|
Active
Account | Passive Account | Account Results
|
|
Synthesized Accounts
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Comparison
mode
|
Average
|
Median
|
|
|
Annual
Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
|
Account
period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account
Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit
date
|
12/10/2011
|
|
27/11/2010
|
|
23/03/2010
|
|
|
|
Activity
Code
|
1411Z
|
|
1411Z
|
|
1411Z
|
|
|
|
Employees
|
85
|
|
85
|
|
75
|
|
|
Active account
|
Annual
Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Capital
not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
fixed assets
|
3 411 912
|
14,5%
|
2 980 466
|
-14,6%
|
3 490 178
|
36 306
|
9297,7%
|
|
-
Intangible assets
|
1 436 083
|
0%
|
1 436 083
|
-6,0%
|
1 527 552
|
4 573
|
31303,5%
|
|
-
Tangible assets
|
1 273 488
|
-2,7%
|
1 308 271
|
-24,3%
|
1 728 650
|
3 335
|
38085,5%
|
|
-
Financial assets
|
702 341
|
197,5%
|
236 112
|
0,9%
|
233 976
|
2 366
|
29584,7%
|
|
Net
current assets
|
20 066 904
|
20,8%
|
16 612 988
|
-5,3%
|
17 535 610
|
283 683
|
6973,7%
|
|
-
Stocks
|
5 662 147
|
39,2%
|
4 068 311
|
13,6%
|
3 582 559
|
85 827
|
6497,2%
|
|
-
Advanced payments
|
0
|
20,8%
|
0
|
0%
|
0
|
0
|
0%
|
|
-
Receivables
|
10 635 102
|
3,2%
|
10 306 562
|
-16,8%
|
12 391 139
|
90 157
|
11696,2%
|
|
-
Securities and cash
|
3 769 655
|
68,4%
|
2 238 115
|
43,3%
|
1 561 912
|
18 143
|
20677,5%
|
|
-
Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
313
|
-
|
|
Accounts
of regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
Assets
|
23 478 816
|
19,8%
|
19 593 455
|
-6,8%
|
21 025 789
|
376 124
|
6142,3%
|
Passive Account
|
Annual
Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Shareholders'
equity
|
10 721 815
|
21,4%
|
8 834 657
|
62,6%
|
5 434 887
|
131 534
|
8051,4%
|
|
Share
capital
|
3 358 575
|
0%
|
3 358 575
|
108,3%
|
1 612 710
|
15 000
|
22290,5%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
0
|
0%
|
26 350
|
-83,5%
|
160 066
|
0
|
0%
|
|
Liabilities
|
12 757 002
|
18,9%
|
10 732 448
|
-30,4%
|
15 430 836
|
190 991
|
6579,4%
|
|
-
Financial liabilities
|
4 792 212
|
5,5%
|
4 541 006
|
-45,0%
|
8 254 900
|
17 164
|
27820,1%
|
|
-
Advanced payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
-
Trade account payables
|
5 271 418
|
41,5%
|
3 724 220
|
-17,6%
|
4 522 193
|
47 822
|
10923,0%
|
|
-
Tax and social liabilities
|
1 952 923
|
20,6%
|
1 619 337
|
9,8%
|
1 474 490
|
59 510
|
3181,7%
|
|
-
Other debts and fixed assets liabilities
|
740 449
|
-12,7%
|
847 885
|
-28,1%
|
1 179 253
|
6 692
|
10964,7%
|
|
Account
regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
liabilities
|
23 478 816
|
19,8%
|
19 593 455
|
-6,8%
|
21 025 789
|
376 124
|
6142,3%
|
Results
|
Annual
Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Sales
of Goods
|
32 434 642
|
13,8%
|
28 490 256
|
8,3%
|
26 315 945
|
419 489
|
7631,9%
|
|
Net
turnover
|
30 453 188
|
17,4%
|
25 932 188
|
5,2%
|
24 648 138
|
413 886
|
7257,9%
|
|
- of
which net export turnover
|
2 925 206
|
-8,9%
|
3 209 906
|
-12,5%
|
3 668 823
|
0
|
0%
|
|
Operating
charges
|
29 644 815
|
15,4%
|
25 697 555
|
7,8%
|
23 837 979
|
382 366
|
7653,0%
|
|
Operating
profit/loss
|
2 789 827
|
-0,1%
|
2 792 701
|
12,7%
|
2 477 966
|
10 155
|
27372,4%
|
|
Financial
income
|
219 722
|
737,4%
|
26 239
|
-66,7%
|
78 859
|
48
|
457654,2%
|
|
Financial
charges
|
253 959
|
50,8%
|
168 405
|
-39,1%
|
276 556
|
974
|
25973,8%
|
|
Financial
profit/loss
|
-34 237
|
75,9%
|
-142 166
|
28,1%
|
-197 697
|
-363
|
-9331,7%
|
|
Pretax
net operating income
|
2 755 589
|
4,0%
|
2 650 535
|
16,2%
|
2 280 269
|
6 648
|
41349,9%
|
|
Extraordinary
income
|
63 825
|
-74,7%
|
252 706
|
-91,2%
|
2 857 855
|
250
|
25430,0%
|
|
Extraordinary
charges
|
28 895
|
-93,8%
|
468 780
|
-86,0%
|
3 354 182
|
373
|
7646,6%
|
|
Extraordinary
profit/loss
|
34 930
|
973,4%
|
-216 074
|
56,5%
|
-496 327
|
0
|
0%
|
|
Net
result
|
1 887 158
|
14,1%
|
1 653 904
|
45,1%
|
1 139 642
|
7 395
|
25419,4%
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Normal
Account
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Grand
Total (I to VI)
|
Net
|
23 478 816
|
19,8%
|
19 593 455
|
-6,8%
|
21 025 789
|
|
|
Gross
|
CO
|
26 085 625
|
20,6%
|
21 637 608
|
-7,2%
|
23 325 085
|
|
|
Amortisation
|
1A
|
2 606 809
|
27,5%
|
2 044 153
|
-11,1%
|
2 299 296
|
Non declared distributed capital (I)
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Non
declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
Active fixed asset (II)
|
Net
|
3 411 912
|
14,5%
|
2 980 466
|
-14,6%
|
3 490 178
|
|
|
Gross
|
BJ
|
4 850 508
|
20,5%
|
4 023 819
|
-1,5%
|
4 085 060
|
|
|
Amortisation
|
BK
|
1 438 596
|
37,9%
|
1 043 353
|
75,4%
|
594 882
|
Intangilble fixed assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Start-up
cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
R
& D expenses
|
Net
|
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%
|
91 469
|
|
|
Gross
|
AF
|
0
|
0%
|
0
|
0%
|
91 469
|
|
|
Amortisation
|
AG
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goodwill
|
Net
|
1 436 083
|
0%
|
1 436 083
|
0%
|
1 436 083
|
|
|
Gross
|
AH
|
1 436 083
|
0%
|
1 436 083
|
0%
|
1 436 083
|
|
|
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
|
1 436 083
|
0%
|
1 436 083
|
-6,0%
|
1 527 552
|
Tangilble fixed assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
109 139
|
-16,5%
|
130 671
|
-16,8%
|
157 119
|
|
|
Gross
|
AP
|
263 395
|
0%
|
263 395
|
0%
|
263 395
|
|
|
Amortisation
|
AQ
|
154 256
|
16,2%
|
132 724
|
24,9%
|
106 276
|
|
 
|
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
|
1 164 349
|
-1,1%
|
1 177 600
|
-25,1%
|
1 571 531
|
|
|
Gross
|
AT
|
2 448 689
|
17,3%
|
2 088 229
|
1,4%
|
2 060 137
|
|
|
Amortisation
|
AU
|
1 284 340
|
41,0%
|
910 629
|
86,4%
|
488 606
|
|
 
|
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
|
1 273 488
|
|
1 308 271
|
|
1 728 650
|
Financial assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Associates
at equity
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CT
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other
participations
|
Net
|
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
|
5 911
|
0%
|
5 911
|
0%
|
5 911
|
|
|
Gross
|
BF
|
5 911
|
0%
|
5 911
|
0%
|
5 911
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other
financial assets
|
Net
|
696 430
|
202,5%
|
230 201
|
0,9%
|
228 065
|
|
|
Gross
|
BH
|
696 430
|
202,5%
|
230 201
|
0,9%
|
228 065
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub
Total Financial Assets
|
|
702 341
|
|
236 112
|
|
233 976
|
Current Assets (III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
Assets
|
Net
|
20 066 904
|
20,8%
|
16 612 988
|
-5,3%
|
17 535 610
|
|
|
Gross
|
CJ
|
21 235 116
|
20,6%
|
17 613 788
|
-8,5%
|
19 240 024
|
|
|
Amortisation
|
CK
|
1 168 212
|
16,7%
|
1 000 800
|
-41,3%
|
1 704 414
|
Stocks
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Raw
materials
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BM
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work
in progress (goods)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work
in progress (services)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Semi-finished
and finished products
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goods
for resale
|
Net
|
5 662 147
|
39,2%
|
4 068 311
|
13,6%
|
3 582 559
|
|
|
Gross
|
BT
|
5 881 461
|
39,4%
|
4 220 520
|
14,1%
|
3 699 438
|
|
|
Amortisation
|
BU
|
219 314
|
44,1%
|
152 209
|
30,2%
|
116 879
|
|
|
Sub
Total Stocks
|
Net
|
5 662 147
|
39,2%
|
4 068 311
|
13,6%
|
3 582 559
|
Advance payments to suppliers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Advance
payments to suppliers
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Trade
accounts receivable
|
Net
|
9 487 365
|
2,1%
|
9 295 863
|
-5,6%
|
9 844 784
|
|
|
Gross
|
BX
|
9 674 455
|
3,1%
|
9 382 646
|
-8,2%
|
10 226 202
|
|
|
Amortisation
|
BY
|
187 090
|
115,6%
|
86 783
|
-77,2%
|
381 418
|
|
 
|
Other
debtors
|
Net
|
858 887
|
36,9%
|
627 319
|
-73,4%
|
2 360 427
|
|
|
Gross
|
BZ
|
1 620 695
|
16,7%
|
1 389 127
|
-61,1%
|
3 566 544
|
|
|
Amortisation
|
CA
|
761 808
|
0%
|
761 808
|
-36,8%
|
1 206 117
|
|
 
|
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
|
10 346 252
|
4,3%
|
9 923 182
|
-18,7%
|
12 205 211
|
Divers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Investment
securities
|
Net
|
1 223 299
|
2261,6%
|
51 800
|
0%
|
0
|
|
|
Gross
|
CD
|
1 223 299
|
2261,6%
|
51 800
|
0%
|
0
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash
and cash equivalents
|
Net
|
2 546 356
|
16,5%
|
2 186 315
|
40,0%
|
1 561 912
|
|
|
Gross
|
CF
|
2 546 356
|
16,5%
|
2 186 315
|
40,0%
|
1 561 912
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub
Total Divers
|
Net
|
3 769 655
|
68,4%
|
2 238 115
|
43,3%
|
1 561 912
|
Prepaid expenses
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Prepaid
expenses
|
Net
|
288 850
|
-24,7%
|
383 380
|
106,2%
|
185 928
|
|
|
Gross
|
CH
|
288 850
|
-24,7%
|
383 380
|
106,2%
|
185 928
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Multi-period
charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Premiums
on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Currency
differential gain
|
CN3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Due
within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due
after one year
|
CR
|
223 550
|
101,3%
|
111 080
|
-13,4%
|
128 245
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
Accounts - Passive
Other capital resources | Provisions for risks and charges |
Liabilities | Translation loss | Equalization accounts |
References
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Grand
Total (I to V)
|
EE
|
23 478 816
|
19,8%
|
19 593 455
|
-6,8%
|
21 025 789
|
Shareholder Equity (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
10 721 815
|
21,4%
|
8 834 657
|
62,6%
|
5 434 887
|
|
|
Equity
and shareholders' equity
|
DA
|
3 358 575
|
0%
|
3 358 575
|
108,3%
|
1 612 710
|
|
|
Issue
and merger premiums
|
DB
|
8 882
|
0%
|
8 882
|
0%
|
8 882
|
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of
which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal
reserve
|
DD
|
335 858
|
108,3%
|
161 271
|
25,7%
|
128 287
|
|
|
Statutory
or contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special
regulated reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of
which special reserve of provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
reserves
|
DG
|
5 131 342
|
40,5%
|
3 652 025
|
43,5%
|
2 545 366
|
|
|
Of
which reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits
or losses brought forward
|
DH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Profit
or loss for the period
|
DI
|
1 887 158
|
14,1%
|
1 653 904
|
45,1%
|
1 139 642
|
|
|
Investment
grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special
tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
other capital resources (Total II)
|
DO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income
from participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Conditional
loans
|
DN
|
0
|
0%
|
0
|
0%
|
0
|
Provisions for risks and charges (III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
provisions for risks and charges (Total III)
|
DR
|
0
|
0%
|
26 350
|
-83,5%
|
160 066
|
|
|
Risk
provisions
|
DP
|
0
|
0%
|
26 350
|
-83,5%
|
160 066
|
|
|
Reserves
for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
Liabilities (Total IV)
|
EC
|
12 757 002
|
18,9%
|
10 732 448
|
-30,4%
|
15 430 836
|
|
|
Convertible
debentures
|
DS
|
3 069
|
0%
|
0
|
0%
|
0
|
|
|
Other
debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank
loans and liabilities
|
DU
|
1 200 019
|
0%
|
0
|
0%
|
105 203
|
|
|
Sundry
loans and financial liabilities
|
DV
|
3 589 124
|
-21,0%
|
4 541 006
|
-44,3%
|
8 149 697
|
|
|
Of
which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance
payments received for current orders
|
DW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Trade
accounts payables
|
DX
|
5 271 418
|
41,5%
|
3 724 220
|
-17,6%
|
4 522 193
|
|
|
Tax
and social security liabilities
|
DY
|
1 952 923
|
20,6%
|
1 619 337
|
9,8%
|
1 474 490
|
|
|
Fixed
asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
debts
|
EA
|
740 449
|
-12,7%
|
847 885
|
-28,1%
|
1 179 253
|
Translation loss (V)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Translation
loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Deferred
income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Of
which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred
income and liabilities
|
EG
|
7 964 790
|
28,6%
|
6 191 443
|
-13,7%
|
7 177 680
|
|
|
Of
which current bank facilities
|
EH
|
19
|
0%
|
0
|
0%
|
105 203
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
Result account
Sales of Goods | Operating charges | Operating charges |
Financial income | Financial charges | Financial charges |
Extraordinary charges | Employee profit sharing | Tax on
profits | References
1- Operating result (I-II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Operating
result (Total I-II)
|
GG
|
2 789 827
|
-0,1%
|
2 792 701
|
12,7%
|
2 477 966
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Financial
result (Total V-VI)
|
GV
|
-34 237
|
75,9%
|
-142 166
|
28,1%
|
-197 697
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Pre-tax
net operating income (Total I-II+II-IV+V-VI)
|
GW
|
2 755 589
|
4,0%
|
2 650 535
|
16,2%
|
2 280 269
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
34 930
|
116,2%
|
-216 074
|
56,5%
|
-496 327
|
Profit or loss
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Profit
or loss
|
HN
|
1 887 158
|
14,1%
|
1 653 904
|
45,1%
|
1 139 642
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total
Income (I+III+V+VII)
|
HL
|
32 718 189
|
13,7%
|
28 769 201
|
-1,7%
|
29 252 659
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
30 831 030
|
13,7%
|
27 115 297
|
-3,5%
|
28 113 016
|
Operating income (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total
operating income (Total I)
|
FR
|
32 434 642
|
13,8%
|
28 490 256
|
8,3%
|
26 315 945
|
Operating income (details)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Sale
of goods for resale
|
FC
|
29 947 965
|
17,0%
|
25 601 409
|
6,6%
|
24 008 881
|
|
|
France
|
FA
|
27 022 759
|
20,7%
|
22 391 503
|
10,1%
|
20 340 058
|
|
|
Export
|
FB
|
2 925 206
|
-8,9%
|
3 209 906
|
-12,5%
|
3 668 823
|
|
 
|
Sale
of goods produced
|
FF
|
210 349
|
70,6%
|
123 330
|
-68,7%
|
393 966
|
|
|
France
|
FD
|
210 349
|
70,6%
|
123 330
|
-68,7%
|
393 966
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale
of services
|
FI
|
294 874
|
42,1%
|
207 449
|
-15,4%
|
245 291
|
|
|
France
|
FG
|
294 874
|
42,1%
|
207 449
|
-15,4%
|
245 291
|
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Net
turnover
|
FL
|
30 453 188
|
17,4%
|
25 932 188
|
5,2%
|
24 648 138
|
|
|
France
|
FJ
|
27 527 982
|
21,1%
|
22 722 282
|
8,3%
|
20 979 315
|
|
|
Export
|
FK
|
2 925 206
|
-8,9%
|
3 209 906
|
-12,5%
|
3 668 823
|
|
|
Stocked
production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating
grants
|
FO
|
1 000
|
0%
|
0
|
0%
|
2 530
|
|
|
Release
of reserves and provisions
|
FP
|
264 321
|
-78,4%
|
1 221 319
|
127,7%
|
536 402
|
|
|
Other
income
|
FQ
|
1 716 133
|
28,4%
|
1 336 749
|
18,4%
|
1 128 875
|
Operating charges (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total
operating charges (Total II)
|
GF
|
29 644 815
|
15,4%
|
25 697 555
|
7,8%
|
23 837 979
|
Exploitation charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Purchase
of goods for resale
|
FS
|
15 483 013
|
23,0%
|
12 585 427
|
6,5%
|
11 822 364
|
|
|
Change
in stocks of goods for resale
|
FT
|
-1 660 941
|
-218,7%
|
-521 082
|
50,8%
|
-1 058 177
|
|
|
Purchase
of raw materials
|
FU
|
354 237
|
48,7%
|
238 223
|
-29,5%
|
337 861
|
|
|
Change
in stocks of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
external purchases and charges
|
FW
|
10 210 323
|
19,6%
|
8 537 554
|
3,5%
|
8 245 721
|
|
|
Tax,
duty and similar payments
|
FX
|
387 985
|
18,7%
|
326 918
|
18,0%
|
277 015
|
|
|
Payroll
|
FY
|
2 745 082
|
7,8%
|
2 546 914
|
4,1%
|
2 445 885
|
|
|
Social
security costs
|
FZ
|
1 261 819
|
16,4%
|
1 084 407
|
0,5%
|
1 078 743
|
Depreciation
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Depreciation
of fixed assets
|
GA
|
400 119
|
-11,9%
|
454 071
|
177,2%
|
163 816
|
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation
of current assets
|
GC
|
406 404
|
70,0%
|
238 992
|
-52,0%
|
498 297
|
|
|
Provisions
for risks and charges
|
GD
|
0
|
0%
|
26 350
|
0%
|
0
|
Other charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Other
charges
|
GE
|
56 773
|
-68,4%
|
179 781
|
579,6%
|
26 454
|
Operating charges (III-IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Share
of joint-venture transferred to other partner(s) (Total III)
|
GH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Share
of joint venture transferred from other partner(s) (Total IV)
|
GI
|
0
|
0%
|
0
|
0%
|
0
|
Financial income (V)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
financial income (Total V)
|
GP
|
219 722
|
737,4%
|
26 239
|
-66,7%
|
78 859
|
|
|
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
|
10 274
|
12,0%
|
9 172
|
-12,3%
|
10 453
|
|
|
Released
provisions and transferred charges
|
GM
|
26 350
|
0%
|
0
|
0%
|
0
|
|
|
Exchange
gains
|
GN
|
181 307
|
1092,1%
|
15 209
|
79,1%
|
8 493
|
|
|
Net
income from disposal of investment securities
|
GO
|
1 791
|
-3,6%
|
1 858
|
-96,9%
|
59 913
|
Financial Charge (VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
financial charge (Total VI)
|
GU
|
253 959
|
50,8%
|
168 405
|
-39,1%
|
276 556
|
|
|
Financial
reserves and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
160 066
|
|
|
Interest
and similar charges
|
GR
|
165 285
|
23,5%
|
133 786
|
74,3%
|
76 750
|
|
|
Exchange
losses
|
GS
|
88 674
|
156,1%
|
34 619
|
-12,9%
|
39 740
|
|
|
Net
loss from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
extraordinary income (Total VII)
|
HD
|
63 825
|
-74,7%
|
252 706
|
-91,2%
|
2 857 855
|
|
|
Extraordinary
operating income
|
HA
|
8 382
|
-42,0%
|
14 447
|
35,3%
|
10 681
|
|
|
Extraordinary
income from capital transactions
|
HB
|
55 443
|
-29,1%
|
78 193
|
-97,3%
|
2 847 174
|
|
|
Released
provisions and transferred charges
|
HC
|
0
|
0%
|
160 066
|
0%
|
0
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
28 895
|
-93,8%
|
468 780
|
-86,0%
|
3 354 182
|
|
|
Extraordinary
operating charges
|
HE
|
3 073
|
55,4%
|
1 977
|
4,6%
|
1 890
|
|
|
Extraordinary
charges from capital transactions
|
HF
|
25 822
|
-94,5%
|
466 803
|
-78,2%
|
2 146 175
|
|
|
Extraordinary
reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
1 206 117
|
Employee profit sharing (IX)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Employee
profit sharing (Total IX)
|
HJ
|
229 779
|
-12,9%
|
263 857
|
60,6%
|
164 338
|
Tax on profits (X)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Tax
on profits (Total X)
|
HK
|
673 582
|
30,4%
|
516 700
|
7,7%
|
479 961
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Of
which equipment leases
|
HP
|
67 210
|
-11,8%
|
76 209
|
-0,1%
|
76 296
|
|
|
Of
which property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of
which transferred charges
|
A1
|
51
|
-100,0%
|
278 713
|
5287,8%
|
5 173
|
|
|
Of
which trader's own contributions
|
A2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of
which royalties on licences and patents (income)
|
A3
|
1 682 451
|
36,2%
|
1 235 367
|
26,6%
|
975 956
|
|
|
Of
which royalties on licences and patents (charges)
|
A4
|
6 821
|
843,4%
|
723
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross
value at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess
due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess,
acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by transfers
|
OK2
|
62 080
|
-59,4%
|
152 914
|
-89,9%
|
1 507 787
|
|
|
Gross
value at the end of period
|
OL
|
4 850 509
|
20,5%
|
4 023 820
|
-1,5%
|
4 085 060
|
Research and development Charge (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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
|
37 482
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by transfers
|
C02
|
37 482
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross
value at begin of period
|
KD
|
1 436 083
|
-6,0%
|
1 527 552
|
-3,9%
|
1 590 218
|
|
|
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%
|
91 469
|
46,0%
|
62 665
|
|
|
Gross
value at the end of period
|
LW
|
1 436 083
|
0%
|
1 436 083
|
-6,0%
|
1 527 553
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross
value at begin of period
|
LN
|
2 351 624
|
1,2%
|
2 323 531
|
1,1%
|
2 298 741
|
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
368 788
|
318,6%
|
88 092
|
-94,0%
|
1 456 912
|
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by transfers
|
NG2
|
8 328
|
-86,1%
|
60 000
|
-95,8%
|
1 432 121
|
|
|
Gross
value at the end of period
|
NH
|
2 712 085
|
15,3%
|
2 351 623
|
1,2%
|
2 323 532
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross
value at begin of period
|
LQ
|
236 113
|
0,9%
|
233 976
|
17,6%
|
199 017
|
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
482 500
|
13373,9%
|
3 581
|
-92,5%
|
47 959
|
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by transfers
|
NJ2
|
16 271
|
1026,8%
|
1 444
|
-88,9%
|
13 000
|
|
|
Gross
value at the end of period
|
NK
|
702 342
|
197,5%
|
236 113
|
0,9%
|
233 976
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Reserve
for depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Reserve
for depreciation value at begin of period
|
CY
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
PD
|
0
|
0%
|
0
|
0%
|
0
|
Other intangible assets (Total II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Reserve
for depreciation value at begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
62 665
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
62 665
|
|
|
Decreasess
by budget item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
0
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Reserve
for depreciation value at begin of period
|
QU
|
1 043 353
|
75,4%
|
594 881
|
-56,2%
|
1 357 572
|
|
Increases
|
QV
|
400 119
|
-11,9%
|
454 072
|
177,2%
|
163 816
|
|
Decreases
|
QW
|
4 877
|
-12,9%
|
5 600
|
-99,4%
|
926 507
|
|
|
Decreasess
by budget item transfer
|
QX
|
1 438 595
|
37,9%
|
1 043 353
|
75,4%
|
594 881
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross
value at begin of period
|
Z91
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
Premium refund of obligations
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Net
value at begining of period
|
SP1
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
SP2
|
37 482
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value
at begining of period
|
7C
|
1 027 150
|
-44,9%
|
1 864 480
|
261,3%
|
516 107
|
|
Increases
|
UB
|
406 404
|
53,2%
|
265 342
|
-85,8%
|
1 864 480
|
|
Decreases
|
UC
|
265 342
|
-75,9%
|
1 102 672
|
113,7%
|
516 107
|
|
|
Value
at the end of period
|
UD
|
1 168 212
|
13,7%
|
1 027 150
|
-44,9%
|
1 864 480
|
Includes Total
allocations
|
|
Operating
|
UE
|
406 404
|
53,2%
|
265 342
|
-46,8%
|
498 297
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
160 066
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
1 206 117
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
238 992
|
-52,0%
|
498 297
|
-6,2%
|
531 229
|
|
|
Financial
|
UH
|
26 350
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
0
|
0%
|
160 066
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value
at begining of period
|
3Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TS
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value
at the end of period
|
TU
|
0
|
0%
|
0
|
0%
|
0
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value
at begining of period
|
5Z
|
26 350
|
-83,5%
|
160 066
|
0%
|
0
|
|
Increases
|
TV
|
0
|
0%
|
26 350
|
-83,5%
|
160 066
|
|
Decreases
|
TW
|
26 350
|
-83,5%
|
160 066
|
0%
|
0
|
|
|
Value
at the end of period
|
TX
|
0
|
0%
|
26 350
|
-83,5%
|
160 066
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value
at begining of period
|
7B
|
1 000 800
|
-41,3%
|
1 704 414
|
230,2%
|
516 107
|
|
Increases
|
TY
|
406 404
|
70,0%
|
238 992
|
-86,0%
|
1 704 414
|
|
Decreases
|
TZ
|
238 992
|
-74,6%
|
942 606
|
82,6%
|
516 107
|
|
|
Value
at the end of period
|
UA
|
1 168 212
|
16,7%
|
1 000 800
|
-41,3%
|
1 704 414
|
State deadlines claims and debts at the end of period
State claims
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross
value
|
VT
|
12 286 342
|
7,9%
|
11 391 263
|
-19,9%
|
14 212 650
|
|
|
1
year at most
|
VU
|
11 360 451
|
2,9%
|
11 044 071
|
-20,3%
|
13 850 429
|
|
|
More
than one year
|
VV
|
925 891
|
166,7%
|
347 192
|
-4,1%
|
362 221
|
State of loans
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Claims
related to holdings (gross)
|
UL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Claims
related to shareholdings (1 year at most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans
(gross)
|
UP
|
5 911
|
0%
|
5 911
|
0%
|
5 911
|
|
|
Loans
(1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
financial assets (gross)
|
UT
|
696 430
|
202,5%
|
230 201
|
0,9%
|
228 065
|
|
|
Other
financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Customers
doubtful or disputed
|
VA
|
223 550
|
101,3%
|
111 080
|
-13,4%
|
128 245
|
|
|
Other
claims customer
|
UX
|
9 450 905
|
1,9%
|
9 271 566
|
-8,2%
|
10 097 958
|
|
|
Receivables
represent Loaned Securities
|
UU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Provision
for depreciation previously established
|
UQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Personnel
and associated accounts
|
UY
|
8 048
|
0%
|
0
|
0%
|
2 736
|
|
|
Social
Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income
taxes
|
VM
|
126 795
|
12,2%
|
113 000
|
0%
|
0
|
|
|
Value
added tax
|
VB
|
467 116
|
61,0%
|
290 109
|
-34,7%
|
444 304
|
|
|
Other
taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State
and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group
and Associates
|
VC
|
9 967
|
47,0%
|
6 778
|
88,9%
|
3 588
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
1 008 769
|
3,0%
|
979 238
|
-68,6%
|
3 115 915
|
Prepaid
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Prepaid
|
VS
|
288 850
|
-24,7%
|
383 380
|
106,2%
|
185 928
|
State Debt
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
debt (gross)
|
VY
|
12 757 002
|
18,9%
|
10 732 449
|
-30,4%
|
15 430 836
|
|
1 year at most
|
VZ2
|
7 964 791
|
28,6%
|
6 191 443
|
-13,7%
|
7 177 680
|
|
More than 1 year and 5 years at most
|
VZ3
|
4 792 211
|
5,5%
|
4 541 006
|
-45,0%
|
8 253 156
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Convertible
bonds (gross)
|
7Y1
|
3 069
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Y3
|
3 069
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VG2
|
0
|
0%
|
0
|
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
|
1 200 019
|
0%
|
0
|
0%
|
105 203
|
|
1 year at most
|
VH2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VH3
|
1 200 019
|
0%
|
0
|
0%
|
105 203
|
|
 
|
Loans
and various financial liabilities (gross)
|
8A1
|
3 589 124
|
-21,0%
|
4 541 006
|
-44,3%
|
8 147 953
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
3 589 124
|
-21,0%
|
4 541 006
|
-44,3%
|
8 147 953
|
|
 
|
Suppliers
and associated accounts (gross)
|
8B1
|
5 271 418
|
41,5%
|
3 724 220
|
-17,6%
|
4 522 193
|
|
1 year at most
|
8B2
|
5 271 418
|
41,5%
|
3 724 220
|
-17,6%
|
4 522 193
|
|
More than 1 year and 5 years at most
|
8B3
|
5 271 418
|
41,5%
|
3 724 220
|
-17,6%
|
4 522 193
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
491 158
|
-28,8%
|
690 245
|
37,8%
|
500 961
|
|
1 year at most
|
8C2
|
491 158
|
-28,8%
|
690 245
|
37,8%
|
500 961
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social
Security and other social organizations (gross)
|
8D1
|
453 095
|
21,3%
|
373 650
|
7,4%
|
347 913
|
|
1 year at most
|
8D2
|
453 095
|
21,3%
|
373 650
|
7,4%
|
347 913
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes
on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
123 350
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
123 350
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT
(gross)
|
VW1
|
788 347
|
97,1%
|
399 974
|
4,7%
|
381 936
|
|
1 year at most
|
VW2
|
788 347
|
97,1%
|
399 974
|
4,7%
|
381 936
|
|
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
|
220 323
|
41,7%
|
155 469
|
29,2%
|
120 330
|
|
1 year at most
|
VQ2
|
220 323
|
41,7%
|
155 469
|
29,2%
|
120 330
|
|
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%
|
1 743
|
|
1 year at most
|
VI2
|
0
|
0%
|
0
|
0%
|
1 743
|
|
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
|
740 449
|
-12,7%
|
847 885
|
-28,1%
|
1 179 253
|
|
1 year at most
|
8K2
|
740 449
|
-12,7%
|
847 885
|
-28,1%
|
1 179 253
|
|
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
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
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
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Commitments
leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Commitments
Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Effects
brought to the discount and unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other charges Externes
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Subcontracting
|
YT
|
3 416 336
|
9,0%
|
3 133 070
|
26,2%
|
2 482 843
|
|
|
Rentals,
rental charges and condominiums
|
XQ
|
895 321
|
11,4%
|
803 824
|
-11,2%
|
905 525
|
|
|
Staff
outside the company
|
YU
|
38 383
|
124,8%
|
17 076
|
-63,0%
|
46 159
|
|
|
Remuneration
intermediaries and fees (excluding fees)
|
SS
|
1 358 779
|
13,9%
|
1 192 617
|
-12,4%
|
1 360 885
|
|
|
Fees,
commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
accounts
|
ST
|
4 501 505
|
32,7%
|
3 390 967
|
-1,7%
|
3 450 310
|
|
|
Total
Other purchases and external
|
ZJ
|
10 210 324
|
3023,2%
|
8 537 554
|
3,5%
|
8 245 722
|
Taxes and Fees
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Business
tax
|
YW
|
112 078
|
-0,3%
|
112 420
|
4,8%
|
107 286
|
|
|
Other
taxes and payments assimilated
|
9Z
|
275 907
|
28,6%
|
214 498
|
26,4%
|
169 729
|
|
|
Total
taxes and fees
|
YX
|
387 985
|
18,7%
|
326 918
|
18,0%
|
277 015
|
VAT
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Amount
VAT collected
|
YY
|
5 395 484
|
28,7%
|
4 191 135
|
-1,6%
|
4 258 299
|
|
|
Total
VAT on goods and services
|
YZ
|
256 518
|
70,7%
|
150 314
|
-95,7%
|
3 530 987
|
Average number of employees
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Average
number of employees
|
YP
|
85
|
0%
|
85
|
13,3%
|
75
|
Groups and Shareholders
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Groups
and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
Display
parameter
|
|
Comparison
mode
|
Average
|
Median
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Fixed
Asset Financing
|

|
3,50
|
-2,5%
|
3,59
|
2,3%
|
3,51
|
2,44
|
43,4%
|
|
Global
Debt
|

|
151 days
|
1,3%
|
149 days
|
-33,8%
|
225 days
|
115 days
|
31,3%
|
|
Working
Capital Fund overall net
|

|
143 days
|
-1,4%
|
145 days
|
-3,3%
|
150 days
|
130 days
|
10,0%
|
|
Financial
independence
|

|
891,19%
|
-
|
%
|
-
|
5166,10%
|
507,25%
|
75,7%
|
|
 More ratios
|
|
Solvability
|

|
45,67%
|
1,3%
|
45,09%
|
74,4%
|
25,85%
|
49,50%
|
-7,7%
|
|
Capacity
debt futures
|

|
%
|
-
|
%
|
-
|
%
|
778,98%
|
-
|
|
Coverage
of current assets by net working capital overall
|

|
54,59%
|
-9,5%
|
60,30%
|
12,0%
|
53,82%
|
48,78%
|
11,9%
|
|
General
Liquidity
|

|
1,43
|
-19,7%
|
1,78
|
-7,8%
|
1,93
|
0,49
|
191,8%
|
|
Restricted
Liquidity
|

|
1,90
|
-11,6%
|
2,15
|
0%
|
2,15
|
1,07
|
77,6%
|
Management or rotation
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Need
background in operating working capital
|

|
95 days
|
-12,0%
|
108 days
|
-14,3%
|
126 days
|
76 days
|
25,0%
|
|
Treasury
|

|
45 days
|
45,2%
|
31 days
|
47,6%
|
21 days
|
6 days
|
650,0%
|
|
Inventory
turnover of goods
|

|
153 days
|
21,4%
|
126 days
|
1,6%
|
124 days
|
152 days
|
0,7%
|
|
Average
length of credit granted to customers
|

|
97 days
|
-13,4%
|
112 days
|
-11,8%
|
127 days
|
37 days
|
162,2%
|
|
Average
length of credit obtained suppliers
|

|
77 days
|
20,3%
|
64 days
|
-9,9%
|
71 days
|
55 days
|
40,0%
|
|
 More ratios
|
|
Inventory
turnover of raw materials in industrial enterprises
|

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

|
1123 days
|
1,8%
|
1103 days
|
4,0%
|
1061 days
|
870 days
|
29,1%
|
|
Rotation
tangible assets
|

|
1122,87%
|
1,8%
|
1102,74%
|
4,0%
|
1060,80%
|
869,88%
|
29,1%
|
Profitability of the business
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Margin
trading
|

|
52,95%
|
1,4%
|
52,20%
|
-2,9%
|
53,74
|
3,58%
|
1379,1%
|
|
Profitability
of the business
|

|
5,49
|
25,6%
|
4,37
|
-28,2%
|
6,09
|
4,04%
|
35,9%
|
|
Net
profit
|

|
6,20%
|
-2,8%
|
6,38%
|
38,1%
|
4,62%
|
3,12%
|
98,7%
|
|
 More ratios
|
|
Growth
rate of turnover (excluding VAT)
|

|
17,43%
|
234,5%
|
5,21%
|
-55,7%
|
11,76%
|
-0,12%
|
14625,0%
|
|
Rates
integration
|

|
19,92%
|
1,4%
|
19,64%
|
-8,7%
|
21,50%
|
30,58%
|
-34,9%
|
|
Rate
leasing furniture
|

|
0,22%
|
-24,1%
|
0,29%
|
-6,5%
|
0,31%
|
0%
|
0%
|
|
Work
Factor
|

|
66,05%
|
-7,4%
|
71,31%
|
7,2%
|
66,50%
|
77,73%
|
-15,0%
|
|
Weight
interests
|

|
0,83
|
27,7%
|
0,65%
|
-42,0%
|
1,12%
|
0,37%
|
124,3%
|
Return on capital
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Cash
flow from the overall profitability
|

|
6,54%
|
-7,8%
|
7,09%
|
21,6%
|
5,83%
|
3,76%
|
73,9%
|
|
Rates
of economic profitability
|

|
11%
|
37,5%
|
8%
|
-27,3%
|
11%
|
7%
|
57,1%
|
|
Financial
profitability
|

|
10721815%
|
21,4%
|
8834657%
|
62,6%
|
5434887%
|
101076%
|
10507,7%
|
|
Return
on investment
|

|
13,80%
|
1,3%
|
13,62%
|
31,7%
|
10,34%
|
8,06%
|
71,2%
|
|
|
|
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
Comparison
mode
|
Average
|
Median
|
Soldes Intermédiaires de Gestion
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Turnover
|
30 453 188
|
17,4%
|
25 932 188
|
5,2%
|
24 648 138
|
413 886 €
|
7257,9%
|
|
Sales
of goods
|
29 947 965
|
17,0%
|
25 601 409
|
6,6%
|
24 008 881
|
|
|
|
-
Purchase of goods
|
15 483 013
|
23,0%
|
12 585 427
|
6,5%
|
11 822 364
|
|
|
|
+/-
Stock of goods variation
|
-1 660 941
|
-218,7%
|
-521 082
|
50,8%
|
-1 058 177
|
|
|
|
Trading
margin
|
16 125 893 €
|
19,1%
|
13 537 064 €
|
2,2%
|
13 244 694 €
|
648 €
|
2488463,7%
|
|
|
52,95 % CA
|
1,4%
|
52,20 % CA
|
-2,9%
|
53,74 % CA
|
6,25 % CA
|
747,2%
|
|
Sale
of goods produced
|
505 223
|
52,7%
|
330 779
|
-48,3%
|
639 257
|
|
|
|
+/-
Stocked production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
505 223 €
|
52,7%
|
330 779 €
|
-48,3%
|
639 257 €
|
91 330 €
|
453,2%
|
|
|
1,66 % CA
|
29,7%
|
1,28 % CA
|
-50,6%
|
2,59 % CA
|
93,78 % CA
|
-98,2%
|
|
Trading
margin
|
16 125 893
|
19,1%
|
13 537 064
|
2,2%
|
13 244 694
|
648
|
2488463,7%
|
|
+
Period Production
|
505 223
|
52,7%
|
330 779
|
-48,3%
|
639 257
|
91 330
|
453,2%
|
|
-
Purchase of raw materials
|
354 237
|
48,7%
|
238 223
|
-29,5%
|
337 861
|
|
|
|
+/-
Change in stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
-
Other external purchases and charges
|
10 210 323
|
19,6%
|
8 537 554
|
3,5%
|
8 245 721
|
|
|
|
Added
value
|
6 066 556 €
|
19,1%
|
5 092 066 €
|
-3,9%
|
5 300 369 €
|
151 273 €
|
3910,3%
|
|
|
19,92 % CA
|
1,4%
|
19,64 % CA
|
-8,7%
|
21,50 % CA
|
30,58 % CA
|
-34,9%
|
|
Added
value
|
6 066 556 €
|
19,1%
|
5 092 066 €
|
-3,9%
|
5 300 369 €
|
151 273 €
|
3910,3%
|
|
+
Operating grants
|
1 000
|
0%
|
0
|
0%
|
2 530
|
|
|
|
-
Tax, duty and similar payments
|
387 985
|
18,7%
|
326 918
|
18,0%
|
277 015
|
|
|
|
-
Personal charges
|
4 006 901
|
10,3%
|
3 631 321
|
3,0%
|
3 524 628
|
|
|
|
Gross
operating surplus
|
1 672 670 €
|
47,5%
|
1 133 827 €
|
-24,5%
|
1 501 256 €
|
13 836 €
|
11989,3%
|
|
|
5,49 % CA
|
25,6%
|
4,37 % CA
|
-28,2%
|
6,09 % CA
|
4,04 % CA
|
35,9%
|
|
Gross
operating surplus
|
1 672 670 €
|
47,5%
|
1 133 827 €
|
-24,5%
|
1 501 256 €
|
13 836 €
|
11989,3%
|
|
+
Release of reserves and provisions
|
264 321
|
-78,4%
|
1 221 319
|
127,7%
|
536 402
|
|
|
|
+
Other operating income
|
1 716 133
|
28,4%
|
1 336 749
|
18,4%
|
1 128 875
|
|
|
|
-
Depreciation/Amortisation
|
806 523
|
12,1%
|
719 413
|
8,7%
|
662 113
|
|
|
|
-
Other charges
|
56 773
|
-68,4%
|
179 781
|
579,6%
|
26 454
|
|
|
|
Operating
result
|
2 789 828 €
|
-0,1%
|
2 792 701 €
|
12,7%
|
2 477 966 €
|
10 155 €
|
27372,5%
|
|
|
9,16 % CA
|
-14,9%
|
10,77 % CA
|
7,2%
|
10,05 % CA
|
4,32 % CA
|
112,0%
|
|
Operating
result
|
2 789 828 €
|
-0,1%
|
2 792 701 €
|
12,7%
|
2 477 966 €
|
10 155 €
|
27372,5%
|
|
+/-
Result of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+
Financial income
|
219 722
|
737,4%
|
26 239
|
-66,7%
|
78 859
|
|
|
|
-
Financial charges
|
253 959
|
50,8%
|
168 405
|
-39,1%
|
276 556
|
|
|
|
Pre-tax
result
|
2 755 591 €
|
4,0%
|
2 650 535 €
|
16,2%
|
2 280 269 €
|
6 648 €
|
41349,9%
|
|
|
9,05 % CA
|
-11,4%
|
10,22 % CA
|
10,5%
|
9,25 % CA
|
3,67 % CA
|
146,6%
|
|
Extraordinary
income
|
63 825
|
-74,7%
|
252 706
|
-91,2%
|
2 857 855
|
250
|
25430,0%
|
|
-
Extraordinary charges
|
28 895
|
-93,8%
|
468 780
|
-86,0%
|
3 354 182
|
|
|
|
Extraordinary
result
|
34 930 €
|
116,2%
|
-216 074 €
|
56,5%
|
-496 327 €
|
0 €
|
0%
|
|
|
0,11 % CA
|
113,3%
|
-0,83 % CA
|
58,7%
|
-2 % CA
|
0 % CA
|
0%
|
|
Pre-tax
result
|
2 755 591 €
|
4,0%
|
2 650 535 €
|
16,2%
|
2 280 269 €
|
6 648 €
|
41349,9%
|
|
Extraordinary
result
|
34 930 €
|
116,2%
|
-216 074 €
|
56,5%
|
-496 327 €
|
0 €
|
0%
|
|
-
Employee profit sharing
|
229 779
|
-12,9%
|
263 857
|
60,6%
|
164 338
|
|
|
|
-
Tax on profits
|
673 582
|
30,4%
|
516 700
|
7,7%
|
479 961
|
|
|
|
Net
result
|
1 887 160 €
|
14,1%
|
1 653 904 €
|
45,1%
|
1 139 643 €
|
7 399 €
|
25405,6%
|
|

|
6,20 % CA
|
-2,8%
|
6,38 % CA
|
38,1%
|
4,62 % CA
|
3,13 % CA
|
98,1%
|
|
|