|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Deposit date
|
14/08/2012
|
|
14/09/2011
|
|
-
|
|
|
|
Activity Code
|
7010Z
|
|
7010Z
|
|
7010Z
|
|
|
|
Employees
|
0
|
|
0
|
|
0
|
|
|
Active account
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
24 833 187
|
48,6%
|
16 709 570
|
9,1%
|
15 309 324
|
471 529
|
5166,5%
|
|
- Intangible assets
|
2 346 929
|
17,5%
|
1 996 687
|
33,3%
|
1 497 449
|
0
|
0%
|
|
- Tangible assets
|
1 177 116
|
18,3%
|
994 758
|
-25,8%
|
1 340 378
|
96
|
1226062,5%
|
|
- Financial assets
|
21 309 143
|
55,3%
|
13 718 125
|
10,0%
|
12 471 496
|
352 798,50
|
5940,0%
|
|
Net current assets
|
17 439 090
|
-27,1%
|
23 916 737
|
83,6%
|
13 024 361
|
176 038
|
9806,4%
|
|
- Stocks
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Advanced payments
|
7 212
|
-27,1%
|
49 219
|
132,5%
|
21 167
|
0
|
0%
|
|
- Receivables
|
15 169 102
|
-34,7%
|
23 230 131
|
89,7%
|
12 245 509
|
74 530,50
|
20252,9%
|
|
- Securities and cash
|
2 262 775
|
255,0%
|
637 387
|
-15,9%
|
757 686
|
24 173,50
|
9260,6%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
Accounts of regularization
|
962 287
|
-19,1%
|
1 189 351
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
43 234 564
|
3,4%
|
41 815 659
|
47,6%
|
28 333 685
|
861 257,50
|
4919,9%
|
Passive Account
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Shareholders' equity
|
24 625 161
|
8,5%
|
22 691 677
|
39,8%
|
16 231 986
|
301 493
|
8067,7%
|
|
Share capital
|
2 000 000
|
0%
|
2 000 000
|
0%
|
2 000 000
|
88 350
|
2163,7%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
12 641
|
-49,4%
|
25 000
|
0%
|
0
|
0
|
0%
|
|
Liabilities
|
18 596 762
|
-2,6%
|
19 098 881
|
57,8%
|
12 101 462
|
332 084
|
5500,0%
|
|
- Financial liabilities
|
12 551 108
|
-15,8%
|
14 904 017
|
110,7%
|
7 073 986
|
141 755,50
|
8754,1%
|
|
- Advanced payments received
|
343
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade account payables
|
957 260
|
-29,4%
|
1 355 967
|
-16,3%
|
1 620 238
|
7 189
|
13215,6%
|
|
- Tax and social liabilities
|
1 737 819
|
57,6%
|
1 102 334
|
-45,3%
|
2 014 453
|
32 755
|
5205,5%
|
|
- Other debts and fixed assets liabilities
|
3 350 142
|
92,9%
|
1 736 574
|
24,7%
|
1 393 022
|
3 116,50
|
107396,9%
|
|
Account regularization
|
89
|
0%
|
89
|
0%
|
0
|
0
|
0%
|
|
Total liabilities
|
43 234 564
|
3,4%
|
41 815 659
|
47,6%
|
28 333 685
|
861 258
|
4919,9%
|
Results
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Sales of Goods
|
8 137 562
|
-3,6%
|
8 445 777
|
24,5%
|
6 783 432
|
150 008
|
5324,8%
|
|
Net turnover
|
6 519 646
|
-7,1%
|
7 019 695
|
26,1%
|
5 564 653
|
136 695
|
4669,5%
|
|
- of which net export turnover
|
20 182
|
-97,7%
|
875 724
|
2135,6%
|
-43 021
|
0
|
0%
|
|
Operating charges
|
8 934 315
|
-3,7%
|
9 279 446
|
25,8%
|
7 376 836
|
144 610
|
6078,2%
|
|
Operating profit/loss
|
-796 753
|
4,4%
|
-833 669
|
-40,5%
|
-593 405
|
-394
|
-202121,6%
|
|
Financial income
|
3 572 960
|
16,4%
|
3 070 529
|
99,0%
|
1 543 367
|
10 782
|
33038,2%
|
|
Financial charges
|
1 310 219
|
63,3%
|
802 234
|
75,2%
|
457 798
|
5 927
|
22005,9%
|
|
Financial profit/loss
|
2 262 740
|
-0,2%
|
2 268 295
|
109,0%
|
1 085 568
|
81,50
|
2776268,1%
|
|
Pretax net operating income
|
1 465 987
|
2,2%
|
1 434 626
|
191,5%
|
492 164
|
18 516,50
|
7817,2%
|
|
Extraordinary income
|
265 795
|
47,5%
|
180 232
|
141,0%
|
74 789
|
0
|
0%
|
|
Extraordinary charges
|
215 722
|
-21,0%
|
273 146
|
-32,4%
|
404 261
|
145,50
|
148162,5%
|
|
Extraordinary profit/loss
|
50 073
|
153,9%
|
-92 914
|
71,8%
|
-329 472
|
0
|
0%
|
|
Net result
|
1 968 742
|
12,4%
|
1 751 029
|
93,4%
|
905 453
|
20 543
|
9483,5%
|
|
|
|
|
Normal Account
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Grand Total (I to VI)
|
Net
|
43 234 564
|
3,4%
|
41 815 659
|
47,6%
|
28 333 685
|
|
|
Gross
|
CO
|
48 591 906
|
4,6%
|
46 472 857
|
48,7%
|
31 260 581
|
|
|
Amortisation
|
1A
|
5 357 342
|
15,0%
|
4 657 198
|
59,1%
|
2 926 896
|
Non declared distributed capital (I)
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
-
|
0
|
Active fixed asset (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total Active fixed asset (II)
|
Net
|
24 833 187
|
48,6%
|
16 709 570
|
9,1%
|
15 309 324
|
|
|
Gross
|
BJ
|
30 158 759
|
41,1%
|
21 366 769
|
17,2%
|
18 236 220
|
|
|
Amortisation
|
BK
|
5 325 572
|
14,4%
|
4 657 198
|
59,1%
|
2 926 896
|
Intangilble fixed assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
1 497 051
|
-5,5%
|
1 584 043
|
31,9%
|
1 201 218
|
|
|
Gross
|
AF
|
3 870 988
|
-5,6%
|
4 098 843
|
45,7%
|
2 813 558
|
|
|
Amortisation
|
AG
|
2 373 937
|
-5,6%
|
2 514 801
|
56,0%
|
1 612 340
|
|
 
|
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
|
849 878
|
106,0%
|
412 644
|
39,3%
|
296 231
|
|
|
Gross
|
AL
|
849 878
|
106,0%
|
412 644
|
39,3%
|
296 235
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
04
|
|
Sub Total
Intangible Assets
|
Net
|
2 346 929
|
17,5%
|
1 996 687
|
33,3%
|
1 497 449
|
Tangilble fixed assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Plant
|
Net
|
21 128
|
-9,1%
|
23 234
|
-21,4%
|
29 552
|
|
|
Gross
|
AR
|
31 590
|
0%
|
31 590
|
0%
|
31 590
|
|
|
Amortisation
|
AS
|
10 462
|
25,2%
|
8 356
|
310,0%
|
2 038
|
|
 
|
Other tangible fixed assets
|
Net
|
1 112 172
|
15,1%
|
966 424
|
-24,4%
|
1 278 026
|
|
|
Gross
|
AT
|
3 046 775
|
17,2%
|
2 600 466
|
24,4%
|
2 090 544
|
|
|
Amortisation
|
AU
|
1 934 603
|
18,4%
|
1 634 042
|
101,1%
|
812 518
|
|
 
|
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
|
43 816
|
759,1%
|
5 100
|
-84,5%
|
32 800
|
|
|
Gross
|
AX
|
43 816
|
759,1%
|
5 100
|
-84,5%
|
32 800
|
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Tangible asset
|
Net
|
1 177 116
|
|
994 758
|
|
1 340 378
|
Financial assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
18 685 506
|
77,0%
|
10 558 191
|
0,4%
|
10 513 420
|
|
|
Gross
|
CU
|
19 203 114
|
73,7%
|
11 058 191
|
0,4%
|
11 013 420
|
|
|
Amortisation
|
CV
|
517 608
|
3,5%
|
500 000
|
0%
|
500 000
|
|
 
|
Inter-company receivables
|
Net
|
1 384 721
|
-27,3%
|
1 903 682
|
53,3%
|
1 241 633
|
|
|
Gross
|
BB
|
1 873 682
|
-1,6%
|
1 903 682
|
53,3%
|
1 241 633
|
|
|
Amortisation
|
BC
|
488 961
|
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
|
1 045 300
|
-4,5%
|
1 094 050
|
92,0%
|
569 708
|
|
|
Gross
|
BF
|
1 045 300
|
0%
|
1 094 050
|
0%
|
569 708
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
193 616
|
19,4%
|
162 202
|
10,5%
|
146 735
|
|
|
Gross
|
BH
|
193 616
|
19,4%
|
162 202
|
10,5%
|
146 735
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
21 309 143
|
|
13 718 125
|
|
12 471 496
|
Current Assets (III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total Assets
|
Net
|
17 439 090
|
-27,1%
|
23 916 737
|
83,6%
|
13 024 361
|
|
|
Gross
|
CJ
|
17 470 860
|
-27,0%
|
23 916 737
|
83,6%
|
13 024 361
|
|
|
Amortisation
|
CK
|
31 771
|
0%
|
0
|
0%
|
0
|
Stocks
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Raw materials
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BM
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work in progress (goods)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work in progress (services)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Semi-finished and finished products
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goods for resale
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Stocks
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
Advance payments to suppliers
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Advance payments to suppliers
|
Net
|
7 212
|
-85,3%
|
49 219
|
132,5%
|
21 167
|
|
|
Gross
|
BV
|
7 212
|
-85,3%
|
49 219
|
132,5%
|
21 167
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Trade accounts receivable
|
Net
|
1 994 032
|
75,9%
|
1 133 585
|
142,0%
|
468 362
|
|
|
Gross
|
BX
|
2 025 803
|
78,7%
|
1 133 585
|
142,0%
|
468 362
|
|
|
Amortisation
|
BY
|
31 771
|
0%
|
0
|
0%
|
0
|
|
 
|
Other debtors
|
Net
|
12 949 766
|
-40,8%
|
21 879 833
|
94,1%
|
11 275 286
|
|
|
Gross
|
BZ
|
12 949 766
|
-40,8%
|
21 879 833
|
94,1%
|
11 275 286
|
|
|
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
|
14 943 798
|
-35,1%
|
23 013 418
|
96,0%
|
11 743 648
|
Divers
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Investment securities
|
Net
|
500
|
-99,8%
|
299 429
|
-14,6%
|
350 534
|
|
|
Gross
|
CD
|
500
|
-99,8%
|
299 429
|
-14,6%
|
350 534
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash and cash equivalents
|
Net
|
2 262 275
|
569,4%
|
337 958
|
-17,0%
|
407 152
|
|
|
Gross
|
CF
|
2 262 275
|
569,4%
|
337 958
|
-17,0%
|
407 152
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
2 262 775
|
255,0%
|
637 387
|
-15,9%
|
757 686
|
Prepaid expenses
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Prepaid expenses
|
Net
|
225 304
|
4,0%
|
216 713
|
-56,8%
|
501 861
|
|
|
Gross
|
CH
|
225 304
|
4,0%
|
216 713
|
-56,8%
|
501 861
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Multi-period charges
|
CW3
|
69 786
|
-28,0%
|
96 959
|
0%
|
0
|
|
|
Gross
|
|
69 786
|
-28,0%
|
96 959
|
-
|
-
|
|
|
Premiums on redemption of bonds
|
CM3
|
892 360
|
-18,3%
|
1 092 392
|
0%
|
0
|
|
|
Gross
|
|
892 360
|
-18,3%
|
1 092 392
|
-
|
-
|
|
|
Currency differential gain
|
CN3
|
141
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
141
|
0%
|
0
|
-
|
-
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Due within one year
|
CP
|
32 500
|
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
|
|
31/12/2007
|
|
|
Grand Total (I to V)
|
EE
|
43 234 564
|
3,4%
|
41 815 659
|
47,6%
|
28 333 685
|
Shareholder Equity (I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
24 625 161
|
8,5%
|
22 691 677
|
39,8%
|
16 231 986
|
|
|
Equity and shareholders' equity
|
DA
|
2 000 000
|
0%
|
2 000 000
|
0%
|
2 000 000
|
|
|
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
|
200 000
|
0%
|
200 000
|
0%
|
200 000
|
|
|
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
|
19 400 000
|
10,0%
|
17 630 000
|
36,7%
|
12 900 000
|
|
|
Of which reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
718 351
|
-2,6%
|
737 322
|
386,1%
|
151 680
|
|
|
Profit or loss for the period
|
DI
|
1 968 742
|
12,4%
|
1 751 029
|
93,4%
|
905 453
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
338 068
|
-9,4%
|
373 326
|
398,7%
|
74 854
|
Other capital resources (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
|
31/12/2007
|
|
 
|
Total provisions for risks and charges (Total III)
|
DR
|
12 641
|
-49,4%
|
25 000
|
0%
|
0
|
|
|
Risk provisions
|
DP
|
12 641
|
-49,4%
|
25 000
|
0%
|
0
|
|
|
Reserves for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
18 596 762
|
-2,6%
|
19 098 881
|
57,8%
|
12 101 462
|
|
|
Convertible debentures
|
DS
|
6 500 928
|
0%
|
6 500 928
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
6 037 230
|
-28,0%
|
8 390 139
|
18,8%
|
7 061 036
|
|
|
Sundry loans and financial liabilities
|
DV
|
12 950
|
0%
|
12 950
|
0%
|
12 950
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current orders
|
DW
|
343
|
0%
|
0
|
0%
|
0
|
|
|
Trade accounts payables
|
DX
|
957 260
|
-29,4%
|
1 355 967
|
-16,3%
|
1 620 238
|
|
|
Tax and social security liabilities
|
DY
|
1 737 819
|
57,6%
|
1 102 334
|
-45,3%
|
2 014 453
|
|
|
Fixed asset liabilities
|
DZ
|
328 237
|
35,1%
|
243 008
|
-19,6%
|
302 252
|
|
|
Other debts
|
EA
|
3 021 905
|
102,3%
|
1 493 465
|
36,9%
|
1 090 533
|
Translation loss (V)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
101
|
-57,4%
|
237
|
Equalization accounts
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Deferred income
|
EB
|
89
|
0%
|
89
|
0%
|
0
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred income and liabilities
|
EG
|
8 573 809
|
23,6%
|
6 934 240
|
-14,7%
|
8 132 415
|
|
|
Of which current bank facilities
|
EH
|
97 480
|
343,7%
|
21 968
|
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
|
|
31/12/2007
|
|
|
Operating result (Total I-II)
|
GG
|
-796 753
|
4,4%
|
-833 669
|
-40,5%
|
-593 405
|
2 - Financial result (V - VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Financial result (Total V-VI)
|
GV
|
2 262 740
|
-0,2%
|
2 268 295
|
109,0%
|
1 085 568
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Pre-tax net operating income (Total I-II+II-IV+V-VI)
|
GW
|
1 465 987
|
2,2%
|
1 434 626
|
191,5%
|
492 164
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
50 073
|
153,9%
|
-92 914
|
71,8%
|
-329 472
|
Profit or loss
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Profit or loss
|
HN
|
1 968 742
|
12,4%
|
1 751 029
|
93,4%
|
905 453
|
Total Income (I+III+V+VII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Total Income (I+III+V+VII)
|
HL
|
11 976 317
|
2,4%
|
11 696 539
|
39,2%
|
8 401 587
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
10 007 573
|
0,6%
|
9 945 509
|
32,7%
|
7 496 134
|
Operating income (I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Total operating income (Total I)
|
FR
|
8 137 562
|
-3,6%
|
8 445 777
|
24,5%
|
6 783 432
|
Operating income (details)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
-184
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FD
|
-550
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FE
|
366
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of services
|
FI
|
6 519 831
|
-7,1%
|
7 019 695
|
26,1%
|
5 564 653
|
|
|
France
|
FG
|
6 500 015
|
5,8%
|
6 143 971
|
9,6%
|
5 607 674
|
|
|
Export
|
FH
|
19 816
|
-97,7%
|
875 724
|
2135,6%
|
-43 021
|
|
 
|
Net turnover
|
FL
|
6 519 646
|
-7,1%
|
7 019 695
|
26,1%
|
5 564 653
|
|
|
France
|
FJ
|
6 499 464
|
5,8%
|
6 143 971
|
9,6%
|
5 607 674
|
|
|
Export
|
FK
|
20 182
|
-97,7%
|
875 724
|
2135,6%
|
-43 021
|
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed assets
|
FN
|
208 626
|
70,4%
|
122 422
|
0%
|
0
|
|
|
Operating grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Release of reserves and provisions
|
FP
|
546 040
|
12,2%
|
486 732
|
8,9%
|
446 910
|
|
|
Other income
|
FQ
|
863 250
|
5,7%
|
816 928
|
5,8%
|
771 869
|
Operating charges (II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Total operating charges (Total II)
|
GF
|
8 934 315
|
-3,7%
|
9 279 446
|
25,8%
|
7 376 836
|
Exploitation charges
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in stocks of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other external purchases and charges
|
FW
|
4 120 170
|
-15,6%
|
4 879 927
|
16,0%
|
4 205 819
|
|
|
Tax, duty and similar payments
|
FX
|
206 829
|
6,5%
|
194 248
|
-32,6%
|
288 327
|
|
|
Payroll
|
FY
|
2 684 748
|
12,8%
|
2 380 479
|
35,5%
|
1 757 221
|
|
|
Social security costs
|
FZ
|
1 142 524
|
4,4%
|
1 094 636
|
57,4%
|
695 649
|
Depreciation
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Depreciation of fixed assets
|
GA
|
748 268
|
2,5%
|
729 785
|
69,8%
|
429 815
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
31 771
|
0%
|
0
|
0%
|
0
|
|
|
Provisions for risks and charges
|
GD
|
0
|
0%
|
0
|
0%
|
0
|
Other charges
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Other charges
|
GE
|
06
|
-98,4%
|
371
|
7320,0%
|
05
|
Operating charges (III-IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
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
|
|
31/12/2007
|
|
 
|
Total financial income (Total V)
|
GP
|
3 572 960
|
16,4%
|
3 070 529
|
99,0%
|
1 543 367
|
|
|
Share financial income
|
GJ
|
2 770 000
|
16,9%
|
2 370 000
|
96,6%
|
1 205 302
|
|
|
Other investment income & capitalised receivables
|
GK
|
43 275
|
144,5%
|
17 696
|
64,4%
|
10 764
|
|
|
Other interest and similar income
|
GL
|
759 448
|
11,2%
|
682 833
|
118,3%
|
312 818
|
|
|
Released provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
10 000
|
|
|
Exchange gains
|
GN
|
238
|
0%
|
0
|
0%
|
4 482
|
|
|
Net income from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total financial charge (Total VI)
|
GU
|
1 310 219
|
63,3%
|
802 234
|
75,2%
|
457 798
|
|
|
Financial reserves and provisions
|
GQ
|
706 742
|
253,3%
|
200 032
|
0%
|
0
|
|
|
Interest and similar charges
|
GR
|
603 477
|
2,1%
|
591 083
|
35,8%
|
435 299
|
|
|
Exchange losses
|
GS
|
0
|
0%
|
11 119
|
-50,6%
|
22 499
|
|
|
Net loss from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income (VII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
265 795
|
47,5%
|
180 232
|
141,0%
|
74 789
|
|
|
Extraordinary operating income
|
HA
|
7 057
|
-50,5%
|
14 246
|
-45,4%
|
26 097
|
|
|
Extraordinary income from capital transactions
|
HB
|
5 400
|
0%
|
0
|
0%
|
1 177
|
|
|
Released provisions and transferred charges
|
HC
|
253 338
|
52,6%
|
165 987
|
249,3%
|
47 514
|
Extraordinary charges (VIII)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
215 722
|
-21,0%
|
273 146
|
-32,4%
|
404 261
|
|
|
Extraordinary operating charges
|
HE
|
6 790
|
-24,3%
|
8 967
|
661,2%
|
1 178
|
|
|
Extraordinary charges from capital transactions
|
HF
|
1 722
|
3149,1%
|
53
|
-100,0%
|
365 033
|
|
|
Extraordinary reserves and provisions
|
HG
|
207 210
|
-21,5%
|
264 127
|
594,2%
|
38 050
|
Employee profit sharing (IX)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Tax on profits (Total X)
|
HK
|
-452 683
|
-10,6%
|
-409 317
|
44,9%
|
-742 761
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Of which equipment leases
|
HP
|
247 991
|
201,0%
|
82 382
|
1,7%
|
80 970
|
|
|
Of which property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which transferred charges
|
A1
|
546 040
|
12,2%
|
486 732
|
12,7%
|
432 048
|
|
|
Of which trader's own contributions
|
A2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which royalties on licences and patents (income)
|
A3
|
863 249
|
5,7%
|
816 498
|
6,7%
|
765 204
|
|
|
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
|
|
31/12/2007
|
|
 
|
Gross value at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
17 255 157
|
|
|
Increasess due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
1 697 854
|
|
|
Decreasess by budget item transfer
|
OK1
|
5 100
|
0%
|
0
|
0%
|
3 500
|
|
|
Decreasess by transfers
|
OK2
|
641 394
|
1215,7%
|
48 750
|
-93,2%
|
713 292
|
|
|
Gross value at the end of period
|
OL
|
30 158 760
|
41,1%
|
21 366 769
|
17,2%
|
18 236 220
|
Research and development Charge (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
|
31/12/2007
|
|
 
|
Gross value at begin of period
|
KD
|
4 511 488
|
13,7%
|
3 966 703
|
36,9%
|
2 897 670
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
KF
|
753 174
|
38,3%
|
544 785
|
156,8%
|
212 119
|
|
|
Decreasess by budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
3 500
|
|
|
Decreasess by transfers
|
LV2
|
543 796
|
0%
|
0
|
0%
|
-3 500
|
|
|
Gross value at the end of period
|
LW
|
4 720 866
|
4,6%
|
4 511 488
|
45,1%
|
3 109 789
|
Tangible fixed assets (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Gross value at begin of period
|
LN
|
2 637 156
|
4,2%
|
2 529 954
|
40,3%
|
1 803 611
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LP
|
508 974
|
374,8%
|
107 202
|
-72,4%
|
387 873
|
|
|
Decreasess by budget item transfer
|
NG1
|
5 100
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
18 848
|
0%
|
0
|
0%
|
36 550
|
|
|
Gross value at the end of period
|
NH
|
3 122 182
|
18,4%
|
2 637 156
|
22,4%
|
2 154 933
|
Fiancial assets (Total IV)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Gross value at begin of period
|
LQ
|
14 218 125
|
4,8%
|
13 566 736
|
8,1%
|
12 553 876
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations, contributions
|
LS
|
8 176 337
|
1067,8%
|
700 139
|
-36,2%
|
1 097 862
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
78 750
|
61,5%
|
48 750
|
-92,8%
|
680 241
|
|
|
Gross value at the end of period
|
NK
|
22 315 712
|
57,0%
|
14 218 125
|
9,6%
|
12 971 497
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Reserve for
depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
2 033 631
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
429 815
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
36 550
|
|
|
Reserve for
depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
2 426 896
|
Research and development charge (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
|
31/12/2007
|
|
 
|
Reserve for
depreciation value at begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
1 413 440
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
198 900
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
1 612 340
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Reserve for
depreciation value at begin of period
|
QU
|
0
|
0%
|
0
|
0%
|
620 191
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
230 915
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
36 550
|
|
|
Decreasess
by budget item transfer
|
QX
|
0
|
0%
|
0
|
0%
|
814 556
|
Movements during period affecting charge allocated over several period
Charges ŕ répartir ou frais d'émission d'emprunt
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
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
|
|
31/12/2007
|
|
 
|
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
|
|
31/12/2007
|
|
 
|
Value at
begining of period
|
7C
|
898 326
|
0%
|
0
|
0%
|
608 718
|
|
Increases
|
UB
|
744 060
|
0%
|
0
|
0%
|
38 050
|
|
Decreases
|
UC
|
253 338
|
0%
|
0
|
0%
|
71 913
|
|
|
Value at
the end of period
|
UD
|
1 389 048
|
0%
|
0
|
0%
|
574 854
|
Includes Total
allocations
|
|
Operating
|
UE
|
31 771
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UG
|
506 710
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
205 579
|
0%
|
0
|
0%
|
0
|
Includes Total
Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
14 399
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
10 000
|
|
|
Exceptional
|
UK
|
253 338
|
0%
|
0
|
0%
|
47 514
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Value at
begining of period
|
3Z
|
373 326
|
0%
|
0
|
0%
|
84 319
|
|
Increases
|
TS
|
193 079
|
0%
|
0
|
0%
|
38 050
|
|
Decreases
|
TT
|
228 338
|
0%
|
0
|
0%
|
47 514
|
|
|
Value at
the end of period
|
TU
|
338 067
|
0%
|
0
|
0%
|
74 854
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Value at
begining of period
|
5Z
|
25 000
|
0%
|
0
|
0%
|
14 399
|
|
Increases
|
TV
|
12 641
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TW
|
25 000
|
0%
|
0
|
0%
|
14 399
|
|
|
Value at
the end of period
|
TX
|
12 641
|
0%
|
0
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Value at
begining of period
|
7B
|
500 000
|
0%
|
0
|
0%
|
510 000
|
|
Increases
|
TY
|
538 340
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
10 000
|
|
|
Value at
the end of period
|
UA
|
1 038 340
|
0%
|
0
|
0%
|
500 000
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Gross value
|
VT
|
18 313 472
|
-30,6%
|
26 390 065
|
85,8%
|
14 203 585
|
|
|
1 year at most
|
VU
|
15 233 374
|
-34,6%
|
23 278 881
|
83,9%
|
12 656 435
|
|
|
More than one year
|
VV
|
3 080 098
|
-1,0%
|
3 111 184
|
101,1%
|
1 547 150
|
State of loans
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Claims related to
holdings (gross)
|
UL
|
1 873 682
|
-1,6%
|
1 903 682
|
53,3%
|
1 241 633
|
|
|
Claims related to
shareholdings (1 year at most)
|
UM
|
0
|
0%
|
0
|
0%
|
305 302
|
|
|
Loans (gross)
|
UP
|
1 045 300
|
-4,5%
|
1 094 050
|
92,0%
|
569 708
|
|
|
Loans (1 year at
most)
|
UR
|
32 500
|
-33,3%
|
48 750
|
-53,8%
|
105 625
|
|
|
Other financial
assets (gross)
|
UT
|
193 616
|
19,4%
|
162 202
|
10,5%
|
146 735
|
|
|
Other financial
assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Customers doubtful
or disputed
|
VA
|
31 771
|
0%
|
0
|
0%
|
0
|
|
|
Other claims
customer
|
UX
|
1 994 032
|
75,9%
|
1 133 585
|
142,0%
|
468 362
|
|
|
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
|
1 805
|
33,0%
|
1 357
|
143,6%
|
557
|
|
|
Social Security
and other social organizations
|
UZ
|
11 546
|
-51,3%
|
23 698
|
96,4%
|
12 068
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value added tax
|
VB
|
258 812
|
35,1%
|
191 637
|
-0,4%
|
192 336
|
|
|
Other taxes and
payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State and other
public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
3 655
|
|
|
Group and
Associates
|
VC
|
12 549 793
|
-41,9%
|
21 588 108
|
96,0%
|
11 014 147
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
127 811
|
70,3%
|
75 033
|
14192,0%
|
525
|
Prepaid
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Prepaid
|
VS
|
225 304
|
4,0%
|
216 713
|
-56,8%
|
501 861
|
State Debt
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Total debt
(gross)
|
VY
|
18 596 420
|
-2,6%
|
19 098 879
|
57,8%
|
12 101 462
|
|
1 year at most
|
VZ2
|
8 433 413
|
21,2%
|
6 960 997
|
-14,4%
|
8 132 415
|
|
More than 1 year and 5 years at most
|
VZ3
|
10 163 007
|
13,7%
|
8 940 954
|
125,3%
|
3 969 047
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
3 196 928
|
0%
|
0
|
Details
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
 
|
Convertible
bonds (gross)
|
7Y1
|
6 500 928
|
0%
|
6 500 928
|
0%
|
0
|
|
1 year at most
|
7Y2
|
200 032
|
0%
|
200 032
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Y3
|
6 300 896
|
103,0%
|
3 103 968
|
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
|
97 480
|
343,7%
|
21 968
|
-95,0%
|
440 719
|
|
1 year at most
|
VG2
|
97 480
|
343,7%
|
21 968
|
-95,0%
|
440 719
|
|
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
|
5 939 750
|
-29,0%
|
8 368 171
|
26,4%
|
6 620 317
|
|
1 year at most
|
VH2
|
2 077 639
|
-17,9%
|
2 531 185
|
-5,0%
|
2 664 221
|
|
More than 1 year and 5 years at most
|
VH3
|
3 862 111
|
-33,8%
|
5 836 986
|
47,5%
|
3 956 097
|
|
 
|
Loans and
various financial liabilities (gross)
|
8A1
|
12 950
|
0%
|
12 950
|
0%
|
12 950
|
|
1 year at most
|
8A2
|
12 950
|
0%
|
12 950
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
12 950
|
|
 
|
Suppliers
and associated accounts (gross)
|
8B1
|
957 260
|
-29,4%
|
1 355 967
|
-16,3%
|
1 620 238
|
|
1 year at most
|
8B2
|
957 260
|
-29,4%
|
1 355 967
|
-16,3%
|
1 620 238
|
|
More than 1 year and 5 years at most
|
8B3
|
957 260
|
-29,4%
|
1 355 967
|
0%
|
0
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
566 869
|
11,8%
|
507 193
|
14,2%
|
444 293
|
|
1 year at most
|
8C2
|
566 869
|
11,8%
|
507 193
|
14,2%
|
444 293
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social
Security and other social organizations (gross)
|
8D1
|
526 395
|
1,2%
|
520 027
|
83,7%
|
283 071
|
|
1 year at most
|
8D2
|
526 395
|
1,2%
|
520 027
|
83,7%
|
283 071
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on
profits (gross)
|
8E1
|
540 807
|
3025,5%
|
17 303
|
-98,6%
|
1 243 435
|
|
1 year at most
|
8E2
|
540 807
|
3025,5%
|
17 303
|
-98,6%
|
1 243 435
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
98 472
|
124,4%
|
43 877
|
0,5%
|
43 654
|
|
1 year at most
|
VW2
|
98 472
|
124,4%
|
43 877
|
0,5%
|
43 654
|
|
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
|
5 277
|
-62,1%
|
13 934
|
0%
|
0
|
|
1 year at most
|
VQ2
|
5 277
|
-62,1%
|
13 934
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and
liabilities associated accounts (gross)
|
8J1
|
328 237
|
35,1%
|
243 008
|
-19,6%
|
302 252
|
|
1 year at most
|
8J2
|
328 237
|
35,1%
|
243 008
|
-19,6%
|
302 252
|
|
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
|
2 301 455
|
127,9%
|
1 010 042
|
-1,0%
|
1 020 293
|
|
1 year at most
|
VI2
|
2 301 455
|
127,9%
|
1 010 042
|
-1,0%
|
1 020 293
|
|
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
|
720 451
|
49,0%
|
483 422
|
588,2%
|
70 240
|
|
1 year at most
|
8K2
|
720 451
|
49,0%
|
483 422
|
588,2%
|
70 240
|
|
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
|
89
|
0%
|
89
|
0%
|
0
|
|
1 year at most
|
8L2
|
89
|
0%
|
89
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Loans made during
the period
|
VJ
|
0
|
0%
|
0
|
0%
|
500 000
|
|
|
Debt repaid during
the period
|
VK
|
2 424 340
|
-22,5%
|
3 126 746
|
21,8%
|
2 566 906
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
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
|
|
31/12/2007
|
|
|
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
|
|
31/12/2007
|
|
|
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
|
|
31/12/2007
|
|
|
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
|
|
31/12/2007
|
|
|
Average
number of employees
|
YP
|
0
|
0%
|
0
|
0%
|
0
|
Groups and Shareholders
|
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
|
|
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
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Fixed Asset Financing
|

|
1,41
|
-28,8%
|
1,98
|
37,5%
|
1,44
|
1,11
|
27,0%
|
|
Global Debt
|

|
1027 days
|
4,9%
|
979 days
|
25,0%
|
783 days
|
516 days
|
99,0%
|
|
Working Capital Fund overall net
|

|
677 days
|
-36,8%
|
1071 days
|
107,2%
|
517 days
|
136 days
|
397,8%
|
|
Financial independence
|

|
196,40%
|
28,9%
|
152,38%
|
-33,7%
|
229,88%
|
209,70%
|
-6,3%
|
|
 More ratios
|
|
Solvability
|

|
56,96%
|
5,0%
|
54,27%
|
-5,3%
|
57,29%
|
48,26%
|
18,0%
|
|
Capacity debt futures
|

|
1132,13%
|
27,4%
|
888,77%
|
70,0%
|
522,78%
|
1007,51%
|
12,4%
|
|
Coverage of current assets by net working capital overall
|

|
71,08%
|
-18,3%
|
87,04%
|
40,1%
|
62,12%
|
49,07%
|
44,9%
|
|
General Liquidity
|

|
1,81
|
-45,8%
|
3,34
|
114,1%
|
1,56
|
0,47
|
285,1%
|
|
Restricted Liquidity
|

|
2,07
|
-39,8%
|
3,44
|
108,5%
|
1,65
|
0,95
|
117,9%
|
Management or rotation
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Need background in operating working capital
|

|
492 days
|
-49,2%
|
968 days
|
122,0%
|
436 days
|
21 days
|
2242,9%
|
|
Treasury
|

|
120 days
|
275,0%
|
32 days
|
-34,7%
|
49 days
|
26 days
|
361,5%
|
|
Inventory turnover of goods
|

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

|
112 days
|
93,1%
|
58 days
|
93,3%
|
30 days
|
50,50 days
|
121,8%
|
|
Average length of credit obtained suppliers
|

|
84 days
|
-16,0%
|
100 days
|
-28,1%
|
139 days
|
83 days
|
1,2%
|
|
 More ratios
|
|
Inventory turnover of raw materials in industrial enterprises
|

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

|
209 days
|
-
|
days
|
-
|
days
|
367 days
|
-43,1%
|
|
Rotation tangible assets
|

|
208,82%
|
-21,5%
|
266,18%
|
3,1%
|
258,23%
|
520,09%
|
-59,8%
|
Profitability of the business
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Margin trading
|

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

|
-21,87
|
-9,1%
|
-20,05
|
19,3%
|
-24,84
|
4,66%
|
-569,3%
|
|
Net profit
|

|
30,20%
|
21,1%
|
24,94%
|
53,3%
|
16,27%
|
12,49%
|
141,8%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
-7,12%
|
0%
|
0%
|
0%
|
14,43%
|
0%
|
0%
|
|
Rates integration
|

|
40%
|
24,1%
|
32,23%
|
32,0%
|
24,42%
|
64,18%
|
-37,7%
|
|
Rate leasing furniture
|

|
3,80%
|
224,8%
|
1,17%
|
-19,9%
|
1,46%
|
0%
|
0%
|
|
Work Factor
|

|
146,75%
|
-4,5%
|
153,62%
|
-14,9%
|
180,51%
|
59,66%
|
146,0%
|
|
Weight interests
|

|
20,10
|
75,9%
|
11,43%
|
38,9%
|
8,23%
|
3,04%
|
561,2%
|
Return on capital
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Cash flow from the overall profitability
|

|
51,75%
|
23,4%
|
41,95%
|
40,2%
|
29,93%
|
17,39%
|
197,6%
|
|
Rates of economic profitability
|

|
-4%
|
0%
|
-4%
|
33,3%
|
-6%
|
0%
|
0%
|
|
Financial profitability
|

|
24625161%
|
8,5%
|
22691677%
|
39,8%
|
16231986%
|
239046%
|
10201,4%
|
|
Return on investment
|

|
8,82%
|
29,9%
|
6,79%
|
16,1%
|
5,85%
|
6,91%
|
27,6%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2007
|
Sector Median 2011
|
|
|
Turnover
|
6 519 646
|
-7,1%
|
7 019 695
|
26,1%
|
5 564 653
|
136 695 €
|
4669,5%
|
|
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
|
0%
|
0,00 % CA
|
0 % CA
|
0%
|
|
Sale of goods produced
|
6 519 647
|
-7,1%
|
7 019 695
|
26,1%
|
5 564 653
|
|
|
|
+/- Stocked production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed assets
|
208 626
|
70,4%
|
122 422
|
0%
|
0
|
|
|
|
Period production
|
6 728 273 €
|
-5,8%
|
7 142 117 €
|
28,3%
|
5 564 653 €
|
105 871,50 €
|
6255,1%
|
|
|
103,20 %
A
|
1,4%
|
101,74 % CA
|
1,7%
|
100,00 % CA
|
100 % CA
|
3,2%
|
|
Trading margin
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
+ Period Production
|
6 728 273
|
-5,8%
|
7 142 117
|
28,3%
|
5 564 653
|
105 871,50
|
6255,1%
|
|
- Purchase of raw materials
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Change in stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other external purchases and charges
|
4 120 170
|
-15,6%
|
4 879 927
|
16,0%
|
4 205 819
|
|
|
|
Added value
|
2 608 103 €
|
15,3%
|
2 262 190 €
|
66,5%
|
1 358 834 €
|
68 719,50 €
|
3695,3%
|
|
|
40,00 % CA
|
24,1%
|
32,23 % CA
|
32,0%
|
24,42 % CA
|
64,18 % CA
|
-37,7%
|
|
Added value
|
2 608 103 €
|
15,3%
|
2 262 190 €
|
66,5%
|
1 358 834 €
|
68 719,50 €
|
3695,3%
|
|
+ Operating grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and similar payments
|
206 829
|
6,5%
|
194 248
|
-32,6%
|
288 327
|
|
|
|
- Personal charges
|
3 827 272
|
10,1%
|
3 475 115
|
41,7%
|
2 452 870
|
|
|
|
Gross operating surplus
|
-1 425 998 €
|
-1,3%
|
-1 407 173 €
|
-1,8%
|
-1 382 363 €
|
-496,50 €
|
-287110,1%
|
|
|
-21,87 % CA
|
-9,1%
|
-20,05 % CA
|
19,3%
|
-24,84 % CA
|
4,66 % CA
|
-569,3%
|
|
Gross operating surplus
|
-1 425 998 €
|
-1,3%
|
-1 407 173 €
|
-1,8%
|
-1 382 363 €
|
-496,50 €
|
-287110,1%
|
|
+ Release of reserves and provisions
|
546 040
|
12,2%
|
486 732
|
8,9%
|
446 910
|
|
|
|
+ Other operating income
|
863 250
|
5,7%
|
816 928
|
5,8%
|
771 869
|
|
|
|
- Depreciation/Amortisation
|
780 039
|
6,9%
|
729 785
|
69,8%
|
429 815
|
|
|
|
- Other charges
|
06
|
-98,4%
|
371
|
7320,0%
|
05
|
|
|
|
Operating result
|
-796 753 €
|
4,4%
|
-833 669 €
|
-40,5%
|
-593 404 €
|
-396,50 €
|
-200846,5%
|
|
|
-12,22 % CA
|
-2,9%
|
-11,88 % CA
|
-11,4%
|
-10,66 % CA
|
3,57 % CA
|
-442,3%
|
|
Operating result
|
-796 753 €
|
4,4%
|
-833 669 €
|
-40,5%
|
-593 404 €
|
-396,50 €
|
-200846,5%
|
|
+/- Result of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
3 572 960
|
16,4%
|
3 070 529
|
99,0%
|
1 543 367
|
|
|
|
- Financial charges
|
1 310 219
|
63,3%
|
802 234
|
75,2%
|
457 798
|
|
|
|
Pre-tax result
|
1 465 988 €
|
2,2%
|
1 434 626 €
|
191,5%
|
492 165 €
|
18 018,50 €
|
8036,0%
|
|
|
22,49 % CA
|
10,0%
|
20,44 % CA
|
131,2%
|
8,84 % CA
|
11,32 % CA
|
98,7%
|
|
Extraordinary income
|
265 795
|
47,5%
|
180 232
|
141,0%
|
74 789
|
0
|
0%
|
|
- Extraordinary charges
|
215 722
|
-21,0%
|
273 146
|
-32,4%
|
404 261
|
|
|
|
Extraordinary result
|
50 073 €
|
153,9%
|
-92 914 €
|
71,8%
|
-329 472 €
|
0 €
|
0%
|
|
|
0,77 % CA
|
158,3%
|
-1,32 % CA
|
77,7%
|
-6 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
1 465 988 €
|
2,2%
|
1 434 626 €
|
191,5%
|
492 165 €
|
18 018,50 €
|
8036,0%
|
|
Extraordinary result
|
50 073 €
|
153,9%
|
-92 914 €
|
71,8%
|
-329 472 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
-452 683
|
-10,6%
|
-409 317
|
44,9%
|
-742 761
|
|
|
|
Net result
|
1 968 744 €
|
12,4%
|
1 751 029 €
|
93,4%
|
905 454 €
|
20 001 €
|
9743,2%
|
|

|
30,20 % CA
|
21,1%
|
24,94 % CA
|
53,3%
|
16,27 % CA
|
12,28 % CA
|
145,9%
|
|
|
|
|