|
Active Account | Passive Account | Account
Results
|
|
Synthesized
Accounts
|
Annual Accounts
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
-
|
|
-
|
|
-
|
|
|
|
Activity Code
|
4110C
|
|
4110C
|
|
4110C
|
|
|
|
Employees
|
0
|
|
1
|
|
0
|
|
|
Active
account
|
Annual Accounts
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
5 791
|
-22,8%
|
7 502
|
-10,0%
|
8 334
|
4 455
|
30,0%
|
|
- Intangible assets
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Tangible assets
|
5 791
|
-22,8%
|
7 502
|
-10,0%
|
8 334
|
545
|
962,6%
|
|
- Financial assets
|
0
|
0%
|
0
|
0%
|
0
|
30
|
0%
|
|
Net current assets
|
363 777
|
17,4%
|
309 853
|
-12,0%
|
351 934
|
647 550
|
-43,8%
|
|
- Stocks
|
0
|
0%
|
0
|
0%
|
0
|
59 866
|
0%
|
|
- Advanced payments
|
0
|
17,4%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
157 171
|
-24,7%
|
208 722
|
29,4%
|
161 301
|
120 926
|
30,0%
|
|
- Securities and cash
|
206 606
|
104,3%
|
101 130
|
-47,0%
|
190 633
|
43 430
|
375,7%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
Accounts of regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
369 568
|
16,5%
|
317 355
|
-11,9%
|
360 268
|
798 102
|
-53,7%
|
Passive
Account
|
Annual Accounts
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Shareholders' equity
|
137 736
|
21,9%
|
112 982
|
-39,4%
|
186 477
|
102 376
|
34,5%
|
|
Share capital
|
8 000
|
0%
|
8 000
|
0%
|
8 000
|
10 000
|
-20,0%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Liabilities
|
231 832
|
13,4%
|
204 372
|
17,6%
|
173 792
|
538 017
|
-56,9%
|
|
- Financial liabilities
|
0
|
0%
|
0
|
0%
|
216
|
131 166
|
0%
|
|
- Advanced payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade account payables
|
143 859
|
0,1%
|
143 725
|
44,1%
|
99 752
|
43 481
|
230,9%
|
|
- Tax and social liabilities
|
87 973
|
45,1%
|
60 647
|
-17,8%
|
73 824
|
30 470
|
188,7%
|
|
- Other debts and fixed assets liabilities
|
0
|
0%
|
0
|
0%
|
0
|
2 598
|
0%
|
|
Account regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total liabilities
|
369 568
|
16,5%
|
317 355
|
-11,9%
|
360 268
|
798 102
|
-53,7%
|
Results
|
Annual Accounts
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Sales of Goods
|
534 093
|
15,3%
|
463 068
|
-4,9%
|
486 967
|
246 254
|
116,9%
|
|
Net turnover
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
171 865
|
210,8%
|
|
- of which net export turnover
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Operating charges
|
352 946
|
-10,9%
|
396 297
|
28,5%
|
308 283
|
244 396
|
44,4%
|
|
Operating profit/loss
|
181 147
|
171,3%
|
66 771
|
-62,6%
|
178 684
|
3 021
|
5896,3%
|
|
Financial income
|
0
|
0%
|
0
|
0%
|
0
|
1 223
|
0%
|
|
Financial charges
|
0
|
0%
|
0
|
0%
|
0
|
2 699
|
0%
|
|
Financial profit/loss
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Pretax net operating income
|
181 147
|
171,3%
|
66 771
|
-62,6%
|
178 684
|
18 625
|
872,6%
|
|
Extraordinary income
|
0
|
0%
|
04
|
0%
|
0
|
0
|
0%
|
|
Extraordinary charges
|
0
|
0%
|
0
|
0%
|
28
|
0
|
0%
|
|
Extraordinary profit/loss
|
0
|
3193725,0%
|
04
|
114,3%
|
-28
|
0
|
0%
|
|
Net result
|
127 753
|
148,0%
|
51 506
|
-58,9%
|
125 305
|
22 708
|
462,6%
|
|
|
|
|
Normal Account
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts
(I to IV)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Grand Total (I to VI)
|
Net
|
369 568
|
16,5%
|
317 355
|
-11,9%
|
360 268
|
|
|
Gross
|
CO
|
381 330
|
16,5%
|
327 406
|
-11,0%
|
368 055
|
|
|
Amortisation
|
1A
|
11 762
|
17,0%
|
10 051
|
29,1%
|
7 786
|
Non declared distributed
capital (I)
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
-
|
-
|
-
|
-
|
-
|
Active fixed asset (II)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total Active fixed asset (II)
|
Net
|
5 791
|
-22,8%
|
7 502
|
-10,0%
|
8 334
|
|
|
Gross
|
BJ
|
17 553
|
0%
|
17 553
|
8,9%
|
16 120
|
|
|
Amortisation
|
BK
|
11 762
|
17,0%
|
10 051
|
29,1%
|
7 786
|
Intangilble fixed assets
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Start-up cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
R & D expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CX
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Distributorships, patents
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AG
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goodwill
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
Tangilble fixed assets
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Plant
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AR
|
338
|
0%
|
338
|
0%
|
338
|
|
|
Amortisation
|
AS
|
338
|
0%
|
338
|
0%
|
338
|
|
 
|
Other tangible fixed assets
|
Net
|
5 791
|
-22,8%
|
7 502
|
-10,0%
|
8 334
|
|
|
Gross
|
AT
|
17 215
|
0%
|
17 215
|
9,1%
|
15 782
|
|
|
Amortisation
|
AU
|
11 424
|
17,6%
|
9 713
|
30,4%
|
7 448
|
|
 
|
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
|
5 791
|
|
7 502
|
|
8 334
|
Financial assets
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Inter-company receivables
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other investment securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
0
|
|
0
|
|
0
|
Current Assets (III)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total Assets
|
Net
|
363 777
|
17,4%
|
309 853
|
-12,0%
|
351 934
|
|
|
Gross
|
CJ
|
363 777
|
17,4%
|
309 853
|
-12,0%
|
351 934
|
|
|
Amortisation
|
CK
|
0
|
0%
|
0
|
0%
|
0
|
Stocks
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Stocks
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
Advance payments to suppliers
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Trade accounts receivable
|
Net
|
131 974
|
-10,8%
|
147 909
|
-0,2%
|
148 178
|
|
|
Gross
|
BX
|
131 974
|
-10,8%
|
147 909
|
-0,2%
|
148 178
|
|
|
Amortisation
|
BY
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other debtors
|
Net
|
25 197
|
-58,6%
|
60 813
|
363,4%
|
13 123
|
|
|
Gross
|
BZ
|
25 197
|
-58,6%
|
60 813
|
363,4%
|
13 123
|
|
|
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
|
157 171
|
-24,7%
|
208 722
|
29,4%
|
161 301
|
Divers
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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
|
206 606
|
104,3%
|
101 130
|
-47,0%
|
190 633
|
|
|
Gross
|
CF
|
206 606
|
104,3%
|
101 130
|
-47,0%
|
190 633
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
206 606
|
104,3%
|
101 130
|
-47,0%
|
190 633
|
Prepaid expenses
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Prepaid expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to
VI)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
-
|
-
|
-
|
-
|
-
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
-
|
-
|
-
|
-
|
-
|
|
|
Currency differential gain
|
CN3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
-
|
-
|
-
|
-
|
-
|
References
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Due within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due after one year
|
CR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Accounts - Passive
Other capital resources | Provisions for risks and charges |
Liabilities | Translation loss | Equalization accounts |
References
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Grand Total (I to V)
|
EE
|
369 568
|
16,5%
|
317 355
|
-11,9%
|
360 268
|
Shareholder Equity (I)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
137 736
|
21,9%
|
112 982
|
-39,4%
|
186 477
|
|
|
Equity and shareholders' equity
|
DA
|
8 000
|
0%
|
8 000
|
0%
|
8 000
|
|
|
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
|
800
|
0%
|
800
|
5,0%
|
762
|
|
|
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
|
1 182
|
-97,8%
|
52 676
|
0,5%
|
52 409
|
|
|
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
|
127 753
|
148,0%
|
51 506
|
-58,9%
|
125 305
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total provisions for risks and charges (Total III)
|
DR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Risk provisions
|
DP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserves for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
231 832
|
13,4%
|
204 372
|
17,6%
|
173 792
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sundry loans and financial liabilities
|
DV
|
0
|
0%
|
0
|
0%
|
216
|
|
|
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
|
143 859
|
0,1%
|
143 725
|
44,1%
|
99 752
|
|
|
Tax and social security liabilities
|
DY
|
87 973
|
45,1%
|
60 647
|
-17,8%
|
73 824
|
|
|
Fixed asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debts
|
EA
|
0
|
0%
|
0
|
0%
|
0
|
Translation loss (V)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred income and liabilities
|
EG
|
231 832
|
15,1%
|
201 504
|
15,9%
|
173 792
|
|
|
Of which current bank facilities
|
EH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
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)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Operating result (Total I-II)
|
GG
|
181 147
|
171,3%
|
66 771
|
-62,6%
|
178 684
|
2 - Financial result (V - VI)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Financial result (Total V-VI)
|
GV
|
0
|
0%
|
0
|
0%
|
0
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Pre-tax net operating income (Total I-II+II-IV+V-VI)
|
GW
|
181 147
|
171,3%
|
66 771
|
-62,6%
|
178 684
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
0
|
0%
|
04
|
114,3%
|
-28
|
Profit or loss
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Profit or loss
|
HN
|
127 753
|
148,0%
|
51 506
|
-58,9%
|
125 305
|
Total Income (I+III+V+VII)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Total Income (I+III+V+VII)
|
HL
|
534 093
|
15,3%
|
463 072
|
-4,9%
|
486 967
|
Total charges (Total
II+IV+VI+VIII+IX+X)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
406 340
|
-1,3%
|
411 566
|
13,8%
|
361 662
|
Operating income (I)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Total operating income (Total I)
|
FR
|
534 093
|
15,3%
|
463 068
|
-4,9%
|
486 967
|
Operating income (details)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Sale of goods
for resale
|
FC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of goods
produced
|
FF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of services
|
FI
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
|
|
France
|
FG
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Net turnover
|
FL
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
|
|
France
|
FJ
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
|
|
Export
|
FK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Release of reserves and provisions
|
FP
|
0
|
0%
|
0
|
0%
|
2 386
|
|
|
Other income
|
FQ
|
0
|
0%
|
0
|
0%
|
0
|
Operating charges
(II)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Total operating charges (Total II)
|
GF
|
352 946
|
-10,9%
|
396 297
|
28,5%
|
308 283
|
Exploitation charges
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Purchase of goods for resale
|
FS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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
|
214 183
|
-17,9%
|
261 019
|
51,7%
|
172 077
|
|
|
Tax, duty and similar payments
|
FX
|
4 743
|
133,6%
|
2 030
|
26,0%
|
1 611
|
|
|
Payroll
|
FY
|
93 610
|
0,0%
|
93 649
|
-0,3%
|
93 977
|
|
|
Social security costs
|
FZ
|
38 700
|
3,7%
|
37 335
|
-2,0%
|
38 106
|
Depreciation
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Depreciation of fixed assets
|
GA
|
1 711
|
-24,5%
|
2 265
|
-9,9%
|
2 513
|
|
|
Amortisation of fixed
assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current
assets
|
GC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Provisions for risks and charges
|
GD
|
0
|
0%
|
0
|
0%
|
0
|
Other charges
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Other charges
|
GE
|
0
|
0%
|
0
|
0%
|
0
|
Operating charges (III-IV)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
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)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total financial income (Total V)
|
GP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Share financial income
|
GJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other investment income & capitalised
receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and similar income
|
GL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net income from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total financial charge (Total VI)
|
GU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial reserves and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Interest and similar charges
|
GR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange losses
|
GS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net loss from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VII)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
0
|
0%
|
04
|
0%
|
0
|
|
|
Extraordinary operating income
|
HA
|
0
|
0%
|
04
|
0%
|
0
|
|
|
Extraordinary income from capital transactions
|
HB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary charges
(VIII)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
0
|
0%
|
0
|
0%
|
28
|
|
|
Extraordinary operating charges
|
HE
|
0
|
0%
|
0
|
0%
|
28
|
|
|
Extraordinary charges from capital transactions
|
HF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Extraordinary reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
0
|
Employee profit sharing
(IX)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Tax on profits (Total X)
|
HK
|
53 394
|
249,7%
|
15 269
|
-71,4%
|
53 351
|
References
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
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%
|
2 386
|
|
|
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
|
|
|
|
|
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)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Gross value at begin of period
|
OG
|
17 553
|
8,9%
|
16 120
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess,
acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
1 433
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
OK2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
OL
|
17 553
|
0%
|
17 553
|
0%
|
0
|
Research and development Charge
(Total I)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Gross value at begin of period
|
CZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
KB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
KC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget item from
Intangible fixed assets (Total
II)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Gross value at begin of period
|
KD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
LW
|
0
|
0%
|
0
|
0%
|
0
|
Tangible fixed assets (Total
III)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Gross value at begin of period
|
LN
|
17 553
|
8,9%
|
16 120
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
1 433
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
NG2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
NH
|
17 553
|
0%
|
17 553
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Gross value at begin of period
|
LQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
NJ2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
NK
|
0
|
0%
|
0
|
0%
|
0
|
Reserve for
depreciation
Situation and movement of reserve
for depreciation
Grand total (I-II-III)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Reserve for depreciation value at begin of period
|
0N
|
10 051
|
29,1%
|
7 786
|
47,7%
|
5 273
|
|
Increases
|
0P
|
1 711
|
-24,5%
|
2 265
|
-9,9%
|
2 513
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserve for depreciation value at the end of period
|
0R
|
11 762
|
17,0%
|
10 051
|
29,1%
|
7 786
|
Research and development charge
(Total I)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Reserve for depreciation value at begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
05
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
0
|
Total fixed assets amotisation (Total
III)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Reserve for depreciation value at begin of period
|
QU
|
10 051
|
29,1%
|
7 786
|
0%
|
0
|
|
Increases
|
QV
|
1 711
|
-24,5%
|
2 265
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget
item transfer
|
QX
|
11 762
|
17,0%
|
10 051
|
29,1%
|
7 786
|
Movements during
period affecting charge allocated over several period
Charges à
répartir ou frais d'émission d'emprunt
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Value at begining of period
|
7C
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
UB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of period
|
UD
|
0
|
0%
|
0
|
0%
|
0
|
Includes
Total allocations
|
|
Operating
|
UE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
0
|
Includes
Total Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
0
|
Total regulated provisions
(Total I)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Value at begining of period
|
5Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of period
|
TX
|
0
|
0%
|
0
|
0%
|
0
|
Total Provision for
depreciation (Total III)
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Value at begining of period
|
7B
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TY
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of period
|
UA
|
0
|
0%
|
0
|
0%
|
0
|
State deadlines claims and
debts at the end of period
State claims
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Gross value
|
VT
|
157 171
|
-24,7%
|
208 723
|
29,4%
|
161 301
|
|
|
1 year at most
|
VU
|
157 171
|
-24,7%
|
208 723
|
29,4%
|
161 301
|
|
|
More than one year
|
VV
|
0
|
0%
|
0
|
0%
|
0
|
State of loans
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Claims related to holdings (gross)
|
UL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Claims related to shareholdings (1 year at most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (gross)
|
UP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial assets (gross)
|
UT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other claims customer
|
UX
|
0
|
0%
|
147 909
|
0%
|
0
|
|
|
Receivables represent Loaned Securities
|
UU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Provision for depreciation previously established
|
UQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Personnel and associated accounts
|
UY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Social Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
38 587
|
0%
|
0
|
|
|
Value added tax
|
VB
|
0
|
0%
|
20 946
|
0%
|
0
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group and Associates
|
VC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Accounts receivable (including claims relating to the operation of
pension titles)
|
VR
|
0
|
0%
|
1 281
|
0%
|
0
|
Prepaid
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
0
|
State Debt
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
Total debt (gross)
|
VY
|
231 832
|
13,4%
|
204 372
|
17,6%
|
173 792
|
|
1 year at most
|
VZ2
|
231 832
|
13,4%
|
204 372
|
17,6%
|
173 792
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
 
|
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
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VH2
|
0
|
0%
|
15 753
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans and various financial liabilities (gross)
|
8A1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
216
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers and associated accounts (gross)
|
8B1
|
143 859
|
0,1%
|
143 725
|
0%
|
0
|
|
1 year at most
|
8B2
|
143 859
|
0,1%
|
143 725
|
44,1%
|
99 752
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Personnel and associated accounts (gross)
|
8C1
|
0
|
0%
|
15 753
|
0%
|
0
|
|
1 year at most
|
8C2
|
0
|
0%
|
15 753
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social Security and other social organizations (gross)
|
8D1
|
87 973
|
429,5%
|
16 614
|
-77,5%
|
73 824
|
|
1 year at most
|
8D2
|
87 973
|
429,5%
|
16 614
|
-77,5%
|
73 824
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
0
|
0%
|
28 280
|
0%
|
0
|
|
1 year at most
|
VW2
|
0
|
0%
|
28 280
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VW3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Backed Obligations (gross)
|
VX1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VX2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VX3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other taxes and assimilated (gross)
|
VQ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and liabilities associated accounts (gross)
|
8J1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8J2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
8J4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Groups and associates (gross)
|
VI1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VI2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VI3
|
0
|
0%
|
0
|
0%
|
0
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other liabilities (gross)
|
8K1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8K2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Debt representative of borrowed securities (gross)
|
SZ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
SZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
SZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Products in advance (gross)
|
8L1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8L2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
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
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Dividends
|
ZE
|
0
|
0%
|
125 000
|
0%
|
0
|
Commitments
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
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
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Rentals, rental charges and condominiums
|
XQ
|
0
|
0%
|
4 560
|
0%
|
0
|
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Remuneration intermediaries and fees (excluding fees)
|
SS
|
0
|
0%
|
209 883
|
0%
|
0
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other accounts
|
ST
|
0
|
0%
|
46 575
|
0%
|
0
|
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
261 019
|
0%
|
0
|
Taxes and Fees
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Business tax
|
YW
|
0
|
0%
|
965
|
0%
|
0
|
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
1 065
|
0%
|
0
|
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
2 030
|
0%
|
0
|
VAT
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
90 761
|
0%
|
0
|
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
34 291
|
0%
|
0
|
Average number of employees
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Average number of employees
|
YP
|
0
|
0%
|
01
|
0%
|
0
|
Groups and Shareholders
|
|
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
|
|
Groups and Shareholders
|
ZR
|
-
|
-
|
-
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Fixed Asset Financing
|

|
8,52
|
21,5%
|
7,01
|
-41,9%
|
12,06
|
7,77
|
9,7%
|
|
Global Debt
|

|
156 days
|
-1,9%
|
159 days
|
23,3%
|
129 days
|
403 days
|
-61,3%
|
|
Working Capital Fund overall net
|

|
89 days
|
8,5%
|
82 days
|
-38,3%
|
133 days
|
176 days
|
-49,4%
|
|
Financial independence
|

|
%
|
-
|
%
|
-
|
%
|
101,04%
|
-
|
|
 More ratios
|
|
Solvability
|

|
37,27%
|
4,7%
|
35,60%
|
-31,2%
|
51,76%
|
19,29%
|
93,2%
|
|
Capacity debt futures
|

|
%
|
-
|
717,21%
|
-
|
%
|
216,94%
|
-
|
|
Coverage of current assets by net working capital overall
|

|
36,27%
|
6,6%
|
34,04%
|
-32,8%
|
50,68%
|
46,70%
|
-22,3%
|
|
General Liquidity
|

|
0,68
|
-33,3%
|
1,02
|
9,7%
|
0,93
|
0,39
|
74,4%
|
|
Restricted Liquidity
|

|
1,57
|
3,3%
|
1,52
|
-25,1%
|
2,03
|
0,94
|
67,0%
|
Management or rotation
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Need background in operating working capital
|

|
-50 days
|
-1766,7%
|
3 days
|
133,3%
|
-9 days
|
131 days
|
-138,2%
|
|
Treasury
|

|
139 days
|
75,9%
|
79 days
|
-44,4%
|
142 days
|
30 days
|
363,3%
|
|
Inventory turnover of goods
|

|
days
|
-
|
days
|
-
|
days
|
36 days
|
-
|
|
Average length of credit granted to customers
|

|
89 days
|
-7,3%
|
96 days
|
-12,7%
|
110 days
|
21 days
|
323,8%
|
|
Average length of credit obtained suppliers
|

|
242 days
|
38,3%
|
175 days
|
-16,3%
|
209 days
|
93 days
|
160,2%
|
|
 More ratios
|
|
Inventory turnover of raw materials in industrial enterprises
|

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

|
days
|
-
|
days
|
-
|
days
|
2425 days
|
-
|
|
Rotation tangible assets
|

|
3042,74%
|
15,3%
|
2638,11%
|
-
|
%
|
1293,25%
|
135,3%
|
Profitability of the business
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Margin trading
|

|
0%
|
0%
|
0%
|
0%
|
0
|
0%
|
0%
|
|
Profitability of the business
|

|
34,24
|
129,6%
|
14,91
|
-59,6%
|
36,90
|
10,72%
|
219,4%
|
|
Net profit
|

|
23,92%
|
115,1%
|
11,12%
|
-57,0%
|
25,86%
|
9,47%
|
152,6%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
15,34%
|
445,5%
|
-4,44%
|
-152,5%
|
8,46%
|
0%
|
0%
|
|
Rates integration
|

|
59,90%
|
37,3%
|
43,63%
|
-32,3%
|
64,49%
|
24,08%
|
148,8%
|
|
Rate leasing furniture
|

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

|
41,36%
|
-36,2%
|
64,83%
|
53,4%
|
42,27%
|
0%
|
0%
|
|
Weight interests
|

|
0
|
0%
|
0%
|
0%
|
0%
|
1,20%
|
0%
|
Return on capital
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Cash flow from the overall profitability
|

|
24,24%
|
108,8%
|
11,61%
|
-56,0%
|
26,38%
|
9,72%
|
149,4%
|
|
Rates of economic profitability
|

|
133%
|
118,0%
|
61%
|
-36,5%
|
96%
|
2%
|
6550,0%
|
|
Financial profitability
|

|
137736%
|
21,9%
|
112982%
|
-39,4%
|
186477%
|
81517%
|
69,0%
|
|
Return on investment
|

|
92,75%
|
103,4%
|
45,59%
|
-32,1%
|
67,12%
|
7,92%
|
1071,1%
|
|
|
|
|
Soldes Intermédiaires
de Gestion
|
|
31/03/2007
|
|
31/03/2006
|
|
31/03/2005
|
Sector Median 2007
|
|
|
Turnover
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
171 865 €
|
210,8%
|
|
Sales of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Purchase of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Stock of goods variation
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Trading margin
|
0 €
|
0%
|
0 €
|
0%
|
0 €
|
0 €
|
0%
|
|
|
0,00 % CA
|
0%
|
0,00 % CA
|
0%
|
0,00 % CA
|
0 % CA
|
0%
|
|
Sale of goods produced
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
|
|
|
+/- Stocked production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
534 093 €
|
15,3%
|
463 068 €
|
-4,4%
|
484 581 €
|
121 438 €
|
339,8%
|
|
|
100,00 % CA
|
0%
|
100,00 % CA
|
0%
|
100,00 % CA
|
100 % CA
|
0%
|
|
Trading margin
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
+ Period Production
|
534 093
|
15,3%
|
463 068
|
-4,4%
|
484 581
|
121 438
|
339,8%
|
|
- 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
|
214 183
|
-17,9%
|
261 019
|
51,7%
|
172 077
|
|
|
|
Added value
|
319 910 €
|
58,3%
|
202 049 €
|
-35,3%
|
312 504 €
|
35 198 €
|
808,9%
|
|
|
59,90 % CA
|
37,3%
|
43,63 % CA
|
-32,3%
|
64,49 % CA
|
23,87 % CA
|
150,9%
|
|
Added value
|
319 910 €
|
58,3%
|
202 049 €
|
-35,3%
|
312 504 €
|
35 198 €
|
808,9%
|
|
+ Operating grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and similar payments
|
4 743
|
133,6%
|
2 030
|
26,0%
|
1 611
|
|
|
|
- Personal charges
|
132 310
|
1,0%
|
130 984
|
-0,8%
|
132 083
|
|
|
|
Gross operating surplus
|
182 857 €
|
164,9%
|
69 035 €
|
-61,4%
|
178 810 €
|
0 €
|
0%
|
|
|
34,24 % CA
|
129,6%
|
14,91 % CA
|
-59,6%
|
36,90 % CA
|
10,68 % CA
|
220,6%
|
|
Gross operating surplus
|
182 857 €
|
164,9%
|
69 035 €
|
-61,4%
|
178 810 €
|
0 €
|
0%
|
|
+ Release of reserves and provisions
|
0
|
0%
|
0
|
0%
|
2 386
|
|
|
|
+ Other operating income
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Depreciation/Amortisation
|
1 711
|
-24,5%
|
2 265
|
-9,9%
|
2 513
|
|
|
|
- Other charges
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Operating result
|
181 146 €
|
171,3%
|
66 770 €
|
-62,6%
|
178 683 €
|
2 550 €
|
7003,8%
|
|
|
33,92 % CA
|
135,2%
|
14,42 % CA
|
-60,9%
|
36,87 % CA
|
10,09 % CA
|
236,2%
|
|
Operating result
|
181 146 €
|
171,3%
|
66 770 €
|
-62,6%
|
178 683 €
|
2 550 €
|
7003,8%
|
|
+/- Result of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Financial charges
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Pre-tax result
|
181 146 €
|
171,3%
|
66 770 €
|
-62,6%
|
178 683 €
|
14 445 €
|
1154,0%
|
|
|
33,92 % CA
|
135,2%
|
14,42 % CA
|
-60,9%
|
36,87 % CA
|
9,50 % CA
|
257,1%
|
|
Extraordinary income
|
0
|
0%
|
04
|
0%
|
0
|
0
|
0%
|
|
- Extraordinary charges
|
0
|
0%
|
0
|
0%
|
28
|
|
|
|
Extraordinary result
|
0 €
|
0%
|
04 €
|
114,3%
|
-28 €
|
0 €
|
0%
|
|
|
0,00 % CA
|
0%
|
0,00 % CA
|
0%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
181 146 €
|
171,3%
|
66 770 €
|
-62,6%
|
178 683 €
|
14 445 €
|
1154,0%
|
|
Extraordinary result
|
0 €
|
0%
|
04 €
|
114,3%
|
-28 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
53 394
|
249,7%
|
15 269
|
-71,4%
|
53 351
|
|
|
|
Net result
|
127 752 €
|
148,0%
|
51 505 €
|
-58,9%
|
125 304 €
|
16 085 €
|
694,2%
|
|

|
23,92 % CA
|
115,1%
|
11,12 % CA
|
-57,0%
|
25,86 % CA
|
8,31 % CA
|
187,8%
|
|
|