|
Active
Account | Passive Account | Account Results
|
|
Synthesized
Accounts
|
Annual Accounts
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
21/09/2012
|
|
06/08/2010
|
|
-
|
|
|
|
Activity Code
|
2651B
|
|
2651B
|
|
2651B
|
|
|
|
Employees
|
97
|
|
86
|
|
87
|
|
|
Active account
|
Annual Accounts
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2011
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
10Â 106Â 802
|
-0,4%
|
10Â 143Â 828
|
-10,0%
|
11Â 269Â 744
|
91Â 265,50
|
10974,1%
|
|
- Intangible assets
|
1Â 691Â 810
|
6,5%
|
1Â 589Â 174
|
-2,2%
|
1Â 624Â 496
|
7Â 036
|
23945,1%
|
|
- Tangible assets
|
7Â 504Â 532
|
-4,2%
|
7Â 835Â 679
|
-13,2%
|
9Â 026Â 678
|
32Â 316,50
|
23122,0%
|
|
- Financial assets
|
910Â 460
|
26,6%
|
718Â 975
|
16,2%
|
618Â 571
|
4Â 000
|
22661,5%
|
|
Net current assets
|
29Â 616Â 191
|
52,3%
|
19Â 445Â 985
|
-5,5%
|
20Â 570Â 969
|
654Â 446,50
|
4425,4%
|
|
- Stocks
|
11Â 314Â 196
|
84,4%
|
6Â 136Â 639
|
22,7%
|
5Â 000Â 526
|
130Â 096,50
|
8596,8%
|
|
- Advanced payments
|
58Â 710
|
52,3%
|
35Â 666
|
-56,0%
|
81Â 010
|
0
|
0%
|
|
- Receivables
|
6Â 714Â 826
|
-1,0%
|
6Â 780Â 670
|
-40,6%
|
11Â 413Â 870
|
304Â 182,50
|
2107,5%
|
|
- Securities and cash
|
11Â 528Â 459
|
77,6%
|
6Â 493Â 010
|
59,3%
|
4Â 075Â 563
|
122Â 887
|
9281,3%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
456
|
-
|
|
Accounts of regularization
|
381Â 146
|
-24,0%
|
501Â 758
|
18,2%
|
424Â 437
|
0
|
0%
|
|
Total Assets
|
40Â 104Â 136
|
33,3%
|
30Â 091Â 569
|
-6,7%
|
32Â 265Â 150
|
828Â 113,50
|
4742,8%
|
Passive Account
|
Annual Accounts
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2011
|
|
|
Shareholders' equity
|
26Â 267Â 937
|
18,3%
|
22Â 211Â 187
|
1,7%
|
21Â 850Â 212
|
337Â 997,50
|
7671,6%
|
|
Share capital
|
3Â 091Â 349
|
0%
|
3Â 091Â 349
|
0,1%
|
3Â 089Â 672
|
79Â 600
|
3783,6%
|
|
Other capital resources
|
910Â 267
|
-4,2%
|
950Â 000
|
-2,1%
|
970Â 000
|
0
|
0%
|
|
Risk Provisions
|
1Â 820Â 262
|
46,3%
|
1Â 243Â 853
|
-45,5%
|
2Â 283Â 844
|
0
|
0%
|
|
Liabilities
|
11Â 080Â 677
|
94,9%
|
5Â 686Â 225
|
-20,3%
|
7Â 137Â 695
|
341Â 308
|
3146,5%
|
|
- Financial liabilities
|
0
|
0%
|
2Â 029
|
-98,2%
|
110Â 959
|
43Â 106,50
|
0%
|
|
- Advanced payments received
|
4Â 060Â 109
|
683,9%
|
517Â 906
|
182,9%
|
183Â 086
|
0
|
0%
|
|
- Trade account payables
|
3Â 228Â 378
|
35,2%
|
2Â 387Â 527
|
-26,3%
|
3Â 238Â 978
|
104Â 499
|
2989,4%
|
|
- Tax and social liabilities
|
3Â 111Â 903
|
78,4%
|
1Â 744Â 534
|
-5,0%
|
1Â 836Â 566
|
122Â 398
|
2442,4%
|
|
- Other debts and fixed assets liabilities
|
626Â 336
|
-33,3%
|
939Â 471
|
-42,7%
|
1Â 639Â 639
|
5Â 400,50
|
11497,7%
|
|
Account regularization
|
78Â 942
|
-17,0%
|
95Â 062
|
-37,4%
|
151Â 867
|
0
|
0%
|
|
Total liabilities
|
40Â 104Â 136
|
33,3%
|
30Â 091Â 568
|
-6,7%
|
32Â 265Â 150
|
828Â 114
|
4742,8%
|
Results
|
Annual Accounts
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2011
|
|
|
Sales of Goods
|
33Â 671Â 326
|
54,2%
|
21Â 834Â 717
|
11,9%
|
19Â 515Â 211
|
1Â 048Â 872,50
|
3110,2%
|
|
Net turnover
|
28Â 067Â 151
|
57,7%
|
17Â 799Â 592
|
-5,5%
|
18Â 829Â 741
|
968Â 958,50
|
2796,6%
|
|
- of which net export turnover
|
24Â 406Â 407
|
54,3%
|
15Â 820Â 611
|
-6,0%
|
16Â 837Â 441
|
13Â 673
|
178400,7%
|
|
Operating charges
|
29Â 387Â 741
|
34,5%
|
21Â 844Â 444
|
5,0%
|
20Â 812Â 757
|
983Â 110,50
|
2889,3%
|
|
Operating profit/loss
|
4Â 283Â 585
|
44138,1%
|
-9Â 727
|
99,3%
|
-1Â 297Â 546
|
37Â 352
|
11368,2%
|
|
Financial income
|
1Â 093Â 954
|
27,6%
|
857Â 666
|
-22,6%
|
1Â 107Â 480
|
843,50
|
129592,2%
|
|
Financial charges
|
1Â 074Â 010
|
48,6%
|
722Â 909
|
-52,1%
|
1Â 508Â 055
|
3Â 065
|
34941,1%
|
|
Financial profit/loss
|
19Â 944
|
-85,2%
|
134Â 757
|
133,6%
|
-400Â 575
|
-323
|
6274,6%
|
|
Pretax net operating income
|
4Â 303Â 529
|
3342,0%
|
125Â 030
|
107,4%
|
-1Â 698Â 121
|
37Â 568
|
11355,3%
|
|
Extraordinary income
|
82Â 114
|
-35,6%
|
127Â 604
|
1681,9%
|
7Â 161
|
834,50
|
9739,9%
|
|
Extraordinary charges
|
204Â 577
|
111,5%
|
96Â 719
|
-35,9%
|
150Â 909
|
714
|
28552,2%
|
|
Extraordinary profit/loss
|
-122Â 463
|
13510,9%
|
30Â 885
|
121,5%
|
-143Â 748
|
0
|
0%
|
|
Net result
|
4Â 203Â 726
|
475,6%
|
730Â 374
|
159,7%
|
-1Â 222Â 481
|
45Â 964,50
|
9045,6%
|
|
|
|
|
Normal Account
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Grand Total (I to VI)
|
Net
|
40Â 104Â 136
|
33,3%
|
30Â 091Â 569
|
-6,7%
|
32Â 265Â 150
|
|
|
Gross
|
CO
|
53Â 343Â 893
|
10,5%
|
48Â 254Â 194
|
-4,8%
|
50Â 667Â 360
|
|
|
Amortisation
|
1A
|
13Â 239Â 757
|
-27,1%
|
18Â 162Â 625
|
-1,3%
|
18Â 402Â 210
|
Non declared distributed capital (I)
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
-
|
0
|
Active fixed asset (II)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total Active fixed asset (II)
|
Net
|
10Â 106Â 802
|
-0,4%
|
10Â 143Â 828
|
-10,0%
|
11Â 269Â 744
|
|
|
Gross
|
BJ
|
18Â 468Â 518
|
-6,8%
|
19Â 814Â 262
|
-0,3%
|
19Â 872Â 051
|
|
|
Amortisation
|
BK
|
8Â 361Â 716
|
-13,5%
|
9Â 670Â 434
|
12,4%
|
8Â 602Â 307
|
Intangilble fixed assets
|
|
|
|
31/12/2011
|
|
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
|
166Â 676
|
147,2%
|
67Â 420
|
-36,9%
|
106Â 822
|
|
|
Gross
|
AF
|
1Â 075Â 240
|
2,1%
|
1Â 052Â 958
|
3,5%
|
1Â 017Â 586
|
|
|
Amortisation
|
AG
|
908Â 564
|
-7,8%
|
985Â 538
|
8,2%
|
910Â 764
|
|

|
Goodwill
|
Net
|
1Â 517Â 674
|
0%
|
1Â 517Â 674
|
0%
|
1Â 517Â 674
|
|
|
Gross
|
AH
|
1Â 517Â 674
|
0%
|
1Â 517Â 674
|
0%
|
1Â 517Â 674
|
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other intangible fixed assets
|
Net
|
7Â 460
|
82,8%
|
4Â 080
|
0%
|
0
|
|
|
Gross
|
AJ
|
7Â 460
|
82,8%
|
4Â 080
|
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
|
1Â 691Â 810
|
6,5%
|
1Â 589Â 174
|
-2,2%
|
1Â 624Â 496
|
Tangilble fixed assets
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Lands
|
Net
|
2Â 204Â 688
|
0%
|
2Â 204Â 688
|
0%
|
2Â 204Â 688
|
|
|
Gross
|
AN
|
2Â 204Â 688
|
0%
|
2Â 204Â 688
|
0%
|
2Â 204Â 688
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Buildings
|
Net
|
4Â 564Â 531
|
-10,8%
|
5Â 119Â 194
|
-6,8%
|
5Â 495Â 317
|
|
|
Gross
|
AP
|
6Â 620Â 375
|
3,7%
|
6Â 383Â 541
|
0,2%
|
6Â 373Â 179
|
|
|
Amortisation
|
AQ
|
2Â 055Â 844
|
62,6%
|
1Â 264Â 347
|
44,0%
|
877Â 862
|
|

|
Plant
|
Net
|
458Â 943
|
6,7%
|
430Â 167
|
-64,9%
|
1Â 224Â 714
|
|
|
Gross
|
AR
|
3Â 980Â 847
|
-33,7%
|
6Â 004Â 552
|
0,5%
|
5Â 975Â 936
|
|
|
Amortisation
|
AS
|
3Â 521Â 904
|
-36,8%
|
5Â 574Â 385
|
17,3%
|
4Â 751Â 222
|
|

|
Other tangible fixed assets
|
Net
|
110Â 073
|
34,8%
|
81Â 630
|
-19,9%
|
101Â 959
|
|
|
Gross
|
AT
|
690Â 016
|
17,1%
|
589Â 125
|
-16,3%
|
703Â 440
|
|
|
Amortisation
|
AU
|
579Â 943
|
14,3%
|
507Â 495
|
-15,6%
|
601Â 481
|
|

|
Fixed assets in construction
|
Net
|
166Â 297
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AV
|
166Â 297
|
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
|
7Â 504Â 532
|
|
7Â 835Â 679
|
|
9Â 026Â 678
|
Financial assets
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Associates at equity
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CT
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other participations
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CU
|
986Â 318
|
108048,9%
|
912
|
-0,1%
|
913
|
|
|
Amortisation
|
CV
|
986Â 318
|
108048,9%
|
912
|
-0,1%
|
913
|
|

|
Inter-company receivables
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BB
|
309Â 143
|
-76,8%
|
1Â 330Â 487
|
-3,4%
|
1Â 377Â 236
|
|
|
Amortisation
|
BC
|
309Â 143
|
-76,8%
|
1Â 330Â 487
|
-3,4%
|
1Â 377Â 236
|
|

|
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
|
910Â 460
|
26,6%
|
718Â 975
|
16,2%
|
618Â 571
|
|
|
Gross
|
BH
|
910Â 460
|
25,4%
|
726Â 245
|
3,5%
|
701Â 399
|
|
|
Amortisation
|
BI
|
0
|
0%
|
7Â 270
|
-91,2%
|
82Â 828
|
|
|
Sub Total Financial Assets
|
|
910Â 460
|
|
718Â 975
|
|
618Â 571
|
Current Assets (III)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total Assets
|
Net
|
29Â 616Â 191
|
52,3%
|
19Â 445Â 985
|
-5,5%
|
20Â 570Â 969
|
|
|
Gross
|
CJ
|
34Â 494Â 230
|
23,5%
|
27Â 938Â 176
|
-8,0%
|
30Â 370Â 872
|
|
|
Amortisation
|
CK
|
4Â 878Â 039
|
-42,6%
|
8Â 492Â 191
|
-13,3%
|
9Â 799Â 903
|
Stocks
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Raw
materials
|
Net
|
3Â 712Â 584
|
20,9%
|
3Â 070Â 138
|
13,2%
|
2Â 712Â 390
|
|
|
Gross
|
BL
|
7Â 036Â 040
|
-19,7%
|
8Â 762Â 060
|
6,7%
|
8Â 213Â 399
|
|
|
Amortisation
|
BM
|
3Â 323Â 456
|
-41,6%
|
5Â 691Â 922
|
3,5%
|
5Â 501Â 009
|
|

|
Work in
progress (goods)
|
Net
|
5Â 657Â 781
|
228,3%
|
1Â 723Â 099
|
7,6%
|
1Â 601Â 805
|
|
|
Gross
|
BN
|
5Â 758Â 107
|
157,2%
|
2Â 238Â 877
|
-10,9%
|
2Â 512Â 422
|
|
|
Amortisation
|
BO
|
100Â 326
|
-80,5%
|
515Â 778
|
-43,4%
|
910Â 617
|
|

|
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
|
1Â 943Â 831
|
44,7%
|
1Â 343Â 402
|
95,7%
|
686Â 331
|
|
|
Gross
|
BR
|
2Â 858Â 262
|
0,0%
|
2Â 857Â 270
|
9,8%
|
2Â 602Â 746
|
|
|
Amortisation
|
BS
|
914Â 431
|
-39,6%
|
1Â 513Â 868
|
-21,0%
|
1Â 916Â 415
|
|

|
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
|
11Â 314Â 196
|
84,4%
|
6Â 136Â 639
|
22,7%
|
5Â 000Â 526
|
Advance payments to suppliers
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Advance
payments to suppliers
|
Net
|
58Â 710
|
64,6%
|
35Â 666
|
-56,0%
|
81Â 010
|
|
|
Gross
|
BV
|
95Â 282
|
31,9%
|
72Â 238
|
-38,6%
|
117Â 582
|
|
|
Amortisation
|
BW
|
36Â 572
|
0%
|
36Â 572
|
0%
|
36Â 572
|
Debtors
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Trade
accounts receivable
|
Net
|
5Â 595Â 683
|
15,2%
|
4Â 855Â 677
|
-52,1%
|
10Â 137Â 448
|
|
|
Gross
|
BX
|
6Â 098Â 937
|
9,1%
|
5Â 589Â 728
|
-51,7%
|
11Â 572Â 738
|
|
|
Amortisation
|
BY
|
503Â 254
|
-31,4%
|
734Â 051
|
-48,9%
|
1Â 435Â 290
|
|

|
Other
debtors
|
Net
|
1Â 037Â 320
|
-43,8%
|
1Â 845Â 472
|
52,0%
|
1Â 214Â 344
|
|
|
Gross
|
BZ
|
1Â 037Â 320
|
-43,8%
|
1Â 845Â 472
|
52,0%
|
1Â 214Â 344
|
|
|
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
|
6Â 633Â 003
|
-1,0%
|
6Â 701Â 149
|
-41,0%
|
11Â 351Â 792
|
Divers
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Investment
securities
|
Net
|
9Â 295Â 438
|
71,4%
|
5Â 424Â 786
|
239,6%
|
1Â 597Â 176
|
|
|
Gross
|
CD
|
9Â 295Â 438
|
71,4%
|
5Â 424Â 786
|
239,6%
|
1Â 597Â 176
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Cash and
cash equivalents
|
Net
|
2Â 233Â 021
|
109,0%
|
1Â 068Â 224
|
-56,9%
|
2Â 478Â 387
|
|
|
Gross
|
CF
|
2Â 233Â 021
|
109,0%
|
1Â 068Â 224
|
-56,9%
|
2Â 478Â 387
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Divers
|
Net
|
11Â 528Â 459
|
77,6%
|
6Â 493Â 010
|
59,3%
|
4Â 075Â 563
|
Prepaid expenses
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Prepaid
expenses
|
Net
|
81Â 823
|
2,9%
|
79Â 521
|
28,1%
|
62Â 078
|
|
|
Gross
|
CH
|
81Â 823
|
2,9%
|
79Â 521
|
28,1%
|
62Â 078
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Multi-period
charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
-
|
-
|
|
|
Premiums on
redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
-
|
-
|
|
|
Currency
differential gain
|
CN3
|
381Â 146
|
-24,0%
|
501Â 758
|
18,2%
|
424Â 437
|
|
|
Gross
|
|
381Â 146
|
-24,0%
|
501Â 758
|
-
|
-
|
References
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Grand Total (I to V)
|
EE
|
40Â 104Â 136
|
33,3%
|
30Â 091Â 568
|
-6,7%
|
32Â 265Â 150
|
Shareholder Equity (I)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total shareholders' equity (Total I)
|
DL
|
26Â 267Â 937
|
18,3%
|
22Â 211Â 187
|
1,7%
|
21Â 850Â 212
|
|
|
Equity and shareholders' equity
|
DA
|
3Â 091Â 349
|
0%
|
3Â 091Â 349
|
0,1%
|
3Â 089Â 672
|
|
|
Issue and merger premiums
|
DB
|
23Â 979Â 991
|
-6,0%
|
25Â 515Â 839
|
0,0%
|
25Â 507Â 142
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
303Â 644
|
0%
|
303Â 644
|
0%
|
303Â 644
|
|
|
Statutory or contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special regulated reserves
|
DF
|
602Â 089
|
-37,0%
|
955Â 867
|
-28,3%
|
1Â 332Â 795
|
|
|
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
|
-5Â 912Â 942
|
29,5%
|
-8Â 391Â 688
|
-17,1%
|
-7Â 169Â 207
|
|
|
Profit or loss for the period
|
DI
|
4Â 203Â 726
|
475,6%
|
730Â 374
|
159,7%
|
-1Â 222Â 481
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
80
|
-98,6%
|
5Â 802
|
-32,9%
|
8Â 648
|
Other capital resources (II)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total other
capital resources (Total II)
|
DO
|
910Â 267
|
-4,2%
|
950Â 000
|
-2,1%
|
970Â 000
|
|
|
Income from
participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Conditional
loans
|
DN
|
910Â 267
|
-4,2%
|
950Â 000
|
-2,1%
|
970Â 000
|
Provisions for risks and charges (III)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total
provisions for risks and charges (Total III)
|
DR
|
1Â 820Â 262
|
46,3%
|
1Â 243Â 853
|
-45,5%
|
2Â 283Â 844
|
|
|
Risk
provisions
|
DP
|
1Â 780Â 538
|
43,1%
|
1Â 243Â 853
|
-12,9%
|
1Â 427Â 984
|
|
|
Reserves for
charges
|
DQ
|
39Â 724
|
0%
|
0
|
0%
|
855Â 860
|
Liabilities (IV)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total
Liabilities (Total IV)
|
EC
|
11Â 080Â 677
|
94,9%
|
5Â 686Â 225
|
-20,3%
|
7Â 137Â 695
|
|
|
Convertible
debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans
and liabilities
|
DU
|
0
|
0%
|
2Â 029
|
-98,2%
|
110Â 959
|
|
|
Sundry loans
and financial liabilities
|
DV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which participating
loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance
payments received for current orders
|
DW
|
4Â 060Â 109
|
683,9%
|
517Â 906
|
182,9%
|
183Â 086
|
|
|
Trade
accounts payables
|
DX
|
3Â 228Â 378
|
35,2%
|
2Â 387Â 527
|
-26,3%
|
3Â 238Â 978
|
|
|
Tax and
social security liabilities
|
DY
|
3Â 111Â 903
|
78,4%
|
1Â 744Â 534
|
-5,0%
|
1Â 836Â 566
|
|
|
Fixed asset
liabilities
|
DZ
|
173Â 164
|
-55,8%
|
391Â 903
|
-28,7%
|
550Â 000
|
|
|
Other debts
|
EA
|
428Â 181
|
-21,8%
|
547Â 264
|
-48,7%
|
1Â 066Â 241
|
Translation loss (V)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Translation
loss (Total V)
|
ED
|
24Â 991
|
8120,7%
|
304
|
-98,7%
|
23Â 398
|
Equalization accounts
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Deferred
income
|
EB
|
78Â 942
|
-17,0%
|
95Â 062
|
-37,4%
|
151Â 867
|
References
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Of which
tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred
income and liabilities
|
EG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Operating result (Total I-II)
|
GG
|
4Â 283Â 585
|
44138,1%
|
-9Â 727
|
99,3%
|
-1Â 297Â 546
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Financial result (Total V-VI)
|
GV
|
19Â 944
|
-85,2%
|
134Â 757
|
133,6%
|
-400Â 575
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Pre-tax net operating income (Total
I-II+II-IV+V-VI)
|
GW
|
4Â 303Â 529
|
3342,0%
|
125Â 030
|
107,4%
|
-1Â 698Â 121
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
-122Â 463
|
-496,5%
|
30Â 885
|
121,5%
|
-143Â 748
|
Profit or loss
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Profit or loss
|
HN
|
4Â 203Â 726
|
475,6%
|
730Â 374
|
159,7%
|
-1Â 222Â 481
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total Income (I+III+V+VII)
|
HL
|
34Â 847Â 394
|
52,7%
|
22Â 819Â 987
|
10,6%
|
20Â 629Â 852
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
30Â 643Â 669
|
38,7%
|
22Â 089Â 615
|
1,1%
|
21Â 852Â 332
|
Operating income (I)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating income (Total I)
|
FR
|
33Â 671Â 326
|
54,2%
|
21Â 834Â 717
|
11,9%
|
19Â 515Â 211
|
Operating income (details)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
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
|
27Â 869Â 136
|
63,0%
|
17Â 099Â 592
|
-4,7%
|
17Â 937Â 142
|
|
|
France
|
FD
|
3Â 642Â 365
|
84,1%
|
1Â 978Â 981
|
16,8%
|
1Â 694Â 885
|
|
|
Export
|
FE
|
24Â 226Â 771
|
60,2%
|
15Â 120Â 611
|
-6,9%
|
16Â 242Â 257
|
|

|
Sale of services
|
FI
|
198Â 015
|
-71,7%
|
700Â 000
|
-21,6%
|
892Â 599
|
|
|
France
|
FG
|
18Â 379
|
0%
|
0
|
0%
|
297Â 415
|
|
|
Export
|
FH
|
179Â 636
|
-74,3%
|
700Â 000
|
17,6%
|
595Â 184
|
|

|
Net turnover
|
FL
|
28Â 067Â 151
|
57,7%
|
17Â 799Â 592
|
-5,5%
|
18Â 829Â 741
|
|
|
France
|
FJ
|
3Â 660Â 744
|
85,0%
|
1Â 978Â 981
|
-0,7%
|
1Â 992Â 300
|
|
|
Export
|
FK
|
24Â 406Â 407
|
54,3%
|
15Â 820Â 611
|
-6,0%
|
16Â 837Â 441
|
|
|
Stocked production
|
FM
|
2Â 231Â 602
|
4286,4%
|
50Â 875
|
102,1%
|
-2Â 414Â 764
|
|
|
Self-constructed assets
|
FN
|
27Â 201
|
0%
|
0
|
0%
|
183Â 630
|
|
|
Operating grants
|
FO
|
50Â 269
|
-73,6%
|
190Â 095
|
268,9%
|
51Â 524
|
|
|
Release of reserves and provisions
|
FP
|
3Â 070Â 902
|
-18,5%
|
3Â 769Â 636
|
34,4%
|
2Â 803Â 880
|
|
|
Other income
|
FQ
|
224Â 201
|
814,4%
|
24Â 519
|
-59,9%
|
61Â 200
|
Operating charges (II)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Total operating charges (Total II)
|
GF
|
29Â 387Â 741
|
34,5%
|
21Â 844Â 444
|
5,0%
|
20Â 812Â 757
|
Exploitation charges
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Purchase of goods for resale
|
FS
|
0
|
0%
|
2Â 733
|
0%
|
0
|
|
|
Change in stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Purchase of raw materials
|
FU
|
14Â 105Â 721
|
79,0%
|
7Â 880Â 665
|
23,9%
|
6Â 358Â 055
|
|
|
Change in stocks of raw materials
|
FV
|
178Â 555
|
137,3%
|
-478Â 765
|
-188,9%
|
538Â 603
|
|
|
Other external purchases and charges
|
FW
|
4Â 316Â 177
|
-2,1%
|
4Â 408Â 849
|
-1,0%
|
4Â 454Â 134
|
|
|
Tax, duty and similar payments
|
FX
|
871Â 078
|
47,5%
|
590Â 558
|
7,5%
|
549Â 458
|
|
|
Payroll
|
FY
|
5Â 419Â 927
|
30,0%
|
4Â 167Â 736
|
7,5%
|
3Â 875Â 164
|
|
|
Social security costs
|
FZ
|
2Â 342Â 186
|
28,4%
|
1Â 824Â 259
|
3,2%
|
1Â 767Â 894
|
Depreciation
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Depreciation of fixed assets
|
GA
|
754Â 989
|
-43,4%
|
1Â 334Â 555
|
2,9%
|
1Â 297Â 004
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
510Â 152
|
-39,0%
|
835Â 887
|
-49,4%
|
1Â 650Â 531
|
|
|
Provisions for risks and charges
|
GD
|
133Â 236
|
-70,7%
|
455Â 297
|
42,1%
|
320Â 461
|
Other charges
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Other charges
|
GE
|
755Â 720
|
-8,1%
|
822Â 670
|
56518,7%
|
1Â 453
|
Operating charges (III-IV)
|
|
|
|
31/12/2011
|
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total financial income (Total V)
|
GP
|
1Â 093Â 954
|
27,6%
|
857Â 666
|
-22,6%
|
1Â 107Â 480
|
|
|
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
|
247Â 507
|
34,3%
|
184Â 247
|
21,4%
|
151Â 823
|
|
|
Released provisions and transferred charges
|
GM
|
568Â 983
|
4,0%
|
547Â 322
|
-11,6%
|
618Â 829
|
|
|
Exchange gains
|
GN
|
226Â 274
|
124,7%
|
100Â 693
|
-60,5%
|
254Â 894
|
|
|
Net income from disposal of investment
securities
|
GO
|
51Â 190
|
101,5%
|
25Â 404
|
-69,0%
|
81Â 934
|
Financial Charge (VI)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total financial charge (Total VI)
|
GU
|
1Â 074Â 010
|
48,6%
|
722Â 909
|
-52,1%
|
1Â 508Â 055
|
|
|
Financial reserves and provisions
|
GQ
|
614Â 472
|
10,6%
|
555Â 765
|
-43,3%
|
980Â 184
|
|
|
Interest and similar charges
|
GR
|
197Â 015
|
1428,6%
|
12Â 889
|
-96,3%
|
347Â 265
|
|
|
Exchange losses
|
GS
|
262Â 523
|
70,2%
|
154Â 255
|
-14,6%
|
180Â 606
|
|
|
Net loss from disposal of investment
securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income (VII)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total extraordinary income (Total VII)
|
HD
|
82Â 114
|
-35,6%
|
127Â 604
|
1681,9%
|
7Â 161
|
|
|
Extraordinary operating income
|
HA
|
76Â 775
|
209,9%
|
24Â 777
|
330,1%
|
5Â 761
|
|
|
Extraordinary income from capital
transactions
|
HB
|
4Â 544
|
-95,5%
|
99Â 982
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
HC
|
795
|
-72,1%
|
2Â 845
|
103,2%
|
1Â 400
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total extraordinary charges (Total VIII)
|
HH
|
204Â 577
|
111,5%
|
96Â 719
|
-35,9%
|
150Â 909
|
|
|
Extraordinary operating charges
|
HE
|
200Â 000
|
583,8%
|
29Â 250
|
-68,9%
|
94Â 115
|
|
|
Extraordinary charges from capital
transactions
|
HF
|
4Â 537
|
-93,3%
|
67Â 469
|
54,6%
|
43Â 635
|
|
|
Extraordinary reserves and provisions
|
HG
|
40
|
0%
|
0
|
0%
|
13Â 159
|
Employee profit sharing (IX)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Tax on profits (Total X)
|
HK
|
-22Â 659
|
96,1%
|
-574Â 457
|
7,3%
|
-619Â 389
|
References
|
|
|
|
31/12/2011
|
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Gross value at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
22Â 651Â 503
|
|
|
Increasess due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions, creations,
contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
2Â 655Â 754
|
|
|
Decreasess by budget item transfer
|
OK1
|
14Â 271
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
OK2
|
5Â 599Â 881
|
137,9%
|
2Â 353Â 504
|
-56,7%
|
5Â 435Â 207
|
|
|
Gross value at the end of period
|
OL
|
18Â 468Â 517
|
-6,8%
|
19Â 814Â 262
|
-0,3%
|
19Â 872Â 051
|
Research and development Charge (Total I)
|
|
|
|
31/12/2011
|
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Gross value at begin of period
|
KD
|
2Â 687Â 910
|
6,0%
|
2Â 535Â 259
|
151,7%
|
1Â 007Â 094
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KF
|
129Â 796
|
229,0%
|
39Â 452
|
-97,5%
|
1Â 552Â 345
|
|
|
Decreasess by budget item transfer
|
LV1
|
14Â 271
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
203Â 063
|
0%
|
0
|
0%
|
24Â 181
|
|
|
Gross value at the end of period
|
LW
|
2Â 600Â 372
|
1,0%
|
2Â 574Â 711
|
1,6%
|
2Â 535Â 260
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Gross value at begin of period
|
LN
|
13Â 370Â 098
|
-12,4%
|
15Â 257Â 243
|
3,6%
|
14Â 726Â 468
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LP
|
339Â 096
|
383,4%
|
70Â 142
|
-87,2%
|
549Â 770
|
|
|
Decreasess by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
46Â 971
|
-67,7%
|
145Â 480
|
665,9%
|
18Â 994
|
|
|
Gross value at the end of period
|
NH
|
13Â 662Â 223
|
-10,0%
|
15Â 181Â 905
|
-0,5%
|
15Â 257Â 244
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Gross value at begin of period
|
LQ
|
2Â 314Â 434
|
11,3%
|
2Â 079Â 547
|
-69,9%
|
6Â 917Â 942
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
5Â 241Â 334
|
139,8%
|
2Â 186Â 122
|
294,9%
|
553Â 639
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
5Â 349Â 847
|
142,3%
|
2Â 208Â 025
|
-59,1%
|
5Â 392Â 032
|
|
|
Gross value at the end of period
|
NK
|
2Â 205Â 921
|
7,2%
|
2Â 057Â 644
|
-1,1%
|
2Â 079Â 548
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Reserve for
depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
5Â 748Â 678
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
1Â 297Â 002
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
164Â 663
|
|
|
Reserve for
depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
7Â 141Â 329
|
Research and development charge (Total I)
|
|
|
|
31/12/2011
|
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Reserve for
depreciation value at begin of period
|
PE
|
1Â 049Â 867
|
15,3%
|
910Â 764
|
4,6%
|
870Â 493
|
|
Increases
|
PF
|
61Â 760
|
-17,4%
|
74Â 774
|
34,0%
|
55Â 784
|
|
Decreasess
|
PG
|
203Â 062
|
0%
|
0
|
0%
|
15Â 513
|
|
|
Decreasess
by budget item transfer
|
PH
|
908Â 565
|
-7,8%
|
985Â 538
|
8,2%
|
910Â 764
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Reserve for
depreciation value at begin of period
|
QU
|
5Â 519Â 878
|
-11,4%
|
6Â 230Â 566
|
27,7%
|
4Â 878Â 185
|
|
Increases
|
QV
|
693Â 229
|
-45,0%
|
1Â 259Â 560
|
1,5%
|
1Â 241Â 218
|
|
Decreases
|
QW
|
55Â 416
|
-61,5%
|
143Â 899
|
-3,5%
|
149Â 150
|
|
|
Decreasess
by budget item transfer
|
QX
|
6Â 157Â 691
|
-16,2%
|
7Â 346Â 227
|
17,9%
|
6Â 230Â 565
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2011
|
|
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
|
|
|
|
31/12/2011
|
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Value at
begining of period
|
7C
|
10Â 218Â 707
|
-24,6%
|
13Â 553Â 372
|
-11,9%
|
15Â 384Â 096
|
|
Increases
|
UB
|
1Â 257Â 900
|
-31,9%
|
1Â 846Â 950
|
-38,7%
|
3Â 011Â 473
|
|
Decreases
|
UC
|
3Â 482Â 764
|
-19,4%
|
4Â 319Â 804
|
-10,6%
|
4Â 833Â 650
|
|
|
Value at the
end of period
|
UD
|
7Â 993Â 843
|
-27,9%
|
11Â 080Â 518
|
-18,3%
|
13Â 561Â 920
|
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)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Value at
begining of period
|
3Z
|
835
|
-90,3%
|
8Â 648
|
102,3%
|
4Â 274
|
|
Increases
|
TS
|
40
|
0%
|
0
|
0%
|
5Â 774
|
|
Decreases
|
TT
|
795
|
-72,1%
|
2Â 845
|
103,2%
|
1Â 400
|
|
|
Value at the
end of period
|
TU
|
80
|
-98,6%
|
5Â 803
|
-32,9%
|
8Â 648
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Value at
begining of period
|
5Z
|
1Â 893Â 958
|
-17,1%
|
2Â 283Â 845
|
-32,4%
|
3Â 378Â 043
|
|
Increases
|
TV
|
704Â 656
|
-30,3%
|
1Â 010Â 484
|
30,1%
|
776Â 658
|
|
Decreases
|
TW
|
778Â 352
|
-62,0%
|
2Â 050Â 474
|
9,6%
|
1Â 870Â 858
|
|
|
Value at the
end of period
|
TX
|
1Â 820Â 262
|
46,3%
|
1Â 243Â 855
|
-45,5%
|
2Â 283Â 843
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Value at begining
of period
|
7B
|
8Â 323Â 915
|
-26,1%
|
11Â 260Â 880
|
-6,2%
|
12Â 001Â 779
|
|
Increases
|
TY
|
553Â 204
|
-33,9%
|
836Â 466
|
-62,5%
|
2Â 229Â 041
|
|
Decreases
|
TZ
|
2Â 703Â 618
|
19,3%
|
2Â 266Â 486
|
-23,5%
|
2Â 961Â 392
|
|
|
Value at the
end of period
|
UA
|
6Â 173Â 501
|
-37,2%
|
9Â 830Â 860
|
-12,8%
|
11Â 269Â 428
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Gross value
|
VT
|
8Â 437Â 684
|
-11,8%
|
9Â 571Â 453
|
-36,4%
|
15Â 045Â 377
|
|
|
1 year at
most
|
VU
|
7Â 356Â 129
|
-10,7%
|
8Â 240Â 966
|
-17,6%
|
9Â 995Â 170
|
|
|
More than
one year
|
VV
|
1Â 081Â 555
|
-18,7%
|
1Â 330Â 487
|
-73,7%
|
5Â 050Â 207
|
State of loans
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Claims
related to holdings (gross)
|
UL
|
309Â 143
|
-76,8%
|
1Â 330Â 487
|
-3,4%
|
1Â 377Â 236
|
|
|
Claims
related to shareholdings (1 year at most)
|
UM
|
154Â 572
|
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
|
910Â 460
|
25,4%
|
726Â 245
|
3,5%
|
701Â 399
|
|
|
Other
financial assets (1 year at most)
|
UV
|
0
|
0%
|
726Â 245
|
568,2%
|
108Â 690
|
Receivables statement of assets
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Customers
doubtful or disputed
|
VA
|
553Â 626
|
-35,5%
|
858Â 790
|
-40,2%
|
1Â 436Â 157
|
|
|
Other claims
customer
|
UX
|
5Â 545Â 311
|
17,2%
|
4Â 730Â 938
|
-53,3%
|
10Â 136Â 581
|
|
|
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
|
17Â 865
|
219,1%
|
5Â 599
|
-0,2%
|
5Â 608
|
|
|
Social
Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
2Â 208
|
|
|
Income taxes
|
VM
|
0
|
0%
|
1Â 097Â 876
|
0,5%
|
1Â 092Â 619
|
|
|
Value added
tax
|
VB
|
649Â 731
|
453,4%
|
117Â 406
|
23,6%
|
94Â 970
|
|
|
Other taxes
and payments assimilated
|
VN
|
316Â 602
|
-48,9%
|
619Â 677
|
7659,5%
|
7Â 986
|
|
|
State and
other public - Miscellaneous
|
VP
|
8Â 229
|
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
|
44Â 893
|
813,6%
|
4Â 914
|
-55,1%
|
10Â 953
|
Prepaid
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Prepaid
|
VS
|
81Â 823
|
2,9%
|
79Â 521
|
28,1%
|
62Â 078
|
State Debt
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|

|
Total debt
(gross)
|
VY
|
7Â 020Â 569
|
35,8%
|
5Â 168Â 318
|
-27,6%
|
7Â 137Â 697
|
|
1 year at
most
|
VZ2
|
7Â 020Â 569
|
35,8%
|
5Â 168Â 318
|
-27,6%
|
7Â 137Â 695
|
|
More than 1
year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5
years
|
VZ4
|
0
|
0%
|
0
|
0%
|
02
|
Details
|
|
|
|
31/12/2011
|
|
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%
|
2Â 029
|
-98,2%
|
110Â 959
|
|
1 year at
most
|
VG2
|
0
|
0%
|
2Â 029
|
-98,2%
|
110Â 959
|
|
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
|
3Â 228Â 378
|
35,2%
|
2Â 387Â 527
|
-26,3%
|
3Â 238Â 978
|
|
1 year at
most
|
8B2
|
3Â 228Â 378
|
35,2%
|
2Â 387Â 527
|
-26,3%
|
3Â 238Â 976
|
|
More than 1
year and 5 years at most
|
8B3
|
3Â 228Â 378
|
35,2%
|
2Â 387Â 527
|
0%
|
0
|
|

|
Personnel
and associated accounts (gross)
|
8C1
|
1Â 462Â 516
|
110,7%
|
694Â 118
|
42,1%
|
488Â 606
|
|
1 year at
most
|
8C2
|
1Â 462Â 516
|
110,7%
|
694Â 118
|
42,1%
|
488Â 606
|
|
More than 1
year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Social
Security and other social organizations (gross)
|
8D1
|
975Â 872
|
48,1%
|
659Â 011
|
13,5%
|
580Â 799
|
|
1 year at
most
|
8D2
|
975Â 872
|
48,1%
|
659Â 011
|
13,5%
|
580Â 799
|
|
More than 1
year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Taxes on
profits (gross)
|
8E1
|
369Â 155
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
8E2
|
369Â 155
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
VAT (gross)
|
VW1
|
0
|
0%
|
06
|
-100,0%
|
390Â 573
|
|
1 year at
most
|
VW2
|
0
|
0%
|
06
|
-100,0%
|
390Â 573
|
|
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
|
304Â 361
|
-22,2%
|
391Â 398
|
3,9%
|
376Â 588
|
|
1 year at
most
|
VQ2
|
304Â 361
|
-22,2%
|
391Â 398
|
3,9%
|
376Â 588
|
|
More than 1
year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Assets and
liabilities associated accounts (gross)
|
8J1
|
173Â 164
|
-55,8%
|
391Â 903
|
-28,7%
|
550Â 000
|
|
1 year at
most
|
8J2
|
173Â 164
|
-55,8%
|
391Â 903
|
-28,7%
|
550Â 000
|
|
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
|
428Â 181
|
-21,8%
|
547Â 264
|
-56,2%
|
1Â 249Â 327
|
|
1 year at
most
|
8K2
|
428Â 181
|
-21,8%
|
547Â 264
|
-56,2%
|
1Â 249Â 327
|
|
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
|
78Â 942
|
-17,0%
|
95Â 062
|
-37,4%
|
151Â 867
|
|
1 year at
most
|
8L2
|
78Â 942
|
-17,0%
|
95Â 062
|
-37,4%
|
151Â 867
|
|
More than 1
year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2011
|
|
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
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2011
|
|
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
|
|
|
|
31/12/2011
|
|
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
|
|
|
|
31/12/2011
|
|
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
|
|
|
|
31/12/2011
|
|
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
|
|
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
|
|
Average
number of employees
|
YP
|
97
|
12,8%
|
86
|
-1,1%
|
87
|
Groups and Shareholders
|
|
|
|
31/12/2011
|
|
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
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2011
|
|
|
Fixed Asset Financing
|
|
2,02
|
17,4%
|
1,72
|
1,2%
|
1,70
|
2,36
|
-14,4%
|
|
Global Debt
|
|
142 days
|
23,5%
|
115 days
|
-15,4%
|
136 days
|
130 days
|
9,2%
|
|
Working Capital Fund overall net
|
|
242 days
|
-16,0%
|
288 days
|
7,9%
|
267 days
|
140 days
|
72,9%
|
|
Financial independence
|
|
%
|
-
|
1094686,40%
|
5459,0%
|
19692,15%
|
1009,21%
|
-
|
|

|
|
Solvability
|
|
67,77%
|
-12,0%
|
76,97%
|
8,8%
|
70,73%
|
51,52%
|
31,5%
|
|
Capacity debt futures
|
|
%
|
-
|
1094686,40%
|
5459,0%
|
19692,15%
|
2648,05%
|
-
|
|
Coverage of current assets by net working
capital overall
|
|
43,22%
|
0,9%
|
42,85%
|
-2,0%
|
43,71%
|
53,35%
|
-19,0%
|
|
General Liquidity
|
|
1,05
|
-34,0%
|
1,59
|
13,6%
|
1,40
|
0,95
|
10,5%
|
|
Restricted Liquidity
|
|
2,69
|
-5,6%
|
2,85
|
44,7%
|
1,97
|
1,51
|
78,1%
|
Management or rotation
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2011
|
|
|
Need background in operating working capital
|
|
90 days
|
-38,8%
|
147 days
|
-19,7%
|
183 days
|
67 days
|
34,3%
|
|
Treasury
|
|
148 days
|
13,0%
|
131 days
|
67,9%
|
78 days
|
35 days
|
322,9%
|
|
Inventory turnover of goods
|
|
days
|
-
|
0 days
|
-
|
days
|
16 days
|
-
|
|
Average length of credit granted to customers
|
|
78 days
|
-31,0%
|
113 days
|
-48,9%
|
221 days
|
79 days
|
-1,3%
|
|
Average length of credit obtained suppliers
|
|
62 days
|
-15,1%
|
73 days
|
-29,1%
|
103 days
|
67 days
|
-7,5%
|
|

|
|
Inventory turnover of raw materials in
industrial enterprises
|
|
180 days
|
-55,0%
|
400 days
|
-14,0%
|
465 days
|
107 days
|
68,2%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|
|
205 days
|
75,2%
|
117 days
|
-4,9%
|
123 days
|
587 days
|
-65,1%
|
|
Rotation tangible assets
|
|
205,44%
|
75,2%
|
117,24%
|
-5,0%
|
123,42%
|
626,62%
|
-67,2%
|
Profitability of the business
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2011
|
|
|
Margin trading
|
|
0%
|
0%
|
-0,02%
|
0%
|
0
|
0%
|
0%
|
|
Profitability of the business
|
|
11,20
|
660,0%
|
-2
|
57,8%
|
-4,74
|
7,38%
|
51,8%
|
|
Net profit
|
|
14,98%
|
265,4%
|
4,10%
|
163,2%
|
-6,49%
|
5,24%
|
185,9%
|
|

|
|
Growth rate of turnover (excluding VAT)
|
|
0%
|
0%
|
-5,47%
|
-119,0%
|
28,73%
|
8,30%
|
0%
|
|
Rates integration
|
|
41,78%
|
23,2%
|
33,92%
|
21,7%
|
27,87%
|
45,52%
|
-8,2%
|
|
Rate leasing furniture
|
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work Factor
|
|
66,20%
|
-33,3%
|
99,25%
|
-7,7%
|
107,53%
|
76,80%
|
-13,8%
|
|
Weight interests
|
|
3,83
|
-5,7%
|
4,06%
|
-49,3%
|
8,01%
|
0,36%
|
963,9%
|
Return on capital
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector
Median 2011
|
|
|
Cash flow
from the overall profitability
|
|
19,86%
|
36,6%
|
14,54%
|
146,4%
|
5,90%
|
7,24%
|
174,3%
|
|
Rates of
economic profitability
|
|
12%
|
700%
|
-2%
|
50,0%
|
-4%
|
15%
|
-20,0%
|
|
Financial
profitability
|
|
27178204%
|
17,3%
|
23161187%
|
1,5%
|
22820212%
|
338122%
|
7938,0%
|
|
Return on
investment
|
|
19,42%
|
209,7%
|
6,27%
|
401,6%
|
1,25%
|
11,79%
|
64,7%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
|
31/12/2011
|
|
31/12/2009
|
|
31/12/2008
|
Sector Median 2011
|
|
|
Turnover
|
28Â 067Â 151
|
57,7%
|
17Â 799Â 592
|
-5,5%
|
18Â 829Â 741
|
968Â 958 €
|
2796,6%
|
|
Sales of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Purchase of goods
|
0
|
0%
|
2Â 733
|
0%
|
0
|
|
|
|
+/- Stock of goods variation
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Trading margin
|
0 €
|
0%
|
-2Â 733 €
|
0%
|
0 €
|
0 €
|
0%
|
|
|
0,00 % CA
|
0%
|
-0,02 % CA
|
0%
|
0,00 % CA
|
0 % CA
|
0%
|
|
Sale
of goods produced
|
28Â 067Â 151
|
57,7%
|
17Â 799Â 592
|
-5,5%
|
18Â 829Â 741
|
|
|
|
+/- Stocked production
|
2Â 231Â 602
|
4286,4%
|
50Â 875
|
102,1%
|
-2Â 414Â 764
|
|
|
|
+ Self-constructed assets
|
27Â 201
|
0%
|
0
|
0%
|
183Â 630
|
|
|
|
Period production
|
30Â 325Â 954 €
|
69,9%
|
17Â 850Â 467 €
|
7,5%
|
16Â 598Â 607 €
|
718Â 020,50 €
|
4123,5%
|
|
|
108,05 % CA
|
7,7%
|
100,29 % CA
|
13,8%
|
88,15 % CA
|
99,76 % CA
|
8,3%
|
|
Trading margin
|
0
|
0%
|
-2Â 733
|
0%
|
0
|
0
|
0%
|
|
+ Period Production
|
30Â 325Â 954
|
69,9%
|
17Â 850Â 467
|
7,5%
|
16Â 598Â 607
|
718Â 020,50
|
4123,5%
|
|
- Pur
hase of raw materials
|
14Â 105Â 721
|
79,0%
|
7Â 880Â 665
|
23,9%
|
6Â 358Â 055
|
|
|
|
+/- Change in stocks of raw materiels
|
178Â 555
|
137,3%
|
-478Â 765
|
-188,9%
|
538Â 603
|
|
|
|
- Other external purchases and charges
|
4Â 316Â 177
|
-2,1%
|
4Â 408Â 849
|
-1,0%
|
4Â 454Â 134
|
|
|
|
Added value
|
11Â 725Â 501 €
|
94,2%
|
6Â 036Â 985 €
|
15,0%
|
5Â 247Â 815 €
|
423Â 354 €
|
2669,7%
|
|
|
41,78 % CA
|
23,2%
|
33,92 % CA
|
21,7%
|
27,87 % CA
|
45,52 % CA
|
-8,2%
|
|
Added value
|
11Â 725Â 501 €
|
94,2%
|
6Â 036Â 985 €
|
15,0%
|
5Â 247Â 815 €
|
423Â 354 €
|
2669,7%
|
|
+ Operating grants
|
50Â 269
|
-73,6%
|
190Â 095
|
268,9%
|
51Â 524
|
|
|
|
- Tax, duty and similar payments
|
871Â 078
|
47,5%
|
590Â 558
|
7,5%
|
549Â 458
|
|
|
|
- Personal charges
|
7Â 762Â 113
|
29,5%
|
5Â 991Â 995
|
6,2%
|
5Â 643Â 058
|
|
|
|
Gross operating surplus
|
3Â 142Â 579 €
|
984,1%
|
-355Â 473 €
|
60,2%
|
-893Â 177 €
|
55Â 553 €
|
5556,9%
|
|
|
11,20 % CA
|
660,0%
|
-2,00 % CA
|
57,8%
|
-4,74 % CA
|
7,38 % CA
|
51,8%
|
|
Gross operating surplus
|
3Â 142Â 579 €
|
984,1%
|
-355Â 473 €
|
60,2%
|
-893Â 177 €
|
55Â 553 €
|
5556,9%
|
|
+ Release of reserves and provisions
|
3Â 070Â 902
|
-18,5%
|
3Â 769Â 636
|
34,4%
|
2Â 803Â 880
|
|
|
|
+ Other operating income
|
224Â 201
|
814,4%
|
24Â 519
|
-59,9%
|
61Â 200
|
|
|
|
- Depreciation/Amortisation
|
1Â 398Â 377
|
-46,7%
|
2Â 625Â 739
|
-19,7%
|
3Â 267Â 996
|
|
|
|
- Other charges
|
755Â 720
|
-8,1%
|
822Â 670
|
56518,7%
|
1Â 453
|
|
|
|
Operating result
|
4Â 283Â 585 €
|
44138,1%
|
-9Â 727 €
|
99,3%
|
-1Â 297Â 546 €
|
37Â 352 €
|
11368,2%
|
|
|
15,26 % CA
|
30620,0%
|
-0,05 % CA
|
99,3%
|
-6,89 % CA
|
5,08 % CA
|
200,4%
|
|
Operating result
|
4Â 283Â 585 €
|
44138,1%
|
-9Â 727 €
|
99,3%
|
-1Â 297Â 546 €
|
37Â 352 €
|
11368,2%
|
|
+/- Result of joint-venture transferred
from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
1Â 093Â 954
|
27,6%
|
857Â 666
|
-22,6%
|
1Â 107Â 480
|
|
|
|
- Financial charges
|
1Â 074Â 010
|
48,6%
|
722Â 909
|
-52,1%
|
1Â 508Â 055
|
|
|
|
Pre-tax result
|
4Â 303Â 529 €
|
3342,0%
|
125Â 030 €
|
107,4%
|
-1Â 698Â 121 €
|
37Â 568 €
|
11355,3%
|
|
|
15,33 % CA
|
2090,0%
|
0,70 % CA
|
107,8%
|
-9,02 % CA
|
4,79 % CA
|
220,0%
|
|
Extraordinary income
|
82Â 114
|
-35,6%
|
127Â 604
|
1681,9%
|
7Â 161
|
834,50
|
9739,9%
|
|
- Extraordinary charges
|
204Â 577
|
111,5%
|
96Â 719
|
-35,9%
|
150Â 909
|
|
|
|
Extraordinary result
|
-122Â 463 €
|
-496,5%
|
30Â 885 €
|
121,5%
|
-143Â 748 €
|
0 €
|
0%
|
|
|
-0,44 % CA
|
-358,8%
|
0,17 % CA
|
122,4%
|
-1 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
4Â 303Â 529 €
|
3342,0%
|
125Â 030 €
|
107,4%
|
-1Â 698Â 121 €
|
37Â 568 €
|
11355,3%
|
|
Extraordinary result
|
-122Â 463 €
|
-496,5%
|
30Â 885 €
|
121,5%
|
-143Â 748 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
-22Â 659
|
96,1%
|
-574Â 457
|
7,3%
|
-619Â 389
|
|
|
|
Net result
|
4Â 203Â 725 €
|
475,6%
|
730Â 372 €
|
159,7%
|
-1Â 222Â 480 €
|
45Â 966,50 €
|
9045,2%
|
|
|
14,98 % CA
|
265,4%
|
4,10 % CA
|
163,2%
|
-6,49 % CA
|
5,16 % CA
|
190,3%
|
|
|
|
|