|
Active Account | Passive Account | Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
28/01/2014
|
|
21/11/2013
|
|
22/09/2010
|
|
|
|
Activity Code
|
2420Z
|
|
2420Z
|
|
2420Z
|
|
|
|
Employees
|
0
|
|
0
|
|
1200
|
|
|
Active account
|
Annual Accounts
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
33,981,000
|
-2.8%
|
34,969,000
|
-35.7%
|
54,405,653
|
110,358.50
|
30691.5%
|
|
- Intangible assets
|
144,000
|
-30.4%
|
207,000
|
24.9%
|
165,758
|
367
|
39137.1%
|
|
- Tangible assets
|
32,147,000
|
-2.8%
|
33,089,000
|
-37.1%
|
52,573,321
|
85,469
|
37512.5%
|
|
- Financial assets
|
1,689,000
|
1.0%
|
1,673,000
|
0.4%
|
1,666,574
|
2,514
|
67083.8%
|
|
Net current assets
|
50,283,000
|
-34.2%
|
76,401,000
|
0.1%
|
76,304,545
|
619,958.50
|
8010.7%
|
|
- Stocks
|
25,084,000
|
-40.5%
|
42,193,000
|
14.0%
|
36,997,813
|
64,560.50
|
38753.5%
|
|
- Advanced payments
|
69,000
|
-34.2%
|
0
|
0%
|
2,380
|
0
|
0%
|
|
- Receivables
|
24,136,000
|
-29.0%
|
34,001,000
|
-13.2%
|
39,156,877
|
349,101
|
6813.8%
|
|
- Securities and cash
|
994,000
|
380.2%
|
207,000
|
40.4%
|
147,475
|
56,983.50
|
1644.4%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
109
|
-
|
|
Accounts of
regularization
|
39,000
|
0%
|
0
|
0%
|
212,885
|
0
|
0%
|
|
Total Assets
|
84,304,000
|
-24.3%
|
111,370,000
|
-14.9%
|
130,923,084
|
696,641.50
|
12001.5%
|
Passive
Account
|
Annual Accounts
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Shareholders' equity
|
12,897,000
|
-6.2%
|
13,746,000
|
-82.8%
|
80,027,851
|
247,215
|
5116.9%
|
|
Share capital
|
15,992,000
|
0%
|
15,992,000
|
0.0%
|
15,991,965
|
50,000
|
31884.0%
|
|
Other capital
resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
16,803,000
|
34.2%
|
12,519,000
|
70.4%
|
7,348,311
|
0
|
0%
|
|
Liabilities
|
54,596,000
|
-35.8%
|
85,103,000
|
96.3%
|
43,359,296
|
427,301
|
12676.9%
|
|
- Financial
liabilities
|
26,203,000
|
-44.7%
|
47,376,000
|
451.4%
|
8,591,201
|
59,073
|
44257.0%
|
|
- Advanced payments
received
|
0
|
0%
|
794,000
|
0%
|
0
|
0
|
0%
|
|
- Trade account
payables
|
11,955,000
|
-32.7%
|
17,756,000
|
16.4%
|
15,250,483
|
160,447
|
7351.1%
|
|
- Tax and social
liabilities
|
15,772,000
|
-8.7%
|
17,266,000
|
-2.7%
|
17,740,803
|
266,933
|
5808.6%
|
|
- Other debts and
fixed assets liabilities
|
674,000
|
-57.3%
|
1,579,000
|
-19.6%
|
1,964,436
|
16,675
|
3942.0%
|
|
Account
regularization
|
0
|
0%
|
332,000
|
0%
|
0
|
0
|
0%
|
|
Total liabilities
|
84,304,000
|
-24.3%
|
111,370,000
|
-14.9%
|
130,923,084
|
696,639.50
|
12001.5%
|
Results
|
Annual Accounts
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Sales of Goods
|
159,993,000
|
-23.0%
|
207,833,000
|
-7.4%
|
224,347,509
|
1,405,286.50
|
11285.1%
|
|
Net turnover
|
168,704,000
|
-13.3%
|
194,610,000
|
-11.1%
|
219,016,023
|
1,362,076
|
12285.8%
|
|
- of which net export turnover
|
109,709,000
|
0%
|
0
|
0%
|
119,292,956
|
0
|
0%
|
|
Operating charges
|
181,609,000
|
-15.0%
|
213,759,000
|
-1.3%
|
216,495,018
|
1,529,512
|
11773.7%
|
|
Operating profit/loss
|
-21,616,000
|
-264.8%
|
-5,926,000
|
-175.5%
|
7,852,491
|
19,316
|
-112007.2%
|
|
Financial income
|
1,290,000
|
5.1%
|
1,227,000
|
55.4%
|
789,393
|
410.50
|
314150.9%
|
|
Financial charges
|
2,245,000
|
17.2%
|
1,916,000
|
96.7%
|
974,178
|
4,384.50
|
51103.1%
|
|
Financial profit/loss
|
-955,000
|
-38.6%
|
-689,000
|
-272.9%
|
-184,785
|
-1,206.50
|
-79054.6%
|
|
Pretax net operating income
|
-22,571,000
|
-241.2%
|
-6,615,000
|
-186.3%
|
7,667,706
|
18,114.50
|
-124701.8%
|
|
Extraordinary income
|
29,630,000
|
157.8%
|
11,495,000
|
328.1%
|
2,684,923
|
1,464.50
|
2023116.1%
|
|
Extraordinary charges
|
8,685,000
|
110.5%
|
4,126,000
|
-34.0%
|
6,251,494
|
2,050.50
|
423455.2%
|
|
Extraordinary profit/loss
|
20,945,000
|
184.2%
|
7,369,000
|
306.6%
|
-3,566,571
|
0
|
0%
|
|
Net result
|
-542,000
|
-151.4%
|
1,054,000
|
-62.4%
|
2,800,943
|
17,010.50
|
-3286.3%
|
|
|
|
|
Normal Account
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total -
Passive Accounts (I to IV)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Grand Total (I to VI)
|
Net
|
84,304,000
|
-24.3%
|
111,370,000
|
-14.9%
|
130,923,084
|
|
|
Gross
|
CO
|
186,100,000
|
-11.2%
|
209,652,000
|
5.4%
|
198,874,800
|
|
|
Amortisation
|
1A
|
101,796,000
|
3.6%
|
98,282,000
|
44.6%
|
67,951,716
|
Non declared distributed
capital (I)
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Non declared distributed
capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed
asset (II)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total Active fixed asset
(II)
|
Net
|
33,981,000
|
-2.8%
|
34,969,000
|
-35.7%
|
54,405,653
|
|
|
Gross
|
BJ
|
131,101,000
|
1.0%
|
129,757,000
|
9.3%
|
118,749,819
|
|
|
Amortisation
|
BK
|
97,120,000
|
2.5%
|
94,788,000
|
47.3%
|
64,344,166
|
Intangilble
fixed assets
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Start-up cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
R & D expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CX
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Distributorships, patents
|
Net
|
0
|
0%
|
207,000
|
24.9%
|
165,758
|
|
|
Gross
|
AF
|
0
|
0%
|
1,443,000
|
7.5%
|
1,342,490
|
|
|
Amortisation
|
AG
|
0
|
0%
|
1,236,000
|
5.0%
|
1,176,732
|
|
 
|
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
|
144,000
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AJ
|
1,463,000
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AK
|
1,319,000
|
0%
|
0
|
0%
|
0
|
|
 
|
Pre-payments and
downpayments
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Intangible Assets
|
Net
|
144,000
|
-30.4%
|
207,000
|
24.9%
|
165,758
|
Tangilble
fixed assets
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Lands
|
Net
|
1,928,000
|
-2.5%
|
1,977,000
|
4.6%
|
1,890,163
|
|
|
Gross
|
AN
|
2,477,000
|
1.4%
|
2,444,000
|
13.5%
|
2,153,898
|
|
|
Amortisation
|
AO
|
549,000
|
17.6%
|
467,000
|
77.1%
|
263,735
|
|
 
|
Buildings
|
Net
|
4,251,000
|
-3.8%
|
4,420,000
|
-52.5%
|
9,301,958
|
|
|
Gross
|
AP
|
21,086,000
|
2.0%
|
20,665,000
|
9.7%
|
18,846,023
|
|
|
Amortisation
|
AQ
|
16,835,000
|
3.6%
|
16,245,000
|
70.2%
|
9,544,065
|
|
 
|
Plant
|
Net
|
23,931,000
|
24.4%
|
19,239,000
|
-51.6%
|
39,732,104
|
|
|
Gross
|
AR
|
100,256,000
|
6.5%
|
94,113,000
|
3.2%
|
91,218,289
|
|
|
Amortisation
|
AS
|
76,325,000
|
1.9%
|
74,874,000
|
45.4%
|
51,486,185
|
|
 
|
Other tangible fixed assets
|
Net
|
620,000
|
11.7%
|
555,000
|
22.0%
|
454,923
|
|
|
Gross
|
AT
|
2,712,000
|
7.6%
|
2,521,000
|
8.3%
|
2,328,372
|
|
|
Amortisation
|
AU
|
2,092,000
|
6.4%
|
1,966,000
|
4.9%
|
1,873,449
|
|
 
|
Fixed assets in construction
|
Net
|
1,076,000
|
-62.8%
|
2,896,000
|
150.2%
|
1,157,499
|
|
|
Gross
|
AV
|
1,076,000
|
-62.8%
|
2,896,000
|
150.2%
|
1,157,499
|
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Advances and payments on
account
|
Net
|
341,000
|
-91.5%
|
4,002,000
|
10812.4%
|
36,674
|
|
|
Gross
|
AX
|
341,000
|
-91.5%
|
4,002,000
|
10812.4%
|
36,674
|
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Tangible asset
|
Net
|
32,147,000
|
|
33,089,000
|
|
52,573,321
|
Financial
assets
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Associates at equity
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CT
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other participations
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Inter-company receivables
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other investment securities
|
Net
|
0
|
0%
|
0
|
0%
|
335
|
|
|
Gross
|
BD
|
0
|
0%
|
0
|
0%
|
335
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
1,570,000
|
0%
|
1,570,000
|
-0.1%
|
1,570,931
|
|
|
Gross
|
BF
|
1,570,000
|
0%
|
1,570,000
|
0%
|
1,570,931
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
119,000
|
15.5%
|
103,000
|
8.1%
|
95,308
|
|
|
Gross
|
BH
|
119,000
|
15.5%
|
103,000
|
8.1%
|
95,308
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
1,689,000
|
|
1,673,000
|
|
1,666,574
|
Current Assets (III)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total Assets
|
Net
|
50,283,000
|
-34.2%
|
76,401,000
|
0.1%
|
76,304,545
|
|
|
Gross
|
CJ
|
54,959,000
|
-31.2%
|
79,894,000
|
0.0%
|
79,912,094
|
|
|
Amortisation
|
CK
|
4,676,000
|
33.9%
|
3,493,000
|
-3.2%
|
3,607,549
|
Stocks
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Raw materials
|
Net
|
9,262,000
|
-24.4%
|
12,247,000
|
-18.9%
|
15,098,237
|
|
|
Gross
|
BL
|
10,746,000
|
-21.4%
|
13,675,000
|
-17.3%
|
16,530,113
|
|
|
Amortisation
|
BM
|
1,484,000
|
3.9%
|
1,428,000
|
-0.3%
|
1,431,876
|
|
 
|
Work in progress (goods)
|
Net
|
0
|
0%
|
11,896,000
|
28.8%
|
9,234,919
|
|
|
Gross
|
BN
|
0
|
0%
|
11,909,000
|
19.9%
|
9,929,642
|
|
|
Amortisation
|
BO
|
0
|
0%
|
13,000
|
-98.1%
|
694,723
|
|
 
|
Work in progress (services)
|
Net
|
5,847,000
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BP
|
6,163,000
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BQ
|
316,000
|
0%
|
0
|
0%
|
0
|
|
 
|
Semi-finished and finished products
|
Net
|
9,975,000
|
-44.7%
|
18,050,000
|
42.5%
|
12,664,657
|
|
|
Gross
|
BR
|
12,257,000
|
-37.0%
|
19,443,000
|
45.5%
|
13,363,783
|
|
|
Amortisation
|
BS
|
2,282,000
|
63.8%
|
1,393,000
|
99.2%
|
699,126
|
|
 
|
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
|
25,084,000
|
-40.5%
|
42,193,000
|
14.0%
|
36,997,813
|
Advance payments to suppliers
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Advance payments to suppliers
|
Net
|
69,000
|
0%
|
0
|
0%
|
2,380
|
|
|
Gross
|
BV
|
69,000
|
0%
|
0
|
0%
|
2,380
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Trade accounts receivable
|
Net
|
20,810,000
|
-32.5%
|
30,811,000
|
-16.3%
|
36,814,226
|
|
|
Gross
|
BX
|
21,404,000
|
-32.0%
|
31,470,000
|
-16.3%
|
37,596,050
|
|
|
Amortisation
|
BY
|
594,000
|
-9.9%
|
659,000
|
-15.7%
|
781,824
|
|
 
|
Other debtors
|
Net
|
3,036,000
|
14.2%
|
2,659,000
|
47.3%
|
1,804,710
|
|
|
Gross
|
BZ
|
3,036,000
|
14.2%
|
2,659,000
|
47.3%
|
1,804,710
|
|
|
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
|
23,846,000
|
-28.8%
|
33,470,000
|
-13.3%
|
38,618,936
|
Divers
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Investment securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Cash and cash equivalents
|
Net
|
994,000
|
380.2%
|
207,000
|
40.4%
|
147,475
|
|
|
Gross
|
CF
|
994,000
|
380.2%
|
207,000
|
40.4%
|
147,475
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
994,000
|
380.2%
|
207,000
|
40.4%
|
147,475
|
Prepaid expenses
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Prepaid expenses
|
Net
|
290,000
|
-45.4%
|
531,000
|
-1.3%
|
537,941
|
|
|
Gross
|
CH
|
290,000
|
-45.4%
|
531,000
|
-1.3%
|
537,941
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Currency differential gain
|
CN3
|
39,000
|
0%
|
0
|
0%
|
212,885
|
|
|
Gross
|
|
39,000
|
0%
|
0
|
0%
|
212,885
|
References
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Due within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due after one year
|
CR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Accounts - Passive
Other capital resources | Provisions for risks and charges | Liabilities |
Translation loss | Equalization accounts | References
Grand Total -
Passive Accounts (I to IV)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Grand Total (I to V)
|
EE
|
84,304,000
|
-24.3%
|
111,370,000
|
-14.9%
|
130,923,084
|
Shareholder
Equity (I)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total shareholders' equity
(Total I)
|
DL
|
12,897,000
|
-6.2%
|
13,746,000
|
-82.8%
|
80,027,851
|
|
|
Equity and shareholders'
equity
|
DA
|
15,992,000
|
0%
|
15,992,000
|
0.0%
|
15,991,965
|
|
|
Issue and merger premiums
|
DB
|
10,370,000
|
0%
|
10,370,000
|
0.0%
|
10,369,783
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
1,599,000
|
0%
|
1,599,000
|
0.0%
|
1,599,196
|
|
|
Statutory or contractual
reserve
|
DE
|
14,243,000
|
0%
|
14,243,000
|
0.0%
|
14,243,229
|
|
|
Special regulated reserves
|
DF
|
28,000
|
0%
|
28,000
|
1.5%
|
27,599
|
|
|
Of which special reserve of
provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other reserves
|
DG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which reserve for buying originals
works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought
forward
|
DH
|
-44,071,000
|
2.3%
|
-45,125,000
|
-397.5%
|
15,170,472
|
|
|
Profit or loss for the
period
|
DI
|
-542,000
|
-151.4%
|
1,054,000
|
-62.4%
|
2,800,943
|
|
|
Investment grants
|
DJ
|
93,000
|
-5.1%
|
98,000
|
-17.3%
|
118,540
|
|
|
Special tax-allowable
reserves
|
DK
|
15,185,000
|
-2.0%
|
15,487,000
|
-21.4%
|
19,706,124
|
Other capital resources (II)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total other capital resources (Total II)
|
DO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income from participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Conditional loans
|
DN
|
0
|
0%
|
0
|
0%
|
0
|
Provisions for risks and charges (III)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total provisions for risks and charges (Total III)
|
DR
|
16,803,000
|
34.2%
|
12,519,000
|
70.4%
|
7,348,311
|
|
|
Risk provisions
|
DP
|
751,000
|
12.3%
|
669,000
|
-6.6%
|
716,011
|
|
|
Reserves for charges
|
DQ
|
16,053,000
|
35.5%
|
11,850,000
|
78.7%
|
6,632,300
|
Liabilities (IV)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
54,596,000
|
-35.8%
|
85,103,000
|
96.3%
|
43,359,296
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
194,000
|
-20.8%
|
245,000
|
-97.1%
|
8,591,201
|
|
|
Sundry loans and financial liabilities
|
DV
|
26,009,000
|
-44.8%
|
47,131,000
|
0%
|
0
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current orders
|
DW
|
0
|
0%
|
794,000
|
0%
|
0
|
|
|
Trade accounts payables
|
DX
|
11,955,000
|
-32.7%
|
17,756,000
|
16.4%
|
15,250,483
|
|
|
Tax and social security liabilities
|
DY
|
15,772,000
|
-8.7%
|
17,266,000
|
-2.7%
|
17,740,803
|
|
|
Fixed asset liabilities
|
DZ
|
529,000
|
-57.1%
|
1,234,000
|
-12.3%
|
1,406,441
|
|
|
Other debts
|
EA
|
137,000
|
-60.3%
|
345,000
|
-6.8%
|
370,368
|
Translation loss (V)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Translation loss (Total V)
|
ED
|
8,000
|
0%
|
0
|
0%
|
187,627
|
Equalization accounts
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Deferred income
|
EB
|
0
|
0%
|
332,000
|
0%
|
0
|
References
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
27,599
|
|
|
Deferred income and liabilities
|
EG
|
0
|
0%
|
0
|
0%
|
43,030,584
|
|
|
Of which current bank facilities
|
EH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Result account
Sales of Goods | Operating charges | Operating charges | Financial income |
Financial charges | Financial charges | Extraordinary charges | Employee profit
sharing | Tax on profits | References
1- Operating
result(I-II)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Operating result (Total
I-II)
|
GG
|
-21,616,000
|
-264.8%
|
-5,926,000
|
-175.5%
|
7,852,491
|
2 -Financial result(V
- VI)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Financial result (Total
V-VI)
|
GV
|
-955,000
|
-38.6%
|
-689,000
|
-272.9%
|
-184,785
|
3 -Pre-tax net
operating income result(I - VI)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Pre-tax net operating income
(Total I-II+II-IV+V-VI)
|
GW
|
-22,571,000
|
-241.2%
|
-6,615,000
|
-186.3%
|
7,667,706
|
4
-Extraordinary result(VII-VIII)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Extraordinary result (Total
VII-VIII)
|
HI
|
20,945,000
|
184.2%
|
7,369,000
|
306.6%
|
-3,566,571
|
Profit or loss
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Profit or loss
|
HN
|
-542,000
|
-151.4%
|
1,054,000
|
-62.4%
|
2,800,943
|
Total Income
(I+III+V+VII)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Total Income (I+III+V+VII)
|
HL
|
190,914,000
|
-13.4%
|
220,555,000
|
-3.2%
|
227,821,825
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Total charges (Total
II+IV+VI+VIII+IX+X)
|
HM
|
191,455,000
|
-12.8%
|
219,499,000
|
-2.5%
|
225,020,880
|
Operating
income(I)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Total operating income (Total
I)
|
FR
|
159,993,000
|
-23.0%
|
207,833,000
|
-7.4%
|
224,347,509
|
Operating
income (details)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Sale of goods for resale
|
FC
|
0
|
0%
|
0
|
0%
|
20,179
|
|
|
France
|
FA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
20,179
|
|
 
|
Sale of goods produced
|
FF
|
0
|
0%
|
194,610,000
|
-9.2%
|
214,371,197
|
|
|
France
|
FD
|
0
|
0%
|
194,610,000
|
104.5%
|
95,140,979
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
119,230,218
|
|
 
|
Sale of services
|
FI
|
168,704,000
|
0%
|
0
|
0%
|
4,624,647
|
|
|
France
|
FG
|
58,995,000
|
0%
|
0
|
0%
|
4,582,088
|
|
|
Export
|
FH
|
109,709,000
|
0%
|
0
|
0%
|
42,559
|
|
 
|
Net turnover
|
FL
|
168,704,000
|
-13.3%
|
194,610,000
|
-11.1%
|
219,016,023
|
|
|
France
|
FJ
|
58,995,000
|
-69.7%
|
194,610,000
|
95.2%
|
99,723,067
|
|
|
Export
|
FK
|
109,709,000
|
0%
|
0
|
0%
|
119,292,956
|
|
|
Stocked production
|
FM
|
-12,932,000
|
-245.7%
|
8,873,000
|
18348.6%
|
-48,623
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
167,000
|
-29.2%
|
236,000
|
62.1%
|
145,606
|
|
|
Release of reserves and
provisions
|
FP
|
4,046,000
|
-1.4%
|
4,102,000
|
-21.0%
|
5,190,609
|
|
|
Other income
|
FQ
|
8,000
|
-33.3%
|
12,000
|
-72.7%
|
43,894
|
Operating
charges(II)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Total operating charges
(Total II)
|
GF
|
181,609,000
|
-15.0%
|
213,759,000
|
-1.3%
|
216,495,018
|
Exploitation charges
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Purchase of goods for resale
|
FS
|
83,245,000
|
0%
|
0
|
0%
|
34,036
|
|
|
Change in stocks of goods
for resale
|
FT
|
2,928,000
|
0%
|
0
|
0%
|
0
|
|
|
Purchase of raw materials
|
FU
|
0
|
0%
|
106,308,000
|
4.0%
|
102,235,710
|
|
|
Change in stocks of raw
materials
|
FV
|
0
|
0%
|
-767,000
|
-139.3%
|
1,950,126
|
|
|
Other external purchases and
charges
|
FW
|
37,529,000
|
-25.3%
|
50,227,000
|
7.1%
|
46,893,815
|
|
|
Tax, duty and similar
payments
|
FX
|
2,741,000
|
-10.9%
|
3,077,000
|
-31.6%
|
4,495,631
|
|
|
Payroll
|
FY
|
31,272,000
|
-6.3%
|
33,370,000
|
-2.3%
|
34,167,215
|
|
|
Social security costs
|
FZ
|
12,877,000
|
-0.1%
|
12,884,000
|
-15.5%
|
15,242,008
|
Depreciation
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Depreciation of fixed assets
|
GA
|
5,340,000
|
9.7%
|
4,868,000
|
-24.9%
|
6,484,512
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of
current assets
|
GC
|
4,086,000
|
71.0%
|
2,389,000
|
-26.7%
|
3,257,423
|
|
|
Provisions for risks and
charges
|
GD
|
1,561,000
|
27.8%
|
1,221,000
|
-2.0%
|
1,245,400
|
Other charges
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Other charges
|
GE
|
28,000
|
-84.6%
|
182,000
|
-62.8%
|
489,142
|
Operating
charges (III-IV)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Share of joint-venture
transferred to other partner(s) (Total III)
|
GH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Share of joint venture
transferred from other partner(s) (Total IV)
|
GI
|
0
|
0%
|
0
|
0%
|
0
|
Financial
income(V)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total financial income
(Total V)
|
GP
|
1,290,000
|
5.1%
|
1,227,000
|
55.4%
|
789,393
|
|
|
Share financial income
|
GJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other investment income
& capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and similar
income
|
GL
|
3,000
|
50.0%
|
2,000
|
-92.4%
|
26,230
|
|
|
Released provisions and
transferred charges
|
GM
|
0
|
0%
|
46,000
|
-5.6%
|
48,728
|
|
|
Exchange gains
|
GN
|
1,287,000
|
9.2%
|
1,179,000
|
65.0%
|
714,435
|
|
|
Net income from disposal of
investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial
Charge (VI)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total financial charge
(Total VI)
|
GU
|
2,245,000
|
17.2%
|
1,916,000
|
96.7%
|
974,178
|
|
|
Financial reserves and
provisions
|
GQ
|
2,000
|
0%
|
0
|
0%
|
37,334
|
|
|
Interest and similar charges
|
GR
|
1,115,000
|
22.3%
|
912,000
|
203.0%
|
300,945
|
|
|
Exchange losses
|
GS
|
1,128,000
|
12.4%
|
1,004,000
|
57.9%
|
635,899
|
|
|
Net loss from disposal of
investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary
income(VII)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total extraordinary income
(Total VII)
|
HD
|
29,630,000
|
157.8%
|
11,495,000
|
328.1%
|
2,684,923
|
|
|
Extraordinary operating
income
|
HA
|
217,000
|
10750.0%
|
2,000
|
-27.1%
|
2,745
|
|
|
Extraordinary income from
capital transactions
|
HB
|
26,020,000
|
328.0%
|
6,079,000
|
1317.0%
|
428,994
|
|
|
Released provisions and
transferred charges
|
HC
|
3,393,000
|
-37.3%
|
5,414,000
|
140.3%
|
2,253,184
|
Extraordinary
charges(VIII)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total extraordinary charges
(Total VIII)
|
HH
|
8,685,000
|
110.5%
|
4,126,000
|
-34.0%
|
6,251,494
|
|
|
Extraordinary operating
charges
|
HE
|
1,470,000
|
-44.6%
|
2,654,000
|
13.7%
|
2,334,829
|
|
|
Extraordinary charges from
capital transactions
|
HF
|
262,000
|
469.6%
|
46,000
|
-81.1%
|
242,994
|
|
|
Extraordinary reserves and
provisions
|
HG
|
6,952,000
|
387.5%
|
1,426,000
|
-61.2%
|
3,673,671
|
Employee
profit sharing(IX)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Employee profit sharing
(Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
36,828
|
Tax on
profits(X)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Tax on profits (Total X)
|
HK
|
-1,084,000
|
-258.9%
|
-302,000
|
-123.9%
|
1,263,362
|
References
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Of which equipment leases
|
HP
|
0
|
0%
|
0
|
0%
|
149
|
|
|
Of which property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which transferred charges
|
A1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which trader's own
contributions
|
A2
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which royalties on
licences and patents (income)
|
A3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which royalties on
licences and patents (charges)
|
A4
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Other 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
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Gross value at begin of
period
|
OG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions,
creations, contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item
transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
14,660,267
|
|
|
Decreasess by transfers
|
OK2
|
0
|
0%
|
0
|
0%
|
1,786,154
|
|
|
Gross value at the end of
period
|
OL
|
0
|
0%
|
0
|
0%
|
118,749,820
|
Research and development
Charge (Total I)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Gross value at begin of
period
|
CZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
KB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item
transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at the end of
period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget
item from Intangible fixed assets(Total II)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Gross value at begin of
period
|
KD
|
0
|
0%
|
0
|
0%
|
1,426,671
|
|
|
Increasess due to
revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions,
creations, contributions
|
KF
|
0
|
0%
|
0
|
0%
|
34,953
|
|
|
Decreasess by budget item
transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
119,134
|
|
|
Gross value at the end of
period
|
LW
|
0
|
0%
|
0
|
0%
|
1,342,490
|
Tangible fixed
assets (Total III)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Gross value at begin of
period
|
LN
|
0
|
0%
|
0
|
0%
|
109,634,761
|
|
|
Increasess due to
revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions,
creations, contributions
|
LP
|
0
|
0%
|
0
|
0%
|
22,408,363
|
|
|
Decreasess by budget item
transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
14,660,267
|
|
|
Decreasess by transfers
|
NG2
|
0
|
0%
|
0
|
0%
|
1,642,100
|
|
|
Gross value at the end of
period
|
NH
|
0
|
0%
|
0
|
0%
|
115,740,757
|
Fiancial
assets (Total IV)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Gross value at begin of
period
|
LQ
|
0
|
0%
|
0
|
0%
|
1,687,381
|
|
|
Increasess due to
revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions,
creations, contributions
|
LS
|
0
|
0%
|
0
|
0%
|
4,112
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
0
|
0%
|
0
|
0%
|
24,920
|
|
|
Gross value at the end of
period
|
NK
|
0
|
0%
|
0
|
0%
|
1,666,573
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Reserve for depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserve for depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
0
|
Research and development charge (Total I)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Reserve for depreciation value at begin of period
|
CY
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
PD
|
0
|
0%
|
0
|
0%
|
0
|
Other intangible assets (Total II)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Reserve for depreciation value at begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
1,205,528
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
90,338
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
119,134
|
|
|
Decreasess by budget item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
1,176,732
|
Total fixed assets amotisation(Total III)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Reserve for depreciation value at begin of period
|
QU
|
0
|
0%
|
0
|
0%
|
58,172,366
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
6,394,173
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
1,399,106
|
|
|
Decreasess by budget item transfer
|
QX
|
0
|
0%
|
0
|
0%
|
63,167,433
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Gross value at begin of period
|
Z91
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item transfer
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
Premium refund of obligations
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Net value at begining of period
|
SP1
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
SP2
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during period
|
SP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net value at the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
7C
|
0
|
0%
|
0
|
0%
|
28,523,441
|
|
Increases
|
UB
|
0
|
0%
|
0
|
0%
|
8,213,828
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
6,075,284
|
|
|
Value at the end of period
|
UD
|
0
|
0%
|
0
|
0%
|
30,661,985
|
Includes Total allocations
|
|
Operating
|
UE
|
0
|
0%
|
0
|
0%
|
4,502,823
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
37,334
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
3,673,671
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
3,773,372
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
48,728
|
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
2,253,184
|
Total regulated provisions (Total I)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
3Z
|
0
|
0%
|
0
|
0%
|
18,006,123
|
|
Increases
|
TS
|
0
|
0%
|
0
|
0%
|
3,673,671
|
|
Decreases
|
TT
|
0
|
0%
|
0
|
0%
|
1,973,670
|
|
|
Value at the end of period
|
TU
|
0
|
0%
|
0
|
0%
|
19,706,124
|
Total risk and charge provisions (Total II)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
5Z
|
0
|
0%
|
0
|
0%
|
8,133,330
|
|
Increases
|
TV
|
0
|
0%
|
0
|
0%
|
1,282,734
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
2,067,754
|
|
|
Value at the end of period
|
TX
|
0
|
0%
|
0
|
0%
|
7,348,310
|
Total Provision for depreciation (Total III)
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Value at begining of period
|
7B
|
0
|
0%
|
0
|
0%
|
2,383,986
|
|
Increases
|
TY
|
0
|
0%
|
0
|
0%
|
3,257,423
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
2,033,860
|
|
|
Value at the end of period
|
UA
|
0
|
0%
|
0
|
0%
|
3,607,549
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Gross value
|
VT
|
0
|
0%
|
0
|
0%
|
41,604,940
|
|
|
1 year at most
|
VU
|
0
|
0%
|
0
|
0%
|
39,938,701
|
|
|
More than one year
|
VV
|
0
|
0%
|
0
|
0%
|
1,666,239
|
State of loans
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Claims related to holdings (gross)
|
UL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Claims related to shareholdings (1 year at most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (gross)
|
UP
|
0
|
0%
|
0
|
0%
|
1,570,931
|
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial assets (gross)
|
UT
|
0
|
0%
|
0
|
0%
|
95,308
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
860,842
|
|
|
Other claims customer
|
UX
|
0
|
0%
|
0
|
0%
|
36,735,208
|
|
|
Receivables represent Loaned Securities
|
UU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Provision for depreciation previously established
|
UQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Personnel and associated accounts
|
UY
|
0
|
0%
|
0
|
0%
|
23,302
|
|
|
Social Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
55,373
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value added tax
|
VB
|
0
|
0%
|
0
|
0%
|
1,443,942
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
2,552
|
|
|
Group and Associates
|
VC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Accounts receivable (including claims relating to the operation of
pension titles)
|
VR
|
0
|
0%
|
0
|
0%
|
279,542
|
Prepaid
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
537,941
|
State Debt
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Total debt (gross)
|
VY
|
0
|
0%
|
0
|
0%
|
43,359,295
|
|
1 year at most
|
VZ2
|
0
|
0%
|
0
|
0%
|
43,030,584
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
189,802
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
138,909
|
Details
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
 
|
Convertible bonds (gross)
|
7Y1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Y3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other bonds (gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing & debts to 1 year maximum at the origin (gross)
|
VG1
|
0
|
0%
|
0
|
0%
|
8,211,257
|
|
1 year at most
|
VG2
|
0
|
0%
|
0
|
0%
|
8,211,257
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing & debts to more than 1 year at the origin (gross)
|
VH1
|
0
|
0%
|
0
|
0%
|
379,944
|
|
1 year at most
|
VH2
|
0
|
0%
|
0
|
0%
|
51,233
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
189,802
|
|
 
|
Loans and various financial liabilities (gross)
|
8A1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Suppliers and associated accounts (gross)
|
8B1
|
0
|
0%
|
0
|
0%
|
15,250,483
|
|
1 year at most
|
8B2
|
0
|
0%
|
0
|
0%
|
15,250,483
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
15,250,483
|
|
 
|
Personnel and associated accounts (gross)
|
8C1
|
0
|
0%
|
0
|
0%
|
8,342,479
|
|
1 year at most
|
8C2
|
0
|
0%
|
0
|
0%
|
8,342,479
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social Security and other social organizations (gross)
|
8D1
|
0
|
0%
|
0
|
0%
|
6,008,350
|
|
1 year at most
|
8D2
|
0
|
0%
|
0
|
0%
|
6,008,350
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
2,209,461
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
2,209,461
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
0
|
0%
|
0
|
0%
|
11,782
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
0%
|
11,782
|
|
More than 1 year and 5 years at most
|
VW3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Backed Obligations (gross)
|
VX1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VX2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VX3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other taxes and assimilated (gross)
|
VQ1
|
0
|
0%
|
0
|
0%
|
1,168,732
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
1,168,732
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and liabilities associated accounts (gross)
|
8J1
|
0
|
0%
|
0
|
0%
|
1,406,441
|
|
1 year at most
|
8J2
|
0
|
0%
|
0
|
0%
|
1,406,441
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
8J4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Groups and associates (gross)
|
VI1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VI2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VI3
|
0
|
0%
|
0
|
0%
|
0
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other liabilities (gross)
|
8K1
|
0
|
0%
|
0
|
0%
|
370,368
|
|
1 year at most
|
8K2
|
0
|
0%
|
0
|
0%
|
370,368
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8L2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
362,477
|
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
0
|
0%
|
7,920
|
Table allocation results and other information
Dividends distributed
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
8,902,194
|
Commitments
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Commitments Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Effects brought to the discount and unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other charges Externes
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
7,646,561
|
|
|
Rentals, rental charges and condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
2,259,587
|
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
4,091,980
|
|
|
Remuneration intermediaries and fees (excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
3,325,088
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
0%
|
29,570,599
|
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
46,893,815
|
Taxes and Fees
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
0%
|
2,430,049
|
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
2,065,582
|
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
4,495,631
|
VAT
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
17,617,390
|
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
12,218,609
|
Average number of employees
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Average number of employees
|
YP
|
0
|
0%
|
0
|
0%
|
1,200
|
Groups and Shareholders
|
|
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability of the
business | Return on capital
Structure and Liquidity
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Fixed Asset Financing
|

|
1.17
|
-10.0%
|
1.30
|
-3.7%
|
1.35
|
1.71
|
-31.6%
|
|
Global Debt
|

|
117days
|
-25.5%
|
157days
|
121.1%
|
71days
|
122.50days
|
-4.5%
|
|
Working Capital Fund overall net
|

|
47days
|
-34.7%
|
72days
|
5.9%
|
68days
|
70days
|
-32.9%
|
|
Financial independence
|

|
6647.94%
|
18.5%
|
5610.61%
|
502.3%
|
931.51%
|
424.16%
|
1467.3%
|
|
 More ratios
|
|
Solvability
|

|
15.30%
|
24.0%
|
12.34%
|
-79.8%
|
61.13%
|
36.78%
|
-58.4%
|
|
Capacity debt futures
|

|
%
|
-
|
%
|
-
|
968.57%
|
953.51%
|
-
|
|
Coverage of current assets by net working capital overall
|

|
40.10%
|
-17.7%
|
48.73%
|
-6.9%
|
52.36%
|
44.80%
|
-10.5%
|
|
General Liquidity
|

|
|
-
|
|
-
|
0.93
|
0.89
|
-
|
|
Restricted Liquidity
|

|
|
-
|
|
-
|
0.93
|
1.25
|
-
|
Management or rotation
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Need background in operating working capital
|

|
44days
|
-38.0%
|
71days
|
6.0%
|
67days
|
33.50days
|
31.3%
|
|
Treasury
|

|
2days
|
0%
|
0days
|
0%
|
0days
|
4days
|
-50.0%
|
|
Inventory turnover of goods
|

|
0days
|
-
|
days
|
-
|
0days
|
10days
|
0%
|
|
Average length of credit granted to customers
|

|
46days
|
-20.7%
|
58days
|
1.8%
|
57days
|
63.50days
|
-27.6%
|
|
Average length of credit obtained suppliers
|

|
35days
|
-14.6%
|
41days
|
20.6%
|
34days
|
56days
|
-37.5%
|
|
 More ratios
|
|
Inventory turnover of raw materials in industrial enterprises
|

|
days
|
-
|
46days
|
-20.7%
|
58days
|
62days
|
-
|
|
Inventory turnover of intermediate and finished products in the
industrial enterprise
|

|
days
|
-
|
days
|
-
|
189days
|
301days
|
-
|
|
Rotation tangible assets
|

|
%
|
-
|
%
|
-
|
189.23%
|
521.36%
|
-
|
Profitability of the business
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Margin trading
|

|
-51.08%
|
0%
|
0%
|
0%
|
-0.01
|
0%
|
0%
|
|
Profitability of the business
|
|
-8.69
|
-1123.9%
|
-0.71
|
-111.0%
|
6.44
|
4.59%
|
-289.3%
|
|
Net profit
|

|
-0.32%
|
-159.3%
|
0.54%
|
-57.8%
|
1.28%
|
1.98%
|
-116.2%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
-13.31%
|
0%
|
0%
|
0%
|
-7.08%
|
-0.38%
|
-3402.6%
|
|
Rates integration
|

|
19.01%
|
-22.5%
|
24.52%
|
-20.9%
|
30.98%
|
37.17%
|
-48.9%
|
|
Rate leasing furniture
|

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

|
137.66%
|
42.0%
|
96.94%
|
33.1%
|
72.82%
|
80.46%
|
71.1%
|
|
Weight interests
|

|
1.33
|
35.7%
|
0.98%
|
122.7%
|
0.44%
|
0.37%
|
259.5%
|
Return on capital
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Cash flow from the overall profitability
|

|
-8.30%
|
-1320.6%
|
0.68%
|
-77.9%
|
3.08%
|
3.98%
|
-308.5%
|
|
Rates of economic profitability
|

|
-37%
|
-1750.0%
|
-2%
|
-112.5%
|
16%
|
17.29%
|
-314.0%
|
|
Financial profitability
|

|
12897000%
|
-6.2%
|
13746000%
|
-82.8%
|
80027851%
|
236817%
|
5346.0%
|
|
Return on investment
|

|
4.36%
|
-10.3%
|
4.86%
|
14.1%
|
4.26%
|
11.22%
|
-61.1%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
|
31/12/2012
|
|
31/12/2011
|
|
31/12/2008
|
Sector Median2012
|
|
|
Turnover
|
168,704,000
|
-13.3%
|
194,610,000
|
-11.1%
|
219,016,023
|
1,362,076 €
|
12285.8%
|
|
Sales of goods
|
0
|
0%
|
0
|
0%
|
20,179
|
|
|
|
- Purchase of goods
|
83,245,000
|
0%
|
0
|
0%
|
34,036
|
|
|
|
+/- Stock of goods variation
|
2,928,000
|
0%
|
0
|
0%
|
0
|
|
|
|
Trading margin
|
-86,173,000 €
|
0%
|
0 €
|
0%
|
-13,857 €
|
0 €
|
0%
|
|
|
-51.08 % CA
|
0%
|
0.00 % CA
|
0%
|
-0.01 % CA
|
0 % CA
|
0%
|
|
Sale of goods produced
|
168,704,000
|
-13.3%
|
194,610,000
|
-11.1%
|
218,995,844
|
|
|
|
+/- Stocked production
|
-12,932,000
|
-245.7%
|
8,873,000
|
18348.6%
|
-48,623
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
155,772,000 €
|
-23.4%
|
203,483,000 €
|
-7.1%
|
218,947,221 €
|
1,117,478 €
|
13839.6%
|
|
|
92.33 % CA
|
-11.7%
|
104.56 % CA
|
4.6%
|
99.97 % CA
|
99.99 % CA
|
-7.7%
|
|
Trading margin
|
-86,173,000
|
0%
|
0
|
0%
|
-13,857
|
0
|
0%
|
|
+ Period Production
|
155,772,000
|
-23.4%
|
203,483,000
|
-7.1%
|
218,947,221
|
1,117,478
|
13839.6%
|
|
- Purchase of raw materials
|
0
|
0%
|
106,308,000
|
4.0%
|
102,235,710
|
|
|
|
+/- Change in stocks of raw
materiels
|
0
|
0%
|
-767,000
|
-139.3%
|
1,950,126
|
|
|
|
- Other external purchases
and charges
|
37,529,000
|
-25.3%
|
50,227,000
|
7.1%
|
46,893,815
|
|
|
|
Added value
|
32,070,000 €
|
-32.8%
|
47,715,000 €
|
-29.7%
|
67,853,713 €
|
565,739.50 €
|
5568.7%
|
|
|
19.01 % CA
|
-22.5%
|
24.52 % CA
|
-20.9%
|
30.98 % CA
|
37.17 % CA
|
-48.9%
|
|
Added value
|
32,070,000 €
|
-32.8%
|
47,715,000 €
|
-29.7%
|
67,853,713 €
|
565,739.50 €
|
5568.7%
|
|
+ Operating grants
|
167,000
|
-29.2%
|
236,000
|
62.1%
|
145,606
|
|
|
|
- Tax, duty and similar
payments
|
2,741,000
|
-10.9%
|
3,077,000
|
-31.6%
|
4,495,631
|
|
|
|
- Personal charges
|
44,149,000
|
-4.6%
|
46,254,000
|
-6.4%
|
49,409,223
|
|
|
|
Gross operating surplus
|
-14,653,000 €
|
-961.8%
|
-1,380,000 €
|
-109.8%
|
14,094,465 €
|
34,818.50 €
|
-42183.9%
|
|
|
-8.69 % CA
|
-1123.9%
|
-0.71 % CA
|
-111.0%
|
6.44 % CA
|
4.59 % CA
|
-289.3%
|
|
Gross operating surplus
|
-14,653,000 €
|
-961.8%
|
-1,380,000 €
|
-109.8%
|
14,094,465 €
|
34,818.50 €
|
-42183.9%
|
|
+ Release of reserves and
provisions
|
4,046,000
|
-1.4%
|
4,102,000
|
-21.0%
|
5,190,609
|
|
|
|
+ Other operating income
|
8,000
|
-33.3%
|
12,000
|
-72.7%
|
43,894
|
|
|
|
- Depreciation/Amortisation
|
10,987,000
|
29.6%
|
8,478,000
|
-22.8%
|
10,987,335
|
|
|
|
- Other charges
|
28,000
|
-84.6%
|
182,000
|
-62.8%
|
489,142
|
|
|
|
Operating result
|
-21,614,000 €
|
-264.7%
|
-5,926,000 €
|
-175.5%
|
7,852,491 €
|
19,316 €
|
-111996.9%
|
|
|
-12.81 % CA
|
-320.0%
|
-3.05 % CA
|
-185.0%
|
3.59 % CA
|
2.39 % CA
|
-636.0%
|
|
Operating result
|
-21,614,000 €
|
-264.7%
|
-5,926,000 €
|
-175.5%
|
7,852,491 €
|
19,316 €
|
-111996.9%
|
|
+/- Result of joint-venture
transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
1,290,000
|
5.1%
|
1,227,000
|
55.4%
|
789,393
|
|
|
|
- Financial charges
|
2,245,000
|
17.2%
|
1,916,000
|
96.7%
|
974,178
|
|
|
|
Pre-tax result
|
-22,569,000 €
|
-241.2%
|
-6,615,000 €
|
-186.3%
|
7,667,706 €
|
18,114.50 €
|
-124690.8%
|
|
|
-13.38 % CA
|
-293.5%
|
-3.40 % CA
|
-197.1%
|
3.50 % CA
|
2.08 % CA
|
-743.3%
|
|
Extraordinary income
|
29,630,000
|
157.8%
|
11,495,000
|
328.1%
|
2,684,923
|
1,464.50
|
2023116.1%
|
|
- Extraordinary charges
|
8,685,000
|
110.5%
|
4,126,000
|
-34.0%
|
6,251,494
|
|
|
|
Extraordinary result
|
20,945,000 €
|
184.2%
|
7,369,000 €
|
306.6%
|
-3,566,571 €
|
0 €
|
0%
|
|
|
12.42 % CA
|
227.7%
|
3.79 % CA
|
332.5%
|
-2 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
-22,569,000 €
|
-241.2%
|
-6,615,000 €
|
-186.3%
|
7,667,706 €
|
18,114.50 €
|
-124690.8%
|
|
Extraordinary result
|
20,945,000 €
|
184.2%
|
7,369,000 €
|
306.6%
|
-3,566,571 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
36,828
|
|
|
|
- Tax on profits
|
-1,084,000
|
-258.9%
|
-302,000
|
-123.9%
|
1,263,362
|
|
|
|
Net result
|
-540,000 €
|
-151.1%
|
1,056,000 €
|
-62.3%
|
2,800,945 €
|
17,009.50 €
|
-3274.7%
|
|

|
-0.32 % CA
|
-159.3%
|
0.54 % CA
|
-57.8%
|
1.28 % CA
|
1.98 % CA
|
-116.2%
|
|
|
|
|