|
Active Account | Passive Account |
Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
|
Account period
(month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
03/10/2011
|
|
16/09/2010
|
|
25/09/2009
|
|
|
|
Activity Code
|
4633Z
|
|
4633Z
|
|
4633Z
|
|
|
|
Employees
|
89
|
|
80
|
|
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
|
513 375
|
-9,9%
|
569 558
|
-17,8%
|
692 523
|
162 090
|
216,7%
|
|
- Intangible assets
|
50 680
|
0%
|
50 680
|
0%
|
50 680
|
5 671
|
793,7%
|
|
- Tangible assets
|
97 124
|
-6,8%
|
104 160
|
-24,6%
|
138 217
|
54 964
|
76,7%
|
|
- Financial assets
|
365 571
|
-11,9%
|
414 718
|
-17,7%
|
503 626
|
5 989
|
6004,0%
|
|
Net current assets
|
149 881 231
|
-14,3%
|
174 793 086
|
22,7%
|
142 403 858
|
801 453
|
18601,2%
|
|
- Stocks
|
2 880 715
|
-25,3%
|
3 858 367
|
54,1%
|
2 503 644
|
44 461
|
6379,2%
|
|
- Advanced payments
|
0
|
-14,3%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
145 373 082
|
-14,2%
|
169 414 392
|
22,8%
|
137 994 987
|
459 502
|
31537,1%
|
|
- Securities and cash
|
1 627 434
|
7,0%
|
1 520 327
|
-20,2%
|
1 905 227
|
90 851
|
1691,3%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
10,50
|
-
|
|
Accounts of regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
150 394 606
|
-14,2%
|
175 362 643
|
22,5%
|
143 096 378
|
1 138 174
|
13113,7%
|
Passive Account
|
Annual
Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector
Median 2010
|
|
|
Shareholders' equity
|
8 650 361
|
0,0%
|
8 650 362
|
0%
|
8 650 362
|
352 305
|
2355,4%
|
|
Share capital
|
8 649 584
|
0%
|
8 649 584
|
0%
|
8 649 584
|
55 906
|
15371,7%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
81 784
|
60,4%
|
51 000
|
-48,0%
|
98 000
|
0
|
0%
|
|
Liabilities
|
141 662 459
|
-15,0%
|
166 661 281
|
24,1%
|
134 348 017
|
588 715
|
23963,0%
|
|
- Financial liabilities
|
51 677 463
|
-42,9%
|
90 442 625
|
132,7%
|
38 864 127
|
63 307
|
81529,9%
|
|
- Advanced payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade account payables
|
80 405 735
|
29,4%
|
62 144 340
|
7,6%
|
57 735 772
|
294 390
|
27212,7%
|
|
- Tax and social liabilities
|
2 391 521
|
6,2%
|
2 251 453
|
23,7%
|
1 820 721
|
81 273
|
2842,6%
|
|
- Other debts and fixed assets liabilities
|
7 178 795
|
-39,2%
|
11 816 780
|
-67,1%
|
35 919 936
|
5 179
|
138513,5%
|
|
Account regularization
|
8 945
|
47,0%
|
6 083
|
-18,5%
|
7 460
|
0
|
0%
|
|
Total liabilities
|
150 394 606
|
-14,2%
|
175 362 643
|
22,5%
|
143 096 379
|
1 138 174
|
13113,7%
|
Results
|
Annual Accounts
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Sales of Goods
|
785 031 637
|
29,4%
|
606 675 805
|
-25,0%
|
809 345 446
|
3 457 225
|
22607,0%
|
|
Net turnover
|
783 574 289
|
29,2%
|
606 263 550
|
-25,0%
|
808 473 420
|
3 361 362
|
23211,2%
|
|
- of which net
export turnover
|
503 012 011
|
42,6%
|
352 787 263
|
-29,0%
|
496 703 789
|
0
|
0%
|
|
Operating charges
|
810 366 593
|
20,5%
|
672 370 365
|
-15,9%
|
799 394 522
|
3 339 702
|
24164,6%
|
|
Operating
profit/loss
|
-25 334 956
|
61,4%
|
-65 694 560
|
-760,2%
|
9 950 924
|
28 854
|
-87904,0%
|
|
Financial income
|
100 832
|
-46,5%
|
188 508
|
-84,5%
|
1 217 262
|
598
|
16761,5%
|
|
Financial charges
|
1 196 549
|
-14,1%
|
1 392 748
|
68,1%
|
828 293
|
2 826
|
42240,7%
|
|
Financial
profit/loss
|
-1 095 717
|
9,0%
|
-1 204 240
|
-409,6%
|
388 969
|
-349
|
-313859,0%
|
|
Pretax net
operating income
|
-461 365
|
-3,5%
|
-445 946
|
86,4%
|
-3 283 880
|
30 604
|
-1607,5%
|
|
Extraordinary
income
|
467 886
|
-37,7%
|
750 651
|
-77,4%
|
3 316 108
|
2 760
|
16852,4%
|
|
Extraordinary
charges
|
74 575
|
-80,9%
|
390 653
|
172,8%
|
143 196
|
1 725
|
4223,2%
|
|
Extraordinary
profit/loss
|
393 311
|
0%
|
359 998
|
-88,7%
|
3 172 912
|
0
|
0%
|
|
Net result
|
0
|
0%
|
0
|
0%
|
01
|
24 335
|
0%
|
|
|
|
|
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
|
150 394 606
|
-14,2%
|
175 362 643
|
22,5%
|
143 096 378
|
|
|
Gross
|
CO
|
153 327 687
|
-14,1%
|
178 512 095
|
23,2%
|
144 854 910
|
|
|
Amortisation
|
1A
|
2 933 081
|
-6,9%
|
3 149 452
|
79,1%
|
1 758 532
|
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
|
513 375
|
-9,9%
|
569 558
|
-17,8%
|
692 523
|
|
|
Gross
|
BJ
|
922 718
|
-5,0%
|
970 865
|
-16,1%
|
1 157 296
|
|
|
Amortisation
|
BK
|
409 343
|
2,0%
|
401 307
|
-13,7%
|
464 773
|
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
|
5 250
|
0%
|
5 250
|
0%
|
5 250
|
|
|
Gross
|
AF
|
5 250
|
0%
|
5 250
|
0%
|
5 250
|
|
|
Amortisation
|
AG
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goodwill
|
Net
|
45 430
|
0%
|
45 430
|
0%
|
45 430
|
|
|
Gross
|
AH
|
45 430
|
0%
|
45 430
|
0%
|
45 430
|
|
|
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
|
50 680
|
0%
|
50 680
|
0%
|
50 680
|
Tangilble fixed assets
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Lands
|
Net
|
57 000
|
0%
|
57 000
|
-1,1%
|
57 642
|
|
|
Gross
|
AN
|
75 751
|
0%
|
75 751
|
0%
|
75 751
|
|
|
Amortisation
|
AO
|
18 751
|
0%
|
18 751
|
3,5%
|
18 109
|
|
 
|
Buildings
|
Net
|
31 804
|
-13,6%
|
36 828
|
-14,1%
|
42 892
|
|
|
Gross
|
AP
|
380 745
|
0%
|
380 745
|
0%
|
380 745
|
|
|
Amortisation
|
AQ
|
348 941
|
1,5%
|
343 917
|
1,8%
|
337 853
|
|
 
|
Plant
|
Net
|
8 003
|
-17,9%
|
9 749
|
95,2%
|
4 995
|
|
|
Gross
|
AR
|
38 005
|
2,7%
|
37 005
|
20,6%
|
30 677
|
|
|
Amortisation
|
AS
|
30 002
|
10,1%
|
27 256
|
6,1%
|
25 682
|
|
 
|
Other tangible fixed assets
|
Net
|
317
|
-45,6%
|
583
|
-98,2%
|
32 688
|
|
|
Gross
|
AT
|
11 966
|
0%
|
11 966
|
-89,7%
|
115 817
|
|
|
Amortisation
|
AU
|
11 649
|
2,3%
|
11 383
|
-86,3%
|
83 129
|
|
 
|
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
|
97 124
|
|
104 160
|
|
138 217
|
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
|
210 881
|
1,8%
|
207 056
|
-5,8%
|
219 856
|
|
|
Gross
|
CU
|
210 881
|
1,8%
|
207 056
|
-5,8%
|
219 856
|
|
|
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
|
17 716
|
0%
|
17 716
|
-23,0%
|
23 008
|
|
|
Gross
|
BD
|
17 716
|
0%
|
17 716
|
-23,0%
|
23 008
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
135 450
|
-28,1%
|
188 422
|
-23,4%
|
245 985
|
|
|
Gross
|
BF
|
135 450
|
0%
|
188 422
|
0%
|
245 985
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
1 524
|
0%
|
1 524
|
-89,7%
|
14 777
|
|
|
Gross
|
BH
|
1 524
|
0%
|
1 524
|
-89,7%
|
14 777
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
365 571
|
|
414 718
|
|
503 626
|
Current Assets (III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total
Assets
|
Net
|
149 881 231
|
-14,3%
|
174 793 086
|
22,7%
|
142 403 858
|
|
|
Gross
|
CJ
|
152 404 970
|
-14,2%
|
177 541 231
|
23,6%
|
143 697 616
|
|
|
Amortisation
|
CK
|
2 523 739
|
-8,2%
|
2 748 145
|
112,4%
|
1 293 758
|
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
|
2 880 715
|
-25,3%
|
3 858 367
|
54,1%
|
2 503 644
|
|
|
Gross
|
BT
|
3 048 752
|
-42,3%
|
5 282 808
|
86,0%
|
2 840 597
|
|
|
Amortisation
|
BU
|
168 037
|
-88,2%
|
1 424 441
|
322,7%
|
336 953
|
|
|
Sub Total
Stocks
|
Net
|
2 880 715
|
-25,3%
|
3 858 367
|
54,1%
|
2 503 644
|
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
|
39 701 600
|
-53,9%
|
86 099 052
|
-6,0%
|
91 570 106
|
|
|
Gross
|
BX
|
42 057 302
|
-51,9%
|
87 422 756
|
-5,5%
|
92 526 911
|
|
|
Amortisation
|
BY
|
2 355 702
|
78,0%
|
1 323 704
|
38,3%
|
956 805
|
|
 
|
Other debtors
|
Net
|
105 562 965
|
26,8%
|
83 253 847
|
79,6%
|
46 345 842
|
|
|
Gross
|
BZ
|
105 562 965
|
26,8%
|
83 253 847
|
79,6%
|
46 345 842
|
|
|
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
|
145 264 565
|
-14,2%
|
169 352 899
|
22,8%
|
137 915 948
|
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
|
1 627 434
|
7,0%
|
1 520 327
|
-20,2%
|
1 905 227
|
|
|
Gross
|
CF
|
1 627 434
|
7,0%
|
1 520 327
|
-20,2%
|
1 905 227
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Divers
|
Net
|
1 627 434
|
7,0%
|
1 520 327
|
-20,2%
|
1 905 227
|
Prepaid expenses
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Prepaid
expenses
|
Net
|
108 517
|
76,5%
|
61 493
|
-22,2%
|
79 039
|
|
|
Gross
|
CH
|
108 517
|
76,5%
|
61 493
|
-22,2%
|
79 039
|
|
|
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
|
71 521
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Grand Total (I to V)
|
EE
|
150 394 606
|
-14,2%
|
175 362 643
|
22,5%
|
143 096 379
|
Shareholder Equity (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
8 650 361
|
0,0%
|
8 650 362
|
0%
|
8 650 362
|
|
|
Equity and shareholders' equity
|
DA
|
8 649 584
|
0%
|
8 649 584
|
0%
|
8 649 584
|
|
|
Issue and merger premiums
|
DB
|
777
|
0%
|
777
|
0%
|
777
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Profit or loss for the period
|
DI
|
0
|
0%
|
01
|
0%
|
01
|
|
|
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
|
81 784
|
60,4%
|
51 000
|
-48,0%
|
98 000
|
|
|
Risk provisions
|
DP
|
64 784
|
85,1%
|
35 000
|
-57,8%
|
83 000
|
|
|
Reserves for
charges
|
DQ
|
17 000
|
6,2%
|
16 000
|
6,7%
|
15 000
|
Liabilities (IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total Liabilities
(Total IV)
|
EC
|
141 662 459
|
-15,0%
|
166 661 281
|
24,1%
|
134 348 017
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and
liabilities
|
DU
|
8 100
|
12,5%
|
7 200
|
110,2%
|
3 426
|
|
|
Sundry loans and
financial liabilities
|
DV
|
51 669 363
|
-42,9%
|
90 435 425
|
132,7%
|
38 860 701
|
|
|
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
|
80 405 735
|
29,4%
|
62 144 340
|
7,6%
|
57 735 772
|
|
|
Tax and social
security liabilities
|
DY
|
2 391 521
|
6,2%
|
2 251 453
|
23,7%
|
1 820 721
|
|
|
Fixed asset
liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
160
|
|
|
Other debts
|
EA
|
7 178 795
|
-39,2%
|
11 816 780
|
-67,1%
|
35 919 776
|
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
|
8 945
|
47,0%
|
6 083
|
-18,5%
|
7 460
|
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
|
138 055 477
|
-17,2%
|
166 661 281
|
24,1%
|
134 348 017
|
|
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Operating result (Total I-II)
|
GG
|
-25 334 956
|
61,4%
|
-65 694 560
|
-760,2%
|
9 950 924
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Financial result (Total V-VI)
|
GV
|
-1 095 717
|
9,0%
|
-1 204 240
|
-409,6%
|
388 969
|
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
|
-461 365
|
-3,5%
|
-445 946
|
86,4%
|
-3 283 880
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
393 311
|
9,3%
|
359 998
|
-88,7%
|
3 172 912
|
Profit or loss
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Profit or loss
|
HN
|
0
|
0%
|
0
|
0%
|
01
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total Income (I+III+V+VII)
|
HL
|
816 730 595
|
19,4%
|
683 747 179
|
-18,1%
|
834 444 462
|
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
|
816 730 595
|
19,4%
|
683 747 179
|
-18,1%
|
834 444 461
|
Operating income (I)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating income (Total I)
|
FR
|
785 031 637
|
29,4%
|
606 675 805
|
-25,0%
|
809 345 446
|
Operating income (details)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Sale of goods for resale
|
FC
|
780 490 788
|
29,3%
|
603 458 222
|
-25,0%
|
805 044 550
|
|
|
France
|
FA
|
278 016 940
|
10,7%
|
251 114 992
|
-18,7%
|
308 779 364
|
|
|
Export
|
FB
|
502 473 848
|
42,6%
|
352 343 230
|
-29,0%
|
496 265 186
|
|
 
|
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
|
3 083 501
|
9,9%
|
2 805 328
|
-18,2%
|
3 428 870
|
|
|
France
|
FG
|
2 545 338
|
7,8%
|
2 361 295
|
-21,0%
|
2 990 267
|
|
|
Export
|
FH
|
538 163
|
21,2%
|
444 033
|
1,2%
|
438 603
|
|
 
|
Net turnover
|
FL
|
783 574 289
|
29,2%
|
606 263 550
|
-25,0%
|
808 473 420
|
|
|
France
|
FJ
|
280 562 278
|
10,7%
|
253 476 287
|
-18,7%
|
311 769 631
|
|
|
Export
|
FK
|
503 012 011
|
42,6%
|
352 787 263
|
-29,0%
|
496 703 789
|
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
14 000
|
33,3%
|
10 500
|
0%
|
0
|
|
|
Release of reserves and provisions
|
FP
|
1 424 441
|
270,0%
|
384 953
|
-55,3%
|
860 740
|
|
|
Other income
|
FQ
|
18 907
|
12,5%
|
16 802
|
48,9%
|
11 286
|
Operating charges (II)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating charges (Total II)
|
GF
|
810 366 593
|
20,5%
|
672 370 365
|
-15,9%
|
799 394 522
|
Exploitation charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Purchase of goods for resale
|
FS
|
765 728 051
|
20,5%
|
635 262 870
|
-16,3%
|
758 614 573
|
|
|
Change in stocks of goods for resale
|
FT
|
2 234 056
|
191,5%
|
-2 442 211
|
-367,2%
|
913 842
|
|
|
Purchase of raw materials
|
FU
|
467 160
|
6,1%
|
440 140
|
29,0%
|
341 316
|
|
|
Change in stocks of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other external purchases and charges
|
FW
|
34 798 059
|
9,5%
|
31 776 530
|
-6,2%
|
33 876 544
|
|
|
Tax, duty and similar payments
|
FX
|
494 785
|
4,2%
|
474 784
|
-23,9%
|
623 677
|
|
|
Payroll
|
FY
|
3 707 183
|
10,0%
|
3 371 576
|
1,5%
|
3 320 666
|
|
|
Social security costs
|
FZ
|
1 642 409
|
13,3%
|
1 449 643
|
13,6%
|
1 275 936
|
Depreciation
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Depreciation of fixed assets
|
GA
|
8 036
|
-46,3%
|
14 955
|
-24,9%
|
19 907
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
1 221 071
|
-39,6%
|
2 021 078
|
431,2%
|
380 455
|
|
|
Provisions for risks and charges
|
GD
|
65 784
|
6478,4%
|
1 000
|
0%
|
0
|
Other charges
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Other charges
|
GE
|
0
|
0%
|
0
|
0%
|
27 606
|
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
|
31 130 240
|
-59,1%
|
76 132 213
|
270,2%
|
20 565 646
|
|
|
Share of joint venture transferred from other partner(s) (Total
IV)
|
GI
|
5 160 932
|
-46,7%
|
9 679 359
|
-71,7%
|
34 189 419
|
Financial income (V)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total financial income (Total V)
|
GP
|
100 832
|
-46,5%
|
188 508
|
-84,5%
|
1 217 262
|
|
|
Share financial income
|
GJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other investment income & capitalised receivables
|
GK
|
46 745
|
-22,4%
|
60 255
|
37,1%
|
43 962
|
|
|
Other interest and similar income
|
GL
|
54 051
|
-57,7%
|
127 848
|
-89,1%
|
1 171 266
|
|
|
Released provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
36
|
-91,1%
|
405
|
-80,1%
|
2 034
|
|
|
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
|
1 196 549
|
-14,1%
|
1 392 748
|
68,1%
|
828 293
|
|
|
Financial reserves and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Interest and similar charges
|
GR
|
1 194 407
|
-11,3%
|
1 346 398
|
62,7%
|
827 430
|
|
|
Exchange losses
|
GS
|
2 142
|
-95,4%
|
46 350
|
5270,8%
|
863
|
|
|
Net loss from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income (VII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
467 886
|
-37,7%
|
750 651
|
-77,4%
|
3 316 108
|
|
|
Extraordinary operating income
|
HA
|
411 849
|
-13,5%
|
475 913
|
-84,9%
|
3 156 394
|
|
|
Extraordinary income from capital transactions
|
HB
|
0
|
0%
|
45 000
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
HC
|
56 037
|
-75,6%
|
229 738
|
43,8%
|
159 714
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
74 575
|
-80,9%
|
390 653
|
172,8%
|
143 196
|
|
|
Extraordinary operating charges
|
HE
|
74 575
|
-78,6%
|
348 573
|
143,6%
|
143 114
|
|
|
Extraordinary charges from capital transactions
|
HF
|
0
|
0%
|
42 080
|
51217,1%
|
82
|
|
|
Extraordinary reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
0
|
Employee profit sharing (IX)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
43 400
|
17,9%
|
36 800
|
26,0%
|
29 200
|
Tax on profits (X)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Tax on profits (Total X)
|
HK
|
-111 455
|
9,2%
|
-122 746
|
12,4%
|
-140 169
|
References
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
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%
|
0
|
|
|
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)
|
|
|
|
31/12/2010
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
OL
|
0
|
0%
|
0
|
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
|
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)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Gross value at begin of period
|
LN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LP
|
0
|
0%
|
0
|
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
|
0
|
0%
|
0
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
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)
|
|
|
|
31/12/2010
|
|
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%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
QX
|
0
|
0%
|
0
|
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
|
2 799 145
|
101,1%
|
1 391 758
|
0%
|
0
|
|
Increases
|
UB
|
1 286 855
|
-36,4%
|
2 022 078
|
0%
|
0
|
|
Decreases
|
UC
|
1 480 476
|
157,6%
|
574 830
|
0%
|
0
|
|
|
Value at
the end of period
|
UD
|
2 605 524
|
-8,2%
|
2 839 006
|
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)
|
|
|
|
31/12/2010
|
|
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
|
51 000
|
-48,0%
|
98 000
|
0%
|
0
|
|
Increases
|
TV
|
65 784
|
6478,4%
|
1 000
|
0%
|
0
|
|
Decreases
|
TW
|
35 000
|
-22,1%
|
44 902
|
0%
|
0
|
|
|
Value at
the end of period
|
TX
|
81 784
|
51,2%
|
54 098
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Value at
begining of period
|
7B
|
2 748 145
|
112,4%
|
1 293 758
|
0%
|
0
|
|
Increases
|
TY
|
1 221 071
|
-39,6%
|
2 021 078
|
0%
|
0
|
|
Decreases
|
TZ
|
1 445 477
|
172,8%
|
529 928
|
0%
|
0
|
|
|
Value at
the end of period
|
UA
|
2 523 739
|
-9,4%
|
2 784 908
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
1 year at most
|
VU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
More than one year
|
VV
|
0
|
0%
|
0
|
0%
|
0
|
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
|
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
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Customers doubtful
or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other claims
customer
|
UX
|
0
|
0%
|
0
|
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%
|
0
|
0%
|
0
|
|
|
Value added tax
|
VB
|
0
|
0%
|
0
|
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%
|
0
|
0%
|
0
|
Prepaid
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
0
|
State Debt
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
 
|
Total debt
(gross)
|
VY
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
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
|
|
|
|
31/12/2010
|
|
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
|
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%
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year
and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers
and associated accounts (gross)
|
8B1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8B2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year
and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8C2
|
0
|
0%
|
0
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8D2
|
0
|
0%
|
0
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
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
|
|
|
|
31/12/2010
|
|
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
|
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
|
89
|
11,2%
|
80
|
0%
|
0
|
Groups and Shareholders
|
|
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Groups and
Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
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
|
|
65,91
|
-35,7%
|
102,53
|
146,8%
|
41,54
|
1,56
|
4125,0%
|
|
Global Debt
|
|
65 days
|
-34,3%
|
99 days
|
65,0%
|
60 days
|
64 days
|
1,6%
|
|
Working Capital
Fund overall net
|
|
28 days
|
-52,5%
|
59 days
|
181,0%
|
21 days
|
25 days
|
12,0%
|
|
Financial
independence
|
|
106794,58%
|
-11,1%
|
120143,92%
|
-52,4%
|
252491,59%
|
513,73%
|
20688,1%
|
|
 More ratios
|
|
Solvability
|
|
5,75%
|
16,6%
|
4,93%
|
-18,5%
|
6,05%
|
33,81%
|
-83,0%
|
|
Capacity debt
futures
|
|
%
|
-
|
%
|
-
|
%
|
1001,90%
|
-
|
|
Coverage of
current assets by net working capital overall
|
|
39,33%
|
-29,2%
|
55,54%
|
70,0%
|
32,67%
|
29,69%
|
32,5%
|
|
General Liquidity
|
|
|
-
|
|
-
|
|
0,88
|
-
|
|
Restricted Liquidity
|
|
|
-
|
|
-
|
|
1,13
|
-
|
Management or rotation
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Need background in
operating working capital
|
|
27 days
|
-53,4%
|
58 days
|
190,0%
|
20 days
|
8 days
|
237,5%
|
|
Treasury
|
|
1 days
|
0%
|
1 days
|
0%
|
1 days
|
9 days
|
-88,9%
|
|
Inventory turnover
of goods
|
|
1 days
|
-66,7%
|
3 days
|
200%
|
1 days
|
8 days
|
-87,5%
|
|
Average length of
credit granted to customers
|
|
19 days
|
-63,5%
|
52 days
|
26,8%
|
41 days
|
41 days
|
-53,7%
|
|
Average length of
credit obtained suppliers
|
|
36 days
|
5,9%
|
34 days
|
30,8%
|
26 days
|
40,50 days
|
-11,1%
|
|
 More ratios
|
|
Inventory turnover
of raw materials in industrial enterprises
|
|
0 days
|
0%
|
0 days
|
0%
|
0 days
|
0 days
|
0%
|
|
Inventory turnover
of intermediate and finished products in the industrial enterprise
|
|
days
|
-
|
days
|
-
|
days
|
1065 days
|
-
|
|
Rotation tangible
assets
|
|
%
|
-
|
%
|
-
|
%
|
1257,16%
|
-
|
Profitability of the business
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Margin trading
|
|
1,60%
|
133,1%
|
-4,84%
|
-186,0%
|
5,63
|
16,20%
|
-90,1%
|
|
Profitability of
the business
|
|
-3,25
|
69,3%
|
-10,57
|
-995,8%
|
1,18
|
1,99%
|
-263,3%
|
|
Net profit
|
|
0%
|
0%
|
0%
|
0%
|
0%
|
0,78%
|
0%
|
|
 More ratios
|
|
Growth rate of
turnover (excluding VAT)
|
|
29,25%
|
217,0%
|
-25,01%
|
-2328,2%
|
-1,03%
|
1,47%
|
1889,8%
|
|
Rates integration
|
|
-2,51%
|
74,1%
|
-9,69%
|
-632,4%
|
1,82%
|
10,80%
|
-123,2%
|
|
Rate leasing
furniture
|
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work Factor
|
|
-27,22%
|
-232,0%
|
-8,20%
|
-126,3%
|
31,21%
|
67,17%
|
-140,5%
|
|
Weight interests
|
|
0,15
|
-34,8%
|
0,23%
|
130,0%
|
0,10%
|
0,09%
|
66,7%
|
Return on capital
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Cash flow from the
overall profitability
|
|
0%
|
0%
|
0%
|
0%
|
0%
|
1,47%
|
0%
|
|
Rates of economic
profitability
|
|
-42%
|
35,4%
|
-65%
|
-425,0%
|
20%
|
14%
|
-400%
|
|
Financial
profitability
|
|
8650361%
|
0,0%
|
8650362%
|
0%
|
8650362%
|
353408%
|
2347,7%
|
|
Return on
investment
|
|
1,98%
|
40,4%
|
1,41%
|
-19,0%
|
1,74%
|
8,82%
|
-77,6%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
|
31/12/2010
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2010
|
|
|
Turnover
|
783 574 289
|
29,2%
|
606 263 550
|
-25,0%
|
808 473 420
|
3 361 362 €
|
23211,2%
|
|
Sales of goods
|
780 490 788
|
29,3%
|
603 458 222
|
-25,0%
|
805 044 550
|
|
|
|
- Purchase of go
ds
|
765 728 051
|
20,5%
|
635 262 870
|
-16,3%
|
758 614 573
|
|
|
|
+/- Stock of goods variation
|
2 234 056
|
191,5%
|
-2 442 211
|
-367,2%
|
913 842
|
|
|
|
Trading margin
|
12 528 681 €
|
142,7%
|
-29 362 437 €
|
-164,5%
|
45 516 135 €
|
298 076 €
|
4103,2%
|
|
|
1,60 % CA
|
133,1%
|
-4,84 % CA
|
-186
0%
|
5,63 % CA
|
16,23 % CA
|
-90,1%
|
|
Sale of goods produced
|
3 083 501
|
9,9%
|
2 805 328
|
-18,2%
|
3 428 870
|
|
|
|
+/- Stocked production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-cons
ructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
3 083 501 €
|
9,9%
|
2 805 328 €
|
-18,2%
|
3 428 870 €
|
35 249 €
|
8647,8%
|
|
|
0,39 % CA
|
-15,2%
|
0,46 % CA
|
9,5%
|
0,42 % CA
|
1,03 % CA
|
-62,1%
|
|
Trading margin
|
12 528 681
|
142,7%
|
-29 362 437
|
-164,5%
|
45 516 135
|
298 076
|
410
,2%
|
|
+ Period Production
|
3 083 501
|
9,9%
|
2 805 328
|
-18,2%
|
3 428 870
|
35 249
|
8647,8%
|
|
- Purchase of ra
materials
|
467 160
|
6,1%
|
440 140
|
29,0%
|
341 316
|
|
|
|
+/- Change in stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other external purchases and charges
|
34 798 059
|
9,5%
|
31 776 530
|
-6,2%
|
33 876 544
|
|
|
|
Added value
|
-19 653 037 €
|
66,6%
|
-58 773 779 €
|
-499,1%
|
14 727 145 €
|
311 189 €
|
-6415,5%
|
|
|
-2,51 % CA
|
74,1%
|
-9,69 % CA
|
-632,4%
|
1,82 % CA
|
10,80 % CA
|
-123,2%
|
|
Added value
|
-19 653 037 €
|
66,6%
|
-58 773 779 €
|
-499,1%
|
14 727 145 €
|
311 189 €
|
-6415,5%
|
|
+ Operating grants
|
14 000
|
33,3%
|
10 500
|
0%
|
0
|
|
|
|
- Tax, duty and similar paym
nts
|
494 785
|
4,2%
|
474 784
|
-23,9%
|
623 677
|
|
|
|
- Personal charges
|
5 349 592
|
11,0%
|
4 821 219
|
4,9%
|
4 596 602
|
|
|
|
Gross operating surplus
|
-25 483 414 €
|
60,2%
|
-64 059 282 €
|
-773,8%
|
9 506 866 €
|
52 339 €
|
-48789,1%
|
|
|
-3,25 % CA
|
69,3%
|
-10,57 % CA
|
-995,8%
|
1,18 % CA
|
1
99 % CA
|
-263,3%
|
|
Gross operating surplus
|
-25 483 414 €
|
60,2%
|
-64 059 282 €
|
-773,8%
|
9 506 866 €
|
52 339 €
|
-48789,1%
|
|
+ Release of reserves and provisions
|
1 424 441
|
270,0%
|
384 953
|
-55,3%
|
860 740
|
|
|
|
+ Other operating income
|
18 907
|
12,5%
|
16 802
|
48,9%
|
11 2
6
|
|
|
|
- Depreciation/Amortisation
|
1 294 891
|
-36,4%
|
2 037 033
|
408,8%
|
400 362
|
|
|
|
- Other charges
|
0
|
0%
|
0
|
0%
|
27 606
|
|
|
|
Operating result
|
-25 334 957 €
|
61,4%
|
-65 694 560 €
|
-760,2%
|
9 950 924 €
|
28 854 €
|
-87904,0%
|
|
|
-3,23 % CA
|
70,2%
|
-10,84 % CA
|
-981,3%
|
1,23 % CA
|
,25 % CA
|
-358,4%
|
|
Operating result
|
-25 334 957 €
|
61,4%
|
-65 694 560 €
|
-760,2%
|
9 950 924 €
|
28 854 €
|
-87904,0%
|
|
+/- Result of joint-venture transferred from/to other partners
|
25 969 308
|
-60,9%
|
66 452 854
|
587,8%
|
-13 623 773
|
|
|
|
+ Financial income
|
100 832
|
46,5%
|
188 508
|
-84,5%
|
1 217 262
|
|
|
|
- Financial charges
|
1 196 549
|
-14,1%
|
1 392 748
|
68,1%
|
828 293
|
|
|
|
Pre-tax result
|
-52 399 982 €
|
60,7%
|
-133 351 654 €
|
-656,5%
|
23 963 666 €
|
29 529 €
|
-177552,6%
|
|
|
-6,69 % CA
|
69,6%
|
-22,00 % CA
|
-843,2%
|
2,96 % CA
|
1,02 % CA
|
-755
9%
|
|
Extraordinary income
|
467 886
|
-37,7%
|
750 651
|
-77,4%
|
3 316 108
|
2 760
|
16852,4%
|
|
- Extraordinary charges
|
74 575
|
-80,9%
|
390 653
|
172,8%
|
143 196
|
|
|
|
Extraordinary result
|
393 311 €
|
9,3%
|
359 998 €
|
-88,7%
|
3 172 912 €
|
0 €
|
0%
|
|
|
0,05 % CA
|
-16,7%
|
0,06 % CA
|
-84
6%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
-52 399 982 €
|
60,7%
|
-133 351 654 €
|
-656,5%
|
23 963 666 €
|
29 529 €
|
-177552,6%
|
|
Extraordinary result
|
393 311 €
|
9,3%
|
359 998 €
|
-88,7%
|
3 172 912 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
43 400
|
17,9%
|
36 800
|
26,0%
|
29 200
|
|
|
|
Tax on profits
|
-111 455
|
9,2%
|
-122 746
|
12,4%
|
-140 169
|
|
|
|
Net result
|
-51 938 616 €
|
60,9%
|
-132 905 710 €
|
-587,8%
|
27 247 547 €
|
24 078 €
|
-215809,8%
|
|
|
-6,63 % CA
|
69,8%
|
-21,92 % CA
|
-750,4%
|
3,37 % CA
|
0,78
% CA
|
-950,0%
|
|
|
|
|