|
Active Account
| Passive Account | Account Results
|
|
Synthesized Accounts
|
Display
parameter
|
|
Currency
|
Euro
|
Kilo
Euro
|
|
|
Comparison
mode
|
Average
|
Median
|
|
|
Annual
Accounts
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
|
Account
period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account
Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date
of capture
|
20/04/2012
|
|
05/02/2011
|
|
-
|
|
|
|
Activity
Code
|
4642Z
|
|
4642Z
|
|
4642Z
|
|
|
|
Employees
|
0
|
|
30
|
|
30
|
|
|
Active account
|
Annual Accounts
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector Median2011
|
|
|
Capital not called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed assets
|
329,287
|
-5.0%
|
346,719
|
40.8%
|
246,314
|
41,078
|
701.6%
|
|
- Intangible assets
|
203,468
|
-1.0%
|
205,489
|
101.5%
|
101,964
|
5,464
|
3623.8%
|
|
- Tangible assets
|
73,831
|
-17.8%
|
89,806
|
-13.4%
|
103,749
|
5,112
|
1344.3%
|
|
- Financial assets
|
51,988
|
1.1%
|
51,424
|
26.7%
|
40,601
|
5,436
|
856.4%
|
|
Net current assets
|
6,039,367
|
10.8%
|
5,449,188
|
84.8%
|
2,949,475
|
209,208
|
2786.8%
|
|
- Stocks
|
3,073,780
|
34.4%
|
2,286,464
|
104.9%
|
1,115,970
|
52,367
|
5769.7%
|
|
- Advanced payments
|
141,907
|
10.8%
|
295,294
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
2,676,380
|
-0.3%
|
2,683,471
|
68.8%
|
1,590,069
|
61,749
|
4234.3%
|
|
- Securities and cash
|
147,297
|
-19.9%
|
183,959
|
-24.4%
|
243,436
|
31,646
|
365.5%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
-
|
-
|
45
|
-
|
|
Accounts of regularization
|
5,406
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
6,374,061
|
10.0%
|
5,795,908
|
81.4%
|
3,195,793
|
291,314
|
2088.0%
|
Passive
Account
|
Annual Accounts
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector Median2011
|
|
|
Shareholders' equity
|
1,382,174
|
-4.2%
|
1,442,820
|
139.1%
|
603,346
|
57,365
|
2309.4%
|
|
Share capital
|
50,000
|
0%
|
50,000
|
0%
|
50,000
|
8,000
|
525.0%
|
|
Other capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk Provisions
|
50,406
|
12.0%
|
45,000
|
136.8%
|
19,000
|
0
|
0%
|
|
Liabilities
|
4,940,278
|
14.7%
|
4,308,087
|
67.4%
|
2,573,445
|
198,860
|
2384.3%
|
|
- Financial liabilities
|
1,572,191
|
36.3%
|
1,153,141
|
10.5%
|
1,043,767
|
16,171
|
9622.3%
|
|
- Advanced payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade account payables
|
2,726,235
|
4.0%
|
2,620,924
|
129.5%
|
1,141,997
|
67,308
|
3950.4%
|
|
- Tax and social liabilities
|
358,123
|
7.5%
|
332,999
|
58.3%
|
210,339
|
46,668
|
667.4%
|
|
- Other debts and fixed assets
liabilities
|
284,929
|
41.7%
|
201,021
|
13.4%
|
177,342
|
8,220
|
3366.3%
|
|
Account regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total liabilities
|
6,374,060
|
10.0%
|
5,795,908
|
81.4%
|
3,195,793
|
289,522
|
2101.6%
|
Results
|
Annual
Accounts
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector
Median2011
|
|
|
Sales
of Goods
|
11,273,947
|
4.2%
|
10,815,443
|
63.0%
|
6,636,231
|
439,558
|
2464.8%
|
|
Net
turnover
|
11,625,092
|
12.9%
|
10,300,718
|
63.0%
|
6,317,593
|
432,742
|
2586.4%
|
|
-
of which net export turnover
|
1,989,143
|
-6.9%
|
2,135,965
|
30.4%
|
1,637,865
|
1,371
|
144987.0%
|
|
Operating
charges
|
11,261,812
|
3.9%
|
10,834,802
|
76.4%
|
6,142,578
|
438,296
|
2469.5%
|
|
Operating
profit/loss
|
12,135
|
162.7%
|
-19,359
|
-103.9%
|
493,655
|
7,556
|
60.6%
|
|
Financial
income
|
56,779
|
148.1%
|
22,888
|
23.0%
|
18,615
|
0
|
0%
|
|
Financial
charges
|
203,231
|
0.7%
|
201,915
|
32.4%
|
152,506
|
684
|
29612.1%
|
|
Financial
profit/loss
|
-146,452
|
18.2%
|
-179,027
|
-33.7%
|
-133,889
|
-75
|
-195169.3%
|
|
Pretax
net operating income
|
-134,317
|
32.3%
|
-198,386
|
-155.1%
|
359,766
|
6,529
|
-2157.2%
|
|
Extraordinary
income
|
14,818
|
18.5%
|
12,509
|
-9.2%
|
13,783
|
0
|
0%
|
|
Extraordinary
charges
|
42,682
|
25.0%
|
34,135
|
522.4%
|
5,484
|
180
|
23612.2%
|
|
Extraordinary
profit/loss
|
-27,864
|
-28.8%
|
-21,626
|
-360.6%
|
8,299
|
0
|
0%
|
|
Net
result
|
-60,646
|
-257.3%
|
38,552
|
-85.3%
|
262,398
|
6,369
|
-1052.2%
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
|
Normal Account
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive
Accounts (I to IV)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Grand Total (I to VI)
|
Net
|
6,374,061
|
10.0%
|
5,795,908
|
81.4%
|
3,195,793
|
|
|
Gross
|
CO
|
7,125,527
|
11.1%
|
6,410,795
|
89.8%
|
3,377,887
|
|
|
Amortisation
|
1A
|
751,466
|
22.2%
|
614,887
|
237.7%
|
182,098
|
Non declared
distributed capital (I)
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
-
|
0
|
Active fixed asset (II)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total Active fixed asset (II)
|
Net
|
329,287
|
-5.0%
|
346,719
|
40.8%
|
246,314
|
|
|
Gross
|
BJ
|
518,502
|
3.3%
|
501,776
|
33.6%
|
375,597
|
|
|
Amortisation
|
BK
|
189,215
|
22.0%
|
155,057
|
19.9%
|
129,283
|
Intangible fixed
assets
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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
|
8,468
|
-19.3%
|
10,489
|
50.6%
|
6,964
|
|
|
Gross
|
AF
|
39,397
|
10.2%
|
35,744
|
56.6%
|
22,826
|
|
|
Amortisation
|
AG
|
30,929
|
22.5%
|
25,255
|
59.2%
|
15,862
|
|
 
|
Goodwill
|
Net
|
195,000
|
0%
|
195,000
|
105.3%
|
95,000
|
|
|
Gross
|
AH
|
195,000
|
0%
|
195,000
|
105.3%
|
95,000
|
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other intangible fixed assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Pre-payments and downpayments
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AL
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Intangible Assets
|
Net
|
203,468
|
-1.0%
|
205,489
|
101.5%
|
101,964
|
Tangible fixed assets
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Plant
|
Net
|
189
|
-55.9%
|
429
|
-79.0%
|
2,041
|
|
|
Gross
|
AR
|
9,490
|
0%
|
9,490
|
0%
|
9,490
|
|
|
Amortisation
|
AS
|
9,301
|
2.6%
|
9,061
|
21.6%
|
7,449
|
|
 
|
Other tangible fixed assets
|
Net
|
73,642
|
-17.6%
|
89,377
|
-12.1%
|
101,708
|
|
|
Gross
|
AT
|
222,627
|
6.0%
|
210,118
|
1.2%
|
207,680
|
|
|
Amortisation
|
AU
|
148,985
|
23.4%
|
120,741
|
13.9%
|
105,972
|
|
 
|
Fixed assets in construction
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AV
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Advances and payments on account
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AX
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Tangible asset
|
Net
|
73,831
|
|
89,806
|
|
103,749
|
Financial assets
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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%
|
0
|
|
|
Gross
|
BD
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Loans
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
51,988
|
1.1%
|
51,424
|
26.7%
|
40,601
|
|
|
Gross
|
BH
|
51,988
|
1.1%
|
51,424
|
26.7%
|
40,601
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
51,988
|
|
51,424
|
|
40,601
|
Current Assets (III)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total
Assets
|
Net
|
6,039,367
|
10.8%
|
5,449,188
|
84.8%
|
2,949,475
|
|
|
Gross
|
CJ
|
6,601,616
|
11.7%
|
5,909,015
|
96.8%
|
3,002,290
|
|
|
Amortisation
|
CK
|
562,249
|
22.3%
|
459,827
|
770.6%
|
52,815
|
Stocks
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Raw
materials
|
Net
|
1,359,773
|
1042.0%
|
119,065
|
2.6%
|
116,077
|
|
|
Gross
|
BL
|
1,359,773
|
1042.0%
|
119,065
|
2.6%
|
116,077
|
|
|
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
|
1,714,007
|
-20.9%
|
2,167,399
|
116.8%
|
999,893
|
|
|
Gross
|
BR
|
2,066,411
|
-16.9%
|
2,487,554
|
148.8%
|
999,893
|
|
|
Amortisation
|
BS
|
352,404
|
10.1%
|
320,155
|
0%
|
0
|
|
 
|
Goods
for resale
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub
Total Stocks
|
Net
|
3,073,780
|
34.4%
|
2,286,464
|
104.9%
|
1,115,970
|
Advance payments to suppliers
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Advance
payments to suppliers
|
Net
|
141,907
|
-51.9%
|
295,294
|
0%
|
0
|
|
|
Gross
|
BV
|
141,907
|
-51.9%
|
295,294
|
0%
|
0
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Trade
accounts receivable
|
Net
|
1,651,023
|
2.0%
|
1,618,834
|
103.1%
|
796,914
|
|
|
Gross
|
BX
|
1,860,868
|
5.8%
|
1,758,506
|
106.9%
|
849,729
|
|
|
Amortisation
|
BY
|
209,845
|
50.2%
|
139,672
|
164.5%
|
52,815
|
|
 
|
Other
debtors
|
Net
|
612,139
|
27.0%
|
481,988
|
9.7%
|
439,534
|
|
|
Gross
|
BZ
|
612,139
|
27.0%
|
481,988
|
9.7%
|
439,534
|
|
|
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
|
2,263,162
|
7.7%
|
2,100,822
|
69.9%
|
1,236,448
|
Divers
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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
|
147,297
|
-19.9%
|
183,959
|
-24.4%
|
243,436
|
|
|
Gross
|
CF
|
147,297
|
-19.9%
|
183,959
|
-24.4%
|
243,436
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub
Total Divers
|
Net
|
147,297
|
-19.9%
|
183,959
|
-24.4%
|
243,436
|
Prepaid expenses
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Prepaid
expenses
|
Net
|
413,218
|
-29.1%
|
582,649
|
64.8%
|
353,621
|
|
|
Gross
|
CH
|
413,218
|
-29.1%
|
582,649
|
64.8%
|
353,621
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Multi-period
charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
-
|
-
|
|
|
Premiums
on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
0
|
0%
|
0
|
-
|
-
|
|
|
Currency
differential gain
|
CN3
|
5,406
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
|
5,406
|
0%
|
0
|
-
|
-
|
References
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Due
within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Due
after one year
|
CR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
Accounts - Passive
Other capital resources | Provisions for risks and charges | Liabilities |
Translation loss | Equalization accounts | References
Grand Total - Passive
Accounts (I to IV)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Grand Total (I to V)
|
EE
|
6,374,060
|
10.0%
|
5,795,908
|
81.4%
|
3,195,793
|
Shareholder Equity
(I)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
1,382,174
|
-4.2%
|
1,442,820
|
139.1%
|
603,346
|
|
|
Equity and shareholders' equity
|
DA
|
50,000
|
0%
|
50,000
|
0%
|
50,000
|
|
|
Issue and merger premiums
|
DB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
5,000
|
0%
|
5,000
|
0%
|
5,000
|
|
|
Statutory or contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special regulated reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which special reserve of provisions for
current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other reserves
|
DG
|
1,387,820
|
2.9%
|
1,349,268
|
371.9%
|
285,948
|
|
|
Of which reserve for buying originals works
from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Profit or loss for the period
|
DI
|
-60,646
|
-257.3%
|
38,552
|
-85.3%
|
262,398
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Special tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total
provisions for risks and charges (Total III)
|
DR
|
50,406
|
12.0%
|
45,000
|
136.8%
|
19,000
|
|
|
Risk
provisions
|
DP
|
50,406
|
12.0%
|
45,000
|
136.8%
|
19,000
|
|
|
Reserves
for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total
Liabilities (Total IV)
|
EC
|
4,940,278
|
14.7%
|
4,308,087
|
67.4%
|
2,573,445
|
|
|
Convertible
debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank
loans and liabilities
|
DU
|
600,279
|
-20.3%
|
753,546
|
-4.3%
|
787,199
|
|
|
Sundry
loans and financial liabilities
|
DV
|
971,912
|
143.2%
|
399,595
|
55.7%
|
256,568
|
|
|
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
|
2,726,235
|
4.0%
|
2,620,924
|
129.5%
|
1,141,997
|
|
|
Tax
and social security liabilities
|
DY
|
358,123
|
7.5%
|
332,999
|
58.3%
|
210,339
|
|
|
Fixed
asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
debts
|
EA
|
283,728
|
41.1%
|
201,021
|
13.4%
|
177,342
|
Translation loss (V)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Translation
loss (Total V)
|
ED
|
1,201
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Deferred
income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Of
which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred
income and liabilities
|
EG
|
4,940,278
|
14.7%
|
4,308,087
|
67.4%
|
2,573,446
|
|
|
Of
which current bank facilities
|
EH
|
600,279
|
-20.3%
|
753,546
|
-4.3%
|
787,199
|
|
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Operating result (Total I-II)
|
GG
|
12,135
|
162.7%
|
-19,359
|
-103.9%
|
493,655
|
2 -Financial result(V
- VI)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Financial result (Total V-VI)
|
GV
|
-146,452
|
18.2%
|
-179,027
|
-33.7%
|
-133,889
|
3 -Pre-tax net
operating income result(I - VI)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Pre-tax net operating income (Total
I-II+II-IV+V-VI)
|
GW
|
-134,317
|
32.3%
|
-198,386
|
-155.1%
|
359,766
|
4 -Extraordinary
result(VII-VIII)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
-27,864
|
-28.8%
|
-21,626
|
-360.6%
|
8,299
|
Profit or loss
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Profit or loss
|
HN
|
-60,646
|
-257.3%
|
38,552
|
-85.3%
|
262,398
|
Total Income
(I+III+V+VII)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Total Income (I+III+V+VII)
|
HL
|
11,345,544
|
4.6%
|
10,850,840
|
62.7%
|
6,668,628
|
Total charges (Total
II+IV+VI+VIII+IX+X)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
11,406,189
|
5.5%
|
10,812,285
|
68.8%
|
6,406,235
|
Operating income(I)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Total operating income (Total I)
|
FR
|
11,273,947
|
4.2%
|
10,815,443
|
63.0%
|
6,636,231
|
Operating income
(details)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Sale of goods for resale
|
FC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of goods produced
|
FF
|
11,323,576
|
12.8%
|
10,041,610
|
61.3%
|
6,223,823
|
|
|
France
|
FD
|
9,334,975
|
18.1%
|
7,906,114
|
72.4%
|
4,585,958
|
|
|
Export
|
FE
|
1,988,601
|
-6.9%
|
2,135,496
|
30.4%
|
1,637,865
|
|
 
|
Sale of services
|
FI
|
301,516
|
16.4%
|
259,108
|
176.3%
|
93,770
|
|
|
France
|
FG
|
300,974
|
16.4%
|
258,639
|
175.8%
|
93,770
|
|
|
Export
|
FH
|
542
|
15.6%
|
469
|
0%
|
0
|
|
 
|
Net turnover
|
FL
|
11,625,092
|
12.9%
|
10,300,718
|
63.0%
|
6,317,593
|
|
|
France
|
FJ
|
9,635,949
|
18.0%
|
8,164,753
|
74.5%
|
4,679,728
|
|
|
Export
|
FK
|
1,989,143
|
-6.9%
|
2,135,965
|
30.4%
|
1,637,865
|
|
|
Stocked production
|
FM
|
-421,142
|
-195.9%
|
439,328
|
55.4%
|
282,786
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Release of reserves and provisions
|
FP
|
42,631
|
-41.1%
|
72,411
|
102.0%
|
35,847
|
|
|
Other income
|
FQ
|
27,366
|
816.5%
|
2,986
|
59620.0%
|
05
|
Operating charges(II)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Total operating charges (Total II)
|
GF
|
11,261,812
|
3.9%
|
10,834,802
|
76.4%
|
6,142,578
|
Exploitation charges
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Purchase of goods for resale
|
FS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Purchase of raw materials
|
FU
|
6,344,509
|
24.0%
|
5,116,493
|
77.2%
|
2,887,204
|
|
|
Change in stocks of raw materials
|
FV
|
-1,240,708
|
-1576.6%
|
84,024
|
1935.0%
|
4,129
|
|
|
Other external purchases and charges
|
FW
|
4,260,061
|
24.0%
|
3,435,231
|
59.4%
|
2,155,724
|
|
|
Tax, duty and similar payments
|
FX
|
101,199
|
6.3%
|
95,182
|
159.5%
|
36,674
|
|
|
Payroll
|
FY
|
1,122,152
|
-3.7%
|
1,164,942
|
68.8%
|
690,101
|
|
|
Social security costs
|
FZ
|
475,029
|
1.0%
|
470,363
|
65.0%
|
285,113
|
Depreciation
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Depreciation of fixed assets
|
GA
|
34,157
|
-8.3%
|
37,250
|
4.0%
|
35,820
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
138,797
|
-64.0%
|
385,877
|
1365.0%
|
26,340
|
|
|
Provisions for risks and charges
|
GD
|
0
|
0%
|
0
|
0%
|
19,000
|
Other charges
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Other charges
|
GE
|
26,616
|
-41.4%
|
45,440
|
1740.4%
|
2,469
|
Operating charges
(III-IV)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total financial income (Total V)
|
GP
|
56,779
|
148.1%
|
22,888
|
23.0%
|
18,615
|
|
|
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
|
3,839
|
-49.7%
|
7,638
|
719.5%
|
932
|
|
|
Released provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exchange gains
|
GN
|
52,940
|
247.1%
|
15,250
|
-13.8%
|
17,683
|
|
|
Net income from disposal of investment
securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total financial charge (Total VI)
|
GU
|
203,231
|
0.7%
|
201,915
|
32.4%
|
152,506
|
|
|
Financial reserves and provisions
|
GQ
|
5,406
|
0%
|
0
|
0%
|
0
|
|
|
Interest and similar charges
|
GR
|
145,994
|
0.8%
|
144,833
|
38.1%
|
104,854
|
|
|
Exchange losses
|
GS
|
51,831
|
-9.2%
|
57,082
|
19.8%
|
47,651
|
|
|
Net loss from disposal of investment
securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income(VII)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
14,818
|
18.5%
|
12,509
|
-9.2%
|
13,783
|
|
|
Extraordinary operating income
|
HA
|
0
|
0%
|
30
|
0%
|
0
|
|
|
Extraordinary income from capital
transactions
|
HB
|
14,818
|
74.8%
|
8,479
|
-38.5%
|
13,783
|
|
|
Released provisions and transferred charges
|
HC
|
0
|
0%
|
4,000
|
0%
|
0
|
Extraordinary
charges(VIII)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
42,682
|
25.0%
|
34,135
|
522.4%
|
5,484
|
|
|
Extraordinary operating charges
|
HE
|
0
|
0%
|
299
|
14.1%
|
262
|
|
|
Extraordinary charges from capital
transactions
|
HF
|
42,682
|
210.3%
|
13,754
|
163.4%
|
5,222
|
|
|
Extraordinary reserves and provisions
|
HG
|
0
|
0%
|
20,082
|
0%
|
0
|
Employee profit
sharing(IX)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits(X)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Tax on profits (Total X)
|
HK
|
-101,536
|
60.7%
|
-258,567
|
-344.7%
|
105,667
|
References
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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
|
6,255
|
-84.2%
|
39,624
|
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
|
292
|
27.5%
|
229
|
0%
|
0
|
|
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Gross value at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
329,905
|
|
|
Increasess due to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess, acquisitions, creations,
contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
62,637
|
|
|
Decreasess by budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
OK2
|
08
|
-100.0%
|
28,797
|
69.9%
|
16,947
|
|
|
Gross value at the end of period
|
OL
|
518,503
|
3.3%
|
501,777
|
33.6%
|
375,597
|
Research and
development Charge (Total I)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Gross value at begin of period
|
KD
|
230,744
|
89.7%
|
121,621
|
7.3%
|
113,362
|
|
|
Increasess due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
KF
|
3,653
|
-96.7%
|
109,123
|
1443.9%
|
7,068
|
|
|
Decreasess by budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
2,604
|
|
|
Gross value at the end of period
|
LW
|
234,397
|
1.6%
|
230,744
|
95.8%
|
117,826
|
Tangible fixed assets
(Total III)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Gross value at begin of period
|
LN
|
219,607
|
8.8%
|
201,775
|
11.8%
|
180,441
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LP
|
12,508
|
-60.6%
|
31,774
|
-37.8%
|
51,071
|
|
|
Decreasess by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NG2
|
0
|
0%
|
13,942
|
-2.8%
|
14,343
|
|
|
Gross value at the end of period
|
NH
|
232,115
|
5.7%
|
219,607
|
1.1%
|
217,169
|
Financial assets (Total
IV)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Gross value at begin of period
|
LQ
|
51,424
|
-6.2%
|
54,834
|
51.9%
|
36,102
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
572
|
-95.0%
|
11,444
|
154.4%
|
4,498
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
08
|
-99.9%
|
14,854
|
0%
|
0
|
|
|
Gross value at the end of period
|
NK
|
51,988
|
1.1%
|
51,424
|
26.7%
|
40,601
|
Reserve
for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Reserve
for depreciation value at begin of period
|
0N
|
0
|
0%
|
0
|
0%
|
109,099
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
35,820
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
15,636
|
|
|
Reserve
for depreciation value at the end of period
|
0R
|
0
|
0%
|
0
|
0%
|
129,283
|
Research and development charge (Total
I)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Reserve
for depreciation value at begin of period
|
PE
|
25,255
|
26.7%
|
19,930
|
20.0%
|
16,607
|
|
Increases
|
PF
|
5,674
|
6.6%
|
5,324
|
186.4%
|
1,859
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
2,604
|
|
|
Decreasess
by budget item transfer
|
PH
|
30,929
|
22.5%
|
25,255
|
59.2%
|
15,862
|
Total fixed assets amotisation(Total
III)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Reserve
for depreciation value at begin of period
|
QU
|
129,802
|
16.2%
|
111,737
|
20.8%
|
92,492
|
|
Increases
|
QV
|
28,482
|
-11.0%
|
32,008
|
-5.8%
|
33,961
|
|
Decreases
|
QW
|
0
|
0%
|
13,942
|
7.0%
|
13,032
|
|
|
Decreasess
by budget item transfer
|
QX
|
158,284
|
21.9%
|
129,803
|
14.4%
|
113,421
|
Movements during period affecting charge allocated over several period
Charges ŕ répartir ou frais d'émission
d'emprunt
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Value
at begining of period
|
7C
|
0
|
0%
|
0
|
0%
|
13,000
|
|
Increases
|
UB
|
0
|
0%
|
0
|
0%
|
19,000
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
13,000
|
|
|
Value
at the end of period
|
UD
|
0
|
0%
|
0
|
0%
|
19,000
|
Includes Total allocations
|
|
Operating
|
UE
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
0
|
Includes Total Withdrawal
|
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Value
at begining of period
|
5Z
|
0
|
0%
|
0
|
0%
|
13,000
|
|
Increases
|
TV
|
0
|
0%
|
0
|
0%
|
19,000
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
13,000
|
|
|
Value
at the end of period
|
TX
|
0
|
0%
|
0
|
0%
|
19,000
|
Total Provision for depreciation (Total
III)
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Gross
value
|
VT
|
2,938,214
|
2.2%
|
2,874,568
|
70.8%
|
1,683,487
|
|
|
1
year at most
|
VU
|
2,886,226
|
2.2%
|
2,823,144
|
71.8%
|
1,642,886
|
|
|
More
than one year
|
VV
|
51,988
|
1.1%
|
51,424
|
26.7%
|
40,601
|
State of loans
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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%
|
0
|
|
|
Loans
(1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
financial assets (gross)
|
UT
|
51,988
|
1.1%
|
51,424
|
26.7%
|
40,601
|
|
|
Other
financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Customers
doubtful or disputed
|
VA
|
227,795
|
60.8%
|
141,638
|
125.0%
|
62,951
|
|
|
Other
claims customer
|
UX
|
1,633,072
|
1.0%
|
1,616,868
|
105.5%
|
786,777
|
|
|
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%
|
897
|
-89.4%
|
8,456
|
|
|
Social
Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
5,757
|
|
|
Income
taxes
|
VM
|
0
|
0%
|
0
|
0%
|
106,701
|
|
|
Value
added tax
|
VB
|
151,682
|
44.1%
|
105,296
|
-29.5%
|
149,324
|
|
|
Other
taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
State
and other public - Miscellaneous
|
VP
|
9,989
|
139.9%
|
4,164
|
0%
|
0
|
|
|
Group
and Associates
|
VC
|
366,326
|
41.7%
|
258,567
|
0%
|
0
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
84,141
|
-25.6%
|
113,063
|
-33.2%
|
169,294
|
Prepaid
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Prepaid
|
VS
|
413,218
|
-29.1%
|
582,649
|
64.8%
|
353,621
|
State Debt
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
Total
debt (gross)
|
VY
|
4,940,278
|
14.7%
|
4,308,087
|
67.4%
|
2,573,446
|
|
1
year at most
|
VZ2
|
4,940,278
|
14.7%
|
4,308,087
|
67.4%
|
2,573,446
|
|
More
than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
More
than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
 
|
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
|
600,279
|
-20.3%
|
753,546
|
-4.3%
|
787,199
|
|
1
year at most
|
VG2
|
600,279
|
-20.3%
|
753,546
|
-4.3%
|
787,199
|
|
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
|
2,726,235
|
4.0%
|
2,620,924
|
129.5%
|
1,141,997
|
|
1
year at most
|
8B2
|
2,726,235
|
4.0%
|
2,620,924
|
129.5%
|
1,141,997
|
|
More
than 1 year and 5 years at most
|
8B3
|
2,726,235
|
4.0%
|
2,620,924
|
0%
|
0
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
108,382
|
-9.2%
|
119,308
|
78.4%
|
66,872
|
|
1
year at most
|
8C2
|
108,382
|
-9.2%
|
119,308
|
78.4%
|
66,872
|
|
More
than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Social
Security and other social organizations (gross)
|
8D1
|
185,956
|
1.9%
|
182,476
|
102.4%
|
90,135
|
|
1
year at most
|
8D2
|
185,956
|
1.9%
|
182,476
|
102.4%
|
90,135
|
|
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
|
47,730
|
133.2%
|
20,468
|
-37.8%
|
32,888
|
|
1
year at most
|
VW2
|
47,730
|
133.2%
|
20,468
|
-37.8%
|
32,888
|
|
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
|
16,054
|
49.4%
|
10,747
|
-47.4%
|
20,443
|
|
1
year at most
|
VQ2
|
16,054
|
49.4%
|
10,747
|
-47.4%
|
20,443
|
|
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%
|
0
|
|
1
year at most
|
8J2
|
0
|
0%
|
0
|
0%
|
0
|
|
More
than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
0%
|
0
|
|
More
than 5 years
|
8J4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Groups
and associates (gross)
|
VI1
|
971,912
|
143.2%
|
399,595
|
55.7%
|
256,568
|
|
1
year at most
|
VI2
|
971,912
|
143.2%
|
399,595
|
55.7%
|
256,568
|
|
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
|
283,728
|
41.1%
|
201,021
|
13.4%
|
177,342
|
|
1
year at most
|
8K2
|
283,728
|
41.1%
|
201,021
|
13.4%
|
177,342
|
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
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
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Average
number of employees
|
YP
|
0
|
0%
|
30
|
0%
|
30
|
Groups and Shareholders
|
|
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
|
|
Groups
and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Display parameter
|
|
Comparison mode
|
Average
|
Median
|
Ratios
Structure and liquidity | Management or rotation | Profitability of the
business | Return on capital
Structure and Liquidity
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector
Median2011
|
|
|
Fixed
Asset Financing
|

|
5
|
22.9%
|
4.07
|
51.9%
|
2.68
|
1.91
|
161.8%
|
|
Global
Debt
|

|
153days
|
1.3%
|
151days
|
2.7%
|
147days
|
144days
|
6.2%
|
|
Working
Capital Fund overall net
|

|
64days
|
18.5%
|
54days
|
50.0%
|
36days
|
46days
|
39.1%
|
|
Financial
independence
|

|
230.26%
|
20.3%
|
191.47%
|
149.8%
|
76.64%
|
344.41%
|
-33.1%
|
|
 More ratios
|
|
Solvability
|

|
21.68%
|
-12.9%
|
24.89%
|
31.8%
|
18.88%
|
25.74%
|
-15.8%
|
|
Capacity
debt futures
|

|
230.26%
|
20.3%
|
191.47%
|
149.8%
|
76.64%
|
743.97%
|
-69.0%
|
|
Coverage
of current assets by net working capital overall
|

|
33.53%
|
15.9%
|
28.93%
|
21.1%
|
23.88%
|
32.25%
|
4.0%
|
|
General
Liquidity
|

|
0.58
|
-12.1%
|
0.66
|
3.1%
|
0.64
|
0.39
|
48.7%
|
|
Restricted
Liquidity
|

|
0.61
|
-12.9%
|
0.70
|
-4.1%
|
0.73
|
0.71
|
-14.1%
|
Management or rotation
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector
Median2011
|
|
|
Need
background in operating working capital
|

|
65days
|
22.6%
|
53days
|
12.8%
|
47days
|
9days
|
622.2%
|
|
Treasury
|

|
-14days
|
30.0%
|
-20days
|
35.5%
|
-31days
|
6days
|
-333.3%
|
|
Inventory
turnover of goods
|

|
days
|
-
|
days
|
-
|
days
|
91.50days
|
-
|
|
Average
length of credit granted to customers
|
|
58days
|
-4.9%
|
61days
|
27.1%
|
48days
|
29days
|
100%
|
|
Average
length of credit obtained suppliers
|

|
105days
|
-3.7%
|
109days
|
34.6%
|
81days
|
62days
|
69.4%
|
|
 More ratios
|
|
Inventory
turnover of raw materials in industrial enterprises
|

|
77days
|
862.5%
|
8days
|
-42.9%
|
14days
|
0days
|
0%
|
|
Inventory
turnover of intermediate and finished products in the industrial
enterprise
|

|
5008days
|
6.8%
|
4691days
|
61.3%
|
2909days
|
1937days
|
158.5%
|
|
Rotation
tangible assets
|

|
5008.33%
|
6.8%
|
4690.52%
|
61.2%
|
2909.07%
|
2083.33%
|
140.4%
|
Profitability of the business
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector
Median2011
|
|
|
Margin
trading
|

|
0%
|
0%
|
0%
|
0%
|
0
|
31.95%
|
0%
|
|
Profitability
of the business
|

|
1.22
|
-66.4%
|
3.63
|
-57.6%
|
8.57
|
2.76%
|
-55.8%
|
|
Net
profit
|

|
-0.52%
|
-240.5%
|
0.37%
|
-91.1%
|
4.15%
|
1.55%
|
-133.5%
|
|
 More ratios
|
|
Growth
rate of turnover (excluding VAT)
|

|
12.86%
|
-79.6%
|
63.05%
|
2.2%
|
61.68%
|
0%
|
0%
|
|
Rates
integration
|

|
15.83%
|
-22.5%
|
20.43%
|
-16.9%
|
24.59%
|
18.40%
|
-14.0%
|
|
Rate
leasing furniture
|

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

|
86.80%
|
11.7%
|
77.71%
|
23.8%
|
62.78%
|
69.55%
|
24.8%
|
|
Weight
interests
|

|
1.75
|
-10.7%
|
1.96%
|
-18.7%
|
2.41%
|
0.21%
|
733.3%
|
Return on capital
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector
Median2011
|
|
|
Cash
flow from the overall profitability
|

|
0.06%
|
-93.9%
|
0.98%
|
-78.6%
|
4.58%
|
2.03%
|
-97.0%
|
|
Rates
of economic profitability
|

|
5%
|
-64.3%
|
14%
|
-57.6%
|
33%
|
13.21%
|
-62.1%
|
|
Financial
profitability
|

|
1382174%
|
-4.2%
|
1442820%
|
139.1%
|
603346%
|
27366.50%
|
4950.6%
|
|
Return
on investment
|

|
4.83%
|
-47.8%
|
9.26%
|
-63.2%
|
25.19%
|
10.24%
|
-52.8%
|
|
|
|
|
Display parameter
|
|
Currency
|
Euro
|
Kilo Euro
|
|
Comparison mode
|
Average
|
Median
|
Soldes Intermédiaires
de Gestion
|
|
30/06/2011
|
|
30/06/2010
|
|
30/06/2008
|
Sector Median2011
|
|
|
Turnover
|
11,625,092
|
12.9%
|
10,300,718
|
63.0%
|
6,317,593
|
432,742 €
|
2586.4%
|
|
Sales of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Purchase of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Stock of goods variation
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Trading margin
|
0 €
|
0%
|
0 €
|
0%
|
0 €
|
111,757 €
|
0%
|
|
|
0.00 % CA
|
0%
|
0.00 % CA
|
0%
|
0.00 % CA
|
32.86 % CA
|
0%
|
|
Sale of goods produced
|
11,625,092
|
12.9%
|
10,300,718
|
63.0%
|
6,317,593
|
|
|
|
+/- Stocked production
|
-421,142
|
-195.9%
|
439,328
|
55.4%
|
282,786
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
11,203,950 €
|
4.3%
|
10,740,046 €
|
62.7%
|
6,600,379 €
|
1,846 €
|
606831.2%
|
|
|
96.38 % CA
|
-7.6%
|
104.27 % CA
|
-0.2%
|
104.48 % CA
|
1.10 % CA
|
8661.8%
|
|
Trading margin
|
0
|
0%
|
0
|
0%
|
0
|
111,757
|
0%
|
|
+ Period Production
|
11,203,950
|
4.3%
|
10,740,046
|
62.7%
|
6,600,379
|
1,846
|
606831.2%
|
|
- Purchase of raw materials
|
6,344,509
|
24.0%
|
5,116,493
|
77.2%
|
2,887,204
|
|
|
|
+/- Change in stocks of raw materiels
|
-1,240,708
|
-1576.6%
|
84,024
|
1935.0%
|
4,129
|
|
|
|
- Other external purchases and charges
|
4,260,061
|
24.0%
|
3,435,231
|
59.4%
|
2,155,724
|
|
|
|
Added value
|
1,840,088 €
|
-12.6%
|
2,104,298 €
|
35.5%
|
1,553,322 €
|
85,594 €
|
2049.8%
|
|
|
15.83 % CA
|
-22.5%
|
20.43 % CA
|
-16.9%
|
24.59 % CA
|
18.40 % CA
|
-14.0%
|
|
Added value
|
1,840,088 €
|
-12.6%
|
2,104,298 €
|
35.5%
|
1,553,322 €
|
85,594 €
|
2049.8%
|
|
+ Operating grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and similar payments
|
101,199
|
6.3%
|
95,182
|
159.5%
|
36,674
|
|
|
|
- Personal charges
|
1,597,181
|
-2.3%
|
1,635,305
|
67.7%
|
975,214
|
|
|
|
Gross operating surplus
|
141,708 €
|
-62.1%
|
373,811 €
|
-31.0%
|
541,434 €
|
9,885 €
|
1333.6%
|
|
|
1.22 % CA
|
-66.4%
|
3.63 % CA
|
-57.6%
|
8.57 % CA
|
2.76 % CA
|
-55.8%
|
|
Gross operating surplus
|
141,708 €
|
-62.1%
|
373,811 €
|
-31.0%
|
541,434 €
|
9,885 €
|
1333.6%
|
|
+ Release of reserves and provisions
|
42,631
|
-41.1%
|
72,411
|
102.0%
|
35,847
|
|
|
|
+ Other operating income
|
27,366
|
816.5%
|
2,986
|
59620.0%
|
05
|
|
|
|
- Depreciation/Amortisation
|
172,954
|
-59.1%
|
423,127
|
421.3%
|
81,160
|
|
|
|
- Other charges
|
26,616
|
-41.4%
|
45,440
|
1740.4%
|
2,469
|
|
|
|
Operating result
|
12,135 €
|
162.7%
|
-19,359 €
|
-103.9%
|
493,657 €
|
7,554 €
|
60.6%
|
|
|
0.10 % CA
|
152.6%
|
-0.19 % CA
|
-102.4%
|
7.81 % CA
|
2.05 % CA
|
-95.1%
|
|
Operating result
|
12,135 €
|
162.7%
|
-19,359 €
|
-103.9%
|
493,657 €
|
7,554 €
|
60.6%
|
|
+/- Result of joint-venture transferred
from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
56,779
|
148.1%
|
22,888
|
23.0%
|
18,615
|
|
|
|
- Financial charges
|
203,231
|
0.7%
|
201,915
|
32.4%
|
152,506
|
|
|
|
Pre-tax result
|
-134,317 €
|
32.3%
|
-198,386 €
|
-155.1%
|
359,766 €
|
6,529 €
|
-2157.2%
|
|
|
-1.16 % CA
|
39.9%
|
-1.93 % CA
|
-133.9%
|
5.69 % CA
|
1.70 % CA
|
-168.2%
|
|
Extraordinary income
|
14,818
|
18.5%
|
12,509
|
-9.2%
|
13,783
|
0
|
0%
|
|
- Extraordinary charges
|
42,682
|
25.0%
|
34,135
|
522.4%
|
5,484
|
|
|
|
Extraordinary result
|
-27,864 €
|
-28.8%
|
-21,626 €
|
-360.6%
|
8,299 €
|
0 €
|
0%
|
|
|
-0.24 % CA
|
-14.3%
|
-0.21 % CA
|
-261.5%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
-134,317 €
|
32.3%
|
-198,386 €
|
-155.1%
|
359,766 €
|
6,529 €
|
-2157.2%
|
|
Extraordinary result
|
-27,864 €
|
-28.8%
|
-21,626 €
|
-360.6%
|
8,299 €
|
0 €
|
0%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
-101,536
|
60.7%
|
-258,567
|
-344.7%
|
105,667
|
|
|
|
Net result
|
-60,645 €
|
-257.3%
|
38,555 €
|
-85.3%
|
262,398 €
|
6,257 €
|
-1069.2%
|
|

|
-0.52 % CA
|
-240.5%
|
0.37 % CA
|
-91.1%
|
4.15 % CA
|
1.55 % CA
|
-133.5%
|
|
|
|
|