|
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
|
16/12/2011
|
|
21/01/2011
|
|
14/09/2009
|
|
|
|
Activity
Code
|
2016Z
|
|
2016Z
|
|
2016Z
|
|
|
|
Employees
|
10
|
|
0
|
|
0
|
|
|
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
|
118 764 380
|
-8,0%
|
129 121 885
|
-4,9%
|
135 845 998
|
582 572
|
20286,2%
|
|
- Intangible assets
|
119 863
|
93,4%
|
61 976
|
12245,8%
|
502
|
8 742
|
1271,1%
|
|
- Tangible assets
|
104 117 904
|
-4,1%
|
108 578 121
|
-7,0%
|
116 729 557
|
385 141
|
26933,7%
|
|
- Financial assets
|
14 526 613
|
-29,1%
|
20 481 788
|
7,1%
|
19 115 939
|
10 695
|
135726,2%
|
|
Net current assets
|
74 300 279
|
-8,0%
|
80 757 425
|
-16,8%
|
97 065 579
|
2 103 146
|
3432,8%
|
|
- Stocks
|
23 632 321
|
10,7%
|
21 340 544
|
-17,8%
|
25 967 124
|
392 582
|
5919,7%
|
|
- Advanced payments
|
0
|
-8,0%
|
0
|
0%
|
958
|
0
|
0%
|
|
- Receivables
|
50 654 709
|
-14,7%
|
59 415 213
|
-16,0%
|
70 723 311
|
1 059 341
|
4681,7%
|
|
- Securities and cash
|
13 249
|
694,3%
|
1 668
|
-99,6%
|
374 186
|
142 794
|
-90,7%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
1 087
|
-
|
|
Accounts of regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
193 064 662
|
-8,0%
|
209 879 310
|
-9,9%
|
232 911 579
|
3 184 897
|
5961,9%
|
Passive
Account
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector
Median 2010
|
|
|
Shareholders' equity
|
85 740 421
|
35,7%
|
63 194 672
|
27,0%
|
49 773 216
|
1 009 560
|
8392,9%
|
|
Share capital
|
12 717 015
|
0%
|
12 717 015
|
0%
|
12 717 015
|
320 000
|
3874,1%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
2 836 197
|
15,7%
|
2 451 641
|
-74,4%
|
9 575 084
|
17 553
|
16057,9%
|
|
Liabilities
|
104 488 386
|
-27,6%
|
144 233 346
|
-16,9%
|
173 563 626
|
2 009 238
|
5100,4%
|
|
- Financial liabilities
|
60 369 687
|
-45,9%
|
111 654 096
|
-11,9%
|
126 802 836
|
208 752
|
28819,3%
|
|
- Advanced payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade account payables
|
32 125 955
|
25,7%
|
25 550 944
|
-22,4%
|
32 919 174
|
646 641
|
4868,1%
|
|
- Tax and social liabilities
|
3 191 342
|
21,9%
|
2 618 116
|
3,6%
|
2 526 755
|
328 351
|
871,9%
|
|
- Other debts and fixed assets
liabilities
|
8 801 055
|
99,6%
|
4 409 842
|
-61,0%
|
11 316 232
|
27 784
|
31576,7%
|
|
Account regularization
|
0
|
0%
|
0
|
0%
|
-1 720
|
0
|
0%
|
|
Total liabilities
|
193 064 662
|
-8,0%
|
209 879 310
|
-9,9%
|
232 911 579
|
3 184 898
|
5961,9%
|
Results
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector
Median 2010
|
|
|
Sales of Goods
|
333 201 252
|
8,5%
|
307 199 187
|
-10,4%
|
342 764 267
|
6 349 618
|
5147,6%
|
|
Net turnover
|
394 796 744
|
18,4%
|
333 497 335
|
-24,0%
|
439 049 390
|
5 629 362
|
6913,2%
|
|
- of which net export turnover
|
232 958 702
|
17,7%
|
197 897 181
|
-25,9%
|
267 214 105
|
94 232
|
247118,3%
|
|
Operating charges
|
319 310 823
|
7,5%
|
297 151 828
|
-13,1%
|
342 055 594
|
6 126 895
|
5111,6%
|
|
Operating profit/loss
|
13 890 429
|
38,2%
|
10 047 359
|
1317,8%
|
708 673
|
47 790
|
28965,6%
|
|
Financial income
|
2 757 145
|
-26,3%
|
3 740 550
|
72,3%
|
2 171 581
|
7 750
|
35476,1%
|
|
Financial charges
|
1 387 407
|
-44,1%
|
2 479 817
|
-59,2%
|
6 079 612
|
17 767
|
7708,9%
|
|
Financial profit/loss
|
1 369 738
|
8,6%
|
1 260 733
|
132,3%
|
-3 908 031
|
-3 034
|
45246,3%
|
|
Pretax net operating income
|
15 260 167
|
34,9%
|
11 308 092
|
453,4%
|
-3 199 358
|
45 140
|
33706,3%
|
|
Extraordinary income
|
15 525 275
|
241,9%
|
4 540 919
|
111,2%
|
2 150 236
|
32 554
|
47590,8%
|
|
Extraordinary charges
|
15 036 405
|
9,9%
|
13 682 821
|
60,8%
|
8 507 702
|
29 831
|
50305,3%
|
|
Extraordinary profit/loss
|
488 870
|
283,3%
|
-9 141 902
|
-43,8%
|
-6 357 466
|
0
|
0%
|
|
Net result
|
16 756 935
|
324,7%
|
3 945 465
|
145,3%
|
-8 700 401
|
72 046
|
23158,7%
|
|
|
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
|
193 064 662
|
-8,0%
|
209 879 310
|
-9,9%
|
232 911 579
|
|
|
Gross
|
CO
|
411 038 775
|
-0,8%
|
414 309 313
|
-3,4%
|
428 979 303
|
|
|
Amortisation
|
1A
|
217 974 113
|
6,6%
|
204 430 003
|
4,3%
|
196 067 724
|
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
|
118 764 380
|
-8,0%
|
129 121 885
|
-4,9%
|
135 845 998
|
|
|
Gross
|
BJ
|
336 473 777
|
1,0%
|
333 080 569
|
2,0%
|
326 391 203
|
|
|
Amortisation
|
BK
|
217 709 397
|
6,7%
|
203 958 684
|
7,0%
|
190 545 205
|
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
|
119 863
|
93,4%
|
61 976
|
12245,8%
|
502
|
|
|
Gross
|
AF
|
244 637
|
43,8%
|
170 087
|
75,0%
|
97 208
|
|
|
Amortisation
|
AG
|
124 774
|
15,4%
|
108 111
|
11,8%
|
96 706
|
|
 
|
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
|
119 863
|
93,4%
|
61 976
|
12245,8%
|
502
|
Tangilble fixed assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Lands
|
Net
|
675 192
|
-3,0%
|
696 074
|
-1,9%
|
709 690
|
|
|
Gross
|
AN
|
872 857
|
0,5%
|
868 474
|
1,3%
|
857 003
|
|
|
Amortisation
|
AO
|
197 665
|
14,7%
|
172 400
|
17,0%
|
147 313
|
|
 
|
Buildings
|
Net
|
5 447 820
|
-6,7%
|
5 838 028
|
3,7%
|
5 630 925
|
|
|
Gross
|
AP
|
17 407 546
|
0,0%
|
17 407 547
|
3,3%
|
16 846 000
|
|
|
Amortisation
|
AQ
|
11 959 726
|
3,4%
|
11 569 519
|
3,2%
|
11 215 075
|
|
 
|
Plant
|
Net
|
91 385 891
|
-9,0%
|
100 396 807
|
10,8%
|
90 602 894
|
|
|
Gross
|
AR
|
296 192 732
|
1,4%
|
291 993 734
|
8,4%
|
269 292 627
|
|
|
Amortisation
|
AS
|
204 806 841
|
6,9%
|
191 596 927
|
7,2%
|
178 689 733
|
|
 
|
Other tangible
fixed assets
|
Net
|
129 668
|
-41,8%
|
222 633
|
-9,8%
|
246 747
|
|
|
Gross
|
AT
|
750 059
|
2,1%
|
734 360
|
14,2%
|
643 125
|
|
|
Amortisation
|
AU
|
620 391
|
21,2%
|
511 727
|
29,1%
|
396 378
|
|
 
|
Fixed assets
in construction
|
Net
|
6 479 333
|
354,8%
|
1 424 579
|
-92,7%
|
19 539 301
|
|
|
Gross
|
AV
|
6 479 333
|
354,8%
|
1 424 579
|
-92,7%
|
19 539 301
|
|
|
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
|
104 117 904
|
|
108 578 121
|
|
116 729 557
|
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
|
3 126 172
|
-62,4%
|
8 311 489
|
0%
|
8 311 489
|
|
|
Gross
|
CU
|
3 126 172
|
-62,4%
|
8 311 489
|
0%
|
8 311 489
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Inter-company
receivables
|
Net
|
11 395 978
|
88,6%
|
6 043 771
|
-5,6%
|
6 402 044
|
|
|
Gross
|
BB
|
11 395 978
|
88,6%
|
6 043 771
|
-5,6%
|
6 402 044
|
|
|
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%
|
6 121 150
|
39,2%
|
4 397 028
|
|
|
Gross
|
BF
|
0
|
0%
|
6 121 150
|
0%
|
4 397 028
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other
financial assets
|
Net
|
4 463
|
-17,0%
|
5 378
|
0%
|
5 378
|
|
|
Gross
|
BH
|
4 463
|
-17,0%
|
5 378
|
0%
|
5 378
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Financial Assets
|
|
14 526 613
|
|
20 481 788
|
|
19 115 939
|
Current Assets (III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total Assets
|
Net
|
74 300 279
|
-8,0%
|
80 757 425
|
-16,8%
|
97 065 579
|
|
|
Gross
|
CJ
|
74 564 993
|
-8,2%
|
81 228 744
|
-20,8%
|
102 588 098
|
|
|
Amortisation
|
CK
|
264 714
|
-43,8%
|
471 319
|
-91,5%
|
5 522 519
|
Stocks
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Raw materials
|
Net
|
5 152 452
|
4,0%
|
4 952 738
|
-10,5%
|
5 533 699
|
|
|
Gross
|
BL
|
5 188 725
|
0,7%
|
5 150 655
|
-7,1%
|
5 545 159
|
|
|
Amortisation
|
BM
|
36 273
|
-81,7%
|
197 917
|
1627,0%
|
11 460
|
|
 
|
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
|
17 757 124
|
14,0%
|
15 581 889
|
-19,1%
|
19 258 396
|
|
|
Gross
|
BR
|
17 947 988
|
13,5%
|
15 815 907
|
-36,1%
|
24 739 266
|
|
|
Amortisation
|
BS
|
190 864
|
-18,4%
|
234 019
|
-95,7%
|
5 480 870
|
|
 
|
Goods for resale
|
Net
|
722 745
|
-10,3%
|
805 917
|
-31,4%
|
1 175 029
|
|
|
Gross
|
BT
|
722 745
|
-10,3%
|
805 917
|
-31,4%
|
1 175 029
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Stocks
|
Net
|
23 632 321
|
10,7%
|
21 340 544
|
-17,8%
|
25 967 124
|
Advance payments to suppliers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Advance payments to suppliers
|
Net
|
0
|
0%
|
0
|
0%
|
958
|
|
|
Gross
|
BV
|
0
|
0%
|
0
|
0%
|
958
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Trade accounts receivable
|
Net
|
45 765 116
|
-16,1%
|
54 548 136
|
-11,2%
|
61 437 512
|
|
|
Gross
|
BX
|
45 802 693
|
-16,1%
|
54 587 519
|
-11,2%
|
61 467 701
|
|
|
Amortisation
|
BY
|
37 577
|
-4,6%
|
39 383
|
30,5%
|
30 189
|
|
 
|
Other debtors
|
Net
|
4 818 007
|
15,4%
|
4 176 415
|
-50,7%
|
8 465 926
|
|
|
Gross
|
BZ
|
4 818 007
|
15,4%
|
4 176 415
|
-50,7%
|
8 465 926
|
|
|
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
|
50 583 123
|
-13,9%
|
58 724 551
|
-16,0%
|
69 903 438
|
Divers
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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
|
13 249
|
694,3%
|
1 668
|
-99,6%
|
374 186
|
|
|
Gross
|
CF
|
13 249
|
694,3%
|
1 668
|
-99,6%
|
374 186
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
13 249
|
694,3%
|
1 668
|
-99,6%
|
374 186
|
Prepaid expenses
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Prepaid expenses
|
Net
|
71 586
|
-89,6%
|
690 662
|
-15,8%
|
819 873
|
|
|
Gross
|
CH
|
71 586
|
-89,6%
|
690 662
|
-15,8%
|
819 873
|
|
|
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
|
11 400 442
|
-6,3%
|
12 171 300
|
0%
|
0
|
|
|
Due after one year
|
CR
|
759 634
|
0,9%
|
752 955
|
0,1%
|
752 275
|
|
|
|
|
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
|
193 064 662
|
-8,0%
|
209 879 310
|
-9,9%
|
232 911 579
|
Shareholder Equity (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
85 740 421
|
35,7%
|
63 194 672
|
27,0%
|
49 773 216
|
|
|
Equity and
shareholders' equity
|
DA
|
12 717 015
|
0%
|
12 717 015
|
0%
|
12 717 015
|
|
|
Issue and
merger premiums
|
DB
|
9 075
|
0%
|
9 075
|
0%
|
9 075
|
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which
equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal
reserve
|
DD
|
1 292 464
|
0%
|
1 292 464
|
0%
|
1 292 464
|
|
|
Statutory or
contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special
regulated reserves
|
DF
|
207 627
|
0,0%
|
207 628
|
0%
|
207 628
|
|
|
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
|
-4 749 802
|
45,4%
|
-8 695 268
|
-169565,4%
|
5 131
|
|
|
Profit or
loss for the period
|
DI
|
16 756 936
|
324,7%
|
3 945 466
|
145,3%
|
-8 700 400
|
|
|
Investment
grants
|
DJ
|
74 216
|
-34,4%
|
113 087
|
0%
|
0
|
|
|
Special
tax-allowable reserves
|
DK
|
59 432 890
|
10,9%
|
53 605 205
|
21,2%
|
44 242 303
|
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
|
2 836 197
|
15,7%
|
2 451 641
|
-74,4%
|
9 575 084
|
|
|
Risk provisions
|
DP
|
80 000
|
0%
|
0
|
0%
|
0
|
|
|
Reserves for charges
|
DQ
|
2 756 197
|
12,4%
|
2 451 641
|
-74,4%
|
9 575 084
|
Liabilities (IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
104 488 386
|
-27,6%
|
144 233 346
|
-16,9%
|
173 563 626
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
976
|
0%
|
0
|
0%
|
1 080
|
|
|
Sundry loans and financial liabilities
|
DV
|
60 368 711
|
-45,9%
|
111 654 096
|
-11,9%
|
126 801 756
|
|
|
Of which participating loans
|
EI
|
60 099 079
|
-46,0%
|
111 315 551
|
0%
|
0
|
|
|
Advance payments received for current orders
|
DW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Trade accounts payables
|
DX
|
32 125 955
|
25,7%
|
25 550 944
|
-22,4%
|
32 919 174
|
|
|
Tax and social security liabilities
|
DY
|
3 191 342
|
21,9%
|
2 618 116
|
3,6%
|
2 526 755
|
|
|
Fixed asset liabilities
|
DZ
|
5 791 182
|
474,7%
|
1 007 618
|
-85,0%
|
6 705 239
|
|
|
Other debts
|
EA
|
3 010 220
|
-11,5%
|
3 402 572
|
-26,2%
|
4 611 342
|
Translation loss (V)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Translation loss (Total V)
|
ED
|
-347
|
0,3%
|
-348
|
0,3%
|
-349
|
Equalization accounts
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
0%
|
-1 720
|
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
|
46 134 119
|
-46,3%
|
85 831 704
|
-25,4%
|
115 120 879
|
|
|
Of which current bank facilities
|
EH
|
0
|
0%
|
0
|
0%
|
1 080
|
|
|
|
|
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
|
13 890 429
|
38,2%
|
10 047 359
|
1317,8%
|
708 673
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Financial
result (Total V-VI)
|
GV
|
1 369 738
|
8,6%
|
1 260 733
|
132,3%
|
-3 908 031
|
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
|
15 260 167
|
34,9%
|
11 308 092
|
453,4%
|
-3 199 358
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
488 870
|
105,3%
|
-9 141 902
|
-43,8%
|
-6 357 466
|
Profit or loss
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Profit or
loss
|
HN
|
16 756 935
|
324,7%
|
3 945 465
|
145,3%
|
-8 700 401
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total Income
(I+III+V+VII)
|
HL
|
351 483 672
|
11,4%
|
315 480 656
|
-9,1%
|
347 086 084
|
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
|
334 726 736
|
7,4%
|
311 535 191
|
-12,4%
|
355 786 485
|
Operating income (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total
operating income (Total I)
|
FR
|
333 201 252
|
8,5%
|
307 199 187
|
-10,4%
|
342 764 267
|
Operating income (details)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Sale of
goods for resale
|
FC
|
56 860 500
|
25,2%
|
45 428 261
|
-17,4%
|
54 969 250
|
|
|
France
|
FA
|
55 865 277
|
25,3%
|
44 574 088
|
-17,5%
|
54 048 154
|
|
|
Export
|
FB
|
995 223
|
16,5%
|
854 173
|
-7,3%
|
921 096
|
|
 
|
Sale of
goods produced
|
FF
|
337 238 101
|
20,3%
|
280 389 095
|
-25,8%
|
378 076 760
|
|
|
France
|
FD
|
105 561 174
|
26,3%
|
83 560 290
|
-25,5%
|
112 228 381
|
|
|
Export
|
FE
|
231 676 927
|
17,7%
|
196 828 805
|
-26,0%
|
265 848 379
|
|
 
|
Sale of
services
|
FI
|
698 143
|
-90,9%
|
7 679 979
|
27,9%
|
6 003 380
|
|
|
France
|
FG
|
411 591
|
-94,5%
|
7 465 776
|
34,3%
|
5 558 750
|
|
|
Export
|
FH
|
286 552
|
33,8%
|
214 203
|
-51,8%
|
444 630
|
|
 
|
Net turnover
|
FL
|
394 796 744
|
18,4%
|
333 497 335
|
-24,0%
|
439 049 390
|
|
|
France
|
FJ
|
161 838 042
|
19,3%
|
135 600 154
|
-21,1%
|
171 835 285
|
|
|
Export
|
FK
|
232 958 702
|
17,7%
|
197 897 181
|
-25,9%
|
267 214 105
|
|
|
Stocked
production
|
FM
|
-63 381 519
|
-54,0%
|
-41 157 250
|
58,5%
|
-99 239 095
|
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating
grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Release of
reserves and provisions
|
FP
|
1 564 987
|
-89,4%
|
14 726 960
|
474,3%
|
2 564 220
|
|
|
Other income
|
FQ
|
221 040
|
67,3%
|
132 141
|
-66,1%
|
389 752
|
Operating charges (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total
operating charges (Total II)
|
GF
|
319 310 823
|
7,5%
|
297 151 828
|
-13,1%
|
342 055 594
|
Exploitation charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Purchase of
goods for resale
|
FS
|
61 571 518
|
41,7%
|
43 442 106
|
-16,7%
|
52 123 846
|
|
|
Change in
stocks of goods for resale
|
FT
|
-4 294 962
|
-574,1%
|
905 888
|
112,2%
|
-7 399 944
|
|
|
Purchase of
raw materials
|
FU
|
141 131 710
|
30,4%
|
108 265 824
|
-40,9%
|
183 172 470
|
|
|
Change in
stocks of raw materials
|
FV
|
-61 174 982
|
-89,0%
|
-32 373 382
|
64,7%
|
-91 756 801
|
|
|
Other
external purchases and charges
|
FW
|
161 924 822
|
3,3%
|
156 689 262
|
-13,5%
|
181 081 274
|
|
|
Tax, duty
and similar payments
|
FX
|
2 348 491
|
29,7%
|
1 810 593
|
-24,6%
|
2 402 753
|
|
|
Payroll
|
FY
|
761 382
|
6,1%
|
717 575
|
-12,0%
|
815 787
|
|
|
Social
security costs
|
FZ
|
349 501
|
6,4%
|
328 408
|
-0,6%
|
330 381
|
Depreciation
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Depreciation
of fixed assets
|
GA
|
13 821 162
|
-1,3%
|
14 006 466
|
22,0%
|
11 484 851
|
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation
of current assets
|
GC
|
447 052
|
-64,3%
|
1 252 669
|
-76,8%
|
5 390 478
|
|
|
Provisions
for risks and charges
|
GD
|
914 101
|
4,0%
|
879 000
|
-71,8%
|
3 121 709
|
Other charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Other
charges
|
GE
|
1 511 028
|
23,1%
|
1 227 419
|
-4,8%
|
1 288 790
|
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
|
2 757 145
|
-26,3%
|
3 740 550
|
72,3%
|
2 171 581
|
|
|
Share
financial income
|
GJ
|
2 366 000
|
-31,6%
|
3 458 000
|
107,8%
|
1 664 000
|
|
|
Other
investment income & capitalised receivables
|
GK
|
199 976
|
41,7%
|
141 145
|
18,3%
|
119 305
|
|
|
Other
interest and similar income
|
GL
|
21 986
|
-69,2%
|
71 487
|
-73,9%
|
273 637
|
|
|
Released
provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange
gains
|
GN
|
169 183
|
142,0%
|
69 918
|
-39,0%
|
114 639
|
|
|
Net income
from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
financial charge (Total VI)
|
GU
|
1 387 407
|
-44,1%
|
2 479 817
|
-59,2%
|
6 079 612
|
|
|
Financial
reserves and provisions
|
GQ
|
0
|
0%
|
25 000
|
-62,7%
|
67 000
|
|
|
Interest and
similar charges
|
GR
|
1 190 984
|
-49,5%
|
2 356 257
|
-60,2%
|
5 914 147
|
|
|
Exchange
losses
|
GS
|
196 423
|
99,3%
|
98 560
|
0,1%
|
98 465
|
|
|
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
|
15 525 275
|
241,9%
|
4 540 919
|
111,2%
|
2 150 236
|
|
|
Extraordinary
operating income
|
HA
|
0
|
0%
|
268 550
|
0%
|
0
|
|
|
Extraordinary
income from capital transactions
|
HB
|
11 501 871
|
29639,8%
|
38 675
|
-63,7%
|
106 402
|
|
|
Released
provisions and transferred charges
|
HC
|
4 023 404
|
-5,0%
|
4 233 694
|
107,1%
|
2 043 834
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
15 036 405
|
9,9%
|
13 682 821
|
60,8%
|
8 507 702
|
|
|
Extraordinary
operating charges
|
HE
|
0
|
0%
|
0
|
0%
|
4 754
|
|
|
Extraordinary
charges from capital transactions
|
HF
|
5 185 316
|
5913,8%
|
86 224
|
-66,2%
|
255 349
|
|
|
Extraordinary
reserves and provisions
|
HG
|
9 851 089
|
-27,5%
|
13 596 597
|
64,9%
|
8 247 599
|
Employee profit sharing (IX)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Employee
profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
-2 952
|
Tax on profits (X)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Tax on
profits (Total X)
|
HK
|
-1 007 899
|
43,4%
|
-1 779 275
|
-108,5%
|
-853 471
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Of which
equipment leases
|
HP
|
15 660
|
10,4%
|
14 186
|
-0,9%
|
14 314
|
|
|
Of which
property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which
transferred charges
|
A1
|
381 785
|
-3,5%
|
395 648
|
1206,6%
|
30 280
|
|
|
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
|
1 500 275
|
27,5%
|
1 176 559
|
4,8%
|
1 122 612
|
|
|
|
|
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%
|
19 397 381
|
0%
|
0
|
|
|
Decreasess
by transfers
|
OK2
|
11 300 450
|
989,2%
|
1 037 483
|
0%
|
0
|
|
|
Gross value
at the end of period
|
OL
|
336 473 780
|
1,0%
|
333 080 570
|
0%
|
0
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value
at the end of period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget item from Intangible fixed assets (Total II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value
at begin of period
|
KD
|
170 087
|
75,0%
|
97 208
|
0%
|
0
|
|
|
Increasess
due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
74 550
|
2,3%
|
72 880
|
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
|
244 637
|
43,8%
|
170 088
|
0%
|
0
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value
at begin of period
|
LN
|
312 428 690
|
1,7%
|
307 178 056
|
0%
|
0
|
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
9 344 283
|
-63,1%
|
25 327 230
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
19 397 381
|
0%
|
0
|
|
|
Decreasess
by transfers
|
NG2
|
70 447
|
-89,6%
|
679 210
|
0%
|
0
|
|
|
Gross value
at the end of period
|
NH
|
321 702 526
|
3,0%
|
312 428 695
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value
at begin of period
|
LQ
|
20 481 787
|
7,1%
|
19 115 939
|
0%
|
0
|
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
5 274 828
|
205,9%
|
1 724 121
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by transfers
|
NJ2
|
11 230 001
|
3034,5%
|
358 272
|
0%
|
0
|
|
|
Gross value
at the end of period
|
NK
|
14 526 614
|
-29,1%
|
20 481 788
|
0%
|
0
|
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
|
108 111
|
11,8%
|
96 706
|
0%
|
0
|
|
Increases
|
PF
|
16 663
|
46,1%
|
11 406
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
PH
|
124 774
|
15,4%
|
108 112
|
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
|
203 850 569
|
7,0%
|
190 448 500
|
0%
|
0
|
|
Increases
|
QV
|
13 804 499
|
-1,4%
|
13 995 061
|
0%
|
0
|
|
Decreases
|
QW
|
70 447
|
-88,1%
|
592 987
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
QX
|
217 584 621
|
6,7%
|
203 850 574
|
0%
|
0
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation
of fixed assets during period
|
SP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net value at the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
7C
|
56 528 165
|
-4,7%
|
59 339 906
|
0%
|
0
|
|
Increases
|
UB
|
11 212 242
|
-28,8%
|
15 753 266
|
0%
|
0
|
|
Decreases
|
UC
|
5 206 605
|
-72,0%
|
18 565 006
|
0%
|
0
|
|
|
Value at the end of period
|
UD
|
62 533 802
|
10,6%
|
56 528 166
|
0%
|
0
|
Includes Total allocations
|
|
Operating
|
UE
|
1 361 153
|
-36,1%
|
2 131 669
|
0%
|
0
|
|
|
Financial
|
UG
|
0
|
0%
|
25 000
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
9 851 089
|
-27,5%
|
13 596 597
|
0%
|
0
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
1 183 201
|
-91,7%
|
14 331 312
|
0%
|
0
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
4 023 404
|
-5,0%
|
4 233 694
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
3Z
|
53 605 205
|
21,2%
|
44 242 305
|
0%
|
0
|
|
Increases
|
TS
|
9 851 089
|
-27,5%
|
13 596 597
|
0%
|
0
|
|
Decreases
|
TT
|
4 023 404
|
-5,0%
|
4 233 694
|
0%
|
0
|
|
|
Value at the end of period
|
TU
|
59 432 890
|
10,9%
|
53 605 208
|
0%
|
0
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
5Z
|
2 451 641
|
-74,4%
|
9 575 084
|
0%
|
0
|
|
Increases
|
TV
|
914 101
|
1,1%
|
904 000
|
0%
|
0
|
|
Decreases
|
TW
|
529 544
|
-93,4%
|
8 027 443
|
0%
|
0
|
|
|
Value at the end of period
|
TX
|
2 836 198
|
15,7%
|
2 451 641
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
7B
|
471 318
|
-91,5%
|
5 522 519
|
0%
|
0
|
|
Increases
|
TY
|
447 052
|
-64,3%
|
1 252 669
|
0%
|
0
|
|
Decreases
|
TZ
|
653 657
|
-89,6%
|
6 303 869
|
0%
|
0
|
|
|
Value at the end of period
|
UA
|
264 713
|
-43,8%
|
471 319
|
0%
|
0
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value
|
VT
|
62 092 728
|
-13,3%
|
71 624 896
|
0%
|
0
|
|
|
1 year at most
|
VU
|
49 932 652
|
-29,5%
|
70 871 941
|
0%
|
0
|
|
|
More than one year
|
VV
|
12 160 076
|
1515,0%
|
752 955
|
0%
|
0
|
State of loans
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Claims related to holdings (gross)
|
UL
|
11 395 978
|
88,6%
|
6 043 771
|
0%
|
0
|
|
|
Claims related to shareholdings (1 year at
most)
|
UM
|
0
|
0%
|
6 043 771
|
0%
|
0
|
|
|
Loans (gross)
|
UP
|
0
|
0%
|
6 121 150
|
0%
|
0
|
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
6 121 150
|
0%
|
0
|
|
|
Other financial assets (gross)
|
UT
|
4 463
|
-17,0%
|
5 379
|
0%
|
0
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
5 379
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Customers doubtful or disputed
|
VA
|
74 572
|
9,8%
|
67 893
|
0%
|
0
|
|
|
Other claims customer
|
UX
|
45 728 121
|
-16,1%
|
54 519 627
|
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%
|
17 315
|
0%
|
0
|
|
|
Social Security and other social
organizations
|
UZ
|
9 668
|
-28,7%
|
13 551
|
0%
|
0
|
|
|
Income taxes
|
VM
|
930 848
|
9,0%
|
853 797
|
0%
|
0
|
|
|
Value added tax
|
VB
|
3 018 243
|
51,5%
|
1 992 475
|
0%
|
0
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
232 300
|
0%
|
0
|
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group and Associates
|
VC
|
66 389
|
-60,9%
|
169 703
|
0%
|
0
|
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
792 857
|
-11,6%
|
897 274
|
0%
|
0
|
Prepaid
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Prepaid
|
VS
|
71 586
|
-89,6%
|
690 662
|
0%
|
0
|
State Debt
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total debt (gross)
|
VY
|
104 488 388
|
-27,6%
|
144 233 344
|
0%
|
0
|
|
1 year at
most
|
VZ2
|
46 134 121
|
-46,3%
|
85 831 705
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
VZ3
|
58 199 731
|
-0,1%
|
58 250 591
|
0%
|
0
|
|
More than 5
years
|
VZ4
|
154 536
|
2,3%
|
151 048
|
0%
|
0
|
Details
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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
|
976
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
VG2
|
976
|
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%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans and various financial
liabilities (gross)
|
8A1
|
269 632
|
-20,4%
|
338 545
|
0%
|
0
|
|
1 year at
most
|
8A2
|
69 901
|
0,1%
|
69 837
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8A3
|
199 731
|
-20,3%
|
250 591
|
0%
|
0
|
|
 
|
Suppliers and associated accounts
(gross)
|
8B1
|
32 125 955
|
25,7%
|
25 550 944
|
0%
|
0
|
|
1 year at
most
|
8B2
|
32 125 955
|
25,7%
|
25 550 944
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8B3
|
32 125 955
|
25,7%
|
25 550 944
|
0%
|
0
|
|
 
|
Personnel and associated accounts
(gross)
|
8C1
|
242 385
|
9,9%
|
220 615
|
0%
|
0
|
|
1 year at
most
|
8C2
|
139 361
|
5,6%
|
131 994
|
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
|
845 768
|
24,7%
|
678 024
|
0%
|
0
|
|
1 year at
most
|
8D2
|
794 256
|
25,3%
|
633 713
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
8E2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
1 852 308
|
8,0%
|
1 714 753
|
0%
|
0
|
|
1 year at
most
|
VW2
|
1 852 308
|
8,0%
|
1 714 753
|
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
|
250 881
|
5211,9%
|
4 723
|
0%
|
0
|
|
1 year at
most
|
VQ2
|
250 881
|
5211,9%
|
4 723
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and liabilities associated
accounts (gross)
|
8J1
|
5 791 182
|
474,7%
|
1 007 616
|
0%
|
0
|
|
1 year at
most
|
8J2
|
5 791 182
|
474,7%
|
1 007 616
|
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
|
60 099 079
|
-46,0%
|
111 315 551
|
0%
|
0
|
|
1 year at
most
|
VI2
|
2 099 079
|
-96,1%
|
53 315 551
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
VI3
|
58 000 000
|
0%
|
58 000 000
|
0%
|
0
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other liabilities (gross)
|
8K1
|
3 010 220
|
-11,5%
|
3 402 572
|
0%
|
0
|
|
1 year at
most
|
8K2
|
3 010 220
|
-11,5%
|
3 402 572
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Debt representative of borrowed
securities (gross)
|
SZ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
SZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
SZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Products in advance (gross)
|
8L1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
8L2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Debt repaid during the period
|
VK
|
68 676
|
-19,9%
|
85 727
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Rentals, rental charges and
condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
0
|
Taxes and Fees
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
0
|
VAT
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
0
|
Average number of employees
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Average number of employees
|
YP
|
10
|
0%
|
0
|
0%
|
0
|
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
|

|
1,09
|
-4,4%
|
1,14
|
-0,9%
|
1,15
|
1,29
|
-15,5%
|
|
Global Debt
|

|
95 days
|
-39,1%
|
156 days
|
9,9%
|
142 days
|
112 days
|
-15,2%
|
|
Working Capital Fund overall net
|

|
28 days
|
-46,2%
|
52 days
|
26,8%
|
41 days
|
68 days
|
-58,8%
|
|
Financial independence
|

|
8784879,20%
|
-
|
%
|
-
|
4608631,11%
|
560,39%
|
1567536,7%
|
|
 More ratios
|
|
Solvability
|

|
44,41%
|
47,5%
|
30,11%
|
40,9%
|
21,37%
|
42,82%
|
3,7%
|
|
Capacity debt futures
|

|
8784879,20%
|
-
|
%
|
-
|
%
|
1610,05%
|
545527,7%
|
|
Coverage of current assets by net working
capital overall
|

|
40,52%
|
-32,3%
|
59,82%
|
21,0%
|
49,43%
|
47,15%
|
-14,1%
|
|
General Liquidity
|

|
1,08
|
30,1%
|
0,83
|
-
|
|
0,75
|
44,0%
|
|
Restricted Liquidity
|

|
1,08
|
30,1%
|
0,83
|
-
|
|
1,03
|
4,9%
|
Management or rotation
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector
Median 2010
|
|
|
Need background in operating working capital
|

|
27 days
|
-47,1%
|
51 days
|
27,5%
|
40 days
|
38 days
|
-28,9%
|
|
Treasury
|

|
0 days
|
0%
|
0 days
|
0%
|
0 days
|
10 days
|
0%
|
|
Inventory turnover of goods
|

|
5 days
|
-28,6%
|
7 days
|
-22,2%
|
9 days
|
5,50 days
|
-9,1%
|
|
Average length of credit granted to customers
|

|
42 days
|
-28,8%
|
59 days
|
18,0%
|
50 days
|
62,50 days
|
-32,8%
|
|
Average length of credit obtained suppliers
|

|
39 days
|
18,2%
|
33 days
|
-10,8%
|
37 days
|
59 days
|
-33,9%
|
|
 More ratios
|
|
Inventory turnover of raw materials in
industrial enterprises
|

|
13 days
|
-23,5%
|
17 days
|
54,5%
|
11 days
|
43 days
|
-69,8%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|

|
123 days
|
15,0%
|
107 days
|
-
|
days
|
227 days
|
-45,8%
|
|
Rotation tangible assets
|

|
122,72%
|
15,0%
|
106,74%
|
-
|
%
|
213,57%
|
-42,5%
|
Profitability of the business
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector
Median 2010
|
|
|
Margin trading
|

|
-0,11%
|
-134,4%
|
0,32%
|
-86,3%
|
2,33
|
0%
|
0%
|
|
Profitability of the business
|

|
7,29
|
93,9%
|
3,76
|
-13,4%
|
4,34
|
5,71%
|
27,7%
|
|
Net profit
|

|
4,24%
|
259,3%
|
1,18%
|
159,6%
|
-1,98%
|
2,61%
|
62,5%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
18,38%
|
176,5%
|
-24,04%
|
-524,4%
|
-3,85%
|
14,06%
|
30,7%
|
|
Rates integration
|

|
8,17%
|
76,8%
|
4,62%
|
-10,3%
|
5,15%
|
24,67%
|
-66,9%
|
|
Rate leasing furniture
|

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

|
3,44%
|
-49,3%
|
6,79%
|
33,9%
|
5,07%
|
68,48%
|
-95,0%
|
|
Weight interests
|

|
0,35
|
-52,7%
|
0,74%
|
-46,4%
|
1,38%
|
0,65%
|
-46,2%
|
Return on capital
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector
Median 2010
|
|
|
Cash flow from the overall profitability
|

|
7,32%
|
87,2%
|
3,91%
|
52,7%
|
2,56%
|
5,95%
|
23,0%
|
|
Rates of economic profitability
|

|
20%
|
185,7%
|
7%
|
-36,4%
|
11%
|
13%
|
53,8%
|
|
Financial profitability
|

|
85740421%
|
35,7%
|
63194672%
|
27,0%
|
49773216%
|
1009560%
|
8392,9%
|
|
Return on investment
|

|
12,42%
|
238,4%
|
3,67%
|
348,0%
|
-1,48%
|
9,08%
|
36,8%
|
|
|
|
|
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
|
394 796 744
|
18,4%
|
333 497 335
|
-24,0%
|
439 049 390
|
5 629 362 €
|
6913,2%
|
|
Sales of
goods
|
56 860 500
|
25,2%
|
45 428 261
|
-17,4%
|
54 969 250
|
|
|
|
- Purchase
of goods
|
61 571 518
|
41,7%
|
43 442 106
|
-16,7%
|
52 123 846
|
|
|
|
+/- Stock of
goods variation
|
-4 294 962
|
-574,1%
|
905 888
|
112,2%
|
-7 399 944
|
|
|
|
Trading
margin
|
-416 056 €
|
-138,5%
|
1 080 267 €
|
-89,5%
|
10 245 348 €
|
0 €
|
0%
|
|
|
-0,11 % CA
|
-134,4%
|
0,32 % CA
|
-86,3%
|
2,33 % CA
|
0 % CA
|
0%
|
|
Sale of
goods produced
|
337 936 244
|
17,3%
|
288 069 074
|
-25,0%
|
384 080 140
|
|
|
|
+/- Stocked
production
|
-63 381 519
|
-54,0%
|
-41 157 250
|
58,5%
|
-99 239 095
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
274 554 725 €
|
11,2%
|
246 911 824 €
|
-13,3%
|
284 841 045 €
|
4 755 470 €
|
5673,5%
|
|
|
69,54 % CA
|
-6,1%
|
74,04 % CA
|
14,1%
|
64,88 % CA
|
99,17 % CA
|
-29,9%
|
|
Trading
margin
|
-416 056
|
-138,5%
|
1 080 267
|
-89,5%
|
10 245 348
|
0
|
0%
|
|
+ Period
Production
|
274 554 725
|
11,2%
|
246 911 824
|
-13,3%
|
284 841 045
|
4 755 470
|
5673,5%
|
|
- Purchase
of raw materials
|
141 131 710
|
30,4%
|
108 265 824
|
-40,9%
|
183 172 470
|
|
|
|
+/- Change
in stocks of raw materiels
|
-61 174 982
|
-89,0%
|
-32 373 382
|
64,7%
|
-91 756 801
|
|
|
|
- Other
external purchases and charges
|
161 924 822
|
3,3%
|
156 689 262
|
-13,5%
|
181 081 274
|
|
|
|
Added value
|
32 257 119 €
|
109,3%
|
15 410 387 €
|
-31,8%
|
22 589 450 €
|
1 083 953 €
|
2875,9%
|
|
|
8,17 % CA
|
76,8%
|
4,62 % CA
|
-10,3%
|
5,15 % CA
|
24,61 % CA
|
-66,8%
|
|
Added value
|
32 257 119 €
|
109,3%
|
15 410 387 €
|
-31,8%
|
22 589 450 €
|
1 083 953 €
|
2875,9%
|
|
+ Operating
grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty
and similar payments
|
2 348 491
|
29,7%
|
1 810 593
|
-24,6%
|
2 402 753
|
|
|
|
- Personal
charges
|
1 110 883
|
6,2%
|
1 045 983
|
-8,7%
|
1 146 168
|
|
|
|
Gross
operating surplus
|
28 797 745 €
|
129,4%
|
12 553 811 €
|
-34,1%
|
19 040 529 €
|
118 208 €
|
24261,9%
|
|
|
7,29 % CA
|
93,9%
|
3,76 % CA
|
-13,4%
|
4,34 % CA
|
5,71 % CA
|
27,7%
|
|
Gross
operating surplus
|
28 797 745 €
|
129,4%
|
12 553 811 €
|
-34,1%
|
19 040 529 €
|
118 208 €
|
24261,9%
|
|
+ Release of
reserves and provisions
|
1 564 987
|
-89,4%
|
14 726 960
|
474,3%
|
2 564 220
|
|
|
|
+ Other
operating income
|
221 040
|
67,3%
|
132 141
|
-66,1%
|
389 752
|
|
|
|
-
Depreciation/Amortisation
|
15 182 315
|
-5,9%
|
16 138 135
|
-19,3%
|
19 997 038
|
|
|
|
- Other
charges
|
1 511 028
|
23,1%
|
1 227 419
|
-4,8%
|
1 288 790
|
|
|
|
Operating
result
|
13 890 429 €
|
38,2%
|
10 047 358 €
|
1317,8%
|
708 673 €
|
47 790 €
|
28965,6%
|
|
|
3,52 % CA
|
16,9%
|
3,01 % CA
|
1781,2%
|
0,16 % CA
|
3,39 % CA
|
3,8%
|
|
Operating
result
|
13 890 429 €
|
38,2%
|
10 047 358 €
|
1317,8%
|
708 673 €
|
47 790 €
|
28965,6%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
2 757 145
|
-26,3%
|
3 740 550
|
72,3%
|
2 171 581
|
|
|
|
- Financial
charges
|
1 387 407
|
-44,1%
|
2 479 817
|
-59,2%
|
6 079 612
|
|
|
|
Pre-tax
result
|
15 260 167 €
|
34,9%
|
11 308 091 €
|
453,4%
|
-3 199 358 €
|
45 140 €
|
33706,3%
|
|
|
3,87 % CA
|
14,2%
|
3,39 % CA
|
564,4%
|
-0,73 % CA
|
2,47 % CA
|
56,7%
|
|
Extraordinary
income
|
15 525 275
|
241,9%
|
4 540 919
|
111,2%
|
2 150 236
|
32 554
|
47590,8%
|
|
-
Extraordinary charges
|
15 036 405
|
9,9%
|
13 682 821
|
60,8%
|
8 507 702
|
|
|
|
Extraordinary
result
|
488 870 €
|
105,3%
|
-9 141 902 €
|
-43,8%
|
-6 357 466 €
|
0 €
|
0%
|
|
|
0,12 % CA
|
104,4%
|
-2,74 % CA
|
-89,0%
|
-1 % CA
|
0 % CA
|
0%
|
|
Pre-tax
result
|
15 260 167 €
|
34,9%
|
11 308 091 €
|
453,4%
|
-3 199 358 €
|
45 140 €
|
33706,3%
|
|
Extraordinary
result
|
488 870 €
|
105,3%
|
-9 141 902 €
|
-43,8%
|
-6 357 466 €
|
0 €
|
0%
|
|
- Employee
profit sharing
|
0
|
0%
|
0
|
0%
|
-2 952
|
|
|
|
- Tax on
profits
|
-1 007 899
|
43,4%
|
-1 779 275
|
-108,5%
|
-853 471
|
|
|
|
Net result
|
16 756 936 €
|
324,7%
|
3 945 464 €
|
145,3%
|
-8 700 401 €
|
68 906 €
|
24218,5%
|
|

|
4,24 % CA
|
259,3%
|
1,18 % CA
|
159,6%
|
-1,98 % CA
|
2,61 % CA
|
62,5%
|
|
|
|
|