gross
|
AT
|
35 873 719
|
3,5%
|
34 666 461
|
-5,2%
|
36 585 552
|
|
|
Amortisation
|
AU
|
27 321 312
|
4,4%
|
26 174 136
|
-5,1%
|
27 576 130
|
|
 
|
Fixed assets in construction
|
Net
|
138 179
|
108,2%
|
66 362
|
-95,9%
|
1 623 797
|
|
|
Gross
|
AV
|
138 179
|
108,2%
|
66 362
|
-95,9%
|
1 623 797
|
|
|
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
|
9 985 894
|
|
9 259 916
|
|
11 441 847
|
Financial assets
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
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
|
150 015
|
0%
|
150 015
|
0%
|
150 015
|
|
|
Gross
|
CU
|
150 015
|
0%
|
150 015
|
0%
|
150 015
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Inter-company receivables
|
Net
|
750 000
|
-50,0%
|
1 500 000
|
-37,5%
|
2 400 000
|
|
|
Gross
|
BB
|
750 000
|
-50,0%
|
1 500 000
|
-37,5%
|
2 400 000
|
|
|
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
|
3 557 511
|
1,4%
|
3 509 569
|
-3,3%
|
3 629 176
|
|
|
Gross
|
BH
|
3 557 511
|
1,4%
|
3 509 569
|
-3,3%
|
3 629 176
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
4 457 526
|
|
5 159 584
|
|
6 179 191
|
Current Assets (III)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total Assets
|
Net
|
36 100 406
|
9,0%
|
33 133 768
|
-7,1%
|
35 663 935
|
|
|
Gross
|
CJ
|
37 580 638
|
8,8%
|
34 534 433
|
-7,5%
|
37 344 092
|
|
|
Amortisation
|
CK
|
1 480 233
|
5,7%
|
1 400 665
|
-16,6%
|
1 680 157
|
Stocks
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
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
|
19 753 897
|
5,4%
|
18 747 629
|
-12,2%
|
21 358 985
|
|
|
Gross
|
BT
|
20 596 450
|
4,0%
|
19 809 727
|
-12,4%
|
22 611 077
|
|
|
Amortisation
|
BU
|
842 553
|
-20,7%
|
1 062 098
|
-15,2%
|
1 252 092
|
|
|
Sub Total Stocks
|
Net
|
19 753 897
|
5,4%
|
18 747 629
|
-12,2%
|
21 358 985
|
Advance payments to suppliers
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Advance payments to suppliers
|
Net
|
2 315 016
|
11477,4%
|
19 996
|
0%
|
19 996
|
|
|
Gross
|
BV
|
2 315 016
|
11477,4%
|
19 996
|
0%
|
19 996
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Trade accounts receivable
|
Net
|
4 284 171
|
-8,0%
|
4 657 623
|
-21,5%
|
5 933 121
|
|
|
Gross
|
BX
|
4 921 849
|
-1,5%
|
4 996 190
|
-21,5%
|
6 361 186
|
|
|
Amortisation
|
BY
|
637 678
|
88,3%
|
338 567
|
-20,9%
|
428 065
|
|
 
|
Other debtors
|
Net
|
1 045 059
|
-26,1%
|
1 414 801
|
-5,3%
|
1 493 761
|
|
|
Gross
|
BZ
|
1 045 059
|
-26,1%
|
1 414 801
|
-5,3%
|
1 493 761
|
|
|
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
|
5 329 230
|
-12,2%
|
6 072 424
|
-18,2%
|
7 426 882
|
Divers
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Investment securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash and cash equivalents
|
Net
|
8 326 125
|
21,1%
|
6 873 629
|
2,1%
|
6 732 828
|
|
|
Gross
|
CF
|
8 326 125
|
21,1%
|
6 873 629
|
2,1%
|
6 732 828
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
8 326 125
|
21,1%
|
6 873 629
|
2,1%
|
6 732 828
|
Prepaid expenses
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Prepaid expenses
|
Net
|
376 139
|
-73,5%
|
1 420 091
|
1033,9%
|
125 243
|
|
|
Gross
|
CH
|
376 139
|
-73,5%
|
1 420 091
|
1033,9%
|
125 243
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
1 054
|
70,6%
|
618
|
|
|
Gross
|
|
-
|
-
|
-
|
-
|
-
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
-
|
-
|
-
|
-
|
-
|
|
|
Currency differential gain
|
CN3
|
229 232
|
646,8%
|
30 695
|
-58,2%
|
73 373
|
|
|
Gross
|
|
-
|
-
|
-
|
-
|
-
|
References
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Due within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due after one year
|
CR
|
3 557 511
|
1,4%
|
3 509 569
|
-3,3%
|
3 629 176
|
|
|
|
|
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)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Grand Total (I to V)
|
EE
|
52 789 258
|
6,4%
|
49 611 710
|
-9,8%
|
54 988 709
|
Shareholder Equity (I)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
7 994 681
|
4,6%
|
7 645 724
|
332,2%
|
1 768 951
|
|
|
Equity and shareholders' equity
|
DA
|
2 972 900
|
0%
|
2 972 900
|
0%
|
2 972 900
|
|
|
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
|
1 483 119
|
0%
|
1 483 119
|
0%
|
1 483 119
|
|
|
Statutory or contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special regulated reserves
|
DF
|
3 844 002
|
0%
|
3 844 002
|
0%
|
3 844 002
|
|
|
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
|
-654 297
|
90,0%
|
-6 531 070
|
-111,2%
|
-3 092 918
|
|
|
Profit or loss for the period
|
DI
|
348 957
|
-94,1%
|
5 876 774
|
270,9%
|
-3 438 152
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
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)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total provisions for risks and charges
(Total III)
|
DR
|
989 956
|
-21,0%
|
1 252 475
|
-72,3%
|
4 515 312
|
|
|
Risk provisions
|
DP
|
989 956
|
-21,0%
|
1 252 475
|
-72,3%
|
4 515 312
|
|
|
Reserves for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
43 770 641
|
7,8%
|
40 617 475
|
-16,6%
|
48 702 318
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
167 826
|
-81,8%
|
923 645
|
673,5%
|
119 411
|
|
|
Sundry loans and financial liabilities
|
DV
|
19 003 034
|
-2,6%
|
19 503 034
|
-25,0%
|
26 003 034
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current
orders
|
DW
|
398 501
|
-18,0%
|
485 910
|
27,8%
|
380 294
|
|
|
Trade accounts payables
|
DX
|
14 166 105
|
62,7%
|
8 707 652
|
-26,4%
|
11 827 166
|
|
|
Tax and social security liabilities
|
DY
|
7 759 156
|
-2,1%
|
7 926 968
|
-13,6%
|
9 178 397
|
|
|
Fixed asset liabilities
|
DZ
|
64 020
|
-93,9%
|
1 055 019
|
227,5%
|
322 106
|
|
|
Other debts
|
EA
|
2 211 999
|
9,8%
|
2 015 247
|
131,1%
|
871 910
|
Translation loss (V)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Translation loss (Total V)
|
ED
|
33 981
|
-64,6%
|
96 036
|
4413,0%
|
2 128
|
Equalization accounts
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
3 844 002
|
0%
|
3 844 002
|
|
|
Deferred income and liabilities
|
EG
|
34 369 106
|
10,4%
|
31 128 530
|
39,5%
|
22 318 990
|
|
|
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)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Operating result (Total I-II)
|
GG
|
66 111
|
-97,7%
|
2 936 257
|
203,1%
|
-2 847 507
|
2 - Financial result (V - VI)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Financial result (Total V-VI)
|
GV
|
-473 138
|
0,2%
|
-474 224
|
3,4%
|
-491 062
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Pre-tax net operating income (Total
I-II+II-IV+V-VI)
|
GW
|
-407 027
|
-116,5%
|
2 462 033
|
173,7%
|
-3 338 569
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
755 984
|
-78,1%
|
3 444 740
|
5050,5%
|
-69 583
|
Profit or loss
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Profit or loss
|
HN
|
348 957
|
-94,1%
|
5 876 774
|
270,9%
|
-3 438 152
|
Total Income (I+III+V+VII)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Total Income (I+III+V+VII)
|
HL
|
146 319 198
|
-4,5%
|
153 134 344
|
0,6%
|
152 204 902
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
145 970 241
|
-0,9%
|
147 257 570
|
-5,4%
|
155 643 053
|
Operating income (I)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Total operating income (Total I)
|
FR
|
145 026 958
|
-2,8%
|
149 145 996
|
-1,8%
|
151 847 123
|
Operating income (details)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Sale of goods for resale
|
FC
|
141 536 811
|
-0,7%
|
142 537 229
|
0,7%
|
141 581 703
|
|
|
France
|
FA
|
105 669 435
|
-0,2%
|
105 889 121
|
2,8%
|
102 993 164
|
|
|
Export
|
FB
|
35 867 376
|
-2,1%
|
36 648 108
|
-5,0%
|
38 588 539
|
|
 
|
Sale of goods produced
|
FF
|
-42 528
|
1,4%
|
-43 111
|
66,1%
|
-127 306
|
|
|
France
|
FD
|
-42 528
|
1,4%
|
-43 111
|
66,1%
|
-127 198
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
-109
|
|
 
|
Sale of services
|
FI
|
2 226 184
|
10,4%
|
2 015 731
|
-48,3%
|
3 899 999
|
|
|
France
|
FG
|
2 191 591
|
8,7%
|
2 015 731
|
-16,9%
|
2 424 384
|
|
|
Export
|
FH
|
34 593
|
0%
|
0
|
0%
|
1 475 614
|
|
 
|
Net turnover
|
FL
|
143 720 467
|
-0,5%
|
144 509 849
|
-0,6%
|
145 354 395
|
|
|
France
|
FJ
|
107 818 498
|
0,0%
|
107 861 741
|
2,4%
|
105 290 351
|
|
|
Export
|
FK
|
35 901 969
|
-2,0%
|
36 648 108
|
-8,5%
|
40 064 044
|
|
|
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
|
1 097 845
|
-75,6%
|
4 497 436
|
-28,2%
|
6 265 318
|
|
|
Other income
|
FQ
|
208 646
|
50,4%
|
138 711
|
-39,0%
|
227 410
|
Operating charges (II)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Total operating charges (Total II)
|
GF
|
144 960 848
|
-0,9%
|
146 209 739
|
-5,5%
|
154 694 630
|
Exploitation charges
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Purchase of goods for resale
|
FS
|
72 170 272
|
2,0%
|
70 737 549
|
-8,2%
|
77 050 198
|
|
|
Change in stocks of goods for resale
|
FT
|
-786 724
|
-128,1%
|
2 801 350
|
180,8%
|
-3 466 283
|
|
|
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
|
46 749 406
|
8,4%
|
43 121 473
|
-4,9%
|
45 338 177
|
|
|
Tax, duty and similar payments
|
FX
|
2 493 671
|
-24,0%
|
3 279 249
|
9,5%
|
2 993 653
|
|
|
Payroll
|
FY
|
15 845 274
|
-3,7%
|
16 451 968
|
-3,9%
|
17 115 177
|
|
|
Social security costs
|
FZ
|
5 359 978
|
-0,9%
|
5 408 375
|
-10,2%
|
6 020 094
|
Depreciation
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Depreciation of fixed assets
|
GA
|
2 169 221
|
-32,3%
|
3 203 759
|
2,5%
|
3 125 302
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current
assets
|
GC
|
495 765
|
20,1%
|
412 700
|
-82,0%
|
2 295 050
|
|
|
Provisions for risks and charges
|
GD
|
185 767
|
-68,2%
|
585 084
|
-81,4%
|
3 149 277
|
Other charges
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Other charges
|
GE
|
278 217
|
33,6%
|
208 231
|
-80,6%
|
1 073 986
|
Operating charges (III-IV)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
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)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total financial income (Total V)
|
GP
|
264 908
|
32,8%
|
199 419
|
12,3%
|
177 628
|
|
|
Share financial income
|
GJ
|
182 176
|
179,0%
|
65 289
|
2735,0%
|
2 303
|
|
|
Other investment income & capitalised
receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and similar income
|
GL
|
52 037
|
-14,4%
|
60 757
|
880,6%
|
6 196
|
|
|
Released provisions and transferred
charges
|
GM
|
30 695
|
-58,2%
|
73 373
|
-56,6%
|
169 128
|
|
|
Exchange gains
|
GN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net income from disposal of investment
securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total financial charge (Total VI)
|
GU
|
738 046
|
9,6%
|
673 642
|
0,7%
|
668 690
|
|
|
Financial reserves and provisions
|
GQ
|
229 232
|
646,8%
|
30 695
|
-58,2%
|
73 373
|
|
|
Interest and similar charges
|
GR
|
508 814
|
-20,9%
|
642 947
|
28,7%
|
499 562
|
|
|
Exchange losses
|
GS
|
0
|
0%
|
0
|
0%
|
95 756
|
|
|
Net loss from disposal of investment
securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VII)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
1 027 331
|
-72,9%
|
3 788 929
|
2003,2%
|
180 150
|
|
|
Extraordinary operating income
|
HA
|
1 027 331
|
4395,4%
|
22 853
|
-87,3%
|
180 150
|
|
|
Extraordinary income from capital
transactions
|
HB
|
0
|
0%
|
3 766 076
|
0%
|
0
|
|
|
Released provisions and transferred
charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary charges (VIII)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
271 347
|
-21,2%
|
344 189
|
37,8%
|
249 733
|
|
|
Extraordinary operating charges
|
HE
|
242 916
|
107,2%
|
117 238
|
-53,1%
|
249 733
|
|
|
Extraordinary charges from capital transactions
|
HF
|
28 432
|
-87,5%
|
226 951
|
0%
|
0
|
|
|
Extraordinary reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
0
|
Employee profit sharing (IX)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Tax on profits (Total X)
|
HK
|
0
|
0%
|
30 000
|
0%
|
30 000
|
References
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
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%
|
54 029
|
|
|
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)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Gross value at begin of period
|
OG
|
47 881 378
|
-6,8%
|
51 381 900
|
0%
|
0
|
|
|
Increasess due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions, creations,
contributions
|
OJ
|
3 050 376
|
-9,6%
|
3 374 351
|
-54,2%
|
7 370 446
|
|
|
Decreasess by budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
OK2
|
1 771 782
|
-74,2%
|
6 874 873
|
238,4%
|
2 031 687
|
|
|
Gross value at the end of period
|
OL
|
49 159 972
|
2,7%
|
47 881 378
|
0%
|
0
|
Research and development Charge (Total I)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Gross value at begin of period
|
CZ
|
292 321
|
-38,0%
|
471 313
|
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%
|
178 992
|
0%
|
0
|
|
|
Gross value at the end of period
|
D0
|
292 321
|
0%
|
292 321
|
0%
|
0
|
Other budget item from Intangible fixed assets (Total II)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Gross value at begin of period
|
KD
|
4 599 872
|
36,7%
|
3 365 658
|
0%
|
0
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KF
|
42 093
|
-96,7%
|
1 267 292
|
102,7%
|
625 354
|
|
|
Decreasess by budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
0
|
0%
|
33 078
|
0%
|
0
|
|
|
Gross value at the end of period
|
LW
|
4 641 965
|
0,9%
|
4 599 872
|
0%
|
0
|
Tangible fixed assets (Total III)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Gross value at begin of period
|
LN
|
37 829 601
|
-8,5%
|
41 365 738
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LP
|
2 937 408
|
46,7%
|
2 002 231
|
-51,2%
|
4 103 405
|
|
|
Decreasess by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
998 849
|
-82,0%
|
5 538 368
|
0%
|
0
|
|
|
Gross value at the end of period
|
NH
|
39 768 161
|
5,1%
|
37 829 601
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Gross value at begin of period
|
LQ
|
5 159 585
|
-16,5%
|
6 179 191
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
70 875
|
-32,4%
|
104 828
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
772 933
|
-31,3%
|
1 124 434
|
0%
|
0
|
|
|
Gross value at the end of period
|
NK
|
4 457 526
|
-13,6%
|
5 159 585
|
0%
|
0
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Reserve for depreciation value at begin of
period
|
0N
|
31 435 186
|
-2,2%
|
32 131 116
|
5,7%
|
30 395 875
|
|
Increases
|
0P
|
2 169 221
|
-32,3%
|
3 203 759
|
2,5%
|
3 125 302
|
|
Decreasess
|
0Q
|
904 055
|
-76,8%
|
3 899 689
|
180,5%
|
1 390 060
|
|
|
Reserve for depreciation value at the end
of period
|
0R
|
32 700 352
|
4,0%
|
31 435 186
|
-2,2%
|
32 131 116
|
Research and development charge (Total I)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Reserve for depreciation value at begin of
period
|
CY
|
292 321
|
-38,0%
|
471 313
|
0%
|
0
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PC
|
0
|
0%
|
178 992
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
PD
|
292 321
|
0%
|
292 321
|
-38,0%
|
471 313
|
Other intangible assets (Total II)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Reserve for depreciation value at begin of
period
|
PE
|
2 573 179
|
48,2%
|
1 735 913
|
0%
|
0
|
|
Increases
|
PF
|
52 586
|
-94,0%
|
870 344
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
33 078
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
PH
|
2 625 764
|
2,0%
|
2 573 179
|
48,2%
|
1 735 913
|
Total fixed assets amotisation (Total III)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Reserve for depreciation value at begin of
period
|
QU
|
28 569 686
|
-4,5%
|
29 923 891
|
0%
|
0
|
|
Increases
|
QV
|
2 116 635
|
-9,3%
|
2 333 415
|
0%
|
0
|
|
Decreases
|
QW
|
904 055
|
-75,5%
|
3 687 619
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
QX
|
29 782 267
|
4,2%
|
28 569 686
|
-4,5%
|
29 923 891
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Gross value at begin of period
|
Z91
|
0
|
0%
|
618
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
436
|
0%
|
0
|
|
Depreciation of fixed assets during period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
B1
|
0
|
0%
|
1 054
|
0%
|
0
|
Premium refund of obligations
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
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)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Value at begining of period
|
7C
|
2 653 139
|
-57,2%
|
6 195 469
|
0%
|
0
|
|
Increases
|
UB
|
945 589
|
-8,1%
|
1 028 479
|
0%
|
0
|
|
Decreases
|
UC
|
1 128 540
|
-75,3%
|
4 570 809
|
0%
|
0
|
|
|
Value at the end of period
|
UD
|
2 470 188
|
-6,9%
|
2 653 139
|
0%
|
0
|
Includes Total allocations
|
|
Operating
|
UE
|
716 357
|
-28,2%
|
997 784
|
0%
|
0
|
|
|
Financial
|
UG
|
229 232
|
646,8%
|
30 695
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
0
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
1 097 845
|
-75,6%
|
4 497 436
|
-27,6%
|
6 211 289
|
|
|
Financial
|
UH
|
30 695
|
-58,2%
|
73 373
|
-56,6%
|
169 128
|
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
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)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Value at begining of period
|
5Z
|
1 252 475
|
-72,3%
|
4 515 312
|
0%
|
0
|
|
Increases
|
TV
|
414 999
|
-32,6%
|
615 779
|
0%
|
0
|
|
Decreases
|
TW
|
677 518
|
-82,5%
|
3 878 616
|
0%
|
0
|
|
|
Value at the end of period
|
TX
|
989 956
|
-21,0%
|
1 252 475
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Value at begining of period
|
7B
|
1 400 665
|
-16,6%
|
1 680 157
|
-16,2%
|
2 004 527
|
|
Increases
|
TY
|
530 590
|
28,6%
|
412 700
|
-82,0%
|
2 295 050
|
|
Decreases
|
TZ
|
451 022
|
-34,8%
|
692 193
|
-73,6%
|
2 619 420
|
|
|
Value at the end of period
|
UA
|
1 480 233
|
5,7%
|
1 400 665
|
-16,6%
|
1 680 157
|
State deadlines claims and debts at the end of period
State claims
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Gross value
|
VT
|
10 650 558
|
-17,1%
|
12 840 651
|
-8,3%
|
14 009 367
|
|
|
1 year at most
|
VU
|
7 093 047
|
-44,8%
|
12 840 651
|
23,7%
|
10 380 191
|
|
|
More than one year
|
VV
|
3 557 511
|
0%
|
0
|
0%
|
3 629 176
|
State of loans
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Claims related to holdings (gross)
|
UL
|
750 000
|
-50,0%
|
1 500 000
|
0%
|
0
|
|
|
Claims related to shareholdings (1 year at
most)
|
UM
|
750 000
|
-50,0%
|
1 500 000
|
-37,5%
|
2 400 000
|
|
|
Loans (gross)
|
UP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial assets (gross)
|
UT
|
3 557 511
|
1,4%
|
3 509 569
|
0%
|
0
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
3 509 569
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Customers doubtful or disputed
|
VA
|
106 743
|
-16,9%
|
128 391
|
-28,8%
|
180 260
|
|
|
Other claims customer
|
UX
|
4 815 106
|
-1,1%
|
4 867 798
|
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
|
15 687
|
-46,1%
|
29 077
|
55,7%
|
18 677
|
|
|
Social Security and other social
organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value added tax
|
VB
|
905 356
|
-24,1%
|
1 193 045
|
-1,1%
|
1 206 865
|
|
|
Other taxes and payments assimilated
|
VN
|
4 744
|
0%
|
0
|
0%
|
0
|
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group and Associates
|
VC
|
92 750
|
-10,9%
|
104 081
|
0%
|
0
|
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
26 522
|
-70,1%
|
88 599
|
0%
|
0
|
Prepaid
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Prepaid
|
VS
|
376 139
|
-73,5%
|
1 420 091
|
0%
|
0
|
State Debt
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
Total debt (gross)
|
VY
|
43 372 140
|
8,1%
|
40 131 564
|
-16,9%
|
48 322 024
|
|
1 year at most
|
VZ2
|
34 369 106
|
10,4%
|
31 128 530
|
39,5%
|
22 318 990
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
26 003 034
|
|
More than 5 years
|
VZ4
|
9 003 034
|
0%
|
9 003 034
|
0%
|
0
|
Details
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
 
|
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
|
167 826
|
-81,8%
|
923 645
|
673,5%
|
119 411
|
|
1 year at most
|
VG2
|
167 826
|
-81,8%
|
923 645
|
673,5%
|
119 411
|
|
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%
|
3 566 838
|
-12,5%
|
4 076 039
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans and various financial liabilities
(gross)
|
8A1
|
19 003 034
|
-2,6%
|
19 503 034
|
0%
|
0
|
|
1 year at most
|
8A2
|
10 000 000
|
-4,8%
|
10 500 000
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers and associated accounts (gross)
|
8B1
|
14 166 105
|
62,7%
|
8 707 652
|
0%
|
0
|
|
1 year at most
|
8B2
|
14 166 105
|
62,7%
|
8 707 652
|
-26,4%
|
11 827 166
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Personnel and associated accounts (gross)
|
8C1
|
3 433 199
|
-3,7%
|
3 566 838
|
-12,5%
|
4 076 039
|
|
1 year at most
|
8C2
|
3 433 199
|
-3,7%
|
3 566 838
|
-12,5%
|
4 076 039
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social Security and other social
organizations (gross)
|
8D1
|
1 699 500
|
-4,3%
|
1 775 734
|
-29,2%
|
2 509 849
|
|
1 year at most
|
8D2
|
1 699 500
|
-4,3%
|
1 775 734
|
-29,2%
|
2 509 849
|
|
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
|
1 658 295
|
3,2%
|
1 606 814
|
1,0%
|
1 590 241
|
|
1 year at most
|
VW2
|
1 658 295
|
3,2%
|
1 606 814
|
1,0%
|
1 590 241
|
|
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
|
968 163
|
-1,0%
|
977 581
|
-2,5%
|
1 002 269
|
|
1 year at most
|
VQ2
|
968 163
|
-1,0%
|
977 581
|
-2,5%
|
1 002 269
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and liabilities associated accounts
(gross)
|
8J1
|
64 020
|
-93,9%
|
1 055 019
|
0%
|
0
|
|
1 year at most
|
8J2
|
64 020
|
-93,9%
|
1 055 019
|
227,5%
|
322 106
|
|
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
|
82
|
-99,7%
|
26 275
|
16961,7%
|
154
|
|
1 year at most
|
VI2
|
82
|
-99,7%
|
26 275
|
16961,7%
|
154
|
|
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
|
2 211 917
|
11,2%
|
1 988 972
|
0%
|
0
|
|
1 year at most
|
8K2
|
2 211 917
|
11,2%
|
1 988 972
|
128,2%
|
871 756
|
|
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
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Loans made during the period
|
VJ
|
11 000 000
|
0%
|
0
|
0%
|
0
|
|
|
Debt repaid during the period
|
VK
|
11 500 000
|
76,9%
|
6 500 000
|
0%
|
0
|
Table allocation results and other information
Dividends distributed
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Commitments Real Estate Leasing
|
YR
|
1 782 944
|
-48,3%
|
3 448 204
|
-49,1%
|
6 775 324
|
|
|
Effects brought to the discount and
unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other charges Externes
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Subcontracting
|
YT
|
576 042
|
-1,8%
|
586 475
|
42,0%
|
412 890
|
|
|
Rentals, rental charges and condominiums
|
XQ
|
14 683 851
|
2,2%
|
14 361 519
|
0%
|
0
|
|
|
Staff outside the company
|
YU
|
49 315
|
10,5%
|
44 617
|
79,9%
|
24 795
|
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
18 941 577
|
23,9%
|
15 291 621
|
0%
|
0
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other accounts
|
ST
|
12 498 621
|
-2,6%
|
12 837 241
|
0%
|
0
|
|
|
Total Other purchases and external
|
ZJ
|
46 749 406
|
1325,6%
|
43 121 473
|
0%
|
0
|
Taxes and Fees
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Business tax
|
YW
|
930 622
|
-13,5%
|
1 075 901
|
0%
|
0
|
|
|
Other taxes and payments assimilated
|
9Z
|
1 563 048
|
-29,1%
|
2 203 348
|
0%
|
0
|
|
|
Total taxes and fees
|
YX
|
2 493 671
|
-24,0%
|
3 279 249
|
0%
|
0
|
VAT
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
22 069 107
|
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
18 573 949
|
Average number of employees
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
Average number of employees
|
YP
|
654
|
-3,3%
|
676
|
-2,3%
|
692
|
Groups and Shareholders
|
|
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
|
|
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
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Fixed Asset Financing
|

|
1,24
|
-2,4%
|
1,27
|
0,8%
|
1,26
|
1,49
|
-16,8%
|
|
Global Debt
|

|
110 days
|
8,9%
|
101 days
|
-16,5%
|
121 days
|
169 days
|
-34,9%
|
|
Working Capital Fund overall net
|

|
29 days
|
-9,4%
|
32 days
|
-3,0%
|
33 days
|
48 days
|
-39,6%
|
|
Financial independence
|

|
4763,67%
|
475,5%
|
827,78%
|
-44,1%
|
1481,40%
|
98,54%
|
4734,3%
|
|
 More ratios
|
|
Solvability
|

|
15,14%
|
-1,8%
|
15,41%
|
378,6%
|
3,22%
|
21,85%
|
-30,7%
|
|
Capacity debt futures
|

|
4763,67%
|
2697,7%
|
170,27%
|
303,9%
|
42,16%
|
494,50%
|
863,3%
|
|
Coverage of current assets by net working
capital overall
|
|
31,44%
|
-19,2%
|
38,89%
|
10,0%
|
35,35%
|
33,77%
|
-6,9%
|
|
General Liquidity
|

|
0,21
|
-48,8%
|
0,41
|
-12,8%
|
0,47
|
0,13
|
61,5%
|
|
Restricted Liquidity
|

|
0,45
|
-28,6%
|
0,63
|
-18,2%
|
0,77
|
0,41
|
9,8%
|
Management or rotation
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Need background in operating working
capital
|

|
7 days
|
-41,7%
|
12 days
|
-20,0%
|
15 days
|
9 days
|
-22,2%
|
|
Treasury
|

|
21 days
|
23,5%
|
17 days
|
0%
|
17 days
|
2 days
|
950,0%
|
|
Inventory turnover of goods
|

|
104 days
|
7,2%
|
97 days
|
-12,6%
|
111 days
|
165 days
|
-37,0%
|
|
Average length of credit granted to
customers
|

|
12 days
|
0%
|
12 days
|
-14,3%
|
14 days
|
2 days
|
500%
|
|
Average length of credit obtained
suppliers
|

|
43 days
|
59,3%
|
27 days
|
-12,9%
|
31 days
|
53 days
|
-18,9%
|
|
 More ratios
|
|
Inventory turnover of raw materials in
industrial enterprises
|

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

|
361 days
|
-5,5%
|
382 days
|
-
|
days
|
983 days
|
-63,3%
|
|
Rotation tangible assets
|

|
361,40%
|
-5,4%
|
382%
|
-
|
%
|
705,49%
|
-48,8%
|
Profitability of the business
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Margin trading
|

|
48,81%
|
2,2%
|
47,75%
|
2,1%
|
46,78
|
43,48%
|
12,3%
|
|
Profitability of the business
|

|
1,31
|
-30,3%
|
1,88
|
795,2%
|
0,21
|
3,76%
|
-65,2%
|
|
Net profit
|

|
0,24%
|
-94,1%
|
4,07%
|
271,7%
|
-2,37%
|
1,56%
|
-84,6%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
-0,55%
|
5,2%
|
-0,58%
|
-627,3%
|
0,11%
|
1,80%
|
-130,6%
|
|
Rates integration
|

|
17,80%
|
-7,6%
|
19,27%
|
6,0%
|
18,18%
|
24,35%
|
-26,9%
|
|
Rate leasing furniture
|

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

|
82,87%
|
5,6%
|
78,49%
|
-10,3%
|
87,53%
|
70,79%
|
17,1%
|
|
Weight interests
|

|
0,51
|
8,5%
|
0,47%
|
2,2%
|
0,46%
|
0,55%
|
-7,3%
|
Return on capital
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Cash flow from the overall profitability
|

|
1,15%
|
66,7%
|
0,69%
|
115,2%
|
-4,55%
|
3,36%
|
-65,8%
|
|
Rates of economic profitability
|

|
7%
|
-30,0%
|
10%
|
900%
|
1%
|
11,35%
|
-38,3%
|
|
Financial profitability
|

|
7994681%
|
4,6%
|
7645724%
|
332,2%
|
1768951%
|
939%
|
851303,7%
|
|
Return on investment
|

|
4%
|
-82,9%
|
23,33%
|
334,9%
|
-9,93%
|
8,07%
|
-50,4%
|
|
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
Comparison mode
|
Average
|
Median
|
Soldes Intermédiaires de Gestion
|
|
27/03/2007
|
|
27/03/2006
|
|
27/03/2005
|
Sector Median 2007
|
|
|
Turnover
|
143 720 467
|
-0,5%
|
144 509 849
|
-0,6%
|
145 354 395
|
207 131 €
|
69286,3%
|
|
Sales of goods
|
141 536 811
|
-0,7%
|
142 537 229
|
0,7%
|
141 581 703
|
|
|
|
- Purchase of goods
|
72 170 272
|
2,0%
|
70 737 549
|
-8,2%
|
77 050 198
|
|
|
|
+/- Stock of goods variation
|
-786 724
|
-128,1%
|
2 801 350
|
180,8%
|
-3 466 283
|
|
|
|
Trading margin
|
70 153 263 €
|
1,7%
|
68 998 330 €
|
1,5%
|
67 997 788 €
|
79 303 €
|
88362,3%
|
|
|
48,81 % CA
|
2,2%
|
47,75 % CA
|
2,1%
|
46,78 % CA
|
43,88 % CA
|
11,2%
|
|
Sale of goods produced
|
2 183 656
|
10,7%
|
1 972 620
|
-47,7%
|
3 772 693
|
|
|
|
+/- Stocked production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
2 183 656 €
|
10,7%
|
1 972 620 €
|
-47,7%
|
3 772 693 €
|
0 €
|
0%
|
|
|
1,52 % CA
|
10,9%
|
1,37 % CA
|
-47,3%
|
2,60 % CA
|
0,45 % CA
|
237,8%
|
|
Trading margin
|
70 153 263
|
1,7%
|
68 998 330
|
1,5%
|
67 997 788
|
79 303
|
88362,3%
|
|
+ Period Production
|
2 183 656
|
10,7%
|
1 972 620
|
-47,7%
|
3 772 693
|
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
|
46 749 406
|
8,4%
|
43 121 473
|
-4,9%
|
45 338 177
|
|
|
|
Added value
|
25 587 513 €
|
-8,1%
|
27 849 477 €
|
5,4%
|
26 432 304 €
|
52 313 €
|
48812,3%
|
|
|
17,80 % CA
|
-7,6%
|
19,27 % CA
|
6,0%
|
18,18 % CA
|
24,35 % CA
|
-26,9%
|
|
Added value
|
25 587 513 €
|
-8,1%
|
27 849 477 €
|
5,4%
|
26 432 304 €
|
52 313 €
|
48812,3%
|
|
+ Operating grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and similar payments
|
2 493 671
|
-24,0%
|
3 279 249
|
9,5%
|
2 993 653
|
|
|
|
- Personal charges
|
21 205 252
|
-3,0%
|
21 860 343
|
-5,5%
|
23 135 271
|
|
|
|
Gross operating surplus
|
1 888 590 €
|
-30,3%
|
2 709 885 €
|
793,2%
|
303 380 €
|
7 156 €
|
26291,7%
|
|
|
1,31 % CA
|
-30,3%
|
1,88 % CA
|
795,2%
|
0,21 % CA
|
3,76 % CA
|
-65,2%
|
|
Gross operating surplus
|
1 888 590 €
|
-30,3%
|
2 709 885 €
|
793,2%
|
303 380 €
|
7 156 €
|
26291,7%
|
|
+ Release of reserves and provisions
|
1 097 845
|
-75,6%
|
4 497 436
|
-28,2%
|
6 265 318
|
|
|
|
+ Other operating income
|
208 646
|
50,4%
|
138 711
|
-39,0%
|
227 410
|
|
|
|
- Depreciation/Amortisation
|
2 850 753
|
-32,1%
|
4 201 543
|
-51,0%
|
8 569 629
|
|
|
|
- Other charges
|
278 217
|
33,6%
|
208 231
|
-80,6%
|
1 073 986
|
|
|
|
Operating result
|
66 111 €
|
-97,7%
|
2 936 258 €
|
203,1%
|
-2 847 507 €
|
4 145 €
|
1495,0%
|
|
|
0,05 % CA
|
-97,5%
|
2,03 % CA
|
203,6%
|
-1,96 % CA
|
2,23 % CA
|
-97,8%
|
|
Operating result
|
66 111 €
|
-97,7%
|
2 936 258 €
|
203,1%
|
-2 847 507 €
|
4 145 €
|
1495,0%
|
|
+/- Result of joint-venture transferred
from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
264 908
|
32,8%
|
199 419
|
12,3%
|
177 628
|
|
|
|
- Financial charges
|
738 046
|
9,6%
|
673 642
|
0,7%
|
668 690
|
|
|
|
Pre-tax result
|
-407 027 €
|
-116,5%
|
2 462 035 €
|
173,7%
|
-3 338 569 €
|
2 652 €
|
-15447,9%
|
|
|
-0,28 % CA
|
-116,5%
|
1,70 % CA
|
173,9%
|
-2,30 % CA
|
1,48 % CA
|
-118,9%
|
|
Extraordinary income
|
1 027 331
|
-72,9%
|
3 788 929
|
2003,2%
|
180 150
|
0
|
0%
|
|
- Extraordinary charges
|
271 347
|
-21,2%
|
344 189
|
37,8%
|
249 733
|
|
|
|
Extraordinary result
|
755 984 €
|
-78,1%
|
3 444 740 €
|
5050,5%
|
-69 583 €
|
0 €
|
0%
|
|
|
0,53 % CA
|
-77,7%
|
2,38 % CA
|
4860,0%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
-407 027 €
|
-116,5%
|
2 462 035 €
|
173,7%
|
-3 338 569 €
|
2 652 €
|
-15447,9%
|
|
Extraordinary result
|
755 984 €
|
-78,1%
|
3 444 740 €
|
5050,5%
|
-69 583 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
0
|
0%
|
30 000
|
0%
|
30 000
|
|
|
|
Net result
|
348 957 €
|
-94,1%
|
5 876 775 €
|
270,9%
|
-3 438 152 €
|
3 148 €
|
10985,0%
|
|

|
0,24 % CA
|
-94,1%
|
4,07 % CA
|
271,7%
|
-2,37 % CA
|
1,56 % CA
|
-84,6%
|
|
|