|
Active Account | Passive Account | Account
Results
|
|
Synthesized Accounts
|
Annual
Accounts
|
31/12/2012
|
|
|
|
|
|
|
|
Account
period (month)
|
12
|
|
|
|
|
|
|
|
Account Type
|
Normal
|
|
|
|
|
|
|
|
Date of
capture
|
17/01/2014
|
|
|
|
|
|
|
|
Activity
Code
|
2016Z
|
|
|
|
|
|
|
|
Employees
|
1352
|
|
-
|
|
-
|
|
|
Active account
|
Annual Accounts
|
31/12/2012
|
|
|
|
|
Sector Median 2012
|
|
|
Capital not called
|
0
|
|
|
|
|
0
|
0%
|
|
Total fixed assets
|
37 306 407
|
|
|
|
|
859 003
|
4243,0%
|
|
- Intangible assets
|
942 618
|
|
|
|
|
10 867
|
8574,1%
|
|
- Tangible assets
|
0
|
|
|
|
|
534 535
|
0%
|
|
- Financial assets
|
36 363 786
|
|
|
|
|
9 139
|
397796,8%
|
|
Net current assets
|
315 164 574
|
|
|
|
|
2 627 566
|
11894,5%
|
|
- Stocks
|
78 801 323
|
|
|
|
|
390 805
|
20063,8%
|
|
- Advanced payments
|
4 957 087
|
|
|
|
|
0
|
0%
|
|
- Receivables
|
231 406 093
|
|
|
|
|
1 759 818
|
13049,4%
|
|
- Securities and cash
|
68
|
|
|
|
|
100 619
|
-99,9%
|
|
- Prepaid expenses
|
-
|
|
|
|
|
263,50
|
-
|
|
Accounts of regularization
|
349 914
|
|
|
|
|
0
|
0%
|
|
Total Assets
|
352 820 896
|
|
|
|
|
3 911 565
|
8919,9%
|
Passive Account
|
Annual Accounts
|
31/12/2012
|
|
|
|
|
Sector Median 2012
|
|
|
Shareholders' equity
|
6 145 062
|
|
|
|
|
1 236 880
|
396,8%
|
|
Share capital
|
88 025 001
|
|
|
|
|
480 000
|
18238,5%
|
|
Other capital resources
|
0
|
|
|
|
|
0
|
0%
|
|
Risk Provisions
|
48 954 595
|
|
|
|
|
23 201
|
210902,1%
|
|
Liabilities
|
297 693 040
|
|
|
|
|
2 022 060
|
14622,3%
|
|
- Financial liabilities
|
4 655 620
|
|
|
|
|
179 820
|
2489,0%
|
|
- Advanced payments received
|
12 860 280
|
|
|
|
|
0
|
0%
|
|
- Trade account payables
|
229 514 816
|
|
|
|
|
792 172
|
28872,9%
|
|
- Tax and social liabilities
|
24 722 390
|
|
|
|
|
288 678
|
8464,0%
|
|
- Other debts and fixed assets
liabilities
|
25 968 131
|
|
|
|
|
27 305
|
95003,9%
|
|
Account regularization
|
0
|
|
|
|
|
0
|
0%
|
|
Total liabilities
|
352 820 896
|
|
|
|
|
3 911 565
|
8919,9%
|
Results
|
Annual
Accounts
|
31/12/2012
|
|
|
|
|
Sector
Median 2012
|
|
|
Sales of
Goods
|
474 262 223
|
|
|
|
|
7 191 431
|
6494,8%
|
|
Net turnover
|
451 076 417
|
|
|
|
|
7 192 552
|
6171,4%
|
|
- of which
net export turnover
|
283 753 342
|
|
|
|
|
103 962
|
272839,5%
|
|
Operating
charges
|
818 785 481
|
|
|
|
|
7 749 866
|
10465,2%
|
|
Operating
profit/loss
|
-344 523 258
|
|
|
|
|
43 842
|
-785929,2%
|
|
Financial
income
|
2 652 874
|
|
|
|
|
11 053
|
23901,4%
|
|
Financial
charges
|
4 924 254
|
|
|
|
|
20 728
|
23656,5%
|
|
Financial
profit/loss
|
-2 271 380
|
|
|
|
|
-2 163
|
-104910,6%
|
|
Pretax net
operating income
|
-346 794 638
|
|
|
|
|
31 020
|
-1118071,1%
|
|
Extraordinary
income
|
1 960
|
|
|
|
|
23 692
|
-91,7%
|
|
Extraordinary
charges
|
280 074
|
|
|
|
|
21 935
|
1176,8%
|
|
Extraordinary
profit/loss
|
-278 113
|
|
|
|
|
-56
|
-496530,4%
|
|
Net result
|
-346 321 700
|
|
|
|
|
32 955
|
-1050992,7%
|
|
|
|
|
Normal
Account
|
|
31/12/2012
|
|
|
|
|
|
|
Months
|
|
12
|
|
|
|
|
Accounts – Active
Current
Assets | Equalization accounts | Reference
Grand Total -
Passive Accounts (I to IV)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Grand Total
(I to VI)
|
Net
|
352 820 896
|
|
|
|
|
|
|
Gross
|
CO
|
645 716 532
|
|
|
|
|
|
|
Amortisation
|
1A
|
292 895 636
|
|
|
|
|
Non
declared distributed capital (I)
|
|
31/12/2012
|
|
|
|
|
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
|
|
|
|
|
|
Gross
|
AA
|
0
|
|
|
|
|
Active
fixed asset (II)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total Active
fixed asset (II)
|
Net
|
37 306 407
|
|
|
|
|
|
|
Gross
|
BJ
|
293 183 832
|
|
|
|
|
|
|
Amortisation
|
BK
|
255 877 425
|
|
|
|
|
Intangilble
fixed assets
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Start-up
cost
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AB
|
0
|
|
|
|
|
|
|
Amortisation
|
AC
|
0
|
|
|
|
|
|

|
R & D
expenses
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
CX
|
0
|
|
|
|
|
|
|
Amortisation
|
AE
|
0
|
|
|
|
|
|

|
Distributorships,
patents
|
Net
|
942 618
|
|
|
|
|
|
|
Gross
|
AF
|
1 716 653
|
|
|
|
|
|
|
Amortisation
|
AG
|
774 035
|
|
|
|
|
|

|
Goodwill
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AH
|
2 475 000
|
|
|
|
|
|
|
Amortisation
|
AI
|
2 475 000
|
|
|
|
|
|

|
Other
intangible fixed assets
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AJ
|
34 265 025
|
|
|
|
|
|
|
Amortisation
|
AK
|
34 265 025
|
|
|
|
|
|

|
Pre-payments
and downpayments
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AL
|
0
|
|
|
|
|
|
|
Amortisation
|
AM
|
0
|
|
|
|
|
|
Sub Total Intangible
Assets
|
Net
|
942 618
|
|
|
|
|
Tangilble
fixed assets
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Lands
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AN
|
8 439 081
|
|
|
|
|
|
|
Amortisation
|
AO
|
8 439 081
|
|
|
|
|
|

|
Buildings
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AP
|
35 029 716
|
|
|
|
|
|
|
Amortisation
|
AQ
|
35 029 716
|
|
|
|
|
|

|
Plant
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AR
|
145 479 237
|
|
|
|
|
|
|
Amortisation
|
AS
|
145 479 237
|
|
|
|
|
|

|
Other
tangible fixed assets
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AT
|
538 514
|
|
|
|
|
|
|
Amortisation
|
AU
|
538 514
|
|
|
|
|
|

|
Fixed assets
in construction
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AV
|
22 131 817
|
|
|
|
|
|
|
Amortisation
|
AW
|
22 131 817
|
|
|
|
|
|

|
Advances and
payments on account
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
AX
|
6 745 000
|
|
|
|
|
|
|
Amortisation
|
AY
|
6 745 000
|
|
|
|
|
|
|
Sub Total
Tangible asset
|
Net
|
0
|
|
|
|
|
Financial
assets
|
|
|
|
31/12/2012
|
|
|
|
|
|

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

|
Other
participations
|
Net
|
13 000
|
|
|
|
|
|
|
Gross
|
CU
|
13 000
|
|
|
|
|
|
|
Amortisation
|
CV
|
0
|
|
|
|
|
|

|
Inter-company
receivables
|
Net
|
11 416 000
|
|
|
|
|
|
|
Gross
|
BB
|
11 416 000
|
|
|
|
|
|
|
Amortisation
|
BC
|
0
|
|
|
|
|
|

|
Other
investment securities
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
BD
|
0
|
|
|
|
|
|
|
Amortisation
|
BE
|
0
|
|
|
|
|
|

|
Loans
|
Net
|
16 516 359
|
|
|
|
|
|
|
Gross
|
BF
|
16 516 359
|
|
|
|
|
|
|
Amortisation
|
BG
|
0
|
|
|
|
|
|

|
Other
financial assets
|
Net
|
8 418 427
|
|
|
|
|
|
|
Gross
|
BH
|
8 418 427
|
|
|
|
|
|
|
Amortisation
|
BI
|
0
|
|
|
|
|
|
|
Sub Total Financial
Assets
|
|
36 363 786
|
|
|
|
|
Current Assets
(III)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total Assets
|
Net
|
315 164 574
|
|
|
|
|
|
|
Gross
|
CJ
|
352 182 785
|
|
|
|
|
|
|
Amortisation
|
CK
|
37 018 211
|
|
|
|
|
Stocks
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Raw materials
|
Net
|
14 085 092
|
|
|
|
|
|
|
Gross
|
BL
|
25 468 321
|
|
|
|
|
|
|
Amortisation
|
BM
|
11 383 228
|
|
|
|
|
|

|
Work in progress (goods)
|
Net
|
2 355 468
|
|
|
|
|
|
|
Gross
|
BN
|
2 355 468
|
|
|
|
|
|
|
Amortisation
|
BO
|
0
|
|
|
|
|
|

|
Work in progress (services)
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
BP
|
0
|
|
|
|
|
|
|
Amortisation
|
BQ
|
0
|
|
|
|
|
|

|
Semi-finished and finished products
|
Net
|
62 360 763
|
|
|
|
|
|
|
Gross
|
BR
|
76 432 170
|
|
|
|
|
|
|
Amortisation
|
BS
|
14 071 407
|
|
|
|
|
|

|
Goods for resale
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
BT
|
0
|
|
|
|
|
|
|
Amortisation
|
BU
|
0
|
|
|
|
|
|
|
Sub Total Stocks
|
Net
|
78 801 323
|
|
|
|
|
Advance
payments to suppliers
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Advance payments to suppliers
|
Net
|
4 957 087
|
|
|
|
|
|
|
Gross
|
BV
|
4 957 087
|
|
|
|
|
|
|
Amortisation
|
BW
|
0
|
|
|
|
|
Debtors
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Trade accounts receivable
|
Net
|
118 142 146
|
|
|
|
|
|
|
Gross
|
BX
|
129 705 722
|
|
|
|
|
|
|
Amortisation
|
BY
|
11 563 575
|
|
|
|
|
|

|
Other debtors
|
Net
|
110 465 519
|
|
|
|
|
|
|
Gross
|
BZ
|
110 465 519
|
|
|
|
|
|
|
Amortisation
|
CA
|
0
|
|
|
|
|
|

|
Capital subscribed and called up
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
CB
|
0
|
|
|
|
|
|
|
Amortisation
|
CC
|
0
|
|
|
|
|
|
|
Sub Total Debtors
|
Net
|
228 607 665
|
|
|
|
|
Divers
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Investment securities
|
Net
|
0
|
|
|
|
|
|
|
Gross
|
CD
|
0
|
|
|
|
|
|
|
Amortisation
|
CE
|
0
|
|
|
|
|
|

|
Cash and cash equivalents
|
Net
|
68
|
|
|
|
|
|
|
Gross
|
CF
|
68
|
|
|
|
|
|
|
Amortisation
|
CG
|
0
|
|
|
|
|
|
|
Sub Total Divers
|
Net
|
68
|
|
|
|
|
Prepaid
expenses
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Prepaid expenses
|
Net
|
2 798 428
|
|
|
|
|
|
|
Gross
|
CH
|
2 798 428
|
|
|
|
|
|
|
Amortisation
|
CI
|
0
|
|
|
|
|
Equalization
accounts (IV to VI)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Multi-period charges
|
CW3
|
0
|
|
|
|
|
|
|
Gross
|
|
0
|
|
|
|
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
|
|
|
|
|
|
Gross
|
|
0
|
|
|
|
|
|
|
Currency differential gain
|
CN3
|
349 914
|
|
|
|
|
|
|
Gross
|
|
349 914
|
|
|
|
|
References
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Due within one year
|
CP
|
0
|
|
|
|
|
|
|
Due after one year
|
CR
|
0
|
|
|
|
|
|
|
|
|
Accounts – Passive
Other capital
resources | Provisions for risks and charges | Liabilities |
Translation loss | Equalization accounts | References
Grand
Total - Passive Accounts (I to IV)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Grand Total
(I to V)
|
EE
|
352 820 896
|
|
|
|
|
Shareholder
Equity (I)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total
shareholders' equity (Total I)
|
DL
|
6 145 062
|
|
|
|
|
|
|
Equity and
shareholders' equity
|
DA
|
88 025 001
|
|
|
|
|
|
|
Issue and merger
premiums
|
DB
|
264 444 378
|
|
|
|
|
|
|
Revaluation
differentials
|
DC
|
0
|
|
|
|
|
|
|
Of which
equity differential
|
EK
|
0
|
|
|
|
|
|
|
Legal
reserve
|
DD
|
0
|
|
|
|
|
|
|
Statutory or
contractual reserve
|
DE
|
0
|
|
|
|
|
|
|
Special
regulated reserves
|
DF
|
0
|
|
|
|
|
|
|
Of which
special reserve of provisions for current fluctuation
|
B1
|
0
|
|
|
|
|
|
|
Other
reserves
|
DG
|
0
|
|
|
|
|
|
|
Of which
reserve for buying originals works from alive artists
|
EJ
|
0
|
|
|
|
|
|
|
Profits or
losses brought forward
|
DH
|
-2 617
|
|
|
|
|
|
|
Profit or
loss for the period
|
DI
|
-346 321 700
|
|
|
|
|
|
|
Investment
grants
|
DJ
|
0
|
|
|
|
|
|
|
Special
tax-allowable reserves
|
DK
|
0
|
|
|
|
|
Other capital
resources (II)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total other capital resources (Total II)
|
DO
|
0
|
|
|
|
|
|
|
Income from participating securities
|
DM
|
0
|
|
|
|
|
|
|
Conditional loans
|
DN
|
0
|
|
|
|
|
Provisions for
risks and charges (III)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total provisions for risks and charges (Total
III)
|
DR
|
48 954 595
|
|
|
|
|
|
|
Risk provisions
|
DP
|
11 567 595
|
|
|
|
|
|
|
Reserves for charges
|
DQ
|
37 387 000
|
|
|
|
|
Liabilities
(IV)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total Liabilities (Total IV)
|
EC
|
297 693 040
|
|
|
|
|
|
|
Convertible debentures
|
DS
|
0
|
|
|
|
|
|
|
Other debentures
|
DT
|
0
|
|
|
|
|
|
|
Bank loans and liabilities
|
DU
|
4 230 120
|
|
|
|
|
|
|
Sundry loans and financial liabilities
|
DV
|
425 500
|
|
|
|
|
|
|
Of which participating loans
|
EI
|
0
|
|
|
|
|
|
|
Advance payments received for current orders
|
DW
|
12 860 280
|
|
|
|
|
|
|
Trade accounts payables
|
DX
|
229 514 816
|
|
|
|
|
|
|
Tax and social security liabilities
|
DY
|
24 722 390
|
|
|
|
|
|
|
Fixed asset liabilities
|
DZ
|
12 898 770
|
|
|
|
|
|
|
Other debts
|
EA
|
13 041 162
|
|
|
|
|
Translation
loss (V)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Translation loss (Total V)
|
ED
|
28 199
|
|
|
|
|
Equalization
accounts
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Deferred income
|
EB
|
0
|
|
|
|
|
References
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
|
|
|
|
|
|
Deferred income and liabilities
|
EG
|
293 462 920
|
|
|
|
|
|
|
Of which current bank facilities
|
EH
|
4 230 120
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Operating result
(Total I-II)
|
GG
|
-344 523 258
|
|
|
|
|
2 - Financial
result (V - VI)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Financial
result (Total V-VI)
|
GV
|
-2 271 380
|
|
|
|
|
3 - Pre-tax
net operating income result (I - VI)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
-346 794 638
|
|
|
|
|
4 -
Extraordinary result (VII-VIII)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-278 113
|
|
|
|
|
Profit or loss
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Profit or
loss
|
HN
|
-346 321 700
|
|
|
|
|
Total Income
(I+III+V+VII)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Total Income
(I+III+V+VII)
|
HL
|
476 917 058
|
|
|
|
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
823 238 759
|
|
|
|
|
Operating
income (I)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Total
operating income (Total I)
|
FR
|
474 262 223
|
|
|
|
|
Operating
income (details)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Sale of
goods for resale
|
FC
|
0
|
|
|
|
|
|
|
France
|
FA
|
0
|
|
|
|
|
|
|
Export
|
FB
|
0
|
|
|
|
|
|

|
Sale of
goods produced
|
FF
|
408 292 505
|
|
|
|
|
|
|
France
|
FD
|
124 539 163
|
|
|
|
|
|
|
Export
|
FE
|
283 753 342
|
|
|
|
|
|

|
Sale of
services
|
FI
|
42 783 912
|
|
|
|
|
|
|
France
|
FG
|
42 783 912
|
|
|
|
|
|
|
Export
|
FH
|
0
|
|
|
|
|
|

|
Net turnover
|
FL
|
451 076 417
|
|
|
|
|
|
|
France
|
FJ
|
167 323 075
|
|
|
|
|
|
|
Export
|
FK
|
283 753 342
|
|
|
|
|
|
|
Stocked
production
|
FM
|
6 542 275
|
|
|
|
|
|
|
Self-constructed
assets
|
FN
|
721 884
|
|
|
|
|
|
|
Operating
grants
|
FO
|
10 000
|
|
|
|
|
|
|
Release of
reserves and provisions
|
FP
|
15 440 337
|
|
|
|
|
|
|
Other income
|
FQ
|
471 309
|
|
|
|
|
Operating
charges (II)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Total
operating charges (Total II)
|
GF
|
818 785 481
|
|
|
|
|
Exploitation
charges
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Purchase of
goods for resale
|
FS
|
44 985 828
|
|
|
|
|
|
|
Change in
stocks of goods for resale
|
FT
|
0
|
|
|
|
|
|
|
Purchase of
raw materials
|
FU
|
279 253 014
|
|
|
|
|
|
|
Change in
stocks of raw materials
|
FV
|
-1 320 949
|
|
|
|
|
|
|
Other
external purchases and charges
|
FW
|
144 725 038
|
|
|
|
|
|
|
Tax, duty
and similar payments
|
FX
|
2 359 135
|
|
|
|
|
|
|
Payroll
|
FY
|
29 884 929
|
|
|
|
|
|
|
Social
security costs
|
FZ
|
15 708 854
|
|
|
|
|
Depreciation
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Depreciation
of fixed assets
|
GA
|
9 222 024
|
|
|
|
|
|
|
Amortisation
of fixed assets
|
GB
|
246 655 403
|
|
|
|
|
|
|
Depreciation/amortisation
of current assets
|
GC
|
37 365 063
|
|
|
|
|
|
|
Provisions
for risks and charges
|
GD
|
9 475 829
|
|
|
|
|
Other charges
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Other
charges
|
GE
|
471 309
|
|
|
|
|
Operating
charges (III-IV)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Share of
joint-venture transferred to other partner(s) (Total III)
|
GH
|
0
|
|
|
|
|
|
|
Share of joint
venture transferred from other partner(s) (Total IV)
|
GI
|
0
|
|
|
|
|
Financial
income (V)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total financial
income (Total V)
|
GP
|
2 652 874
|
|
|
|
|
|
|
Share
financial income
|
GJ
|
0
|
|
|
|
|
|
|
Other
investment income & capitalised receivables
|
GK
|
0
|
|
|
|
|
|
|
Other
interest and similar income
|
GL
|
-1 570
|
|
|
|
|
|
|
Released provisions
and transferred charges
|
GM
|
0
|
|
|
|
|
|
|
Exchange
gains
|
GN
|
2 654 444
|
|
|
|
|
|
|
Net income
from disposal of investment securities
|
GO
|
0
|
|
|
|
|
Financial
Charge (VI)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total
financial charge (Total VI)
|
GU
|
4 924 254
|
|
|
|
|
|
|
Financial
reserves and provisions
|
GQ
|
321 714
|
|
|
|
|
|
|
Interest and
similar charges
|
GR
|
2 318 484
|
|
|
|
|
|
|
Exchange
losses
|
GS
|
2 284 054
|
|
|
|
|
|
|
Net loss
from disposal of investment securities
|
GT
|
0
|
|
|
|
|
Extraordinary
income (VII)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total
extraordinary income (Total VII)
|
HD
|
1 960
|
|
|
|
|
|
|
Extraordinary
operating income
|
HA
|
1 959
|
|
|
|
|
|
|
Extraordinary
income from capital transactions
|
HB
|
01
|
|
|
|
|
|
|
Released
provisions and transferred charges
|
HC
|
0
|
|
|
|
|
Extraordinary
charges (VIII)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total
extraordinary charges (Total VIII)
|
HH
|
280 074
|
|
|
|
|
|
|
Extraordinary
operating charges
|
HE
|
277 074
|
|
|
|
|
|
|
Extraordinary
charges from capital transactions
|
HF
|
3 000
|
|
|
|
|
|
|
Extraordinary
reserves and provisions
|
HG
|
0
|
|
|
|
|
Employee
profit sharing (IX)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Employee
profit sharing (Total IX)
|
HJ
|
0
|
|
|
|
|
Tax on profits
(X)
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Tax on
profits (Total X)
|
HK
|
-751 051
|
|
|
|
|
References
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Of which
equipment leases
|
HP
|
0
|
|
|
|
|
|
|
Of which
property leases
|
HQ
|
0
|
|
|
|
|
|
|
Of which
transferred charges
|
A1
|
0
|
|
|
|
|
|
|
Of which
trader's own contributions
|
A2
|
0
|
|
|
|
|
|
|
Of which
royalties on licences and patents (income)
|
A3
|
0
|
|
|
|
|
|
|
Of which
royalties on licences and patents (charges)
|
A4
|
0
|
|
|
|
|
|
|
|
|
Other incomes 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)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Gross value
at begin of period
|
OG
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
OH
|
0
|
|
|
|
|
|
|
Decreasess, acquisitions,
creations, contributions
|
OJ
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
OK1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
OK2
|
0
|
|
|
|
|
|
|
Gross value
at the end of period
|
OL
|
0
|
|
|
|
|
Research and development
Charge (Total I)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Gross value
at begin of period
|
CZ
|
0
|
|
|
|
|
|
|
Increasess due
to revaluation
|
KB
|
0
|
|
|
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
KC
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
C01
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
C02
|
0
|
|
|
|
|
|
|
Gross value at
the end of period
|
D0
|
0
|
|
|
|
|
Other budget
item from Intangible fixed assets (Total II)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Gross value
at begin of period
|
KD
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
KE
|
0
|
|
|
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
LV1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
LV2
|
0
|
|
|
|
|
|
|
Gross value
at the end of period
|
LW
|
0
|
|
|
|
|
Tangible fixed
assets (Total III)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Gross value
at begin of period
|
LN
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
LO
|
0
|
|
|
|
|
|
|
Increasess, acquisitions,
creations, contributions
|
LP
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
NG2
|
0
|
|
|
|
|
|
|
Gross value
at the end of period
|
NH
|
0
|
|
|
|
|
Fiancial
assets (Total IV)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Gross value
at begin of period
|
LQ
|
0
|
|
|
|
|
|
|
Increasess
due to revaluation
|
LR
|
0
|
|
|
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
|
|
|
|
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
|
|
|
|
|
|
Decreasess
by transfers
|
NJ2
|
0
|
|
|
|
|
|
|
Gross value
at the end of period
|
NK
|
0
|
|
|
|
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Reserve for depreciation value at
begin of period
|
0N
|
0
|
|
|
|
|
|
Increases
|
0P
|
0
|
|
|
|
|
|
Decreasess
|
0Q
|
0
|
|
|
|
|
|
|
Reserve for depreciation value at the
end of period
|
0R
|
0
|
|
|
|
|
Research and development charge (Total I)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Reserve for depreciation value at
begin of period
|
CY
|
0
|
|
|
|
|
|
Increases
|
PB
|
0
|
|
|
|
|
|
Decreasess
|
PC
|
0
|
|
|
|
|
|
|
Decreasess by budget item transfer
|
PD
|
0
|
|
|
|
|
Other intangible assets (Total II)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Reserve for depreciation value at
begin of period
|
PE
|
0
|
|
|
|
|
|
Increases
|
PF
|
0
|
|
|
|
|
|
Decreasess
|
PG
|
0
|
|
|
|
|
|
|
Decreasess by budget item transfer
|
PH
|
0
|
|
|
|
|
Total fixed assets amotisation (Total III)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Reserve for depreciation value at
begin of period
|
QU
|
0
|
|
|
|
|
|
Increases
|
QV
|
0
|
|
|
|
|
|
Decreases
|
QW
|
0
|
|
|
|
|
|
|
Decreasess by budget item transfer
|
QX
|
0
|
|
|
|
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Gross value at begin of period
|
Z91
|
0
|
|
|
|
|
|
Increases
|
Z92
|
0
|
|
|
|
|
|
Depreciation of fixed assets during
period
|
Z9
|
0
|
|
|
|
|
|
|
Decreasess by budget item transfer
|
B1
|
0
|
|
|
|
|
Premium refund of obligations
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Net value at begining of period
|
SP1
|
0
|
|
|
|
|
|
Increases
|
SP2
|
0
|
|
|
|
|
|
Depreciation of fixed assets during
period
|
SP
|
0
|
|
|
|
|
|
|
Net value at the end of period
|
SR
|
0
|
|
|
|
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Value at begining of period
|
7C
|
0
|
|
|
|
|
|
Increases
|
UB
|
0
|
|
|
|
|
|
Decreases
|
UC
|
0
|
|
|
|
|
|
|
Value at the end of period
|
UD
|
0
|
|
|
|
|
Includes Total allocations
|
|
Operating
|
UE
|
0
|
|
|
|
|
|
|
Financial
|
UG
|
0
|
|
|
|
|
|
|
Exceptional
|
UJ
|
0
|
|
|
|
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
0
|
|
|
|
|
|
|
Financial
|
UH
|
0
|
|
|
|
|
|
|
Exceptional
|
UK
|
0
|
|
|
|
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Value at begining of period
|
3Z
|
0
|
|
|
|
|
|
Increases
|
TS
|
0
|
|
|
|
|
|
Decreases
|
TT
|
0
|
|
|
|
|
|
|
Value at the end of period
|
TU
|
0
|
|
|
|
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Value at begining of period
|
5Z
|
0
|
|
|
|
|
|
Increases
|
TV
|
0
|
|
|
|
|
|
Decreases
|
TW
|
0
|
|
|
|
|
|
|
Value at the end of period
|
TX
|
0
|
|
|
|
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Value at begining of period
|
7B
|
0
|
|
|
|
|
|
Increases
|
TY
|
0
|
|
|
|
|
|
Decreases
|
TZ
|
0
|
|
|
|
|
|
|
Value at the end of period
|
UA
|
0
|
|
|
|
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Gross value
|
VT
|
0
|
|
|
|
|
|
|
1 year at most
|
VU
|
0
|
|
|
|
|
|
|
More than one year
|
VV
|
0
|
|
|
|
|
State of loans
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Claims related to holdings (gross)
|
UL
|
0
|
|
|
|
|
|
|
Claims related to shareholdings (1 year at
most)
|
UM
|
0
|
|
|
|
|
|
|
Loans (gross)
|
UP
|
0
|
|
|
|
|
|
|
Loans (1 year at most)
|
UR
|
0
|
|
|
|
|
|
|
Other financial assets (gross)
|
UT
|
0
|
|
|
|
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
|
|
|
|
Receivables statement of assets
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Customers doubtful or disputed
|
VA
|
0
|
|
|
|
|
|
|
Other claims customer
|
UX
|
0
|
|
|
|
|
|
|
Receivables represent Loaned Securities
|
UU
|
0
|
|
|
|
|
|
|
Provision for depreciation previously
established
|
UQ
|
0
|
|
|
|
|
|
|
Personnel and associated accounts
|
UY
|
0
|
|
|
|
|
|
|
Social Security and other social
organizations
|
UZ
|
0
|
|
|
|
|
|
|
Income taxes
|
VM
|
0
|
|
|
|
|
|
|
Value added tax
|
VB
|
0
|
|
|
|
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
|
|
|
|
|
|
State and other public - Miscellaneous
|
VP
|
0
|
|
|
|
|
|
|
Group and Associates
|
VC
|
0
|
|
|
|
|
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
0
|
|
|
|
|
Prepaid
State Debt
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Total debt (gross)
|
VY
|
0
|
|
|
|
|
|
1 year at most
|
VZ2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
|
|
|
|
|
More than 5 years
|
VZ4
|
0
|
|
|
|
|
Details
|
|
|
|
31/12/2012
|
|
|
|
|
|

|
Convertible bonds (gross)
|
7Y1
|
0
|
|
|
|
|
|
1 year at most
|
7Y2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
7Y3
|
0
|
|
|
|
|
|

|
Other bonds (gross)
|
7Z1
|
0
|
|
|
|
|
|
1 year at most
|
7Z2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
7Z3
|
0
|
|
|
|
|
|

|
Borrowing & debts to 1 year maximum at
the origin (gross)
|
VG1
|
0
|
|
|
|
|
|
1 year at most
|
VG2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
|
|
|
|
|

|
Borrowing & debts to more than 1 year at
the origin (gross)
|
VH1
|
0
|
|
|
|
|
|
1 year at most
|
VH2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
|
|
|
|
|

|
Loans and various financial liabilities
(gross)
|
8A1
|
0
|
|
|
|
|
|
1 year at most
|
8A2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
|
|
|
|
|

|
Suppliers and associated accounts (gross)
|
8B1
|
0
|
|
|
|
|
|
1 year at most
|
8B2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
|
|
|
|
|

|
Personnel and associated accounts (gross)
|
8C1
|
0
|
|
|
|
|
|
1 year at most
|
8C2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
|
|
|
|
|

|
Social Security and other social
organizations (gross)
|
8D1
|
0
|
|
|
|
|
|
1 year at most
|
8D2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
|
|
|
|
|

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

|
VAT (gross)
|
VW1
|
0
|
|
|
|
|
|
1 year at most
|
VW2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
VW3
|
0
|
|
|
|
|
|

|
Backed Obligations (gross)
|
VX1
|
0
|
|
|
|
|
|
1 year at most
|
VX2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
VX3
|
0
|
|
|
|
|
|

|
Other taxes and assimilated (gross)
|
VQ1
|
0
|
|
|
|
|
|
1 year at most
|
VQ2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
|
|
|
|
|

|
Assets and liabilities associated accounts
(gross)
|
8J1
|
0
|
|
|
|
|
|
1 year at most
|
8J2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
|
|
|
|
|
More than 5 years
|
8J4
|
0
|
|
|
|
|
|

|
Groups and associates (gross)
|
VI1
|
0
|
|
|
|
|
|
1 year at most
|
VI2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
VI3
|
0
|
|
|
|
|
|
More 5 years
|
VI4
|
0
|
|
|
|
|
|

|
Other liabilities (gross)
|
8K1
|
0
|
|
|
|
|
|
1 year at most
|
8K2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
8K3
|
0
|
|
|
|
|
|

|
Debt representative of borrowed securities
(gross)
|
SZ1
|
0
|
|
|
|
|
|
1 year at most
|
SZ2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
SZ3
|
0
|
|
|
|
|
|

|
Products in advance (gross)
|
8L1
|
0
|
|
|
|
|
|
1 year at most
|
8L2
|
0
|
|
|
|
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
|
|
|
|
References
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Loans made during the period
|
VJ
|
0
|
|
|
|
|
|
|
Debt repaid during the period
|
VK
|
0
|
|
|
|
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Dividends
|
ZE
|
0
|
|
|
|
|
Commitments
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Commitments leasing furniture
|
YQ
|
0
|
|
|
|
|
|
|
Commitments Real Estate Leasing
|
YR
|
0
|
|
|
|
|
|
|
Effects brought to the discount and
unmatured
|
YS
|
0
|
|
|
|
|
Other charges Externes
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Subcontracting
|
YT
|
0
|
|
|
|
|
|
|
Rentals, rental charges and
condominiums
|
XQ
|
0
|
|
|
|
|
|
|
Staff outside the company
|
YU
|
0
|
|
|
|
|
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
|
|
|
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
|
|
|
|
|
|
Other accounts
|
ST
|
0
|
|
|
|
|
|
|
Total Other purchases and external
|
ZJ
|
0
|
|
|
|
|
Taxes and Fees
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Business tax
|
YW
|
0
|
|
|
|
|
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
|
|
|
|
|
|
Total taxes and fees
|
YX
|
0
|
|
|
|
|
VAT
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Amount VAT collected
|
YY
|
0
|
|
|
|
|
|
|
Total VAT on goods and services
|
YZ
|
0
|
|
|
|
|
Average number of employees
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Average number of employees
|
YP
|
1 352
|
|
|
|
|
Groups and Shareholders
|
|
|
|
31/12/2012
|
|
|
|
|
|
|
Groups and Shareholders
|
ZR
|
0
|
|
|
|
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
|
31/12/2012
|
|
|
|
|
Sector Median 2012
|
|
|
Fixed Asset Financing
|

|
1,06
|
|
|
|
|
1,28
|
-17,2%
|
|
Global Debt
|

|
238 days
|
|
|
|
|
104,50 days
|
127,8%
|
|
Working Capital Fund overall net
|

|
15 days
|
|
|
|
|
56 days
|
-73,2%
|
|
Financial independence
|

|
145,27%
|
|
|
|
|
662,54%
|
-78,1%
|
|

|
|
Solvability
|

|
1,74%
|
|
|
|
|
41,81%
|
-95,8%
|
|
Capacity debt futures
|

|
%
|
|
|
|
|
2486,48%
|
-
|
|
Coverage of current assets by net working
capital overall
|

|
5,21%
|
|
|
|
|
45,43%
|
-88,5%
|
|
General Liquidity
|

|
|
|
|
|
|
0,97
|
-
|
|
Restricted Liquidity
|

|
|
|
|
|
|
1,18
|
-
|
Management or rotation
|
|
31/12/2012
|
|
|
|
|
Sector Median 2012
|
|
|
Need background in operating working capital
|

|
15 days
|
|
|
|
|
45 days
|
-66,7%
|
|
Treasury
|

|
-3 days
|
|
|
|
|
6 days
|
-150,0%
|
|
Inventory turnover of goods
|

|
0 days
|
|
|
|
|
5 days
|
0%
|
|
Average length of credit granted to customers
|

|
104 days
|
|
|
|
|
58,50 days
|
77,8%
|
|
Average length of credit obtained suppliers
|

|
177 days
|
|
|
|
|
58 days
|
205,2%
|
|

|
|
Inventory turnover of raw materials in
industrial enterprises
|

|
33 days
|
|
|
|
|
37,50 days
|
-12,0%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|

|
days
|
|
|
|
|
236,50 days
|
-
|
|
Rotation tangible assets
|

|
%
|
|
|
|
|
206,63%
|
-
|
Profitability of the business
|
|
31/12/2012
|
|
|
|
|
Sector Median 2012
|
|
|
Margin trading
|

|
-9,97%
|
|
|
|
|
0%
|
0%
|
|
Profitability of the business
|

|
-12,69
|
|
|
|
|
5,38%
|
-335,9%
|
|
Net profit
|

|
-76,78%
|
|
|
|
|
1,56%
|
-5021,8%
|
|

|
|
Growth rate of turnover (excluding VAT)
|

|
%
|
|
|
|
|
0%
|
-
|
|
Rates integration
|

|
-2,06%
|
|
|
|
|
23,19%
|
-108,9%
|
|
Rate leasing furniture
|

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

|
-490,13%
|
|
|
|
|
66,77%
|
-834,1%
|
|
Weight interests
|

|
1,09
|
|
|
|
|
0,49%
|
122,4%
|
Return on capital
|
|
31/12/2012
|
|
|
|
|
Sector Median 2012
|
|
|
Cash flow from the overall profitability
|
|
-19,98%
|
|
|
|
|
5,18%
|
-485,7%
|
|
Rates of economic profitability
|

|
-530%
|
|
|
|
|
12%
|
-4516,7%
|
|
Financial profitability
|

|
6145062%
|
|
|
|
|
1236880%
|
396,8%
|
|
Return on investment
|

|
-3160,89%
|
|
|
|
|
5,59%
|
-56645,4%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
|
31/12/2012
|
|
|
|
|
Sector
Median 2012
|
|
|
Turnover
|
451 076 417
|
|
|
|
|
7 192 552
€
|
6171,4%
|
|
Sales of
goods
|
0
|
|
|
|
|
|
|
|
- Purchase
of goods
|
44 985 828
|
|
|
|
|
|
|
|
+/- Stock of
goods variation
|
0
|
|
|
|
|
|
|
|
Trading
margin
|
-44 985 828
€
|
|
|
|
|
0 €
|
0%
|
|
|
-9,97 % CA
|
|
|
|
|
0 % CA
|
0%
|
|
Sale of
goods produced
|
451 076 417
|
|
|
|
|
|
|
|
+/- Stocked
production
|
6 542 275
|
|
|
|
|
|
|
|
+
Self-constructed assets
|
721 884
|
|
|
|
|
|
|
|
Period
production
|
458 340 576
€
|
|
|
|
|
5 542 500
€
|
8169,6%
|
|
|
101,61 % CA
|
|
|
|
|
100 %
CA
|
1,6%
|
|
Trading
margin
|
-44 985 828
|
|
|
|
|
0
|
0%
|
|
+ Period
Production
|
458 340 576
|
|
|
|
|
5 542 500
|
8169,6%
|
|
- Purchase
of raw materials
|
279 253 014
|
|
|
|
|
|
|
|
+/- Change
in stocks of raw materiels
|
-1 320 949
|
|
|
|
|
|
|
|
- Other
external purchases and charges
|
144 725 038
|
|
|
|
|
|
|
|
Added value
|
-9 302 355
€
|
|
|
|
|
1 180 435
€
|
-888,0%
|
|
|
-2,06 % CA
|
|
|
|
|
23,19 %
CA
|
-108,9%
|
|
Added value
|
-9 302 355
€
|
|
|
|
|
1 180 435
€
|
-888,0%
|
|
+ Operating
grants
|
10 000
|
|
|
|
|
|
|
|
- Tax, duty
and similar payments
|
2 359 135
|
|
|
|
|
|
|
|
- Personal
charges
|
45 593 783
|
|
|
|
|
|
|
|
Gross
operating surplus
|
-57 245 273
€
|
|
|
|
|
179 455
€
|
-31999,5%
|
|
|
-12,69 % CA
|
|
|
|
|
5,38 %
CA
|
-335,9%
|
|
Gross
operating surplus
|
-57 245 273
€
|
|
|
|
|
179 455
€
|
-31999,5%
|
|
+ Release of
reserves and provisions
|
15 440 337
|
|
|
|
|
|
|
|
+ Other
operating income
|
471 309
|
|
|
|
|
|
|
|
-
Depreciation/Amortisation
|
302 718 319
|
|
|
|
|
|
|
|
- Other charges
|
471 309
|
|
|
|
|
|
|
|
Operating
result
|
-344 523 255
€
|
|
|
|
|
43 842
€
|
-785929,2%
|
|
|
-76,38 % CA
|
|
|
|
|
2,30 %
CA
|
-3420,9%
|
|
Operating
result
|
-344 523 255
€
|
|
|
|
|
43 842
€
|
-785929,2%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
|
|
|
|
|
|
|
+ Financial
income
|
2 652 874
|
|
|
|
|
|
|
|
- Financial
charges
|
4 924 254
|
|
|
|
|
|
|
|
Pre-tax
result
|
-346 794 635
€
|
|
|
|
|
31 020
€
|
-1118071,1%
|
|
|
-76,88 % CA
|
|
|
|
|
2,03 %
CA
|
-3887,2%
|
|
Extraordinary
income
|
1 960
|
|
|
|
|
23 692
|
-91,7%
|
|
-
Extraordinary charges
|
280 074
|
|
|
|
|
|
|
|
Extraordinary
result
|
-278 114
€
|
|
|
|
|
-56 €
|
-496532,1%
|
|
|
-0,06 % CA
|
|
|
|
|
-00,03 %
CA
|
-100%
|
|
Pre-tax
result
|
-346 794 635
€
|
|
|
|
|
31 020
€
|
-1118071,1%
|
|
Extraordinary
result
|
-278 114
€
|
|
|
|
|
-56 €
|
-496532,1%
|
|
- Employee
profit sharing
|
0
|
|
|
|
|
|
|
|
- Tax on
profits
|
-751 051
|
|
|
|
|
|
|
|
Net result
|
-346 321 698
€
|
|
|
|
|
32 956
€
|
-1050960,8%
|
|

|
-76,78 % CA
|
|
|
|
|
1,56 %
CA
|
-5021,8%
|
|
|
|
|
|
|
|
|
|
|
Date
|
Description
|
|
02/07/2012
|
Economically active
|
|
|
|
|
|
Publication date
|
Gazette Name
|
Description
|
|
|
26/03/2014
|
Bodacc B
|
Modification et mutation diverse
|
|
|
|
|
69 - RHONE
GREFFE DU TRIBUNAL DE COMMERCE DE LYON
2914 - 538 695 040 RCS Lyon. KEM ONE. Forme : Société par Actions Simplifiée. Administration : KLESCH Allan
nom d'usage : KLESCH n'est plus président. Sté par actions simplifiée
K1 Group SAS devient président représenté(e) par DE KRASSNY Alain
François nom d'usage : DE KRASSNY. HORNE Edwin Charles nom d'usage :
HORNE n'est plus directeur général. NEWMAN Joshua Mortyn nom d'usage :
NEWMAN n'est plus directeur général. DEKKER Nicholas nom d'usage :
DEKKER n'est plus directeur général. Activité : .
Commentaires : Modification
de l'administration.
|
|
15/03/2014
|
JAL
|
Modification of the share capital
|
|
|
|
|
Tout Lyon Affiches
Date de décision : 18/02/2014
La société : 538695040
- KEM ONE, 210 AV JEAN JAURES, 69007 LYON 7EME a subi une augmentation de son capital social désormais de 98
025 001 €
Date d'effet : 18/02/2014
|
|
15/02/2014
|
JAL
|
Resignation / Revocation of the social representative
|
|
|
|
|
Tout Lyon Affiches
Date de décision : 04/02/2014
La société 538695040 -
KEM ONE, 210 AV JEAN JAURES, 69007 LYON 7EME
Fait l'objet du départ de Monsieur
Allan KLESCH, Chemin de la Perrière 10 rez 1223 Cologny, 01211, GENEVE,
De Monsieur Edwin
HORNE,
De Monsieur Joshua
NEWMAN,
De Monsieur Nicholas
DEKKER
|
|
15/02/2014
|
JAL
|
Appointment of the social representative
|
|
|
|
|
Tout Lyon Affiches
Date de décision : 04/02/2014
Société faisant l'objet d'une
nomination : 538695040 - KEM ONE, 210 AV JEAN JAURES, 69007 LYON
7EME
Nominé : Non renseignée
K1 GROUP SAS, 75008 PARIS 08
En la fonction de : Président
|
|
13/02/2014
|
Bodacc A
|
Jugement prononçant
|
|
|
|
|
69 - RHONE
TRIBUNAL DE COMMERCE DE LYON
1967 - Date : 23 janvier 2014. Autre jugement prononçant. 538
695 040 RCS Lyon.
KEM ONE. Forme : Société
par Actions Simplifiée. Activité
: fabrication de produits chimiques. Adresse : 210 avenue Jean Jaurès, 69007 Lyon.
Complément de jugement : Le
23/01/2014, rectification d'erreur matérielle du jugement prononçant
l'arrêté du plan de redressement en date du 20/12/2013.
|
|
10/02/2014
|
Bodacc C
|
Comptes annuels et rapports
|
|
|
|
|
69 - RHONE
GREFFE DU TRIBUNAL DE COMMERCE DE LYON
7345 - 538695040 RCS. KEM ONE. Forme : Société par Actions Simplifiée. Adresse : 210 avenue Jean
Jaurès 69007 Lyon. Commentaires
: Comptes annuels et rapports de l'exercice clos le :
31/12/2012.
|
|
03/01/2014
|
Bodacc A
|
Extrait de jugement
|
|
|
|
|
69 - RHONE
TRIBUNAL DE COMMERCE DE LYON
2755 - Date : 20 décembre 2013. Jugement de plan de redressement.
538 695 040 RCS Lyon.
KEM ONE. Forme : Société
par Actions Simplifiée. Activité
: fabrication de produits chimiques. Adresse : 210 avenue Jean Jaurès, 69007 Lyon.
Complément de jugement : Jugement
arrêtant le plan de redressement, durée du plan 10 ans nomme
Commissaire à l'exécution du plan la Selarl Aj Partenaires Représentée
par Me Bruno Sapin et Me Didier Lapierre 174 rue de Créqui 69003 Lyon.
|
|
14/05/2013
|
Bodacc B
|
Modification et mutation diverse
|
|
|
|
|
69 - RHONE
GREFFE DU TRIBUNAL DE COMMERCE DE LYON
1044 - 538 695 040 RCS Lyon. KEM ONE. Forme : Société par Actions Simplifiée. Administration : JAUSSEME
Bertrand Dominique nom d'usage : JAUSSEME n'est plus directeur général.
Activité : .
Commentaires : Modification
de l'administration.
|
|
11/04/2013
|
Bodacc A
|
Jugement d'ouverture
|
|
|
|
|
69 - RHONE
TRIBUNAL DE COMMERCE DE LYON
2513 - Date : 27 mars 2013. Jugement d'ouverture d'une procédure
de redressement judiciaire. 538 695 040 RCS Lyon.
KEM ONE. Forme : Société
par Actions Simplifiée. Activité
: fabrication de produits chimiques. Adresse : 210 avenue Jean Jaurès, 69007 Lyon.
Complément de jugement : Jugement
prononçant l'ouverture d'une procédure de redressement judiciaire, date
de cessation des paiements le 25 mars 2013 désignant administrateur la
Selarl Aj Partenaires Représentée par Me Bruno Sapin 174 rue de Créqui
69003 Lyon, avec les pouvoirs : assurer seul et entièrement
l'administration de la société, mandataire judiciaire Me Dubois Patrick-Paul
32 rue Molière 69006 Lyon. Les déclarations des créances sont à déposer
au mandataire judiciaire dans les deux mois à compter de la présente
publication.
|
|
28/03/2013
|
JAL
|
Resignation / Revocation of the social representative
|
|
|
|
|
Tribune de Lyon
Date de décision : 05/03/2013
La société 538695040 -
KEM ONE, 210 AV JEAN JAURES, 69007 LYON 7EME
Fait l'objet du départ de Monsieur
Bertrand JAUSSEME
|
|
27/02/2013
|
Bodacc B
|
Modification et mutation diverse
|
|
|
|
|
69 - RHONE
GREFFE DU TRIBUNAL DE COMMERCE DE LYON
1390 - 538 695 040 RCS Lyon. KEM ONE. Forme : Société par Actions Simplifiée. Administration : Société à
responsabilité limitée KLESCH CHEMICALS LTD n'est plus président. KLESCH
Allan nom d'usage : KLESCH devient président. HORNE Edwin Charles nom
d'usage : HORNE devient directeur général. NEWMAN Joshua Mortyn nom
d'usage : NEWMAN devient directeur général. JAUSSEME Bertrand Dominique
nom d'usage : JAUSSEME devient directeur général. DEKKER Nicholas nom
d'usage : DEKKER devient directeur général. Activité : .
Commentaires : Modification
de l'administration.
|
|
30/01/2013
|
JAL
|
Resignation / Revocation of the social representative
|
|
|
|
|
Progrès (Le)/Edition du Rhône
Date de décision : 21/12/2012
La société 538695040 -
KEM ONE, 210 AV JEAN JAURES, 69007 LYON 7EME
Fait l'objet du départ de KLESCH
CHEMICALS LIMITED
|
|
30/01/2013
|
JAL
|
Appointment of the social representative
|
|
|
|
|
Progrès (Le)/Edition du Rhône
Date de décision : 21/12/2012
Société faisant l'objet d'une
nomination : 538695040 - KEM ONE, 210 AV JEAN JAURES, 69007 LYON
7EME
Nominé : Monsieur Allan
KLESCH, W1U 1QY LONDON
En la fonction de : Président
Nominé : Monsieur
Nicholas DEKKER, 13410 LAMBESC
En la fonction de : Directeur
général
Nominé : Monsieur
Bertrand JAUSSEME, 69002 LYON
En la fonction de : Directeur
général
Nominé : Monsieur
Joshua NEWMAN, JE49TN CHANNEL ISLANDS
En la fonction de : Directeur
général
Nominé : Monsieur Edwin
HORNE, W1U 1QY LONDON
En la fonction de : Directeur
général
|
|
29/08/2012
|
Bodacc A
|
Vente et cession : Acheteur
|
|
|
|
|
30 - GARD
GREFFE DU TRIBUNAL DE COMMERCE DE NÎMES
132 - 538 695 040 RCS Lyon. KEM ONE. Forme : Société par Actions Simplifiée. Adresse : 210 avenue Jean
Jaurès, 69007 Lyon.
Origine du fonds : Apport
partiel d'actif 1 EUR. Etablissement
: Etablissement secondaire. Activité : Exploitation d'un giseent de sel et
transports de la saumure, production de sel. Adresse : Parrapon, 30600 Vauvert.
Précédent propriétaire : ARKEMA
FRANCE. 319 632 790 RCS Nîmes.
Date de commencement de
l’activité : 02/07/2012. Publication
légale : Medialex 35 Avenue des Peupliers 35515 CESSON-SEVIGNE du 25/07/2012. Déclarations des créances : Greffe
du Tribunal de Commerce de Nîmes. Descriptif : . Commentaires
: Achat d'un établissement secondaire ou complémentaire par une
personne morale.
|
|
24/08/2012
|
Bodacc A
|
Immatriculation
|
|
|
|
|
69 - RHONE
GREFFE DU TRIBUNAL DE COMMERCE DE LYON
642 - 538 695 040 RCS Lyon. KEM ONE. Forme : Société par Actions Simplifiée. Adresse : 210 avenue Jean
Jaurès, 69007 Lyon.
Date de commencement de
l’activité : 01/01/0001. Descriptif
: Immatriculation d'une personne morale suite au transfert du
si¿ge hors ressort. Modification de la d¿nomination. Commentaires : Immatriculation
d'une personne morale suite à transfert de son siège social.
|
|
04/08/2012
|
JAL
|
Head Office Transfer
|
|
|
|
|
Tout Lyon (Le) - le Moniteur
Date de décision : 02/07/2012
Transfert du siège social de
la société 538695040 - DIFI 7
Adresse du nouveau siège : 210
AVENUE JEAN JAURES, 69007 LYON
Ancienne localisation : 420
RUE ESTIENNE D ORVES, 92700 COLOMBES
Date d'effet : 02/07/2012
|
|
02/08/2012
|
Bodacc B
|
Modification et mutation diverse
|
|
|
|
|
92 - HAUTS-DE-SEINE
GREFFE DU TRIBUNAL DE COMMERCE DE NANTERRE
1195 - 538 695 040 RCS Nanterre. DIFI 7. Forme : Société par actions simplifiée à associé unique.
Capital : 88025001 EUR.
Activité : .
Commentaires : Modification
du capital.
|
|
26/07/2012
|
JAL
|
Head Office Transfer
|
|
|
|
|
Affiches parisiennes (Les)
Date de décision : 02/07/2012
Transfert du siège social de
la société 538695040 - DIFI 7
Adresse du nouveau siège : 210
AVENUE JEAN JAURES, 69007 LYON
Ancienne localisation : 420
RUE ESTIENNE D ORVES, 92700 COLOMBES
Date d'effet : 02/07/2012
|
|
22/07/2012
|
Bodacc B
|
Modification et mutation diverse
|
|
|
|
|
92 - HAUTS-DE-SEINE
GREFFE DU TRIBUNAL DE COMMERCE DE NANTERRE
1191 - 538 695 040 RCS Nanterre. DIFI 7. Forme : Société par actions simplifiée à associé unique.
Administration : Commissaire
aux comptes titulaire : ERNST & YOUNG AUDIT en fonction le 21
Décembre 2011 Commissaire aux comptes suppléant : AUDITEX en fonction
le 21 Décembre 2011 Président : KLESCH CHEMICALS LTD en fonction le 12
Juillet 2012. Activité : .
Commentaires : Modification
de représentant.
|
|
09/07/2012
|
Bodacc C
|
Comptes annuels et rapports
|
|
|
|
|
92 - HAUTS-DE-SEINE
GREFFE DU TRIBUNAL DE COMMERCE DE NANTERRE
14350 - 538695040 RCS. DIFI 7. Forme : Société par actions simplifiée à associé unique.
Adresse : 420 rue
d'Estienne d'Orves 92700 Colombes. Commentaires : Comptes annuels et rapports de l'exercice
clos le : 31/12/2011.
|
|
07/07/2012
|
JAL
|
Appointment of the social representative
|
|
|
|
|
Affiches parisiennes (Les)
Date de décision : 02/07/2012
Société faisant l'objet d'une
nomination : 538695040 - DIFI 7, 420 RUE ESTIENNE D ORVES, 92700
COLOMBES
Nominé : Non renseignée
KLESCH CHEMICALS LTD, VLT 1451 VALETTA
En la fonction de : Président
|
|
07/07/2012
|
JAL
|
Resignation / Revocation of the social representative
|
|
|
|
|
Affiches parisiennes (Les)
Date de décision : 02/07/2012
La société 538695040 -
DIFI 7, 420 RUE ESTIENNE D ORVES, 92700 COLOMBES
Fait l'objet du départ de Monsieur
Thomas LESTAVEL
|
|
29/04/2012
|
Bodacc B
|
Modification et mutation diverse
|
|
|
|
|
92 - HAUTS-DE-SEINE
GREFFE DU TRIBUNAL DE COMMERCE DE NANTERRE
1664 - 538 695 040 RCS Nanterre. DIFI 7. Forme : Société par actions simplifiée à associé unique.
Administration : Commissaire
aux comptes titulaire : ERNST & YOUNG AUDIT en fonction le 21
Décembre 2011 Commissaire aux comptes suppléant : AUDITEX en fonction
le 21 Décembre 2011 Président : LESTAVEL Thomas en fonction le 20 Avril
2012. Activité : .
Commentaires : Modification
de représentant.
|
|
16/04/2012
|
JAL
|
Appointment of the social representative
|
|
|
|
|
Petites affiches (Les) - La Loi - Le Quotidien juridique -
archives commerciales de la France
Date de décision : 12/04/2012
Société faisant l'objet d'une nomination
: 538695040 - DIFI 7, 420 RUE ESTIENNE D ORVES, 92700 COLOMBES
Nominé : Monsieur
Thomas LESTAVEL, 75004 PARIS 04
En la fonction de : Président
|
|
16/04/2012
|
JAL
|
Resignation / Revocation of the social representative
|
|
|
|
|
Petites affiches (Les) - La Loi - Le Quotidien juridique -
archives commerciales de la France
Date de décision : 12/04/2012
La société 538695040 -
DIFI 7, 420 RUE ESTIENNE D ORVES, 92700 COLOMBES
Fait l'objet du départ de Madame
Christiane CHAPUIS
|
|
03/01/2012
|
Bodacc A
|
Création d'établissement
|
|
|
|
|
92 - HAUTS-DE-SEINE
GREFFE DU TRIBUNAL DE COMMERCE DE NANTERRE
1313 - 538 695 040 RCS Nanterre. DIFI 7. Forme : Société par actions simplifiée à associé unique.
Administration : Président
: ARDILE Christiane Commissaire aux comptes titulaire : ERNST &
YOUNG AUDIT Commissaire aux comptes suppléant : AUDITEX. Capital : 25000 EUR. Adresse : 420 rue d'Estienne
d'Orves, 92700 Colombes.
Origine du fonds : Création
d'un fonds de commerce. Etablissement
: Etablissement principal. Activité : recherche, production, transformation,
distribution commercialisation de tous produits chimiques et plastiques
ainsi que de leurs dérives, sous-produits divers et de tous produits
Parachimiques. Adresse : .
Date de commencement de
l’activité : 21/12/2011. Descriptif
: . Commentaires : Immatriculation
d'une personne morale (B, C, D) suite à création d'un établissement
principal.
|
|
|
|
|
|
Date
|
Description
|
|
26/03/2014
|
Amendment
|
|
26/03/2014
|
Bodacc B: Various editing or changing
|
|
26/03/2014
|
Minutes of general meeting of shareholders
|
|
26/03/2014
|
Updated articles of association
|
|
26/03/2014
|
Fund deposit certificate
|
|
22/03/2014
|
Collection of preferential rights for this company has been
stopped by the Court
|
|
05/03/2014
|
Other modification of Establishment
|
|
05/03/2014
|
Update of Company Workforce
|
|
25/02/2014
|
Appointment/resignation of company officers
|
|
25/02/2014
|
Amendment
|
|
18/02/2014
|
Legal Gazette: Modification of the share capital
|
|
15/02/2014
|
Legal Gazette: Resignation / Revocation of the social representative
|
|
13/02/2014
|
New collective procedure
|
|
10/02/2014
|
Bodacc C : Deposit accounts notice
|
|
04/02/2014
|
Legal Gazette: Appointment of the social representative
|
|
20/01/2014
|
Consideration of a balance sheet that has led to a reassessment
of this company's creditworthiness
|
|
18/01/2014
|
Consideration of a balance sheet that has led to a reassessment
of this company's creditworthiness
|
|
03/01/2014
|
New collective procedure
|
|
20/12/2013
|
New collective procedure
|
|
09/09/2013
|
Application and court order
|
|
24/06/2013
|
Application and court order
|
|
14/05/2013
|
Bodacc B: Various editing or changing
|
|
24/04/2013
|
New collective procedure
|
|
11/04/2013
|
New collective procedure
|
|
10/04/2013
|
Appointment/resignation of company officers
|
|
09/04/2013
|
New collective procedure
|
|
05/04/2013
|
New subsidiarie(s) detected
|
|
05/04/2013
|
New ultimate parent
|
|
05/04/2013
|
New parent detected
|
|
05/04/2013
|
New collective procedure
|
|
04/04/2013
|
New collective procedure
|
|
28/03/2013
|
Legal Gazette: Resignation / Revocation of the social
representative
|
|
27/03/2013
|
New collective procedure
|
|
27/03/2013
|
New collective procedure
|
|
22/03/2013
|
Collection of preferential rights activated for this company
|
|
27/02/2013
|
Bodacc B: Various editing or changing
|
|
30/01/2013
|
Updated articles of association
|
|
30/01/2013
|
Legal Gazette: Resignation / Revocation of the social
representative
|
|
30/01/2013
|
Amendment
|
|
31/12/2012
|
New accounts available
|
|
21/12/2012
|
Legal Gazette: Appointment of the social representative
|
|
29/08/2012
|
Bodacc A : Sale and transfer
|
|
24/08/2012
|
Bodacc A : Registration
|
|
04/08/2012
|
Legal Gazette: Head Office Transfer
|
|
02/08/2012
|
Bodacc B: Various editing or changing
|
|
01/08/2012
|
Updated articles of association
|
|
01/08/2012
|
Amendment
|
|
26/07/2012
|
Legal Gazette: Head Office Transfer
|
|
25/07/2012
|
Amendment
|
|
25/07/2012
|
Updated articles of association
|
|
25/07/2012
|
Partial contribution
|
|
25/07/2012
|
Capital increase
|
|
25/07/2012
|
Declaration of conformity
|
|
22/07/2012
|
Bodacc B: Various editing or changing
|
|
12/07/2012
|
New chairman (CEO, CoB)
|
|
12/07/2012
|
Amendment
|
|
09/07/2012
|
Bodacc C : Deposit accounts notice
|
|
07/07/2012
|
Legal Gazette: Resignation / Revocation of the social
representative
|
|
02/07/2012
|
Update of Company Name
|
|
02/07/2012
|
Update of Company Head Office Identifier
|
|
02/07/2012
|
Update of Company Activity
|
|
02/07/2012
|
Transfer of Establishment
|
|
02/07/2012
|
Other modification of Establishment
|
|
02/07/2012
|
Modification of Company Activity
|
|
02/07/2012
|
Formation of Establishment
|
|
02/07/2012
|
Legal Gazette: Appointment of the social representative
|
|
21/06/2012
|
Audit or Management Report
|
|
01/06/2012
|
Updated articles of association
|
|
01/06/2012
|
Amendment
|
|
01/06/2012
|
Partial contribution
|
|
29/04/2012
|
Bodacc B: Various editing or changing
|
|
20/04/2012
|
New chairman (CEO, CoB)
|
|
20/04/2012
|
Amendment
|
|
16/04/2012
|
Legal Gazette: Resignation / Revocation of the social
representative
|
|
12/04/2012
|
Legal Gazette: Appointment of the social representative
|
|
19/01/2012
|
Application and court order
|
|
19/01/2012
|
Amendment
|
|
03/01/2012
|
Bodacc A : Establishment creation
|
|
21/12/2011
|
Articles of association
|
|
21/12/2011
|
Company formation
|
|
Date
|
Description
|
|
05/03/2014
|
Update of Establishment Workforce
|
|
05/02/2014
|
Update of phone numbers
|
|
02/07/2012
|
Modification of Head office
|
|
02/07/2012
|
Modification of Head office Activity
|
|
02/07/2012
|
Formation of Head office (after transfer)
|
|
02/07/2012
|
Update of Establishment Workforce
|
|
02/07/2012
|
Update of Establishment Activity
|
|
|
|