|
Active Account | Passive Account | Account Results
|
|
Synthesized Accounts
|
Annual
Accounts
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
|
Account
period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
28/09/2011
|
|
09/12/2010
|
|
03/11/2009
|
|
|
|
Activity
Code
|
4771Z
|
|
4771Z
|
|
4771Z
|
|
|
|
Employees
|
1050
|
|
1160
|
|
131
|
|
|
Active
account
|
Annual Accounts
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector Median 2010
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
94 119 716
|
-18,5%
|
115 516 243
|
-18,2%
|
141 212 794
|
73 382,50
|
128159,1%
|
|
- Intangible assets
|
67 724 105
|
1,4%
|
66 797 714
|
5711,9%
|
1 149 333
|
41 997
|
161159,4%
|
|
- Tangible assets
|
7 660 468
|
7,5%
|
7 124 157
|
1109,8%
|
588 883
|
10 935,50
|
69951,4%
|
|
- Financial assets
|
25 800 864
|
-47,4%
|
49 049 093
|
-64,8%
|
139 474 578
|
1 528
|
1688438,2%
|
|
Net current assets
|
94 346 510
|
13,4%
|
83 218 629
|
188,0%
|
28 893 148
|
94 370,50
|
99874,6%
|
|
- Stocks
|
22 267 243
|
9,2%
|
20 392 108
|
0%
|
0
|
43 708,50
|
50844,9%
|
|
- Advanced payments
|
0
|
13,4%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
65 550 459
|
15,3%
|
56 852 140
|
100,6%
|
28 339 450
|
7 868,50
|
832974,4%
|
|
- Securities and cash
|
6 528 808
|
9,3%
|
5 974 381
|
979,0%
|
553 698
|
13 634,50
|
47784,5%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
360
|
-
|
|
Accounts of regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
188 466 228
|
-5,2%
|
198 734 871
|
16,8%
|
170 105 943
|
191 627,50
|
98250,3%
|
Passive
Account
|
Annual
Accounts
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector Median 2010
|
|
|
Shareholders'
equity
|
75 419 635
|
-3,2%
|
77 942 946
|
-0,6%
|
78 425 830
|
39 172
|
192434,6%
|
|
Share
capital
|
18 152 090
|
0%
|
18 152 090
|
0%
|
18 152 090
|
8 000
|
226801,1%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
1 261 068
|
-67,2%
|
3 847 011
|
109,9%
|
1 832 554
|
0
|
0%
|
|
Liabilities
|
111 785 524
|
-4,4%
|
116 944 915
|
30,2%
|
89 847 559
|
128 728,50
|
86738,2%
|
|
- Financial
liabilities
|
52 801 942
|
-17,3%
|
63 817 015
|
673,4%
|
8 251 559
|
42 963
|
122801,0%
|
|
- Advanced
payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
46 775 203
|
15,6%
|
40 471 808
|
1182,9%
|
3 154 710
|
25 553,50
|
182948,1%
|
|
- Tax and social
liabilities
|
8 627 256
|
2,7%
|
8 402 759
|
273,9%
|
2 247 596
|
20 215,50
|
42576,4%
|
|
- Other
debts and fixed assets liabilities
|
3 553 955
|
-16,2%
|
4 242 148
|
-94,4%
|
76 158 495
|
4 675
|
75920,4%
|
|
Account
regularization
|
27 168
|
142,9%
|
11 185
|
-68,2%
|
35 199
|
0
|
0%
|
|
Total liabilities
|
188 466 228
|
-5,2%
|
198 734 871
|
16,8%
|
170 105 943
|
191 679
|
98223,9%
|
Results
|
Annual Accounts
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector
Median 2010
|
|
|
Sales of Goods
|
204 462 858
|
8,6%
|
188 262 969
|
780,7%
|
21 376 113
|
240 910
|
84771,1%
|
|
Net turnover
|
187 305 527
|
7,6%
|
174 040 942
|
1524,0%
|
10 716 981
|
235 276,50
|
79510,8%
|
|
- of which net export turnover
|
43 892 889
|
-3,4%
|
45 434 639
|
3840,3%
|
1 153 076
|
0
|
0%
|
|
Operating charges
|
193 591 518
|
3,9%
|
186 391 783
|
606,7%
|
26 375 717
|
234 844
|
82334,1%
|
|
Operating profit/loss
|
10 871 340
|
481,0%
|
1 871 186
|
137,4%
|
-4 999 604
|
6 126
|
177362,3%
|
|
Financial income
|
2 466 581
|
-83,9%
|
15 365 517
|
41,6%
|
10 849 331
|
0
|
0%
|
|
Financial charges
|
2 641 972
|
-58,6%
|
6 381 790
|
-22,3%
|
8 218 535
|
1 620
|
162984,7%
|
|
Financial profit/loss
|
-175 391
|
-102,0%
|
8 983 727
|
241,5%
|
2 630 796
|
-1 193,50
|
-14595,5%
|
|
Pretax net operating income
|
10 695 949
|
-1,5%
|
10 854 913
|
558,2%
|
-2 368 808
|
4 012
|
266498,9%
|
|
Extraordinary income
|
44 822 880
|
101,2%
|
22 279 366
|
2646,2%
|
811 272
|
0
|
0%
|
|
Extraordinary charges
|
38 243 615
|
5,1%
|
36 384 509
|
2157,6%
|
1 611 630
|
73
|
52388413,7%
|
|
Extraordinary profit/loss
|
6 579 265
|
146,6%
|
-14 105 143
|
-1662,4%
|
-800 358
|
0
|
0%
|
|
Net result
|
15 220 089
|
423,4%
|
-4 706 410
|
-231,5%
|
3 579 971
|
4 252,50
|
357809,2%
|
|
|
|
|
Normal Account
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts
(I to IV)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Grand Total (I to VI)
|
Net
|
188 466 228
|
-5,2%
|
198 734 871
|
16,8%
|
170 105 943
|
|
|
Gross
|
CO
|
281 971 798
|
-8,7%
|
308 822 309
|
38,5%
|
222 964 761
|
|
|
Amortisation
|
1A
|
93 505 570
|
-15,1%
|
110 087 438
|
108,3%
|
52 858 818
|
Non declared distributed capital
(I)
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset (II)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total Active fixed asset (II)
|
Net
|
94 119 716
|
-18,5%
|
115 516 243
|
-18,2%
|
141 212 794
|
|
|
Gross
|
BJ
|
173 215 844
|
-13,6%
|
200 454 746
|
8,5%
|
184 763 525
|
|
|
Amortisation
|
BK
|
79 096 128
|
-6,9%
|
84 938 503
|
95,0%
|
43 550 731
|
Intangilble fixed assets
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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
|
464 588
|
-48,7%
|
904 825
|
15,5%
|
783 125
|
|
|
Gross
|
AF
|
2 435 225
|
-25,1%
|
3 250 793
|
28,1%
|
2 536 938
|
|
|
Amortisation
|
AG
|
1 970 637
|
-16,0%
|
2 345 968
|
33,8%
|
1 753 813
|
|
 
|
Goodwill
|
Net
|
60 193 796
|
3,1%
|
58 396 265
|
0%
|
0
|
|
|
Gross
|
AH
|
67 259 517
|
2,1%
|
65 850 986
|
0%
|
0
|
|
|
Amortisation
|
AI
|
7 065 721
|
-5,2%
|
7 454 721
|
0%
|
0
|
|
 
|
Other intangible fixed assets
|
Net
|
0
|
0%
|
41 903
|
0%
|
0
|
|
|
Gross
|
AJ
|
0
|
0%
|
41 903
|
0%
|
0
|
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Pre-payments and downpayments
|
Net
|
0
|
0%
|
0
|
0%
|
366 208
|
|
|
Gross
|
AL
|
0
|
0%
|
0
|
0%
|
366 208
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Intangible Assets
|
Net
|
60 658 384
|
2,2%
|
59 342 993
|
5063,3%
|
1 149 333
|
Tangilble fixed assets
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AP
|
1 494 890
|
0%
|
1 494 890
|
0%
|
1 494 890
|
|
|
Amortisation
|
AQ
|
1 494 890
|
0%
|
1 494 890
|
0%
|
1 494 890
|
|
 
|
Plant
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AR
|
25 610
|
0,0%
|
25 609
|
0%
|
0
|
|
|
Amortisation
|
AS
|
25 610
|
0,0%
|
25 609
|
0%
|
0
|
|
 
|
Other tangible fixed assets
|
Net
|
7 364 673
|
9,9%
|
6 699 964
|
1147,2%
|
537 198
|
|
|
Gross
|
AT
|
54 294 392
|
5,3%
|
51 583 046
|
1329,3%
|
3 608 966
|
|
|
Amortisation
|
AU
|
46 929 719
|
4,6%
|
44 883 082
|
1361,1%
|
3 071 768
|
|
 
|
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
|
295 795
|
-30,3%
|
424 193
|
720,7%
|
51 685
|
|
|
Gross
|
AX
|
591 425
|
-19,0%
|
729 793
|
1312,0%
|
51 685
|
|
|
Amortisation
|
AY
|
295 630
|
-3,3%
|
305 600
|
0%
|
0
|
|
|
Sub Total Tangible asset
|
Net
|
7 660 468
|
|
7 124 157
|
|
588 883
|
Financial assets
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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
|
20 127 132
|
-49,5%
|
39 891 222
|
-70,5%
|
135 176 318
|
|
|
Gross
|
CU
|
41 383 656
|
-39,1%
|
67 912 458
|
-59,5%
|
167 824 559
|
|
|
Amortisation
|
CV
|
21 256 524
|
-24,1%
|
28 021 236
|
-14,2%
|
32 648 241
|
|
 
|
Inter-company receivables
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other investment securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
15 000
|
-99,4%
|
2 665 001
|
0%
|
2 665 001
|
|
|
Gross
|
BF
|
15 000
|
0%
|
3 015 001
|
0%
|
3 015 001
|
|
|
Amortisation
|
BG
|
0
|
|
350 000
|
|
350 000
|
|
 
|
Other financial assets
|
Net
|
5 658 732
|
-12,8%
|
6 492 870
|
297,5%
|
1 633 259
|
|
|
Gross
|
BH
|
5 716 129
|
-12,7%
|
6 550 267
|
11,7%
|
5 865 278
|
|
|
Amortisation
|
BI
|
57 397
|
0%
|
57 397
|
-98,6%
|
4 232 019
|
|
|
Sub Total Financial Assets
|
|
25 800 864
|
|
49 049 093
|
|
139 474 578
|
Current Assets (III)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total Assets
|
Net
|
94 346 510
|
13,4%
|
83 218 629
|
188,0%
|
28 893 148
|
|
|
Gross
|
CJ
|
108 755 952
|
0,4%
|
108 367 564
|
183,7%
|
38 201 235
|
|
|
Amortisation
|
CK
|
14 409 442
|
-42,7%
|
25 148 935
|
170,2%
|
9 308 087
|
Stocks
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Raw materials
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BL
|
124 999
|
0%
|
124 999
|
0%
|
0
|
|
|
Amortisation
|
BM
|
124 999
|
0%
|
124 999
|
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
|
22 267 243
|
9,2%
|
20 392 108
|
0%
|
0
|
|
|
Gross
|
BT
|
23 750 961
|
8,9%
|
21 811 695
|
0%
|
0
|
|
|
Amortisation
|
BU
|
1 483 718
|
4,5%
|
1 419 587
|
0%
|
0
|
|
|
Sub Total Stocks
|
Net
|
22 267 243
|
9,2%
|
20 392 108
|
0%
|
0
|
Advance payments to suppliers
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Trade accounts receivable
|
Net
|
16 219 877
|
-38,9%
|
26 546 678
|
377,7%
|
5 557 556
|
|
|
Gross
|
BX
|
29 020 602
|
-40,3%
|
48 644 939
|
301,5%
|
12 115 390
|
|
|
Amortisation
|
BY
|
12 800 725
|
-42,1%
|
22 098 261
|
237,0%
|
6 557 834
|
|
 
|
Other debtors
|
Net
|
44 309 688
|
79,1%
|
24 735 440
|
10,0%
|
22 479 867
|
|
|
Gross
|
BZ
|
44 309 688
|
74,1%
|
25 451 372
|
3,9%
|
24 489 799
|
|
|
Amortisation
|
CA
|
0
|
0%
|
715 932
|
-64,4%
|
2 009 932
|
|
 
|
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
|
60 529 565
|
18,0%
|
51 282 118
|
82,9%
|
28 037 423
|
Divers
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Investment securities
|
Net
|
0
|
0%
|
193 106
|
-29,4%
|
273 356
|
|
|
Gross
|
CD
|
0
|
0%
|
983 262
|
-3,0%
|
1 013 677
|
|
|
Amortisation
|
CE
|
0
|
0%
|
790 156
|
6,7%
|
740 321
|
|
 
|
Cash and cash equivalents
|
Net
|
6 528 808
|
12,9%
|
5 781 275
|
1962,2%
|
280 342
|
|
|
Gross
|
CF
|
6 528 808
|
12,9%
|
5 781 275
|
1962,2%
|
280 342
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
6 528 808
|
9,3%
|
5 974 381
|
979,0%
|
553 698
|
Prepaid expenses
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Prepaid expenses
|
Net
|
5 020 894
|
-9,9%
|
5 570 022
|
1744,2%
|
302 027
|
|
|
Gross
|
CH
|
5 020 894
|
-9,9%
|
5 570 022
|
1744,2%
|
302 027
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
(IV to VI)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Due within
one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due after
one year
|
CR
|
0
|
0%
|
0
|
0%
|
312 447
|
|
|
|
|
Accounts - Passive
Other capital resources | Provisions for risks and charges | Liabilities |
Translation loss | Equalization accounts | References
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Grand Total (I to V)
|
EE
|
188 466 228
|
-5,2%
|
198 734 871
|
16,8%
|
170 105 943
|
Shareholder Equity (I)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
75 419 635
|
-3,2%
|
77 942 946
|
-0,6%
|
78 425 830
|
|
|
Equity and shareholders' equity
|
DA
|
18 152 090
|
0%
|
18 152 090
|
0%
|
18 152 090
|
|
|
Issue and merger premiums
|
DB
|
20 153 362
|
2,0%
|
19 765 302
|
27,2%
|
15 541 773
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
1 233 231
|
0%
|
1 233 231
|
0%
|
1 233 231
|
|
|
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
|
20 660 863
|
-57,7%
|
48 895 760
|
0%
|
48 895 760
|
|
|
Of which reserve for buying originals works
from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
0
|
0%
|
-5 397 024
|
39,9%
|
-8 976 995
|
|
|
Profit or loss for the period
|
DI
|
15 220 089
|
423,4%
|
-4 706 413
|
-231,5%
|
3 579 971
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources
(II)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total provisions for risks and charges (Total
III)
|
DR
|
1 261 068
|
-67,2%
|
3 847 011
|
109,9%
|
1 832 554
|
|
|
Risk provisions
|
DP
|
1 123 572
|
-68,9%
|
3 608 576
|
107,8%
|
1 736 554
|
|
|
Reserves for charges
|
DQ
|
137 496
|
-42,3%
|
238 435
|
148,4%
|
96 000
|
Liabilities (IV)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
111 785 524
|
-4,4%
|
116 944 915
|
30,2%
|
89 847 559
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
7 694 460
|
-25,6%
|
10 340 761
|
26,4%
|
8 181 155
|
|
|
Sundry loans and financial liabilities
|
DV
|
45 107 482
|
-15,6%
|
53 476 254
|
75856,3%
|
70 404
|
|
|
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
|
46 775 203
|
15,6%
|
40 471 808
|
1182,9%
|
3 154 710
|
|
|
Tax and social security liabilities
|
DY
|
8 627 256
|
2,7%
|
8 402 759
|
273,9%
|
2 247 596
|
|
|
Fixed asset liabilities
|
DZ
|
1 076 452
|
-11,6%
|
1 218 143
|
222,3%
|
377 977
|
|
|
Other debts
|
EA
|
2 477 503
|
-18,1%
|
3 024 005
|
-96,0%
|
75 780 518
|
Translation
loss (V)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization
accounts
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Deferred income
|
EB
|
27 168
|
142,9%
|
11 185
|
-68,2%
|
35 199
|
References
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred income and liabilities
|
EG
|
111 036 344
|
-3,1%
|
114 560 914
|
35,3%
|
84 659 910
|
|
|
Of which current bank facilities
|
EH
|
0
|
0%
|
0
|
0%
|
39 039
|
|
|
|
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Operating result (Total I-II)
|
GG
|
10 871 340
|
481,0%
|
1 871 186
|
137,4%
|
-4 999 604
|
2 - Financial result (V - VI)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Financial result (Total V-VI)
|
GV
|
-175 391
|
-102,0%
|
8 983 727
|
241,5%
|
2 630 796
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Pre-tax net operating income (Total
I-II+II-IV+V-VI)
|
GW
|
10 695 949
|
-1,5%
|
10 854 913
|
558,2%
|
-2 368 808
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
6 579 265
|
146,6%
|
-14 105 143
|
-1662,4%
|
-800 358
|
Profit or loss
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Profit or loss
|
HN
|
15 220 089
|
423,4%
|
-4 706 410
|
-231,5%
|
3 579 971
|
Total Income (I+III+V+VII)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Total Income (I+III+V+VII)
|
HL
|
251 752 319
|
11,4%
|
225 907 852
|
583,8%
|
33 036 716
|
Total charges (Total
II+IV+VI+VIII+IX+X)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
236 532 227
|
2,6%
|
230 614 262
|
682,9%
|
29 456 743
|
Operating income (I)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Total operating income (Total I)
|
FR
|
204 462 858
|
8,6%
|
188 262 969
|
780,7%
|
21 376 113
|
Operating income (details)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Sale of goods for resale
|
FC
|
175 618 944
|
9,4%
|
160 535 091
|
10731,6%
|
1 482 104
|
|
|
France
|
FA
|
135 689 358
|
13,0%
|
120 106 704
|
8549,1%
|
1 388 669
|
|
|
Export
|
FB
|
39 929 586
|
-1,2%
|
40 428 387
|
43169,0%
|
93 435
|
|
 
|
Sale of goods produced
|
FF
|
5 939 346
|
-4,7%
|
6 235 242
|
0%
|
0
|
|
|
France
|
FD
|
2 768 517
|
-16,7%
|
3 321 699
|
0%
|
0
|
|
|
Export
|
FE
|
3 170 829
|
8,8%
|
2 913 543
|
0%
|
0
|
|
 
|
Sale of services
|
FI
|
5 747 237
|
-21,0%
|
7 270 609
|
-21,3%
|
9 234 877
|
|
|
France
|
FG
|
4 954 763
|
-4,3%
|
5 177 900
|
-36,7%
|
8 175 236
|
|
|
Export
|
FH
|
792 474
|
-62,1%
|
2 092 709
|
97,5%
|
1 059 641
|
|
 
|
Net turnover
|
FL
|
187 305 527
|
7,6%
|
174 040 942
|
1524,0%
|
10 716 981
|
|
|
France
|
FJ
|
143 412 638
|
11,5%
|
128 606 303
|
1244,7%
|
9 563 905
|
|
|
Export
|
FK
|
43 892 889
|
-3,4%
|
45 434 639
|
3840,3%
|
1 153 076
|
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Release of reserves and provisions
|
FP
|
14 190 511
|
55,4%
|
9 128 837
|
1290,5%
|
656 517
|
|
|
Other income
|
FQ
|
2 966 820
|
-41,7%
|
5 093 190
|
-49,1%
|
10 002 615
|
Operating charges
(II)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Total operating charges (Total II)
|
GF
|
193 591 518
|
3,9%
|
186 391 783
|
606,7%
|
26 375 717
|
Exploitation charges
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Purchase of goods for resale
|
FS
|
89 555 931
|
4,1%
|
86 038 504
|
5665,5%
|
1 492 296
|
|
|
Change in stocks of goods for resale
|
FT
|
-1 914 722
|
-509,4%
|
-314 222
|
0%
|
0
|
|
|
Purchase of raw materials
|
FU
|
7 199 844
|
-8,2%
|
7 845 011
|
3204,0%
|
237 442
|
|
|
Change in stocks of raw materials
|
FV
|
0
|
0%
|
79 811
|
0%
|
0
|
|
|
Other external purchases and charges
|
FW
|
54 254 987
|
11,8%
|
48 512 698
|
306,2%
|
11 943 908
|
|
|
Tax, duty and similar payments
|
FX
|
5 322 562
|
48,3%
|
3 588 501
|
182,4%
|
1 270 797
|
|
|
Payroll
|
FY
|
19 732 525
|
-13,7%
|
22 851 994
|
319,5%
|
5 448 038
|
|
|
Social security costs
|
FZ
|
7 546 553
|
-7,8%
|
8 184 339
|
254,7%
|
2 307 537
|
Depreciation
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Depreciation of fixed assets
|
GA
|
2 477 467
|
-6,2%
|
2 640 699
|
408,2%
|
519 583
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
2 329 273
|
-36,7%
|
3 679 961
|
128,8%
|
1 608 551
|
|
|
Provisions for risks and charges
|
GD
|
457 665
|
-62,4%
|
1 218 324
|
-13,0%
|
1 399 931
|
Other charges
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Other charges
|
GE
|
6 629 433
|
220,9%
|
2 066 163
|
1299,5%
|
147 634
|
Operating charges (III-IV)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total financial income (Total V)
|
GP
|
2 466 581
|
-83,9%
|
15 365 517
|
41,6%
|
10 849 331
|
|
|
Share financial income
|
GJ
|
1 100 000
|
-26,7%
|
1 500 000
|
-25,0%
|
2 000 000
|
|
|
Other investment income & capitalised
receivables
|
GK
|
55 000
|
-8,3%
|
60 000
|
-11,1%
|
67 500
|
|
|
Other interest and similar income
|
GL
|
96 604
|
-99,0%
|
9 201 834
|
1110,0%
|
760 457
|
|
|
Released provisions and transferred charges
|
GM
|
1 140 156
|
-74,2%
|
4 415 538
|
231,1%
|
1 333 418
|
|
|
Exchange gains
|
GN
|
72 436
|
-61,5%
|
188 145
|
-97,2%
|
6 678 794
|
|
|
Net income from disposal of investment
securities
|
GO
|
2 385
|
0%
|
0
|
0%
|
9 162
|
Financial Charge (VI)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total financial charge (Total VI)
|
GU
|
2 641 972
|
-58,6%
|
6 381 790
|
-22,3%
|
8 218 535
|
|
|
Financial reserves and provisions
|
GQ
|
24 217
|
-99,4%
|
4 295 749
|
13,8%
|
3 773 481
|
|
|
Interest and similar charges
|
GR
|
1 835 466
|
-8,9%
|
2 014 849
|
-45,1%
|
3 669 848
|
|
|
Exchange losses
|
GS
|
44 556
|
-19,1%
|
55 099
|
-92,7%
|
759 258
|
|
|
Net loss from disposal of investment
securities
|
GT
|
737 733
|
4484,2%
|
16 093
|
0,9%
|
15 948
|
Extraordinary income
(VII)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
44 822 880
|
101,2%
|
22 279 366
|
2646,2%
|
811 272
|
|
|
Extraordinary operating income
|
HA
|
450 000
|
1015,9%
|
40 327
|
0%
|
0
|
|
|
Extraordinary income from capital
transactions
|
HB
|
29 298 635
|
6638,7%
|
434 784
|
-46,4%
|
811 272
|
|
|
Released provisions and transferred charges
|
HC
|
15 074 245
|
-30,9%
|
21 804 255
|
0%
|
0
|
Extraordinary charges
(VIII)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
38 243 615
|
5,1%
|
36 384 509
|
2157,6%
|
1 611 630
|
|
|
Extraordinary operating charges
|
HE
|
22 276
|
4250,8%
|
512
|
229,3%
|
-396
|
|
|
Extraordinary charges from capital
transactions
|
HF
|
31 989 769
|
55,6%
|
20 557 579
|
1175,3%
|
1 612 026
|
|
|
Extraordinary reserves and provisions
|
HG
|
6 231 570
|
-60,6%
|
15 826 418
|
0%
|
0
|
Employee profit sharing
(IX)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
1 119 108
|
-24,9%
|
1 490 437
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Tax on profits (Total X)
|
HK
|
936 014
|
2832,3%
|
-34 257
|
99,5%
|
-6 749 139
|
References
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
132 960
|
-31,3%
|
193 673
|
9583,6%
|
2 000
|
|
|
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%
|
9 976 596
|
|
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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
|
37 000 000
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
OL
|
173 215 000
|
0%
|
0
|
0%
|
0
|
Research and development Charge
(Total I)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Gross value at begin of period
|
KD
|
69 144 000
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KF
|
1 744 000
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
1 194 000
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
LW
|
69 694 000
|
0%
|
0
|
0%
|
0
|
Tangible fixed assets (Total
III)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Gross value at begin of period
|
LN
|
53 834 000
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LP
|
3 612 000
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
1 040 000
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
NH
|
56 406 000
|
0%
|
0
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Gross value at begin of period
|
LQ
|
72 643 000
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
9 238 000
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
34 766 000
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of period
|
NK
|
47 115 000
|
0%
|
0
|
0%
|
0
|
Reserve
for depreciation
Situation and movement of
reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
PE
|
2 346 000
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PF
|
16 000
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
391 000
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
PH
|
1 971 000
|
0%
|
0
|
0%
|
0
|
Total fixed assets amotisation
(Total III)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Reserve for
depreciation value at begin of period
|
QU
|
46 404 000
|
0%
|
0
|
0%
|
0
|
|
Increases
|
QV
|
2 579 000
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
QW
|
532 000
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
QX
|
48 451 000
|
0%
|
0
|
0%
|
0
|
Movements
during period affecting charge allocated over several period
Charges ŕ répartir ou frais
d'émission d'emprunt
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Value at
begining of period
|
7C
|
65 546 569
|
1878,5%
|
3 313 000
|
0%
|
0
|
|
Increases
|
UB
|
9 040 675
|
82,3%
|
4 958 000
|
0%
|
0
|
|
Decreases
|
UC
|
30 271 953
|
964,8%
|
2 843 000
|
0%
|
0
|
|
|
Value at the
end of period
|
UD
|
44 315 291
|
716,4%
|
5 428 000
|
0%
|
0
|
Includes Total allocations
|
|
Operating
|
UE
|
2 786 939
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UG
|
24 217
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
6 229 520
|
0%
|
0
|
0%
|
0
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
14 057 551
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UH
|
1 140 156
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
15 074 245
|
0%
|
0
|
0%
|
0
|
Total regulated provisions
(Total I)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Value at
begining of period
|
5Z
|
3 960 280
|
116,1%
|
1 833 000
|
0%
|
0
|
|
Increases
|
TV
|
481 882
|
-90,0%
|
4 831 000
|
0%
|
0
|
|
Decreases
|
TW
|
3 181 094
|
13,0%
|
2 816 000
|
0%
|
0
|
|
|
Value at the
end of period
|
TX
|
1 261 068
|
-67,2%
|
3 848 000
|
0%
|
0
|
Total Provision for
depreciation (Total III)
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Value at
begining of period
|
7B
|
61 586 289
|
4061,2%
|
1 480 000
|
0%
|
0
|
|
Increases
|
TY
|
8 558 793
|
6586,6%
|
128 000
|
0%
|
0
|
|
Decreases
|
TZ
|
27 090 859
|
96653,1%
|
28 000
|
0%
|
0
|
|
|
Value at the
end of period
|
UA
|
43 054 223
|
2625,0%
|
1 580 000
|
0%
|
0
|
State deadlines claims
and debts at the end of period
State claims
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Gross value
|
VT
|
84 082 000
|
25,0%
|
67 245 000
|
0%
|
0
|
|
|
1 year at
most
|
VU
|
84 082 000
|
45,8%
|
57 680 000
|
0%
|
0
|
|
|
More than
one year
|
VV
|
0
|
0%
|
9 565 000
|
0%
|
0
|
State of loans
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
15 000
|
-99,5%
|
3 000 000
|
0%
|
0
|
|
|
Loans (1
year at most)
|
UR
|
15 000
|
0%
|
0
|
0%
|
0
|
|
|
Other
financial assets (gross)
|
UT
|
5 716 000
|
-12,9%
|
6 565 000
|
0%
|
0
|
|
|
Other
financial assets (1 year at most)
|
UV
|
5 716 000
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Customers
doubtful or disputed
|
VA
|
4 339 000
|
0%
|
0
|
0%
|
0
|
|
|
Other claims
customer
|
UX
|
24 681 000
|
-49,3%
|
48 645 000
|
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
|
58 000
|
0%
|
0
|
0%
|
0
|
|
|
Social
Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income taxes
|
VM
|
107 000
|
0%
|
0
|
0%
|
0
|
|
|
Value added
tax
|
VB
|
2 016 000
|
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
|
36 787 000
|
0%
|
0
|
0%
|
0
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
5 340 000
|
54,1%
|
3 465 000
|
0%
|
0
|
Prepaid
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Prepaid
|
VS
|
5 021 000
|
-9,9%
|
5 570 000
|
0%
|
0
|
State Debt
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
Total debt
(gross)
|
VY
|
111 785 000
|
-4,4%
|
116 943 000
|
0%
|
0
|
|
1 year at
most
|
VZ2
|
111 036 000
|
-3,1%
|
114 559 000
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
VZ3
|
749 000
|
-68,6%
|
2 384 000
|
0%
|
0
|
|
More than 5
years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
 
|
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
|
5 300 000
|
-48,7%
|
10 340 000
|
0%
|
0
|
|
1 year at
most
|
VG2
|
5 300 000
|
-33,4%
|
7 956 000
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
VG3
|
0
|
0%
|
2 384 000
|
0%
|
0
|
|
 
|
Borrowing
& debts to more than 1 year at the origin (gross)
|
VH1
|
2 394 000
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
VH2
|
2 101 000
|
0%
|
0
|
0%
|
0
|
|
More than 1 year
and 5 years at most
|
VH3
|
293 000
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans and
various financial liabilities (gross)
|
8A1
|
45 107 000
|
160996,4%
|
28 000
|
0%
|
0
|
|
1 year at
most
|
8A2
|
44 651 000
|
159367,9%
|
28 000
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8A3
|
456 000
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers
and associated accounts (gross)
|
8B1
|
46 775 000
|
15,6%
|
40 472 000
|
0%
|
0
|
|
1 year at
most
|
8B2
|
46 775 000
|
15,6%
|
40 472 000
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8B3
|
46 775 000
|
15,6%
|
40 472 000
|
0%
|
0
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
3 185 000
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
8C2
|
3 185 000
|
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
|
2 973 000
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
8D2
|
2 973 000
|
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
|
2 468 000
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
VQ2
|
2 468 000
|
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
|
1 076 000
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
8J2
|
1 076 000
|
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
|
2 477 000
|
-96,3%
|
66 092 000
|
0%
|
0
|
|
1 year at
most
|
8K2
|
2 477 000
|
-96,3%
|
66 092 000
|
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
|
27 000
|
145,5%
|
11 000
|
0%
|
0
|
|
1 year at
most
|
8L2
|
27 000
|
145,5%
|
11 000
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
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
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Average
number of employees
|
YP
|
1 050
|
-9,5%
|
1 160
|
785,5%
|
131
|
Groups and Shareholders
|
|
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
|
|
Groups and
Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability of the
business | Return on capital
Structure and Liquidity
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector
Median 2010
|
|
|
Fixed Asset Financing
|

|
1,20
|
4,3%
|
1,15
|
62,0%
|
0,71
|
1,24
|
-3,2%
|
|
Global Debt
|

|
215 days
|
-11,2%
|
242 days
|
-92,0%
|
3018 days
|
182 days
|
18,1%
|
|
Working Capital Fund overall net
|

|
68 days
|
9,7%
|
62 days
|
103,5%
|
-1772 days
|
38 days
|
78,9%
|
|
Financial independence
|

|
980,18%
|
30,0%
|
753,74%
|
-21,4%
|
958,62%
|
93,27%
|
950,9%
|
|
 More ratios
|
|
Solvability
|

|
40,02%
|
2,0%
|
39,22%
|
-14,9%
|
46,10%
|
24,49%
|
63,4%
|
|
Capacity debt futures
|

|
1019,05%
|
66,4%
|
612,57%
|
-
|
%
|
383,83%
|
165,5%
|
|
Coverage of current assets by net working
capital overall
|

|
34,09%
|
17,6%
|
28,99%
|
121,4%
|
-135,54%
|
29,54%
|
15,4%
|
|
General Liquidity
|

|
0,76
|
52,0%
|
0,50
|
-
|
|
0,09
|
744,4%
|
|
Restricted Liquidity
|

|
0,82
|
46,4%
|
0,56
|
-
|
|
0,31
|
164,5%
|
Management or rotation
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector
Median 2010
|
|
|
Need
background in operating working capital
|

|
46 days
|
21,1%
|
38 days
|
102,1%
|
-1798 days
|
0 days
|
0%
|
|
Treasury
|

|
13 days
|
-7,1%
|
14 days
|
-66,7%
|
42 days
|
2 days
|
550,0%
|
|
Inventory
turnover of goods
|

|
98 days
|
6,5%
|
92 days
|
0%
|
0 days
|
147 days
|
-33,3%
|
|
Average
length of credit granted to customers
|

|
56 days
|
-44,6%
|
101 days
|
-75,2%
|
407 days
|
0 days
|
0%
|
|
Average
length of credit obtained suppliers
|

|
113 days
|
10,8%
|
102 days
|
22,9%
|
83 days
|
50 days
|
126,0%
|
|
 More ratios
|
|
Inventory
turnover of raw materials in industrial enterprises
|

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

|
332 days
|
-
|
days
|
-
|
days
|
505 days
|
-34,3%
|
|
Rotation
tangible assets
|

|
332,07%
|
-
|
%
|
-
|
%
|
564,09%
|
-41,1%
|
Profitability of the
business
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector
Median 2010
|
|
|
Margin trading
|

|
46,97%
|
9,3%
|
42,98%
|
43080,0%
|
-0,10
|
42,57%
|
10,3%
|
|
Profitability of the business
|

|
2,99
|
289,2%
|
-1,58
|
98,6%
|
-111,81
|
4,44%
|
-32,7%
|
|
Net profit
|

|
8,13%
|
401,1%
|
-2,70%
|
-108,1%
|
33,40%
|
1,84%
|
341,8%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
7,62%
|
-99,5%
|
1523,97%
|
1331,0%
|
106,50%
|
-0,67%
|
1237,3%
|
|
Rates integration
|

|
20,40%
|
11,4%
|
18,32%
|
166,4%
|
-27,59%
|
25,10%
|
-18,7%
|
|
Rate leasing furniture
|

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

|
71,39%
|
-26,7%
|
97,36%
|
137,1%
|
-262,31%
|
71,53%
|
-0,2%
|
|
Weight interests
|

|
1,41
|
-61,6%
|
3,67%
|
-95,2%
|
76,69%
|
0,66%
|
113,6%
|
Return on capital
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector Median 2010
|
|
|
Cash flow
from the overall profitability
|

|
-1,94%
|
-108,8%
|
21,94%
|
-72,9%
|
80,94%
|
3,98%
|
-148,7%
|
|
Rates of
economic profitability
|

|
4%
|
300%
|
-2%
|
85,7%
|
-14%
|
10,80%
|
-63,0%
|
|
Financial
profitability
|

|
75419635%
|
-3,2%
|
77942946%
|
-0,6%
|
78425830%
|
4657%
|
1619389,7%
|
|
Return on
investment
|

|
13,93%
|
1080,5%
|
1,18%
|
-91,3%
|
13,61%
|
7,33%
|
90,0%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
|
31/08/2010
|
|
31/08/2009
|
|
31/08/2008
|
Sector Median 2010
|
|
|
Turnover
|
187 305 527
|
7,6%
|
174 040 942
|
1524,0%
|
10 716 981
|
235 276 €
|
79510,8%
|
|
Sales of
goods
|
175 618 944
|
9,4%
|
160 535 091
|
10731,6%
|
1 482 104
|
|
|
|
- Purchase
of goods
|
89 555 931
|
4,1%
|
86 038 504
|
5665,5%
|
1 492 296
|
|
|
|
+/- Stock of
goods variation
|
-1 914 722
|
-509,4%
|
-314 222
|
0%
|
0
|
|
|
|
Trading
margin
|
87 977 735 €
|
17,6%
|
74 810 809 €
|
734115,0%
|
-10 192 €
|
94 681,50 €
|
92819,7%
|
|
|
46,97 % CA
|
9,3%
|
42,98 % CA
|
43080,0%
|
-0,10 % CA
|
42,90 % CA
|
9,5%
|
|
Sale of
goods produced
|
11 686 583
|
-13,5%
|
13 505 851
|
46,2%
|
9 234 877
|
|
|
|
+/- Stocked
production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
11 686 583 €
|
-13,5%
|
13 505 851 €
|
46,2%
|
9 234 877 €
|
0 €
|
0%
|
|
|
6,24 % CA
|
-19,6%
|
7,76 % CA
|
-91,0%
|
86,17 % CA
|
0 % CA
|
0%
|
|
Trading
margin
|
87 977 735
|
17,6%
|
74 810 809
|
734115,0%
|
-10 192
|
94 681,50
|
92819,7%
|
|
+ Period
Production
|
11 686 583
|
-13,5%
|
13 505 851
|
46,2%
|
9 234 877
|
0
|
0%
|
|
- Purchase
of raw materials
|
7 199 844
|
-8,2%
|
7 845 011
|
3204,0%
|
237 442
|
|
|
|
+/- Change
in stocks of raw materiels
|
0
|
0%
|
79 811
|
0%
|
0
|
|
|
|
- Other
external purchases and charges
|
54 254 987
|
11,8%
|
48 512 698
|
306,2%
|
11 943 908
|
|
|
|
Added value
|
38 209 487 €
|
19,9%
|
31 879 140 €
|
1178,2%
|
-2 956 665 €
|
61 139 €
|
62396,1%
|
|
|
20,40 % CA
|
11,4%
|
18,32 % CA
|
166,4%
|
-27,59 % CA
|
25,09 % CA
|
-18,7%
|
|
Added value
|
38 209 487 €
|
19,9%
|
31 879 140 €
|
1178,2%
|
-2 956 665 €
|
61 139 €
|
62396,1%
|
|
+ Operating
grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty
and similar payments
|
5 322 562
|
48,3%
|
3 588 501
|
182,4%
|
1 270 797
|
|
|
|
- Personal
charges
|
27 279 078
|
-12,1%
|
31 036 333
|
300,2%
|
7 755 575
|
|
|
|
Gross
operating surplus
|
5 607 847 €
|
304,2%
|
-2 745 694 €
|
77,1%
|
-11 983 037 €
|
9 648,50 €
|
58021,4%
|
|
|
2,99 % CA
|
289,2%
|
-1,58 % CA
|
98,6%
|
-111,81 % CA
|
4,44 % CA
|
-32,7%
|
|
Gross
operating surplus
|
5 607 847 €
|
304,2%
|
-2 745 694 €
|
77,1%
|
-11 983 037 €
|
9 648,50 €
|
58021,4%
|
|
+ Release of
reserves and provisions
|
14 190 511
|
55,4%
|
9 128 837
|
1290,5%
|
656 517
|
|
|
|
+ Other
operating income
|
2 966 820
|
-41,7%
|
5 093 190
|
-49,1%
|
10 002 615
|
|
|
|
-
Depreciation/Amortisation
|
5 264 405
|
-30,2%
|
7 538 984
|
113,7%
|
3 528 065
|
|
|
|
- Other
charges
|
6 629 433
|
220,9%
|
2 066 163
|
1299,5%
|
147 634
|
|
|
|
Operating
result
|
10 871 340 €
|
481,0%
|
1 871 186 €
|
137,4%
|
-4 999 604 €
|
6 111 €
|
177797,9%
|
|
|
5,80 % CA
|
437,0%
|
1,08 % CA
|
102,3%
|
-46,65 % CA
|
2,75 % CA
|
110,9%
|
|
Operating
result
|
10 871 340 €
|
481,0%
|
1 871 186 €
|
137,4%
|
-4 999 604 €
|
6 111 €
|
177797,9%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
2 466 581
|
-83,9%
|
15 365 517
|
41,6%
|
10 849 331
|
|
|
|
- Financial
charges
|
2 641 972
|
-58,6%
|
6 381 790
|
-22,3%
|
8 218 535
|
|
|
|
Pre-tax
result
|
10 695 949 €
|
-1,5%
|
10 854 913 €
|
558,2%
|
-2 368 808 €
|
3 986,50 €
|
268204,3%
|
|
|
5,71 % CA
|
-8,5%
|
6,24 % CA
|
128,2%
|
-22,10 % CA
|
1,85 % CA
|
208,6%
|
|
Extraordinary
income
|
44 822 880
|
101,2%
|
22 279 366
|
2646,2%
|
811 272
|
0
|
0%
|
|
-
Extraordinary charges
|
38 243 615
|
5,1%
|
36 384 509
|
2157,6%
|
1 611 630
|
|
|
|
Extraordinary
result
|
6 579 265 €
|
146,6%
|
-14 105 143 €
|
-1662,4%
|
-800 358 €
|
0 €
|
0%
|
|
|
3,51 % CA
|
143,3%
|
-8,10 % CA
|
-8,4%
|
-7 % CA
|
0 % CA
|
0%
|
|
Pre-tax
result
|
10 695 949 €
|
-1,5%
|
10 854 913 €
|
558,2%
|
-2 368 808 €
|
3 986,50 €
|
268204,3%
|
|
Extraordinary
result
|
6 579 265 €
|
146,6%
|
-14 105 143 €
|
-1662,4%
|
-800 358 €
|
0 €
|
0%
|
|
- Employee
profit sharing
|
1 119 108
|
-24,9%
|
1 490 437
|
0%
|
0
|
|
|
|
- Tax on
profits
|
936 014
|
2832,3%
|
-34 257
|
99,5%
|
-6 749 139
|
|
|
|
Net result
|
15 220 092 €
|
423,4%
|
-4 706 410 €
|
-231,5%
|
3 579 973 €
|
4 230 €
|
359713,0%
|
|

|
8,13 % CA
|
401,1%
|
-2,70 % CA
|
-108,1%
|
33,40 % CA
|
1,84 % CA
|
341,8%
|
|
|
|
|