|
Active Account | Passive Account |
Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
26/12/2013
|
|
13/12/2013
|
|
23/05/2013
|
|
|
|
Activity Code
|
4772A
|
|
4772A
|
|
4772A
|
|
|
|
Employees
|
4002
|
|
0
|
|
4052
|
|
|
Active
account
|
Annual
Accounts
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector
Median 2013
|
|
|
Capital
not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
fixed assets
|
115,142,722
|
-3.6%
|
119,434,367
|
-6.1%
|
127,246,602
|
77,289
|
148876.9%
|
|
-
Intangible assets
|
35,574,665
|
1.1%
|
35,193,001
|
1.7%
|
34,605,177
|
51,461
|
69029.4%
|
|
-
Tangible assets
|
77,252,213
|
-4.8%
|
81,140,123
|
-9.2%
|
89,345,960
|
10,585
|
729727.2%
|
|
-
Financial assets
|
5,177,578
|
-2.3%
|
5,301,533
|
-1.8%
|
5,396,966
|
1,500
|
345071.9%
|
|
Net
current assets
|
227,065,319
|
11.1%
|
204,451,758
|
-17.5%
|
247,843,589
|
136,209
|
166603.6%
|
|
-
Stocks
|
184,045,985
|
6.7%
|
172,476,169
|
-15.3%
|
203,649,163
|
87,018
|
211403.3%
|
|
-
Advanced payments
|
3,206,853
|
11.1%
|
121,702
|
-80.6%
|
627,578
|
0
|
0%
|
|
-
Receivables
|
31,939,705
|
18.3%
|
27,000,818
|
-30.0%
|
38,592,932
|
8,256
|
386766.6%
|
|
-
Securities and cash
|
7,872,776
|
62.2%
|
4,853,069
|
-2.4%
|
4,973,916
|
14,682
|
53522.0%
|
|
-
Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
561
|
-
|
|
Accounts
of regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
Assets
|
342,208,039
|
5.7%
|
323,886,128
|
-13.7%
|
375,090,193
|
236,033
|
144883.1%
|
Passive
Account
|
Annual
Accounts
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector
Median 2013
|
|
|
Shareholders'
equity
|
99,251,048
|
-19.4%
|
123,138,011
|
-6.7%
|
132,050,262
|
59,117
|
167789.2%
|
|
Share
capital
|
40,589,550
|
0%
|
40,589,550
|
0%
|
40,589,550
|
8,000
|
507269.4%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
5,787,742
|
59.1%
|
3,638,056
|
-3.5%
|
3,768,418
|
0
|
0%
|
|
Liabilities
|
237,169,245
|
20.3%
|
197,110,057
|
-17.6%
|
239,271,509
|
143,546
|
165121.8%
|
|
-
Financial liabilities
|
52,925,182
|
201.4%
|
17,559,429
|
57.0%
|
11,186,778
|
47,900
|
110391.0%
|
|
-
Advanced payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
-
Trade account payables
|
132,482,503
|
1.3%
|
130,823,470
|
-18.6%
|
160,808,733
|
31,996
|
413959.6%
|
|
-
Tax and social liabilities
|
40,461,945
|
-4.7%
|
42,455,622
|
-23.3%
|
55,350,689
|
24,006
|
168449.3%
|
|
-
Other debts and fixed assets liabilities
|
11,276,713
|
80.4%
|
6,249,531
|
-47.4%
|
11,888,723
|
4,486
|
251275.7%
|
|
Account
regularization
|
22,899
|
4.1%
|
22,005
|
-39.8%
|
36,582
|
0
|
0%
|
|
Total
liabilities
|
342,208,039
|
5.7%
|
323,886,128
|
-13.7%
|
375,090,193
|
236,058
|
144867.8%
|
Results
|
Annual Accounts
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector Median 2013
|
|
|
Sales of Goods
|
709,855,258
|
-0.5%
|
713,161,334
|
-3.9%
|
741,806,782
|
286,625
|
247559.9%
|
|
Net turnover
|
701,527,474
|
-0.2%
|
703,195,138
|
-3.7%
|
730,552,823
|
282,667
|
248081.6%
|
|
- of which net export turnover
|
19,074,590
|
3.3%
|
18,472,176
|
24.6%
|
14,820,657
|
0
|
0%
|
|
Operating charges
|
640,836,989
|
2.0%
|
628,402,814
|
-1.0%
|
634,545,989
|
279,301
|
229343.1%
|
|
Operating profit/loss
|
69,018,269
|
-18.6%
|
84,758,520
|
-21.0%
|
107,260,793
|
6,641
|
1039175.2%
|
|
Financial income
|
24,439
|
240.4%
|
7,180
|
-96.4%
|
202,188
|
02
|
1221850.0%
|
|
Financial charges
|
3,111,211
|
12.1%
|
2,775,231
|
201.8%
|
919,642
|
1,512
|
205667.9%
|
|
Financial profit/loss
|
-3,086,772
|
-11.5%
|
-2,768,051
|
-285.8%
|
-717,454
|
-1,060
|
-291104.9%
|
|
Pretax net operating income
|
65,931,497
|
-19.6%
|
81,990,469
|
-23.0%
|
106,543,339
|
4,999
|
1318793.7%
|
|
Extraordinary income
|
2,996,657
|
-56.6%
|
6,911,148
|
-9.1%
|
7,607,049
|
0
|
0%
|
|
Extraordinary charges
|
9,028,426
|
102.1%
|
4,466,477
|
-21.8%
|
5,708,108
|
45
|
20063068.9%
|
|
Extraordinary profit/loss
|
-6,031,769
|
-346.7%
|
2,444,671
|
28.7%
|
1,898,941
|
0
|
0%
|
|
Net result
|
36,917,562
|
-29.8%
|
52,600,053
|
-22.0%
|
67,437,471
|
5,035
|
733118.7%
|
|
|
|
|
Normal Account
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive
Accounts (I to IV)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Grand Total (I
to VI)
|
Net
|
342,208,039
|
5.7%
|
323,886,128
|
-13.7%
|
375,090,193
|
|
|
Gross
|
CO
|
603,654,581
|
6.6%
|
566,234,796
|
-4.4%
|
592,319,365
|
|
|
Amortisation
|
1A
|
261,446,542
|
7.9%
|
242,348,668
|
11.6%
|
217,229,172
|
Non declared
distributed capital (I)
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset
(II)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total Active
fixed asset (II)
|
Net
|
115,142,722
|
-3.6%
|
119,434,367
|
-6.1%
|
127,246,602
|
|
|
Gross
|
BJ
|
371,079,415
|
4.0%
|
356,662,017
|
5.6%
|
337,869,434
|
|
|
Amortisation
|
BK
|
255,936,693
|
7.9%
|
237,227,650
|
12.6%
|
210,622,832
|
Intangilble fixed
assets
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Start-up cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
R & D expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
CX
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Distributorships,
patents
|
Net
|
1,243,961
|
32.8%
|
936,667
|
-0.7%
|
943,739
|
|
|
Gross
|
AF
|
4,652,703
|
35.4%
|
3,436,410
|
20.7%
|
2,847,397
|
|
|
Amortisation
|
AG
|
3,408,742
|
36.4%
|
2,499,743
|
31.3%
|
1,903,658
|
|
 
|
Goodwill
|
Net
|
33,813,692
|
0.5%
|
33,640,408
|
1.2%
|
33,243,294
|
|
|
Gross
|
AH
|
33,813,692
|
0.5%
|
33,640,408
|
1.2%
|
33,243,294
|
|
|
Amortisation
|
AI
|
2,861,734
|
30.1%
|
2,200,290
|
4.7%
|
2,101,501
|
|
 
|
Other intangible
fixed assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Pre-payments and
downpayments
|
Net
|
517,012
|
-16.1%
|
615,926
|
47.3%
|
418,144
|
|
|
Gross
|
AL
|
517,012
|
-16.1%
|
615,926
|
47.3%
|
418,144
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Intangible Assets
|
Net
|
35,574,665
|
1.1%
|
35,193,001
|
1.7%
|
34,605,177
|
Tangilble fixed
assets
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Lands
|
Net
|
170,418
|
0.0%
|
170,417
|
0%
|
170,417
|
|
|
Gross
|
AN
|
170,418
|
0.0%
|
170,417
|
0%
|
170,417
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
54,565,262
|
-10.8%
|
61,205,200
|
-6.2%
|
65,220,724
|
|
|
Gross
|
AP
|
224,286,329
|
2.2%
|
219,413,660
|
6.7%
|
205,609,725
|
|
|
Amortisation
|
AQ
|
169,721,067
|
7.3%
|
158,208,460
|
12.7%
|
140,389,001
|
|
 
|
Plant
|
Net
|
518,390
|
-33.5%
|
779,934
|
-24.0%
|
1,025,850
|
|
|
Gross
|
AR
|
3,117,770
|
1.8%
|
3,063,331
|
2.8%
|
2,978,549
|
|
|
Amortisation
|
AS
|
2,599,380
|
13.8%
|
2,283,397
|
16.9%
|
1,952,699
|
|
 
|
Other tangible
fixed assets
|
Net
|
16,590,391
|
-8.7%
|
18,166,604
|
-14.5%
|
21,249,401
|
|
|
Gross
|
AT
|
93,936,161
|
4.1%
|
90,202,364
|
5.5%
|
85,525,374
|
|
|
Amortisation
|
AU
|
77,345,770
|
7.4%
|
72,035,760
|
12.1%
|
64,275,973
|
|
 
|
Fixed assets in
construction
|
Net
|
4,809,887
|
1418.5%
|
316,749
|
-80.2%
|
1,598,133
|
|
|
Gross
|
AV
|
4,809,887
|
1418.5%
|
316,749
|
-80.2%
|
1,598,133
|
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Advances and
payments on account
|
Net
|
597,865
|
19.3%
|
501,219
|
515.5%
|
81,435
|
|
|
Gross
|
AX
|
597,865
|
19.3%
|
501,219
|
515.5%
|
81,435
|
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Tangible asset
|
Net
|
77,252,213
|
|
81,140,123
|
|
89,345,960
|
Financial assets
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
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
|
137
|
0%
|
137
|
0%
|
137
|
|
|
Gross
|
CU
|
137
|
0%
|
137
|
0%
|
137
|
|
|
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
|
4,330
|
0.0%
|
4,329
|
0%
|
4,329
|
|
|
Gross
|
BD
|
4,330
|
0.0%
|
4,329
|
0%
|
4,329
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
4,780
|
18.9%
|
4,019
|
-53.3%
|
8,612
|
|
|
Gross
|
BF
|
4,780
|
0%
|
4,019
|
0%
|
8,612
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial
assets
|
Net
|
5,168,331
|
-2.4%
|
5,293,048
|
-1.7%
|
5,383,888
|
|
|
Gross
|
BH
|
5,168,331
|
-2.4%
|
5,293,048
|
-1.7%
|
5,383,888
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Financial Assets
|
|
5,177,578
|
|
5,301,533
|
|
5,396,966
|
Current Assets (III)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total Assets
|
Net
|
227,065,319
|
11.1%
|
204,451,758
|
-17.5%
|
247,843,589
|
|
|
Gross
|
CJ
|
232,575,168
|
11.0%
|
209,572,774
|
-17.6%
|
254,449,926
|
|
|
Amortisation
|
CK
|
5,509,849
|
7.6%
|
5,121,016
|
-22.5%
|
6,606,337
|
Stocks
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Raw materials
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BM
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work in progress (goods)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Work in progress (services)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Semi-finished and finished products
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goods for resale
|
Net
|
184,045,985
|
6.7%
|
172,476,169
|
-15.3%
|
203,649,163
|
|
|
Gross
|
BT
|
189,386,985
|
6.8%
|
177,409,169
|
-15.5%
|
210,055,897
|
|
|
Amortisation
|
BU
|
5,341,000
|
8.3%
|
4,933,000
|
-23.0%
|
6,406,734
|
|
|
Sub Total Stocks
|
Net
|
184,045,985
|
6.7%
|
172,476,169
|
-15.3%
|
203,649,163
|
Advance payments to suppliers
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Advance payments to suppliers
|
Net
|
3,206,853
|
2535.0%
|
121,702
|
-80.6%
|
627,578
|
|
|
Gross
|
BV
|
3,206,853
|
2535.0%
|
121,702
|
-80.6%
|
627,578
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Trade accounts receivable
|
Net
|
8,358,281
|
18.1%
|
7,077,832
|
-35.7%
|
11,006,149
|
|
|
Gross
|
BX
|
8,527,130
|
17.4%
|
7,265,848
|
-35.2%
|
11,205,752
|
|
|
Amortisation
|
BY
|
168,849
|
-10.2%
|
188,016
|
-5.8%
|
199,603
|
|
 
|
Other debtors
|
Net
|
14,116,949
|
21.0%
|
11,670,114
|
-38.7%
|
19,051,558
|
|
|
Gross
|
BZ
|
14,116,949
|
21.0%
|
11,670,114
|
-38.7%
|
19,051,558
|
|
|
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
|
22,475,230
|
19.9%
|
18,747,946
|
-37.6%
|
30,057,707
|
Divers
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
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
|
7,872,776
|
62.2%
|
4,853,069
|
-2.4%
|
4,973,916
|
|
|
Gross
|
CF
|
7,872,776
|
62.2%
|
4,853,069
|
-2.4%
|
4,973,916
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Divers
|
Net
|
7,872,776
|
62.2%
|
4,853,069
|
-2.4%
|
4,973,916
|
Prepaid expenses
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Prepaid expenses
|
Net
|
9,464,475
|
14.7%
|
8,252,872
|
-3.3%
|
8,535,225
|
|
|
Gross
|
CH
|
9,464,475
|
14.7%
|
8,252,872
|
-3.3%
|
8,535,225
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Currency differential gain
|
CN3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Due within one year
|
CP
|
4,780
|
0%
|
0
|
0%
|
8,612
|
|
|
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)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Grand Total (I
to V)
|
EE
|
342,208,039
|
5.7%
|
323,886,128
|
-13.7%
|
375,090,193
|
Shareholder Equity
(I)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
99,251,048
|
-19.4%
|
123,138,011
|
-6.7%
|
132,050,262
|
|
|
Equity and
shareholders' equity
|
DA
|
40,589,550
|
0%
|
40,589,550
|
0%
|
40,589,550
|
|
|
Issue and merger
premiums
|
DB
|
4,138,969
|
0%
|
4,138,969
|
0%
|
4,138,969
|
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity
differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
4,058,955
|
0.0%
|
4,058,956
|
0.0%
|
4,058,955
|
|
|
Statutory or
contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special regulated
reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which special
reserve of provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other reserves
|
DG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which reserve
for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses
brought forward
|
DH
|
6,706,639
|
-53.0%
|
14,279,086
|
82.1%
|
7,839,490
|
|
|
Profit or loss for
the period
|
DI
|
36,917,562
|
-29.8%
|
52,600,053
|
-22.0%
|
67,437,471
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special
tax-allowable reserves
|
DK
|
6,839,373
|
-8.5%
|
7,471,397
|
-6.4%
|
7,985,827
|
Other capital resources (II)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total other capital resources (Total
II)
|
DO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income from participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Conditional loans
|
DN
|
0
|
0%
|
0
|
0%
|
0
|
Provisions for risks and charges (III)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total provisions for risks and
charges (Total III)
|
DR
|
5,787,742
|
59.1%
|
3,638,056
|
-3.5%
|
3,768,418
|
|
|
Risk provisions
|
DP
|
3,435,352
|
161.6%
|
1,313,042
|
-36.5%
|
2,069,027
|
|
|
Reserves for charges
|
DQ
|
2,352,390
|
1.2%
|
2,325,014
|
36.8%
|
1,699,391
|
Liabilities (IV)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
237,169,245
|
20.3%
|
197,110,057
|
-17.6%
|
239,271,509
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans and liabilities
|
DU
|
54,515
|
-68.1%
|
170,703
|
-43.4%
|
301,521
|
|
|
Sundry loans and financial liabilities
|
DV
|
52,870,667
|
204.1%
|
17,388,726
|
59.7%
|
10,885,257
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance payments received for current
orders
|
DW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Trade accounts payables
|
DX
|
132,482,503
|
1.3%
|
130,823,470
|
-18.6%
|
160,808,733
|
|
|
Tax and social security liabilities
|
DY
|
40,461,945
|
-4.7%
|
42,455,622
|
-23.3%
|
55,350,689
|
|
|
Fixed asset liabilities
|
DZ
|
9,793,677
|
205.8%
|
3,202,627
|
-64.8%
|
9,092,965
|
|
|
Other debts
|
EA
|
1,483,036
|
-51.3%
|
3,046,904
|
9.0%
|
2,795,758
|
Translation loss (V)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Deferred income
|
EB
|
22,899
|
4.1%
|
22,005
|
-39.8%
|
36,582
|
References
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred income and liabilities
|
EG
|
228,529,234
|
21.6%
|
187,864,545
|
-16.3%
|
224,515,901
|
|
|
Of which current bank facilities
|
EH
|
51,515
|
-69.6%
|
169,223
|
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)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Operating result
(Total I-II)
|
GG
|
69,018,269
|
-18.6%
|
84,758,520
|
-21.0%
|
107,260,793
|
2 - Financial result
(V - VI)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Financial result
(Total V-VI)
|
GV
|
-3,086,772
|
-11.5%
|
-2,768,051
|
-285.8%
|
-717,454
|
3 - Pre-tax net operating
income result (I - VI)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
65,931,497
|
-19.6%
|
81,990,469
|
-23.0%
|
106,543,339
|
4 - Extraordinary result
(VII-VIII)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-6,031,769
|
-346.7%
|
2,444,671
|
28.7%
|
1,898,941
|
Profit or loss
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Profit or loss
|
HN
|
36,917,562
|
-29.8%
|
52,600,053
|
-22.0%
|
67,437,471
|
Total Income
(I+III+V+VII)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Total Income
(I+III+V+VII)
|
HL
|
712,876,354
|
-1.0%
|
720,079,662
|
-3.9%
|
749,616,019
|
Total charges (Total
II+IV+VI+VIII+IX+X)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
HM
|
675,958,791
|
1.3%
|
667,479,606
|
-2.2%
|
682,178,550
|
Operating income (I)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Total operating
income (Total I)
|
FR
|
709,855,258
|
-0.5%
|
713,161,334
|
-3.9%
|
741,806,782
|
Operating income
(details)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Sale of goods for
resale
|
FC
|
698,274,167
|
-0.2%
|
699,566,871
|
-3.8%
|
727,124,091
|
|
|
France
|
FA
|
679,875,741
|
-0.3%
|
681,956,900
|
-4.4%
|
713,345,327
|
|
|
Export
|
FB
|
18,398,426
|
4.5%
|
17,609,971
|
27.8%
|
13,778,764
|
|
 
|
Sale of goods
produced
|
FF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of services
|
FI
|
3,253,307
|
-10.3%
|
3,628,267
|
5.8%
|
3,428,732
|
|
|
France
|
FG
|
2,577,143
|
-6.8%
|
2,766,062
|
15.9%
|
2,386,839
|
|
|
Export
|
FH
|
676,164
|
-21.6%
|
862,205
|
-17.2%
|
1,041,893
|
|
 
|
Net turnover
|
FL
|
701,527,474
|
-0.2%
|
703,195,138
|
-3.7%
|
730,552,823
|
|
|
France
|
FJ
|
682,452,884
|
-0.3%
|
684,722,962
|
-4.3%
|
715,732,166
|
|
|
Export
|
FK
|
19,074,590
|
3.3%
|
18,472,176
|
24.6%
|
14,820,657
|
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Self-constructed
assets
|
FN
|
604,880
|
15.7%
|
522,847
|
0%
|
0
|
|
|
Operating grants
|
FO
|
925,421
|
-25.1%
|
1,235,567
|
18.8%
|
1,039,616
|
|
|
Release of reserves
and provisions
|
FP
|
6,544,210
|
-19.2%
|
8,095,612
|
-18.8%
|
9,965,683
|
|
|
Other income
|
FQ
|
253,273
|
125.8%
|
112,170
|
-54.9%
|
248,660
|
Operating charges
(II)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Total operating
charges (Total II)
|
GF
|
640,836,989
|
2.0%
|
628,402,814
|
-1.0%
|
634,545,989
|
Exploitation charges
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Purchase of goods
for resale
|
FS
|
320,594,393
|
18.3%
|
271,084,431
|
-19.7%
|
337,652,582
|
|
|
Change in stocks of
goods for resale
|
FT
|
-11,977,815
|
-136.7%
|
32,646,727
|
226.3%
|
-25,845,240
|
|
|
Purchase of raw
materials
|
FU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in stocks of
raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other external
purchases and charges
|
FW
|
154,515,576
|
3.6%
|
149,153,007
|
3.2%
|
144,591,950
|
|
|
Tax, duty and
similar payments
|
FX
|
15,965,300
|
-0.3%
|
16,011,669
|
-1.1%
|
16,193,267
|
|
|
Payroll
|
FY
|
87,843,882
|
2.6%
|
85,634,747
|
3.8%
|
82,492,807
|
|
|
Social security
costs
|
FZ
|
33,330,358
|
4.8%
|
31,809,847
|
-8.3%
|
34,692,932
|
Depreciation
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Depreciation of
fixed assets
|
GA
|
27,053,682
|
-7.0%
|
29,080,708
|
-6.5%
|
31,112,871
|
|
|
Amortisation of
fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation
of current assets
|
GC
|
5,350,210
|
8.2%
|
4,944,282
|
-11.8%
|
5,606,147
|
|
|
Provisions for
risks and charges
|
GD
|
352,211
|
-19.6%
|
438,055
|
-54.7%
|
966,309
|
Other charges
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Other charges
|
GE
|
7,809,192
|
2.8%
|
7,599,341
|
7.3%
|
7,082,364
|
Operating charges
(III-IV)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Share of joint-venture
transferred to other partner(s) (Total III)
|
GH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Share of joint
venture transferred from other partner(s) (Total IV)
|
GI
|
0
|
0%
|
0
|
0%
|
0
|
Financial income (V)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total financial
income (Total V)
|
GP
|
24,439
|
240.4%
|
7,180
|
-96.4%
|
202,188
|
|
|
Share financial
income
|
GJ
|
0
|
0%
|
28
|
-100.0%
|
132,141
|
|
|
Other investment
income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other interest and
similar income
|
GL
|
22,293
|
220.1%
|
6,965
|
-66.5%
|
20,789
|
|
|
Released provisions
and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
48,892
|
|
|
Exchange gains
|
GN
|
2,146
|
1047.6%
|
187
|
-48.9%
|
366
|
|
|
Net income from
disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total financial
charge (Total VI)
|
GU
|
3,111,211
|
12.1%
|
2,775,231
|
201.8%
|
919,642
|
|
|
Financial reserves
and provisions
|
GQ
|
52,490
|
-91.0%
|
585,128
|
22945.6%
|
2,539
|
|
|
Interest and
similar charges
|
GR
|
3,058,522
|
39.8%
|
2,187,351
|
143.6%
|
898,075
|
|
|
Exchange losses
|
GS
|
199
|
-92.8%
|
2,752
|
-85.5%
|
19,028
|
|
|
Net loss from
disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income
(VII)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total
extraordinary income (Total VII)
|
HD
|
2,996,657
|
-56.6%
|
6,911,148
|
-9.1%
|
7,607,049
|
|
|
Extraordinary
operating income
|
HA
|
0
|
0%
|
3,540,600
|
-14.3%
|
4,129,844
|
|
|
Extraordinary
income from capital transactions
|
HB
|
95,000
|
-37.5%
|
152,000
|
-71.8%
|
539,615
|
|
|
Released provisions
and transferred charges
|
HC
|
2,901,657
|
-9.8%
|
3,218,548
|
9.6%
|
2,937,590
|
Extraordinary charges
(VIII)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
9,028,426
|
102.1%
|
4,466,477
|
-21.8%
|
5,708,108
|
|
|
Extraordinary
operating charges
|
HE
|
1,063,268
|
0.7%
|
1,056,068
|
4.5%
|
1,010,609
|
|
|
Extraordinary
charges from capital transactions
|
HF
|
243,914
|
-23.2%
|
317,504
|
76.4%
|
180,000
|
|
|
Extraordinary
reserves and provisions
|
HG
|
7,721,244
|
149.6%
|
3,092,905
|
-31.5%
|
4,517,499
|
Employee profit
sharing (IX)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Employee profit
sharing (Total IX)
|
HJ
|
3,772,569
|
28.2%
|
2,941,722
|
-47.9%
|
5,642,473
|
Tax on profits (X)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Tax on profits
(Total X)
|
HK
|
19,209,596
|
-33.5%
|
28,893,362
|
-18.3%
|
35,362,338
|
References
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Of which equipment
leases
|
HP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which property
leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which
transferred charges
|
A1
|
986,899
|
14.9%
|
859,273
|
-47.5%
|
1,635,916
|
|
|
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
|
6,221,431
|
5.1%
|
5,919,947
|
10.2%
|
5,371,749
|
|
|
|
|
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)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Gross value at
begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess,
acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
OK2
|
0
|
0%
|
0
|
0%
|
8,163
|
|
|
Gross value at
the end of period
|
OL
|
0
|
0%
|
0
|
0%
|
337,869
|
Research and
development Charge (Total I)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Gross value at
begin of period
|
CZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess due to
revaluation
|
KB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
KC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
budget item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross value at
the end of period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget item
from Intangible fixed assets (Total II)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Gross value at
begin of period
|
KD
|
0
|
0%
|
0
|
0%
|
31,248
|
|
|
Increasess due to
revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
0%
|
0
|
0%
|
5,714
|
|
|
Decreasess by
budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
454
|
|
|
Gross value at
the end of period
|
LW
|
0
|
0%
|
0
|
0%
|
36,508
|
Tangible fixed assets
(Total III)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Gross value at
begin of period
|
LN
|
0
|
0%
|
0
|
0%
|
274,356
|
|
|
Increasess due to
revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
0
|
0%
|
28,918
|
|
|
Decreasess by
budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
NG2
|
0
|
0%
|
0
|
0%
|
7,310
|
|
|
Gross value at
the end of period
|
NH
|
0
|
0%
|
0
|
0%
|
295,964
|
Fiancial assets
(Total IV)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Gross value at
begin of period
|
LQ
|
0
|
0%
|
0
|
0%
|
5,527
|
|
|
Increasess due to
revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
0%
|
0
|
0%
|
269
|
|
|
Decreasess by
budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by
transfers
|
NJ2
|
0
|
0%
|
0
|
0%
|
399
|
|
|
Gross value at
the end of period
|
NK
|
0
|
0%
|
0
|
0%
|
5,397
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Reserve for depreciation value at
begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Reserve for depreciation value at
the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
0
|
Research and development charge (Total
I)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Reserve for depreciation value at
begin of period
|
CY
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item
transfer
|
PD
|
0
|
0%
|
0
|
0%
|
0
|
Other intangible assets (Total II)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Reserve for depreciation value at
begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
2,702
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
1,580
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
276
|
|
|
Decreasess by budget item
transfer
|
PH
|
0
|
0%
|
0
|
0%
|
4,006
|
Total fixed assets amotisation (Total
III)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Reserve for depreciation value at
begin of period
|
QU
|
0
|
0%
|
0
|
0%
|
180,215
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
31,997
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
5,594
|
|
|
Decreasess by budget item
transfer
|
QX
|
0
|
0%
|
0
|
0%
|
206,618
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais
d'émission d'emprunt
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Gross value at begin of period
|
Z91
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during
period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by budget item
transfer
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
Premium refund of obligations
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Net value at begining of period
|
SP1
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
SP2
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during
period
|
SP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Net value at the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Value at begining of period
|
7C
|
0
|
0%
|
0
|
0%
|
3,467
|
|
Increases
|
UB
|
0
|
0%
|
0
|
0%
|
1,088
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
1,574
|
|
|
Value at the end of period
|
UD
|
0
|
0%
|
0
|
0%
|
2,981
|
Includes Total allocations
|
|
Operating
|
UE
|
0
|
0%
|
0
|
0%
|
967
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
03
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
118
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
862
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
98
|
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
614
|
Total regulated provisions (Total I)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Value at begining of period
|
3Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TS
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of period
|
TU
|
0
|
0%
|
0
|
0%
|
0
|
Total risk and charge provisions (Total
II)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Value at begining of period
|
5Z
|
0
|
0%
|
0
|
0%
|
3,467
|
|
Increases
|
TV
|
0
|
0%
|
0
|
0%
|
1,088
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
1,574
|
|
|
Value at the end of period
|
TX
|
0
|
0%
|
0
|
0%
|
2,981
|
Total Provision for depreciation (Total
III)
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Value at begining of period
|
7B
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TY
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value at the end of period
|
UA
|
0
|
0%
|
0
|
0%
|
0
|
State deadlines claims and debts at the
end of period
State claims
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Gross value
|
VT
|
0
|
0%
|
0
|
0%
|
44,185
|
|
|
1 year at most
|
VU
|
0
|
0%
|
0
|
0%
|
38,801
|
|
|
More than one year
|
VV
|
0
|
0%
|
0
|
0%
|
5,384
|
State of loans
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Claims related to holdings (gross)
|
UL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Claims related to shareholdings (1
year at most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (gross)
|
UP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other financial assets (gross)
|
UT
|
0
|
0%
|
0
|
0%
|
5,393
|
|
|
Other financial assets (1 year at
most)
|
UV
|
0
|
0%
|
0
|
0%
|
09
|
Receivables statement of assets
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
362
|
|
|
Other claims customer
|
UX
|
0
|
0%
|
0
|
0%
|
10,844
|
|
|
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%
|
449
|
|
|
Social Security and other social
organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
3,960
|
|
|
Value added tax
|
VB
|
0
|
0%
|
0
|
0%
|
4,420
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State and other public -
Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Group and Associates
|
VC
|
0
|
0%
|
0
|
0%
|
7,403
|
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
0
|
0%
|
0
|
0%
|
2,819
|
Prepaid
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
8,535
|
State Debt
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Total debt (gross)
|
VY
|
0
|
0%
|
0
|
0%
|
228,086
|
|
1 year at most
|
VZ2
|
0
|
0%
|
0
|
0%
|
222,913
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
5,173
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
 
|
Convertible bonds (gross)
|
7Y1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Y3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other bonds (gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing & debts to 1 year
maximum at the origin (gross)
|
VG1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VG2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Borrowing & debts to more than
1 year at the origin (gross)
|
VH1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VH2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans and various financial
liabilities (gross)
|
8A1
|
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%
|
160,809
|
|
1 year at most
|
8B2
|
0
|
0%
|
0
|
0%
|
160,809
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
160,809
|
|
 
|
Personnel and associated accounts
(gross)
|
8C1
|
0
|
0%
|
0
|
0%
|
16,309
|
|
1 year at most
|
8C2
|
0
|
0%
|
0
|
0%
|
11,136
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
5,173
|
|
 
|
Social Security and other social
organizations (gross)
|
8D1
|
0
|
0%
|
0
|
0%
|
9,510
|
|
1 year at most
|
8D2
|
0
|
0%
|
0
|
0%
|
9,510
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Taxes on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
VAT (gross)
|
VW1
|
0
|
0%
|
0
|
0%
|
1,626
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
0%
|
1,626
|
|
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%
|
27,906
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
27,906
|
|
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%
|
9,093
|
|
1 year at most
|
8J2
|
0
|
0%
|
0
|
0%
|
9,093
|
|
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%
|
2,796
|
|
1 year at most
|
8K2
|
0
|
0%
|
0
|
0%
|
2,796
|
|
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%
|
37
|
|
1 year at most
|
8L2
|
0
|
0%
|
0
|
0%
|
37
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
0
|
0%
|
0
|
Table allocation results and other
information
Dividends distributed
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Commitments Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Effects brought to the discount and
unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other charges Externes
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Rentals, rental charges and condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
0
|
Taxes and Fees
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
0
|
VAT
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
0
|
Average number of employees
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Average number of employees
|
YP
|
4,002
|
0%
|
0
|
0%
|
4,052
|
Groups and Shareholders
|
|
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector Median 2013
|
|
|
Fixed Asset Financing
|

|
1.12
|
4.7%
|
1.07
|
0.9%
|
1.06
|
1.47
|
-23.8%
|
|
Global Debt
|

|
122 days
|
20.8%
|
101 days
|
-14.4%
|
118 days
|
172 days
|
-29.1%
|
|
Working Capital Fund overall net
|

|
22 days
|
69.2%
|
13 days
|
30.0%
|
10 days
|
65 days
|
-66.2%
|
|
Financial independence
|

|
187.53%
|
-73.3%
|
701.26%
|
-40.6%
|
1180.41%
|
71.02%
|
164.1%
|
|
 More ratios
|
|
Solvability
|

|
29%
|
-23.7%
|
38.02%
|
8.0%
|
35.20%
|
29.85%
|
-2.8%
|
|
Capacity debt futures
|

|
%
|
-
|
%
|
-
|
%
|
667.63%
|
-
|
|
Coverage of current assets by net working capital
overall
|

|
19.17%
|
56.1%
|
12.28%
|
52.9%
|
8.03%
|
42.13%
|
-54.5%
|
|
General Liquidity
|

|
|
-
|
|
-
|
0.17
|
0.08
|
-
|
|
Restricted Liquidity
|

|
|
-
|
|
-
|
22.49
|
0.26
|
-
|
Management or rotation
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector Median 2013
|
|
|
Need background in operating working
capital
|

|
13 days
|
116.7%
|
6 days
|
100%
|
3 days
|
29 days
|
-55.2%
|
|
Treasury
|

|
4 days
|
100%
|
2 days
|
0%
|
2 days
|
2 days
|
100%
|
|
Inventory turnover of goods
|

|
221 days
|
5.2%
|
210 days
|
-13.6%
|
243 days
|
199 days
|
11.1%
|
|
Average length of credit granted to
customers
|

|
4 days
|
0%
|
4 days
|
-33.3%
|
6 days
|
0 days
|
0%
|
|
Average length of credit obtained
suppliers
|

|
103 days
|
-1.0%
|
104 days
|
-18.1%
|
127 days
|
51 days
|
102.0%
|
|
 More ratios
|
|
Inventory turnover of raw materials in
industrial enterprises
|

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

|
days
|
-
|
days
|
-
|
days
|
395 days
|
-
|
|
Rotation tangible assets
|

|
%
|
-
|
%
|
-
|
246838.41%
|
648.57%
|
-
|
Profitability of the business
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector Median 2013
|
|
|
Margin trading
|

|
55.54%
|
-1.3%
|
56.29%
|
-1.0%
|
56.85
|
41.50%
|
33.8%
|
|
Profitability of the business
|

|
14.65
|
-13.2%
|
16.87
|
-13.1%
|
19.41
|
4.03%
|
263.5%
|
|
Net profit
|

|
5.26%
|
-29.7%
|
7.48%
|
-19.0%
|
9.23%
|
1.87%
|
181.3%
|
|
 More ratios
|
|
Growth rate of turnover (excluding
VAT)
|

|
-0.24%
|
93.6%
|
-3.74%
|
-4055.6%
|
-0.09%
|
-1.57%
|
84.7%
|
|
Rates integration
|

|
34.07%
|
-4.5%
|
35.67%
|
-5.0%
|
37.53%
|
25.63%
|
32.9%
|
|
Rate leasing furniture
|

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

|
50.70%
|
8.3%
|
46.82%
|
9.5%
|
42.74%
|
76.46%
|
-33.7%
|
|
Weight interests
|

|
0.44
|
12.8%
|
0.39%
|
200%
|
0.13%
|
0.55%
|
-20.0%
|
Return on capital
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector Median 2013
|
|
|
Cash flow from the overall profitability
|

|
10.25%
|
-15.7%
|
12.16%
|
-13.5%
|
14.06%
|
3.66%
|
180.1%
|
|
Rates of economic profitability
|

|
68%
|
-19.0%
|
84%
|
-15.2%
|
99%
|
9%
|
655.6%
|
|
Financial profitability
|

|
99251048%
|
-19.4%
|
123138011%
|
-6.7%
|
132050262%
|
12717%
|
780359.6%
|
|
Return on investment
|

|
26.30%
|
-33.2%
|
39.36%
|
-17.5%
|
47.72%
|
6.19%
|
324.9%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
|
31/08/2013
|
|
31/08/2012
|
|
31/08/2011
|
Sector Median
2013
|
|
|
Turnover
|
701,527,474
|
-0.2%
|
703,195,138
|
-3.7%
|
730,552,823
|
282,667 €
|
248081.6%
|
|
Sales of goods
|
698,274,167
|
-0.2%
|
699,566,871
|
-3.8%
|
727,124,091
|
|
|
|
- Purchase of goods
|
320,594,393
|
18.3%
|
271,084,431
|
-19.7%
|
337,652,582
|
|
|
|
+/- Stock of goods
variation
|
-11,977,815
|
-136.7%
|
32,646,727
|
226.3%
|
-25,845,240
|
|
|
|
Trading margin
|
389,657,589 €
|
-1.6%
|
395,835,713 €
|
-4.7%
|
415,316,749 €
|
111,832 €
|
348331.2%
|
|
|
55.54 % CA
|
-1.3%
|
56.29 % CA
|
-1.0%
|
56.85 % CA
|
41.60 % CA
|
33.5%
|
|
Sale of goods
produced
|
3,253,307
|
-10.3%
|
3,628,267
|
5.8%
|
3,428,732
|
|
|
|
+/- Stocked
production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed
assets
|
604,880
|
15.7%
|
522,847
|
0%
|
0
|
|
|
|
Period
production
|
3,858,187 €
|
-7.1%
|
4,151,114 €
|
21.1%
|
3,428,732 €
|
0 €
|
0%
|
|
|
0.55 % CA
|
-6.8%
|
0.59 % CA
|
25.5%
|
0.47 % CA
|
0 % CA
|
0%
|
|
Trading margin
|
389,657,589
|
-1.6%
|
395,835,713
|
-4.7%
|
415,316,749
|
111,832
|
348331.2%
|
|
+ Period
Production
|
3,858,187
|
-7.1%
|
4,151,114
|
21.1%
|
3,428,732
|
0
|
0%
|
|
- Purchase of raw
materials
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Change in
stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other external
purchases and charges
|
154,515,576
|
3.6%
|
149,153,007
|
3.2%
|
144,591,950
|
|
|
|
Added value
|
239,000,200 €
|
-4.7%
|
250,833,820 €
|
-8.5%
|
274,153,531 €
|
73,232 €
|
326260.3%
|
|
|
34.07 % CA
|
-4.5%
|
35.67 % CA
|
-5.0%
|
37.53 % CA
|
25.63 % CA
|
32.9%
|
|
Added value
|
239,000,200 €
|
-4.7%
|
250,833,820 €
|
-8.5%
|
274,153,531 €
|
73,232 €
|
326260.3%
|
|
+ Operating grants
|
925,421
|
-25.1%
|
1,235,567
|
18.8%
|
1,039,616
|
|
|
|
- Tax, duty and
similar payments
|
15,965,300
|
-0.3%
|
16,011,669
|
-1.1%
|
16,193,267
|
|
|
|
- Personal charges
|
121,174,240
|
3.2%
|
117,444,594
|
0.2%
|
117,185,739
|
|
|
|
Gross operating
surplus
|
102,786,081 €
|
-13.3%
|
118,613,124 €
|
-16.4%
|
141,814,141 €
|
10,139 €
|
1013669.4%
|
|
|
14.65 % CA
|
-13.2%
|
16.87 % CA
|
-13.1%
|
19.41 % CA
|
4.03 % CA
|
263.5%
|
|
Gross operating
surplus
|
102,786,081 €
|
-13.3%
|
118,613,124 €
|
-16.4%
|
141,814,141 €
|
10,139 €
|
1013669.4%
|
|
+ Release of
reserves and provisions
|
6,544,210
|
-19.2%
|
8,095,612
|
-18.8%
|
9,965,683
|
|
|
|
+ Other operating
income
|
253,273
|
125.8%
|
112,170
|
-54.9%
|
248,660
|
|
|
|
-
Depreciation/Amortisation
|
32,756,103
|
-5.0%
|
34,463,045
|
-8.6%
|
37,685,327
|
|
|
|
- Other charges
|
7,809,192
|
2.8%
|
7,599,341
|
7.3%
|
7,082,364
|
|
|
|
Operating result
|
69,018,269 €
|
-18.6%
|
84,758,520 €
|
-21.0%
|
107,260,793 €
|
6,641 €
|
1039175.2%
|
|
|
9.84 % CA
|
-18.3%
|
12.05 % CA
|
-17.9%
|
14.68 % CA
|
2.60 % CA
|
278.5%
|
|
Operating result
|
69,018,269 €
|
-18.6%
|
84,758,520 €
|
-21.0%
|
107,260,793 €
|
6,641 €
|
1039175.2%
|
|
+/- Result of
joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
24,439
|
240.4%
|
7,180
|
-96.4%
|
202,188
|
|
|
|
- Financial charges
|
3,111,211
|
12.1%
|
2,775,231
|
201.8%
|
919,642
|
|
|
|
Pre-tax result
|
65,931,497 €
|
-19.6%
|
81,990,469 €
|
-23.0%
|
106,543,339 €
|
5,000 €
|
1318529.9%
|
|
|
9.40 % CA
|
-19.4%
|
11.66 % CA
|
-20.0%
|
14.58 % CA
|
1.95 % CA
|
382.1%
|
|
Extraordinary
income
|
2,996,657
|
-56.6%
|
6,911,148
|
-9.1%
|
7,607,049
|
0
|
0%
|
|
- Extraordinary
charges
|
9,028,426
|
102.1%
|
4,466,477
|
-21.8%
|
5,708,108
|
|
|
|
Extraordinary
result
|
-6,031,769 €
|
-346.7%
|
2,444,671 €
|
28.7%
|
1,898,941 €
|
0 €
|
0%
|
|
|
-0.86 % CA
|
-345.7%
|
0.35 % CA
|
34.6%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
65,931,497 €
|
-19.6%
|
81,990,469 €
|
-23.0%
|
106,543,339 €
|
5,000 €
|
1318529.9%
|
|
Extraordinary
result
|
-6,031,769 €
|
-346.7%
|
2,444,671 €
|
28.7%
|
1,898,941 €
|
0 €
|
0%
|
|
- Employee profit
sharing
|
3,772,569
|
28.2%
|
2,941,722
|
-47.9%
|
5,642,473
|
|
|
|
- Tax on profits
|
19,209,596
|
-33.5%
|
28,893,362
|
-18.3%
|
35,362,338
|
|
|
|
Net result
|
36,917,563 €
|
-29.8%
|
52,600,056 €
|
-22.0%
|
67,437,469 €
|
5,035 €
|
733118.7%
|
|

|
5.26 % CA
|
-29.7%
|
7.48 % CA
|
-19.0%
|
9.23 % CA
|
1.86 % CA
|
182.8%
|
|
|
|
|