|
Active Account | Passive
Account | Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
|
Account period
(month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
23/05/2012
|
|
15/06/2011
|
|
14/10/2010
|
|
|
|
Activity Code
|
2630Z
|
|
2630Z
|
|
2630Z
|
|
|
|
Employees
|
528
|
|
514
|
|
0
|
|
|
Active account
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median 2011
|
|
|
Capital not called
|
624Â 242Â 000
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
718Â 972Â 000
|
-20,6%
|
905Â 984Â 000
|
0%
|
0
|
39Â 550
|
1817781,2%
|
|
- Intangible assets
|
712Â 160Â 000
|
-20,3%
|
893Â 815Â 000
|
0%
|
0
|
1Â 548
|
46005068,0%
|
|
- Tangible assets
|
3Â 708Â 000
|
-9,6%
|
4Â 100Â 000
|
0%
|
0
|
13Â 031
|
28355,2%
|
|
- Financial assets
|
3Â 104Â 000
|
-61,5%
|
8Â 069Â 000
|
0%
|
0
|
2Â 227
|
139280,3%
|
|
Net current assets
|
1Â 539Â 391Â 000
|
76,0%
|
874Â 453Â 000
|
774,1%
|
100Â 044Â 798
|
335Â 422
|
458841,6%
|
|
- Stocks
|
239Â 561Â 000
|
156,5%
|
93Â 392Â 000
|
0%
|
0
|
24Â 894
|
962224,3%
|
|
- Advanced payments
|
6Â 534Â 000
|
76,0%
|
2Â 336Â 000
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
1Â 273Â 670Â 000
|
105,2%
|
620Â 789Â 000
|
520,5%
|
100Â 044Â 798
|
161Â 678
|
787681,9%
|
|
- Securities and cash
|
19Â 626Â 000
|
-87,6%
|
157Â 936Â 000
|
0%
|
0
|
55Â 266
|
35411,9%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
649,50
|
-
|
|
Accounts of regularization
|
19Â 460Â 000
|
2484,3%
|
753Â 000
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
2Â 902Â 065Â 000
|
62,9%
|
1Â 781Â 190Â 000
|
1680,4%
|
100Â 044Â 798
|
416Â 422
|
696804,8%
|
Passive Account
|
Annual
Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Shareholders' equity
|
1Â 118Â 689Â 000
|
75,7%
|
636Â 593Â 000
|
536,3%
|
100Â 043Â 179
|
123Â 922
|
902636,4%
|
|
Share capital
|
2Â 592Â 670Â 000
|
325,0%
|
610Â 040Â 000
|
509,8%
|
100Â 040Â 000
|
40Â 000
|
6481575,0%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
206Â 512Â 000
|
102,6%
|
101Â 930Â 000
|
0%
|
0
|
0
|
0%
|
|
Liabilities
|
1Â 542Â 696Â 000
|
48,2%
|
1Â 041Â 299Â 000
|
64317318,2%
|
1Â 619
|
216Â 869
|
711249,2%
|
|
- Financial liabilities
|
158Â 079Â 000
|
-44,5%
|
284Â 799Â 000
|
0%
|
0
|
19Â 078
|
828493,1%
|
|
- Advanced payments received
|
701Â 000
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade account payables
|
1Â 046Â 456Â 000
|
72,5%
|
606Â 506Â 000
|
0%
|
0
|
67Â 830
|
1542662,8%
|
|
- Tax and social liabilities
|
46Â 085Â 000
|
59,3%
|
28Â 922Â 000
|
0%
|
0
|
92Â 410
|
49770,1%
|
|
- Other debts and fixed assets liabilities
|
324Â 208Â 000
|
165,0%
|
122Â 358Â 000
|
7557528,2%
|
1Â 619
|
5Â 016
|
6463376,9%
|
|
Account regularization
|
1Â 335Â 000
|
1528,0%
|
82Â 000
|
0%
|
0
|
0
|
0%
|
|
Total liabilities
|
2Â 902Â 065Â 000
|
62,9%
|
1Â 781Â 190Â 000
|
1680,4%
|
100Â 044Â 798
|
416Â 422
|
696804,8%
|
Results
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median 2011
|
|
|
Sales of Goods
|
3Â 050Â 022Â 000
|
51,4%
|
2Â 014Â 047Â 000
|
0%
|
0
|
566Â 865
|
537950,9%
|
|
Net turnover
|
2Â 988Â 605Â 000
|
62,1%
|
1Â 843Â 883Â 000
|
0%
|
0
|
518Â 351
|
576460,1%
|
|
- of which net
export turnover
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Operating charges
|
4Â 498Â 871Â 000
|
128,5%
|
1Â 969Â 031Â 000
|
110557508,1%
|
1Â 781
|
581Â 620
|
773406,9%
|
|
Operating
profit/loss
|
-1Â 448Â 849Â 000
|
-3318,5%
|
45Â 016Â 000
|
2527668,8%
|
-1Â 781
|
14Â 520
|
-9978398,9%
|
|
Financial income
|
8Â 227Â 000
|
-87,3%
|
64Â 817Â 000
|
803582,6%
|
8Â 065
|
121
|
6799073,6%
|
|
Financial charges
|
60Â 253Â 000
|
6,4%
|
56Â 643Â 000
|
5664299900%
|
01
|
617
|
9765378,1%
|
|
Financial profit/loss
|
-52Â 026Â 000
|
-736,5%
|
8Â 174Â 000
|
101264,1%
|
8Â 064
|
-212
|
-24540466,0%
|
|
Pretax net
operating income
|
-1Â 500Â 875Â 000
|
-2921,7%
|
53Â 190Â 000
|
846470,1%
|
6Â 283
|
13Â 532
|
-11091402,1%
|
|
Extraordinary
income
|
247Â 000
|
-90,6%
|
2Â 622Â 000
|
0%
|
0
|
408
|
60439,2%
|
|
Extraordinary
charges
|
9Â 000
|
-99,8%
|
5Â 156Â 000
|
8593233,3%
|
60
|
471
|
1810,8%
|
|
Extraordinary
profit/loss
|
238Â 000
|
-59116,0%
|
-2Â 534Â 000
|
-4223233,3%
|
-60
|
0
|
0%
|
|
Net result
|
-1Â 500Â 534Â 000
|
-5751,7%
|
26Â 550Â 000
|
576572,5%
|
4Â 604
|
16Â 606
|
-9036195,4%
|
|
|
|
|
Normal Account
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Grand Total (I to VI)
|
Net
|
2Â 902Â 065Â 000
|
62,9%
|
1Â 781Â 190Â 000
|
1680,4%
|
100Â 044Â 798
|
|
|
Gross
|
CO
|
3Â 211Â 819Â 000
|
70,4%
|
1Â 885Â 164Â 000
|
1784,3%
|
100Â 044Â 798
|
|
|
Amortisation
|
1A
|
309Â 754Â 000
|
197,9%
|
103Â 974Â 000
|
0%
|
0
|
Non declared distributed capital (I)
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Non declared distributed capital (I)
|
AA3
|
624Â 242Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
624Â 242Â 000
|
0%
|
0
|
0%
|
0
|
Active fixed asset (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total Active fixed asset (II)
|
Net
|
718Â 972Â 000
|
-20,6%
|
905Â 984Â 000
|
0%
|
0
|
|
|
Gross
|
BJ
|
993Â 496Â 000
|
-0,7%
|
1Â 000Â 506Â 000
|
0%
|
0
|
|
|
Amortisation
|
BK
|
274Â 524Â 000
|
190,4%
|
94Â 522Â 000
|
0%
|
0
|
Intangilble fixed assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
712Â 160Â 000
|
-20,3%
|
893Â 815Â 000
|
0%
|
0
|
|
|
Gross
|
AF
|
985Â 079Â 000
|
-0,3%
|
987Â 688Â 000
|
0%
|
0
|
|
|
Amortisation
|
AG
|
272Â 919Â 000
|
190,7%
|
93Â 873Â 000
|
0%
|
0
|
|
|
Goodwill
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other intangible fixed assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Pre-payments and downpayments
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Intangible Assets
|
Net
|
712Â 160Â 000
|
-20,3%
|
893Â 815Â 000
|
0%
|
0
|
Tangilble fixed assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Buildings
|
Net
|
16Â 000
|
-11,1%
|
18Â 000
|
0%
|
0
|
|
|
Gross
|
AP
|
19Â 000
|
0%
|
19Â 000
|
0%
|
0
|
|
|
Amortisation
|
AQ
|
3Â 000
|
200%
|
1Â 000
|
0%
|
0
|
|
|
Plant
|
Net
|
1Â 262Â 000
|
-23,6%
|
1Â 652Â 000
|
0%
|
0
|
|
|
Gross
|
AR
|
2Â 240Â 000
|
10,1%
|
2Â 035Â 000
|
0%
|
0
|
|
|
Amortisation
|
AS
|
978Â 000
|
155,4%
|
383Â 000
|
0%
|
0
|
|
|
Other tangible fixed assets
|
Net
|
2Â 009Â 000
|
0,2%
|
2Â 004Â 000
|
0%
|
0
|
|
|
Gross
|
AT
|
2Â 625Â 000
|
15,8%
|
2Â 266Â 000
|
0%
|
0
|
|
|
Amortisation
|
AU
|
616Â 000
|
135,1%
|
262Â 000
|
0%
|
0
|
|
|
Fixed assets in construction
|
Net
|
421Â 000
|
-1,2%
|
426Â 000
|
0%
|
0
|
|
|
Gross
|
AV
|
429Â 000
|
0%
|
429Â 000
|
0%
|
0
|
|
|
Amortisation
|
AW
|
8Â 000
|
166,7%
|
3Â 000
|
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
|
3Â 708Â 000
|
|
4Â 100Â 000
|
|
0
|
Financial assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Associates at equity
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other participations
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Inter-company receivables
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other investment securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
|
Other financial assets
|
Net
|
3Â 104Â 000
|
-61,5%
|
8Â 069Â 000
|
0%
|
0
|
|
|
Gross
|
BH
|
3Â 104Â 000
|
-61,5%
|
8Â 069Â 000
|
0%
|
0
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
3Â 104Â 000
|
|
8Â 069Â 000
|
|
0
|
Current Assets (III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total
Assets
|
Net
|
1Â 539Â 391Â 000
|
76,0%
|
874Â 453Â 000
|
774,1%
|
100Â 044Â 798
|
|
|
Gross
|
CJ
|
1Â 574Â 621Â 000
|
78,1%
|
883Â 905Â 000
|
783,5%
|
100Â 044Â 798
|
|
|
Amortisation
|
CK
|
35Â 230Â 000
|
272,7%
|
9Â 452Â 000
|
0%
|
0
|
Stocks
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Raw materials
|
Net
|
1Â 965Â 000
|
506,5%
|
324Â 000
|
0%
|
0
|
|
|
Gross
|
BL
|
4Â 780Â 000
|
95,6%
|
2Â 444Â 000
|
0%
|
0
|
|
|
Amortisation
|
BM
|
2Â 815Â 000
|
32,8%
|
2Â 120Â 000
|
0%
|
0
|
|
|
Work in progress
(goods)
|
Net
|
29Â 283Â 000
|
1120,6%
|
2Â 399Â 000
|
0%
|
0
|
|
|
Gross
|
BN
|
29Â 283Â 000
|
1120,6%
|
2Â 399Â 000
|
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
|
208Â 313Â 000
|
129,8%
|
90Â 669Â 000
|
0%
|
0
|
|
|
Gross
|
BR
|
240Â 711Â 000
|
145,7%
|
97Â 984Â 000
|
0%
|
0
|
|
|
Amortisation
|
BS
|
32Â 398Â 000
|
342,9%
|
7Â 315Â 000
|
0%
|
0
|
|
|
Goods for resale
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Stocks
|
Net
|
239Â 561Â 000
|
156,5%
|
93Â 392Â 000
|
0%
|
0
|
Advance payments to suppliers
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Advance payments
to suppliers
|
Net
|
6Â 534Â 000
|
179,7%
|
2Â 336Â 000
|
0%
|
0
|
|
|
Gross
|
BV
|
6Â 534Â 000
|
179,7%
|
2Â 336Â 000
|
0%
|
0
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Trade accounts
receivable
|
Net
|
1Â 187Â 116Â 000
|
120,8%
|
537Â 726Â 000
|
0%
|
0
|
|
|
Gross
|
BX
|
1Â 187Â 133Â 000
|
120,8%
|
537Â 743Â 000
|
0%
|
0
|
|
|
Amortisation
|
BY
|
17Â 000
|
0%
|
17Â 000
|
0%
|
0
|
|
|
Other debtors
|
Net
|
79Â 708Â 000
|
109,5%
|
38Â 040Â 000
|
-62,0%
|
100Â 044Â 798
|
|
|
Gross
|
BZ
|
79Â 708Â 000
|
109,5%
|
38Â 040Â 000
|
-62,0%
|
100Â 044Â 798
|
|
|
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
|
1Â 266Â 824Â 000
|
120,0%
|
575Â 766Â 000
|
475,5%
|
100Â 044Â 798
|
Divers
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Investment
securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Cash and cash
equivalents
|
Net
|
19Â 626Â 000
|
-87,6%
|
157Â 936Â 000
|
0%
|
0
|
|
|
Gross
|
CF
|
19Â 626Â 000
|
-87,6%
|
157Â 936Â 000
|
0%
|
0
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Divers
|
Net
|
19Â 626Â 000
|
-87,6%
|
157Â 936Â 000
|
0%
|
0
|
Prepaid expenses
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Prepaid
expenses
|
Net
|
6Â 846Â 000
|
-84,8%
|
45Â 023Â 000
|
0%
|
0
|
|
|
Gross
|
CH
|
6Â 846Â 000
|
-84,8%
|
45Â 023Â 000
|
0%
|
0
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
19Â 460Â 000
|
2484,3%
|
753Â 000
|
0%
|
0
|
|
|
Gross
|
|
19Â 460Â 000
|
2484,3%
|
753Â 000
|
0%
|
0
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Grand Total (I to V)
|
EE
|
2Â 902Â 065Â 000
|
62,9%
|
1Â 781Â 190Â 000
|
1680,4%
|
100Â 044Â 798
|
Shareholder Equity (I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total shareholders' equity (Total I)
|
DL
|
1Â 118Â 689Â 000
|
75,7%
|
636Â 593Â 000
|
536,3%
|
100Â 043Â 179
|
|
|
Equity and shareholders' equity
|
DA
|
2Â 592Â 670Â 000
|
325,0%
|
610Â 040Â 000
|
509,8%
|
100Â 040Â 000
|
|
|
Issue and merger premiums
|
DB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
1Â 327Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Statutory or contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special regulated reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which special reserve of provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other reserves
|
DG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
25Â 226Â 000
|
840766,7%
|
3Â 000
|
310,5%
|
-1Â 425
|
|
|
Profit or loss for the period
|
DI
|
-1Â 500Â 534Â 000
|
-5751,7%
|
26Â 550Â 000
|
576572,5%
|
4Â 604
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total other
capital resources (Total II)
|
DO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income from
participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Conditional loans
|
DN
|
0
|
0%
|
0
|
0%
|
0
|
Provisions for risks and charges (III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total
provisions for risks and charges (Total III)
|
DR
|
206Â 512Â 000
|
102,6%
|
101Â 930Â 000
|
0%
|
0
|
|
|
Risk provisions
|
DP
|
206Â 512Â 000
|
102,6%
|
101Â 930Â 000
|
0%
|
0
|
|
|
Reserves for
charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total Liabilities
(Total IV)
|
EC
|
1Â 542Â 696Â 000
|
48,2%
|
1Â 041Â 299Â 000
|
64317318,2%
|
1Â 619
|
|
|
Convertible
debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and
liabilities
|
DU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sundry loans and
financial liabilities
|
DV
|
158Â 079Â 000
|
-44,5%
|
284Â 799Â 000
|
0%
|
0
|
|
|
Of which
participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments
received for current orders
|
DW
|
701Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Trade accounts
payables
|
DX
|
1Â 046Â 456Â 000
|
72,5%
|
606Â 506Â 000
|
0%
|
0
|
|
|
Tax and social
security liabilities
|
DY
|
46Â 085Â 000
|
59,3%
|
28Â 922Â 000
|
0%
|
0
|
|
|
Fixed asset
liabilities
|
DZ
|
10Â 033Â 000
|
-89,2%
|
92Â 830Â 000
|
0%
|
0
|
|
|
Other debts
|
EA
|
280Â 007Â 000
|
894,3%
|
28Â 160Â 000
|
1739245,3%
|
1Â 619
|
Translation loss (V)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Translation
loss (Total V)
|
ED
|
34Â 168Â 000
|
2397,7%
|
1Â 368Â 000
|
0%
|
0
|
Equalization accounts
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Deferred
income
|
EB
|
1Â 335Â 000
|
1528,0%
|
82Â 000
|
0%
|
0
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Operating result (Total I-II)
|
GG
|
-1Â 448Â 849Â 000
|
-3318,5%
|
45Â 016Â 000
|
2527668,8%
|
-1Â 781
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Financial result (Total V-VI)
|
GV
|
-52Â 026Â 000
|
-736,5%
|
8Â 174Â 000
|
101264,1%
|
8Â 064
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Pre-tax net operating income (Total I-II+II-IV+V-VI)
|
GW
|
-1Â 500Â 875Â 000
|
-2921,7%
|
53Â 190Â 000
|
846470,1%
|
6Â 283
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
238Â 000
|
109,4%
|
-2Â 534Â 000
|
-4223233,3%
|
-60
|
Profit or loss
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Profit or loss
|
HN
|
-1Â 500Â 534Â 000
|
-5751,7%
|
26Â 550Â 000
|
576572,5%
|
4Â 604
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total Income (I+III+V+VII)
|
HL
|
3Â 058Â 496Â 000
|
46,9%
|
2Â 081Â 486Â 000
|
25808777,9%
|
8Â 065
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
4Â 559Â 030Â 000
|
121,9%
|
2Â 054Â 936Â 000
|
59373953,7%
|
3Â 461
|
Operating income (I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total operating income (Total I)
|
FR
|
3Â 050Â 022Â 000
|
51,4%
|
2Â 014Â 047Â 000
|
0%
|
0
|
Operating income (details)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
2Â 416Â 601Â 000
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FD
|
2Â 416Â 601Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sale of services
|
FI
|
572Â 004Â 000
|
-69,0%
|
1Â 843Â 883Â 000
|
0%
|
0
|
|
|
France
|
FG
|
572Â 004Â 000
|
-69,0%
|
1Â 843Â 883Â 000
|
0%
|
0
|
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net turnover
|
FL
|
2Â 988Â 605Â 000
|
62,1%
|
1Â 843Â 883Â 000
|
0%
|
0
|
|
|
France
|
FJ
|
2Â 988Â 605Â 000
|
62,1%
|
1Â 843Â 883Â 000
|
0%
|
0
|
|
|
Export
|
FK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Stocked production
|
FM
|
0
|
0%
|
100Â 383Â 000
|
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
|
32Â 436Â 000
|
-41,1%
|
55Â 075Â 000
|
0%
|
0
|
|
|
Other income
|
FQ
|
28Â 981Â 000
|
97,1%
|
14Â 706Â 000
|
0%
|
0
|
Operating charges (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total operating charges (Total II)
|
GF
|
4Â 498Â 871Â 000
|
128,5%
|
1Â 969Â 031Â 000
|
110557508,1%
|
1Â 781
|
Exploitation charges
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Purchase of goods for resale
|
FS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Purchase of raw materials
|
FU
|
1Â 535Â 120Â 000
|
114,7%
|
715Â 137Â 000
|
0%
|
0
|
|
|
Change in stocks of raw materials
|
FV
|
-171Â 947Â 000
|
-474,1%
|
45Â 959Â 000
|
0%
|
0
|
|
|
Other external purchases and charges
|
FW
|
2Â 267Â 847Â 000
|
159,1%
|
875Â 328Â 000
|
58984266,6%
|
1Â 484
|
|
|
Tax, duty and similar payments
|
FX
|
26Â 408Â 000
|
123,7%
|
11Â 807Â 000
|
3975320,9%
|
297
|
|
|
Payroll
|
FY
|
70Â 406Â 000
|
8,0%
|
65Â 204Â 000
|
0%
|
0
|
|
|
Social security costs
|
FZ
|
32Â 675Â 000
|
-2,1%
|
33Â 375Â 000
|
0%
|
0
|
Depreciation
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Depreciation of fixed assets
|
GA
|
180Â 002Â 000
|
179,8%
|
64Â 326Â 000
|
0%
|
0
|
|
|
Amortisation of fixed assets
|
GB
|
25Â 778Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
0
|
0%
|
7Â 962Â 000
|
0%
|
0
|
|
|
Provisions for risks and charges
|
GD
|
119Â 244Â 000
|
122,7%
|
53Â 542Â 000
|
0%
|
0
|
Other charges
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Other charges
|
GE
|
413Â 338Â 000
|
328,8%
|
96Â 391Â 000
|
0%
|
0
|
Operating charges (III-IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total financial income (Total V)
|
GP
|
8Â 227Â 000
|
-87,3%
|
64Â 817Â 000
|
803582,6%
|
8Â 065
|
|
|
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
|
424Â 000
|
-92,1%
|
5Â 342Â 000
|
66136,8%
|
8Â 065
|
|
|
Released provisions and transferred charges
|
GM
|
1Â 686Â 000
|
-7,1%
|
1Â 814Â 000
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
6Â 117Â 000
|
-89,4%
|
57Â 661Â 000
|
0%
|
0
|
|
|
Net income from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total financial charge (Total VI)
|
GU
|
60Â 253Â 000
|
6,4%
|
56Â 643Â 000
|
5664299900%
|
01
|
|
|
Financial reserves and provisions
|
GQ
|
19Â 460Â 000
|
1054,2%
|
1Â 686Â 000
|
0%
|
0
|
|
|
Interest and similar charges
|
GR
|
23Â 028Â 000
|
9002,0%
|
253Â 000
|
25299900%
|
01
|
|
|
Exchange losses
|
GS
|
17Â 765Â 000
|
-67,5%
|
54Â 704Â 000
|
0%
|
0
|
|
|
Net loss from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income (VII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total extraordinary income (Total VII)
|
HD
|
247Â 000
|
-90,6%
|
2Â 622Â 000
|
0%
|
0
|
|
|
Extraordinary operating income
|
HA
|
0
|
0%
|
17Â 000
|
0%
|
0
|
|
|
Extraordinary income from capital transactions
|
HB
|
247Â 000
|
888,0%
|
25Â 000
|
0%
|
0
|
|
|
Released provisions and transferred charges
|
HC
|
0
|
0%
|
2Â 580Â 000
|
0%
|
0
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total extraordinary charges (Total VIII)
|
HH
|
9Â 000
|
-99,8%
|
5Â 156Â 000
|
8593233,3%
|
60
|
|
|
Extraordinary operating charges
|
HE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Extraordinary charges from capital transactions
|
HF
|
9Â 000
|
-99,8%
|
5Â 156Â 000
|
8593233,3%
|
60
|
|
|
Extraordinary reserves and provisions
|
HG
|
0
|
0%
|
0
|
0%
|
0
|
Employee profit sharing (IX)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
1Â 780Â 000
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Tax on profits (Total X)
|
HK
|
-103Â 000
|
-100,5%
|
22Â 326Â 000
|
1378899,4%
|
1Â 619
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
3Â 800Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
OK2
|
4Â 980Â 000
|
-77,6%
|
22Â 276Â 000
|
0%
|
0
|
|
|
Gross value at the end of period
|
OL
|
993Â 496Â 000
|
-0,7%
|
1Â 000Â 506Â 000
|
0%
|
0
|
Research and development Charge (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Gross value at begin of period
|
KD
|
987Â 688Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
KF
|
1Â 200Â 000
|
-99,9%
|
998Â 218Â 000
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
LV1
|
3Â 800Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
9Â 000
|
-99,9%
|
10Â 530Â 000
|
0%
|
0
|
|
|
Gross value at the end of period
|
LW
|
985Â 079Â 000
|
-0,3%
|
987Â 688Â 000
|
0%
|
0
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Gross value at begin of period
|
LN
|
4Â 749Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LP
|
564Â 000
|
-96,5%
|
15Â 926Â 000
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
0
|
0%
|
11Â 177Â 000
|
0%
|
0
|
|
|
Gross value at the end of period
|
NH
|
5Â 313Â 000
|
11,9%
|
4Â 749Â 000
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Gross value at begin of period
|
LQ
|
8Â 069Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LS
|
6Â 000
|
-99,9%
|
8Â 638Â 000
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
4Â 971Â 000
|
773,6%
|
569Â 000
|
0%
|
0
|
|
|
Gross value at the end of period
|
NK
|
3Â 104Â 000
|
-61,5%
|
8Â 069Â 000
|
0%
|
0
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Reserve for
depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserve for
depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
0
|
Research and development charge (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Reserve for
depreciation value at begin of period
|
PE
|
93Â 873Â 000
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PF
|
179Â 046Â 000
|
71,5%
|
104Â 403Â 000
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
10Â 530Â 000
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
PH
|
272Â 919Â 000
|
190,7%
|
93Â 873Â 000
|
0%
|
0
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Reserve for
depreciation value at begin of period
|
QU
|
646Â 000
|
0%
|
0
|
0%
|
0
|
|
Increases
|
QV
|
951Â 000
|
-89,7%
|
9Â 267Â 000
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
8Â 621Â 000
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
QX
|
1Â 597Â 000
|
147,2%
|
646Â 000
|
0%
|
0
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Value at
begining of period
|
7C
|
101Â 930Â 000
|
5,6%
|
96Â 508Â 000
|
0%
|
0
|
|
Increases
|
UB
|
138Â 704Â 000
|
214,3%
|
44Â 129Â 000
|
0%
|
0
|
|
Decreases
|
UC
|
34Â 122Â 000
|
-11,8%
|
38Â 690Â 000
|
0%
|
0
|
|
|
Value at
the end of period
|
UD
|
206Â 512Â 000
|
102,6%
|
101Â 947Â 000
|
0%
|
0
|
Includes Total
allocations
|
|
Operating
|
UE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
0
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Value at
begining of period
|
3Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TS
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at
the end of period
|
TU
|
0
|
0%
|
0
|
0%
|
0
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Value at
begining of period
|
5Z
|
101Â 930Â 000
|
5,6%
|
96Â 508Â 000
|
0%
|
0
|
|
Increases
|
TV
|
138Â 704Â 000
|
214,4%
|
44Â 112Â 000
|
0%
|
0
|
|
Decreases
|
TW
|
34Â 122Â 000
|
-11,8%
|
38Â 690Â 000
|
0%
|
0
|
|
|
Value at
the end of period
|
TX
|
206Â 512Â 000
|
102,6%
|
101Â 930Â 000
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Value at
begining of period
|
7B
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TY
|
0
|
0%
|
17Â 000
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at
the end of period
|
UA
|
0
|
0%
|
17Â 000
|
0%
|
0
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Gross value
|
VT
|
1Â 273Â 670Â 000
|
105,2%
|
620Â 789Â 000
|
520,5%
|
100Â 044Â 798
|
|
|
1 year at most
|
VU
|
1Â 272Â 886Â 000
|
105,0%
|
620Â 789Â 000
|
520,5%
|
100Â 044Â 798
|
|
|
More than one year
|
VV
|
784Â 000
|
0%
|
0
|
0%
|
0
|
State of loans
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Claims related to
holdings (gross)
|
UL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Claims related to
shareholdings (1 year at most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (gross)
|
UP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (1 year at
most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial
assets (gross)
|
UT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial
assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Customers doubtful
or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other claims
customer
|
UX
|
1Â 187Â 116Â 000
|
120,8%
|
537Â 726Â 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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Social Security
and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value added tax
|
VB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other taxes and
payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State and other
public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group and
Associates
|
VC
|
0
|
0%
|
0
|
0%
|
100Â 044Â 798
|
|
|
Accounts receivable
(including claims relating to the operation of pension titles)
|
VR
|
79Â 708Â 000
|
109,5%
|
38Â 040Â 000
|
0%
|
0
|
Prepaid
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Prepaid
|
VS
|
6Â 846Â 000
|
-84,8%
|
45Â 023Â 000
|
0%
|
0
|
State Debt
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Total debt
(gross)
|
VY
|
1Â 542Â 696Â 000
|
48,2%
|
1Â 041Â 299Â 000
|
0%
|
0
|
|
1 year at most
|
VZ2
|
1Â 504Â 038Â 000
|
44,4%
|
1Â 041Â 299Â 000
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VZ3
|
38Â 658Â 000
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Convertible
bonds (gross)
|
7Y1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Y3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other bonds
(gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Borrowing
& debts to 1 year maximum at the origin (gross)
|
VG1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VG2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Borrowing
& debts to more than 1 year at the origin (gross)
|
VH1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VH2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans and
various financial liabilities (gross)
|
8A1
|
158Â 079Â 000
|
-44,5%
|
284Â 799Â 000
|
0%
|
0
|
|
1 year at most
|
8A2
|
119Â 421Â 000
|
-58,1%
|
284Â 799Â 000
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
38Â 658Â 000
|
0%
|
0
|
0%
|
0
|
|
|
Suppliers
and associated accounts (gross)
|
8B1
|
1Â 046Â 456Â 000
|
72,5%
|
606Â 506Â 000
|
0%
|
0
|
|
1 year at most
|
8B2
|
1Â 046Â 456Â 000
|
72,5%
|
606Â 506Â 000
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8B3
|
1Â 046Â 456Â 000
|
72,5%
|
606Â 506Â 000
|
0%
|
0
|
|
|
Personnel
and associated accounts (gross)
|
8C1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8C2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Social
Security and other social organizations (gross)
|
8D1
|
46Â 085Â 000
|
59,3%
|
28Â 922Â 000
|
0%
|
0
|
|
1 year at most
|
8D2
|
46Â 085Â 000
|
59,3%
|
28Â 922Â 000
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Taxes on
profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
VAT (gross)
|
VW1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Backed
Obligations (gross)
|
VX1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VX2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VX3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other taxes
and assimilated (gross)
|
VQ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Assets and
liabilities associated accounts (gross)
|
8J1
|
10Â 033Â 000
|
-89,2%
|
92Â 830Â 000
|
0%
|
0
|
|
1 year at most
|
8J2
|
10Â 033Â 000
|
-89,2%
|
92Â 830Â 000
|
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
|
280Â 708Â 000
|
896,8%
|
28Â 160Â 000
|
0%
|
0
|
|
1 year at most
|
8K2
|
280Â 708Â 000
|
896,8%
|
28Â 160Â 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
|
1Â 335Â 000
|
1528,0%
|
82Â 000
|
0%
|
0
|
|
1 year at most
|
8L2
|
1Â 335Â 000
|
1528,0%
|
82Â 000
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
|
|
Average
number of employees
|
YP
|
528
|
2,7%
|
514
|
0%
|
0
|
Groups and Shareholders
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
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
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Fixed Asset
Financing
|

|
1,14
|
1,8%
|
1,12
|
-
|
|
2,26
|
-49,6%
|
|
Global Debt
|

|
186 days
|
-8,4%
|
203 days
|
-
|
days
|
127 days
|
46,5%
|
|
Working Capital
Fund overall net
|

|
17 days
|
-26,1%
|
23 days
|
-
|
days
|
96,50 days
|
-82,4%
|
|
Financial
independence
|

|
%
|
-
|
%
|
-
|
%
|
792,41%
|
-
|
|
More ratios
|
|
Solvability
|

|
38,55%
|
7,9%
|
35,74%
|
-64,3%
|
100%
|
44,57%
|
-13,5%
|
|
Capacity debt
futures
|

|
%
|
-
|
%
|
-
|
%
|
1936,40%
|
-
|
|
Coverage of
current assets by net working capital overall
|

|
8,93%
|
-36,2%
|
13,99%
|
-86,0%
|
100%
|
45,02%
|
-80,2%
|
|
General Liquidity
|

|
0,85
|
41,7%
|
0,60
|
-
|
|
0,87
|
-2,3%
|
|
Restricted
Liquidity
|

|
0,86
|
14,7%
|
0,75
|
-
|
|
1,42
|
-39,4%
|
Management or rotation
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Need background in
operating working capital
|

|
16 days
|
194,1%
|
-17 days
|
-
|
days
|
39,50 days
|
-59,5%
|
|
Treasury
|

|
2 days
|
-93,5%
|
31 days
|
-
|
days
|
33 days
|
-93,9%
|
|
Inventory turnover
of goods
|

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

|
143 days
|
36,2%
|
105 days
|
-
|
days
|
77 days
|
85,7%
|
|
Average length of
credit obtained suppliers
|

|
104 days
|
-21,8%
|
133 days
|
0%
|
0 days
|
66,50 days
|
56,4%
|
|
More ratios
|
|
Inventory turnover
of raw materials in industrial enterprises
|

|
1 days
|
0%
|
1 days
|
-
|
days
|
55 days
|
-98,2%
|
|
Inventory turnover
of intermediate and finished products in the industrial enterprise
|

|
56251 days
|
-
|
days
|
-
|
days
|
634 days
|
8772,4%
|
|
Rotation tangible
assets
|

|
56250,80%
|
44,9%
|
38826,76%
|
-
|
%
|
841,43%
|
6585,1%
|
Profitability of the business
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median 2011
|
|
|
Margin trading
|

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

|
-25,83
|
-341,2%
|
10,71
|
-
|
|
5,78%
|
-546,9%
|
|
Net profit
|

|
-50,21%
|
-3586,8%
|
1,44%
|
-
|
%
|
3,74%
|
-1442,5%
|
|
More ratios
|
|
Growth rate of
turnover (excluding VAT)
|

|
62,08%
|
0%
|
0%
|
0%
|
0%
|
5,12%
|
1112,5%
|
|
Rates integration
|

|
-21,50%
|
-228,7%
|
16,70%
|
-
|
%
|
44,20%
|
-148,6%
|
|
Rate leasing
furniture
|

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

|
-16,05%
|
-150,1%
|
32,02%
|
0%
|
0%
|
79,65%
|
-120,2%
|
|
Weight interests
|

|
2,02
|
-34,2%
|
3,07%
|
-
|
%
|
0,17%
|
1088,2%
|
Return on capital
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Cash flow from the
overall profitability
|

|
-42,68%
|
-905,3%
|
5,30%
|
-
|
%
|
5,46%
|
-881,7%
|
|
Rates of economic
profitability
|

|
-60%
|
-385,7%
|
21%
|
0%
|
0%
|
16%
|
-475,0%
|
|
Financial
profitability
|

|
494447000%
|
-22,3%
|
636593000%
|
536,3%
|
100043179%
|
122503%
|
403520,3%
|
|
Return on
investment
|

|
-112,81%
|
-1349,3%
|
9,03%
|
0%
|
0%
|
11,51%
|
-1080,1%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Turnover
|
2Â 988Â 605Â 000
|
62,1%
|
1Â 843Â 883Â 000
|
0%
|
0
|
518Â 351
€
|
576460,1%
|
|
Sales of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Purchase of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Stock of goods variation
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Trading margin
|
0 €
|
0%
|
0 €
|
0%
|
0 €
|
0 €
|
0%
|
|
|
0,00 % CA
|
0%
|
0,00 % CA
|
-
|
% CA
|
0 % CA
|
0%
|
|
Sale of goods produced
|
2Â 988Â 605Â 000
|
62,1%
|
1Â 843Â 883Â 000
|
0%
|
0
|
|
|
|
+/- Stocked production
|
0
|
0%
|
100Â 383Â 000
|
0%
|
0
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
2Â 988Â 605Â 000
€
|
53,7%
|
1Â 944Â 266Â 000
€
|
0%
|
0 €
|
397Â 179
€
|
752358,0%
|
|
|
100,00 % CA
|
-5,2%
|
105,44 % CA
|
-
|
% CA
|
100 % CA
|
0%
|
|
Trading margin
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
+ Period Production
|
2Â 988Â 605Â 000
|
53,7%
|
1Â 944Â 266Â 000
|
0%
|
0
|
397Â 179
|
752358,0%
|
|
- Purchase of raw materials
|
1Â 535Â 120Â 000
|
114,7%
|
715Â 137Â 000
|
0%
|
0
|
|
|
|
+/- Change in stocks of raw materiels
|
-171Â 947Â 000
|
-474,1%
|
45Â 959Â 000
|
0%
|
0
|
|
|
|
- Other external purchases and charges
|
2Â 267Â 847Â 000
|
159,1%
|
875Â 328Â 000
|
58984266,6%
|
1Â 484
|
|
|
|
Added value
|
-642Â 415Â 000
€
|
-308,7%
|
307Â 842Â 000
€
|
20744170,1%
|
-1Â 484 €
|
232Â 813
€
|
-276036,1%
|
|
|
-21,50 % CA
|
-228,7%
|
16,70 % CA
|
-
|
% CA
|
44,20 % CA
|
-148,6%
|
|
Added value
|
-642Â 415Â 000
€
|
-308,7%
|
307Â 842Â 000
€
|
20744170,1%
|
-1Â 484 €
|
232Â 813
€
|
-276036,1%
|
|
+ Operating grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and similar payments
|
26Â 408Â 000
|
123,7%
|
11Â 807Â 000
|
3975320,9%
|
297
|
|
|
|
- Personal charges
|
103Â 081Â 000
|
4,6%
|
98Â 579Â 000
|
0%
|
0
|
|
|
|
Gross operating surplus
|
-771Â 904Â 000
€
|
-490,9%
|
197Â 456Â 000
€
|
11086905,2%
|
-1Â 781 €
|
26Â 463
€
|
-2917018,0%
|
|
|
-25,83 % CA
|
-341,2%
|
10,71 % CA
|
-
|
% CA
|
5,78 % CA
|
-546,9%
|
|
Gross operating surplus
|
-771Â 904Â 000
€
|
-490,9%
|
197Â 456Â 000
€
|
11086905,2%
|
-1Â 781 €
|
26Â 463
€
|
-2917018,0%
|
|
+ Release of reserves and provisions
|
32Â 436Â 000
|
-41,1%
|
55Â 075Â 000
|
0%
|
0
|
|
|
|
+ Other operating income
|
28Â 981Â 000
|
97,1%
|
14Â 706Â 000
|
0%
|
0
|
|
|
|
- Depreciation/Amortisation
|
325Â 024Â 000
|
158,3%
|
125Â 830Â 000
|
0%
|
0
|
|
|
|
- Other charges
|
413Â 338Â 000
|
328,8%
|
96Â 391Â 000
|
0%
|
0
|
|
|
|
Operating result
|
-1Â 448Â 849Â 000
€
|
-3318,5%
|
45Â 016Â 000
€
|
2527668,8%
|
-1Â 781 €
|
15Â 199
€
|
-9532628,5%
|
|
|
-48,48 % CA
|
-2086,9%
|
2,44 % CA
|
-
|
% CA
|
4,13 % CA
|
-1273,8%
|
|
Operating result
|
-1Â 448Â 849Â 000
€
|
-3318,5%
|
45Â 016Â 000
€
|
2527668,8%
|
-1Â 781 €
|
15Â 199
€
|
-9532628,5%
|
|
+/- Result of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
8Â 227Â 000
|
-87,3%
|
64Â 817Â 000
|
803582,6%
|
8Â 065
|
|
|
|
- Financial charges
|
60Â 253Â 000
|
6,4%
|
56Â 643Â 000
|
5664299900%
|
01
|
|
|
|
Pre-tax result
|
-1Â 500Â 875Â 000
€
|
-2921,7%
|
53Â 190Â 000
€
|
846470,1%
|
6Â 283 €
|
13Â 698
€
|
-10956991,5%
|
|
|
-50,22 % CA
|
-1843,8%
|
2,88 % CA
|
-
|
% CA
|
3,74 % CA
|
-1442,8%
|
|
Extraordinary income
|
247Â 000
|
-90,6%
|
2Â 622Â 000
|
0%
|
0
|
408
|
60439,2%
|
|
- Extraordinary charges
|
9Â 000
|
-99,8%
|
5Â 156Â 000
|
8593233,3%
|
60
|
|
|
|
Extraordinary result
|
238Â 000 €
|
109,4%
|
-2Â 534Â 000
€
|
-4223233,3%
|
-60 €
|
0 €
|
0%
|
|
|
0,01 % CA
|
107,1%
|
-0,14 % CA
|
-
|
% CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
-1Â 500Â 875Â 000
€
|
-2921,7%
|
53Â 190Â 000
€
|
846470,1%
|
6Â 283 €
|
13Â 698
€
|
-10956991,5%
|
|
Extraordinary result
|
238Â 000 €
|
109,4%
|
-2Â 534Â 000
€
|
-4223233,3%
|
-60 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
1Â 780Â 000
|
0%
|
0
|
|
|
|
- Tax on profits
|
-103Â 000
|
-100,5%
|
22Â 326Â 000
|
1378899,4%
|
1Â 619
|
|
|
|
Net result
|
-1Â 500Â 534Â 000
€
|
-5751,7%
|
26Â 550Â 000
€
|
576572,5%
|
4Â 604 €
|
16Â 644
€
|
-9015565,0%
|
|

|
-50,21 % CA
|
-3586,8%
|
1,44 % CA
|
-
|
% CA
|
3,74 % CA
|
-1442,5%
|
|
|
|
|