|
Active Account | Passive Account | Account
Results
|
|
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
08/01/2013
|
|
14/10/2011
|
|
15/09/2010
|
|
|
|
Activity Code
|
2017Z
|
|
2017Z
|
|
2017Z
|
|
|
|
Employees
|
0
|
|
0
|
|
322
|
|
|
Active account
|
Annual
Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median 2011
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
51Â 720Â 707
|
-1,4%
|
52Â 463Â 238
|
10,3%
|
47Â 549Â 455
|
799Â 130
|
6372,1%
|
|
- Intangible
assets
|
5Â 121Â 168
|
-17,3%
|
6Â 189Â 383
|
4,9%
|
5Â 898Â 495
|
229Â 899
|
2127,6%
|
|
- Tangible
assets
|
46Â 593Â 839
|
0,7%
|
46Â 265Â 345
|
11,1%
|
41Â 642Â 450
|
744Â 173
|
6161,2%
|
|
- Financial
assets
|
5Â 700
|
-33,0%
|
8Â 510
|
0%
|
8Â 510
|
6Â 103
|
-6,6%
|
|
Net current
assets
|
77Â 635Â 445
|
11,8%
|
69Â 452Â 852
|
24,7%
|
55Â 681Â 013
|
4Â 461Â 287
|
1640,2%
|
|
- Stocks
|
46Â 027Â 163
|
47,1%
|
31Â 295Â 231
|
2,5%
|
30Â 536Â 020
|
380Â 326
|
12002,0%
|
|
- Advanced
payments
|
259Â 734
|
11,8%
|
88Â 266
|
-69,6%
|
290Â 003
|
0
|
0%
|
|
-
Receivables
|
31Â 347Â 857
|
-17,3%
|
37Â 923Â 706
|
55,4%
|
24Â 400Â 181
|
3Â 147Â 387
|
896,0%
|
|
- Securities
and cash
|
691
|
-99,5%
|
145Â 649
|
-68,0%
|
454Â 809
|
14Â 174
|
-95,1%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Accounts of
regularization
|
1Â 893
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
129Â 358Â 045
|
6,1%
|
121Â 916Â 090
|
18,1%
|
103Â 230Â 468
|
5Â 260Â 420
|
2359,1%
|
Passive
Account
|
Annual
Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median 2011
|
|
|
Shareholders'
equity
|
50Â 402Â 399
|
37,5%
|
36Â 657Â 484
|
12,7%
|
32Â 538Â 247
|
2Â 075Â 596
|
2328,3%
|
|
Share
capital
|
19Â 103Â 500
|
0%
|
19Â 103Â 500
|
0%
|
19Â 103Â 500
|
4Â 000Â 153
|
377,6%
|
|
Other
capital resources
|
704Â 288
|
-12,5%
|
804Â 900
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
3Â 629Â 710
|
441,5%
|
670Â 282
|
7,2%
|
625Â 218
|
765Â 891
|
373,9%
|
|
Liabilities
|
74Â 096Â 288
|
-11,2%
|
83Â 482Â 309
|
21,2%
|
68Â 898Â 894
|
7Â 368Â 365
|
905,6%
|
|
- Financial
liabilities
|
40Â 022Â 267
|
2,6%
|
39Â 025Â 568
|
8,4%
|
36Â 017Â 211
|
4Â 227Â 063
|
846,8%
|
|
- Advanced
payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
18Â 523Â 042
|
-11,6%
|
20Â 963Â 009
|
54,0%
|
13Â 616Â 083
|
2Â 419Â 255
|
665,7%
|
|
- Tax and
social liabilities
|
9Â 889Â 398
|
12,3%
|
8Â 806Â 115
|
2,8%
|
8Â 567Â 260
|
527Â 519
|
1774,7%
|
|
- Other
debts and fixed assets liabilities
|
5Â 628Â 510
|
-56,8%
|
13Â 036Â 625
|
49,2%
|
8Â 736Â 878
|
1Â 073Â 106
|
424,5%
|
|
Account
regularization
|
558Â 434
|
-71,4%
|
1Â 952Â 105
|
-16,0%
|
2Â 324Â 670
|
0
|
0%
|
|
Total
liabilities
|
129Â 358Â 047
|
6,1%
|
121Â 916Â 088
|
18,1%
|
103Â 230Â 467
|
5Â 260Â 420
|
2359,1%
|
Results
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Sales of Goods
|
291Â 767Â 168
|
46,6%
|
198Â 995Â 861
|
71,1%
|
116Â 287Â 738
|
10Â 017Â 098
|
2812,7%
|
|
Net turnover
|
275Â 215Â 036
|
35,6%
|
202Â 999Â 311
|
70,3%
|
119Â 216Â 393
|
9Â 853Â 808
|
2693,0%
|
|
- of which net export turnover
|
261Â 982Â 928
|
35,3%
|
193Â 589Â 828
|
72,2%
|
112Â 398Â 226
|
0
|
0%
|
|
Operating charges
|
281Â 738Â 287
|
45,0%
|
194Â 265Â 738
|
55,4%
|
125Â 008Â 543
|
10Â 010Â 001
|
2714,6%
|
|
Operating profit/loss
|
10Â 028Â 881
|
112,0%
|
4Â 730Â 123
|
154,2%
|
-8Â 720Â 805
|
321Â 529
|
3019,1%
|
|
Financial income
|
13Â 122Â 977
|
79,7%
|
7Â 304Â 255
|
182,7%
|
2Â 583Â 962
|
18Â 985
|
69022,9%
|
|
Financial charges
|
8Â 670Â 846
|
7,4%
|
8Â 070Â 124
|
89,4%
|
4Â 260Â 676
|
24Â 030
|
35983,4%
|
|
Financial profit/loss
|
4Â 452Â 131
|
681,3%
|
-765Â 869
|
54,3%
|
-1Â 676Â 714
|
236
|
1886396,2%
|
|
Pretax net operating income
|
14Â 481Â 012
|
265,3%
|
3Â 964Â 254
|
138,1%
|
-10Â 397Â 519
|
321Â 766
|
4400,5%
|
|
Extraordinary income
|
3Â 628Â 442
|
0%
|
0
|
0%
|
0
|
181Â 173
|
1902,7%
|
|
Extraordinary charges
|
10Â 370Â 736
|
180,9%
|
3Â 692Â 593
|
3319,7%
|
107Â 979
|
283Â 579
|
3557,1%
|
|
Extraordinary profit/loss
|
-6Â 742Â 293
|
-82,6%
|
-3Â 692Â 593
|
-3319,7%
|
-107Â 979
|
-2Â 500
|
-269591,7%
|
|
Net result
|
7Â 020Â 741
|
1268,7%
|
512Â 935
|
105,1%
|
-10Â 107Â 878
|
291Â 808
|
2305,9%
|
|
|
|
Normal
Account
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total -
Passive Accounts (I to IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Grand Total
(I to VI)
|
Net
|
129Â 358Â 045
|
6,1%
|
121Â 916Â 090
|
18,1%
|
103Â 230Â 468
|
|
Gross
|
CO
|
165Â 966Â 257
|
10,4%
|
150Â 293Â 018
|
20,1%
|
125Â 181Â 381
|
|
Amortisation
|
1A
|
36Â 608Â 212
|
29,0%
|
28Â 376Â 928
|
29,3%
|
21Â 950Â 913
|
Non declared
distributed capital (I)
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed
asset (II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total Active
fixed asset (II)
|
Net
|
51Â 720Â 707
|
-1,4%
|
52Â 463Â 238
|
10,3%
|
47Â 549Â 455
|
|
Gross
|
BJ
|
85Â 121Â 721
|
7,4%
|
79Â 270Â 232
|
15,2%
|
68Â 824Â 806
|
|
Amortisation
|
BK
|
33Â 401Â 014
|
24,6%
|
26Â 806Â 994
|
26,0%
|
21Â 275Â 351
|
Intangilble
fixed assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
2Â 731Â 168
|
-28,1%
|
3Â 799Â 383
|
8,3%
|
3Â 508Â 495
|
|
Gross
|
AF
|
2Â 784Â 400
|
-27,7%
|
3Â 852Â 615
|
8,5%
|
3Â 551Â 167
|
|
Amortisation
|
AG
|
53Â 232
|
0%
|
53Â 232
|
24,7%
|
42Â 672
|
|

|
Goodwill
|
Net
|
2Â 390Â 000
|
0%
|
2Â 390Â 000
|
0%
|
2Â 390Â 000
|
|
Gross
|
AH
|
2Â 390Â 000
|
0%
|
2Â 390Â 000
|
0%
|
2Â 390Â 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
|
5Â 121Â 168
|
-17,3%
|
6Â 189Â 383
|
4,9%
|
5Â 898Â 495
|
Tangilble
fixed assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Lands
|
Net
|
73Â 220
|
-56,4%
|
168Â 098
|
14,3%
|
147Â 029
|
|
Gross
|
AN
|
939Â 134
|
0%
|
939Â 134
|
-1,9%
|
957Â 770
|
|
Amortisation
|
AO
|
865Â 914
|
12,3%
|
771Â 036
|
-4,9%
|
810Â 741
|
|

|
Buildings
|
Net
|
11Â 097Â 771
|
-0,3%
|
11Â 127Â 104
|
113,0%
|
5Â 224Â 656
|
|
Gross
|
AP
|
14Â 867Â 905
|
5,5%
|
14Â 093Â 489
|
88,0%
|
7Â 497Â 278
|
|
Amortisation
|
AQ
|
3Â 770Â 134
|
27,1%
|
2Â 966Â 385
|
30,5%
|
2Â 272Â 622
|
|

|
Plant
|
Net
|
30Â 712Â 342
|
-7,3%
|
33Â 139Â 301
|
12,7%
|
29Â 412Â 105
|
|
Gross
|
AR
|
58Â 877Â 323
|
5,7%
|
55Â 715Â 733
|
18,1%
|
47Â 190Â 158
|
|
Amortisation
|
AS
|
28Â 164Â 981
|
24,8%
|
22Â 576Â 432
|
27,0%
|
17Â 778Â 053
|
|

|
Other
tangible fixed assets
|
Net
|
398Â 352
|
25,7%
|
316Â 973
|
49,3%
|
212Â 246
|
|
Gross
|
AT
|
945Â 105
|
24,9%
|
756Â 882
|
29,7%
|
583Â 509
|
|
Amortisation
|
AU
|
546Â 753
|
24,3%
|
439Â 909
|
18,5%
|
371Â 263
|
|

|
Fixed assets
in construction
|
Net
|
4Â 312Â 154
|
184,8%
|
1Â 513Â 869
|
-77,2%
|
6Â 646Â 414
|
|
Gross
|
AV
|
4Â 312Â 154
|
184,8%
|
1Â 513Â 869
|
-77,2%
|
6Â 646Â 414
|
|
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
|
46Â 593Â 839
|
|
46Â 265Â 345
|
|
41Â 642Â 450
|
Financial
assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
5Â 700
|
-33,0%
|
8Â 510
|
0%
|
8Â 510
|
|
Gross
|
BH
|
5Â 700
|
-33,0%
|
8Â 510
|
0%
|
8Â 510
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Financial Assets
|
|
5Â 700
|
|
8Â 510
|
|
8Â 510
|
Current Assets (III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total Assets
|
Net
|
77Â 635Â 445
|
11,8%
|
69Â 452Â 852
|
24,7%
|
55Â 681Â 013
|
|
Gross
|
CJ
|
80Â 842Â 643
|
13,8%
|
71Â 022Â 786
|
26,0%
|
56Â 356Â 575
|
|
Amortisation
|
CK
|
3Â 207Â 198
|
104,3%
|
1Â 569Â 934
|
132,4%
|
675Â 562
|
Stocks
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Raw materials
|
Net
|
9Â 176Â 917
|
31,2%
|
6Â 992Â 530
|
-1,8%
|
7Â 123Â 511
|
|
Gross
|
BL
|
9Â 194Â 712
|
30,9%
|
7Â 025Â 882
|
-1,8%
|
7Â 154Â 377
|
|
Amortisation
|
BM
|
17Â 795
|
-46,6%
|
33Â 352
|
8,1%
|
30Â 866
|
|

|
Work in progress (goods)
|
Net
|
23Â 741
|
259,3%
|
6Â 607
|
-76,4%
|
28Â 036
|
|
Gross
|
BN
|
23Â 741
|
259,3%
|
6Â 607
|
-76,4%
|
28Â 036
|
|
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
|
36Â 826Â 505
|
51,6%
|
24Â 296Â 094
|
22,5%
|
19Â 830Â 452
|
|
Gross
|
BR
|
39Â 893Â 690
|
54,5%
|
25Â 825Â 826
|
26,1%
|
20Â 475Â 148
|
|
Amortisation
|
BS
|
3Â 067Â 185
|
100,5%
|
1Â 529Â 732
|
137,3%
|
644Â 696
|
|

|
Goods for resale
|
Net
|
0
|
0%
|
0
|
0%
|
3Â 554Â 021
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
3Â 554Â 021
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Stocks
|
Net
|
46Â 027Â 163
|
47,1%
|
31Â 295Â 231
|
2,5%
|
30Â 536Â 020
|
Advance payments to suppliers
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Advance payments to suppliers
|
Net
|
259Â 734
|
194,3%
|
88Â 266
|
-69,6%
|
290Â 003
|
|
Gross
|
BV
|
259Â 734
|
194,3%
|
88Â 266
|
-69,6%
|
290Â 003
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Trade accounts receivable
|
Net
|
27Â 199Â 402
|
-14,6%
|
31Â 862Â 624
|
73,1%
|
18Â 407Â 425
|
|
Gross
|
BX
|
27Â 321Â 620
|
-14,3%
|
31Â 869Â 474
|
73,1%
|
18Â 407Â 425
|
|
Amortisation
|
BY
|
122Â 218
|
1684,2%
|
6Â 850
|
0%
|
0
|
|

|
Other debtors
|
Net
|
4Â 148Â 455
|
-31,6%
|
6Â 061Â 082
|
1,4%
|
5Â 977Â 696
|
|
Gross
|
BZ
|
4Â 148Â 455
|
-31,6%
|
6Â 061Â 082
|
1,4%
|
5Â 977Â 696
|
|
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
|
31Â 347Â 857
|
-17,3%
|
37Â 923Â 706
|
55,5%
|
24Â 385Â 121
|
Divers
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
691
|
-99,5%
|
145Â 649
|
-68,0%
|
454Â 809
|
|
Gross
|
CF
|
691
|
-99,5%
|
145Â 649
|
-68,0%
|
454Â 809
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Divers
|
Net
|
691
|
-99,5%
|
145Â 649
|
-68,0%
|
454Â 809
|
Prepaid expenses
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Prepaid expenses
|
Net
|
0
|
0%
|
0
|
0%
|
15Â 060
|
|
Gross
|
CH
|
0
|
0%
|
0
|
0%
|
15Â 060
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
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
|
1Â 893
|
0%
|
0
|
0%
|
0
|
|
Gross
|
|
1Â 893
|
0%
|
0
|
0%
|
0
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Grand Total
(I to V)
|
EE
|
129Â 358Â 047
|
6,1%
|
121Â 916Â 088
|
18,1%
|
103Â 230Â 467
|
Shareholder
Equity (I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
shareholders' equity (Total I)
|
DL
|
50Â 402Â 399
|
37,5%
|
36Â 657Â 484
|
12,7%
|
32Â 538Â 247
|
|
Equity and
shareholders' equity
|
DA
|
19Â 103Â 500
|
0%
|
19Â 103Â 500
|
0%
|
19Â 103Â 500
|
|
Issue and
merger premiums
|
DB
|
17Â 413Â 457
|
0%
|
17Â 413Â 457
|
0%
|
17Â 413Â 457
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
Legal
reserve
|
DD
|
0
|
0%
|
0
|
0%
|
0
|
|
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%
|
6Â 000Â 000
|
|
Of which
reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
Profits or
losses brought forward
|
DH
|
-3Â 594Â 943
|
12,5%
|
-4Â 107Â 878
|
0%
|
0
|
|
Profit or
loss for the period
|
DI
|
7Â 020Â 741
|
1268,7%
|
512Â 935
|
105,1%
|
-10Â 107Â 878
|
|
Investment
grants
|
DJ
|
88Â 908
|
-18,5%
|
109Â 038
|
-15,6%
|
129Â 168
|
|
Special
tax-allowable reserves
|
DK
|
10Â 370Â 735
|
186,0%
|
3Â 626Â 432
|
0%
|
0
|
Other capital resources (II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total other capital resources (Total II)
|
DO
|
704Â 288
|
-12,5%
|
804Â 900
|
0%
|
0
|
|
Income from participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
Conditional loans
|
DN
|
704Â 288
|
-12,5%
|
804Â 900
|
0%
|
804Â 900
|
Provisions for risks and charges (III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total provisions for risks and charges (Total
III)
|
DR
|
3Â 629Â 710
|
441,5%
|
670Â 282
|
7,2%
|
625Â 218
|
|
Risk provisions
|
DP
|
2Â 510Â 154
|
423,6%
|
479Â 402
|
8,0%
|
444Â 089
|
|
Reserves for charges
|
DQ
|
1Â 119Â 556
|
486,5%
|
190Â 880
|
5,4%
|
181Â 129
|
Liabilities (IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total Liabilities (Total IV)
|
EC
|
74Â 096Â 288
|
-11,2%
|
83Â 482Â 309
|
21,2%
|
68Â 898Â 894
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
Bank loans and liabilities
|
DU
|
0
|
0%
|
2Â 038
|
118,9%
|
931
|
|
Sundry loans and financial liabilities
|
DV
|
40Â 022Â 267
|
2,6%
|
39Â 023Â 530
|
8,3%
|
36Â 016Â 280
|
|
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
|
18Â 523Â 042
|
-11,6%
|
20Â 963Â 009
|
54,0%
|
13Â 616Â 083
|
|
Tax and social security liabilities
|
DY
|
9Â 889Â 398
|
12,3%
|
8Â 806Â 115
|
2,8%
|
8Â 567Â 260
|
|
Fixed asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
Other debts
|
EA
|
5Â 103Â 147
|
-59,9%
|
12Â 735Â 512
|
52,1%
|
8Â 373Â 670
|
Translation loss (V)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Translation loss (Total V)
|
ED
|
525Â 363
|
74,5%
|
301Â 113
|
-17,1%
|
363Â 208
|
Equalization accounts
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Deferred income
|
EB
|
558Â 434
|
-71,4%
|
1Â 952Â 105
|
-16,0%
|
2Â 324Â 670
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
Deferred income and liabilities
|
EG
|
74Â 096Â 268
|
-11,2%
|
83Â 482Â 310
|
1111,7%
|
6Â 889Â 884
|
|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Operating
result (Total I-II)
|
GG
|
10Â 028Â 881
|
112,0%
|
4Â 730Â 123
|
154,2%
|
-8Â 720Â 805
|
2 - Financial
result (V - VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Financial
result (Total V-VI)
|
GV
|
4Â 452Â 131
|
681,3%
|
-765Â 869
|
54,3%
|
-1Â 676Â 714
|
3 - Pre-tax net
operating income result (I - VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
14Â 481Â 012
|
265,3%
|
3Â 964Â 254
|
138,1%
|
-10Â 397Â 519
|
4 - Extraordinary
result (VII-VIII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-6Â 742Â 293
|
-82,6%
|
-3Â 692Â 593
|
-3319,7%
|
-107Â 979
|
Profit or loss
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Profit or
loss
|
HN
|
7Â 020Â 741
|
1268,7%
|
512Â 935
|
105,1%
|
-10Â 107Â 878
|
Total Income
(I+III+V+VII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total Income
(I+III+V+VII)
|
HL
|
308Â 518Â 587
|
49,5%
|
206Â 300Â 116
|
73,5%
|
118Â 871Â 700
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
301Â 497Â 845
|
46,5%
|
205Â 787Â 182
|
59,6%
|
128Â 979Â 577
|
Operating
income (I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total
operating income (Total I)
|
FR
|
291Â 767Â 168
|
46,6%
|
198Â 995Â 861
|
71,1%
|
116Â 287Â 738
|
Operating
income (details)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Sale of
goods for resale
|
FC
|
0
|
0%
|
3Â 982Â 288
|
-51,1%
|
8Â 144Â 253
|
|
France
|
FA
|
0
|
0%
|
0
|
0%
|
489Â 814
|
|
Export
|
FB
|
0
|
0%
|
3Â 982Â 288
|
-48,0%
|
7Â 654Â 439
|
|

|
Sale of
goods produced
|
FF
|
272Â 390Â 950
|
38,4%
|
196Â 790Â 323
|
85,3%
|
106Â 208Â 363
|
|
France
|
FD
|
13Â 053Â 029
|
38,7%
|
9Â 409Â 483
|
52,5%
|
6Â 169Â 651
|
|
Export
|
FE
|
259Â 337Â 921
|
38,4%
|
187Â 380Â 840
|
87,3%
|
100Â 038Â 712
|
|

|
Sale of
services
|
FI
|
2Â 824Â 086
|
26,8%
|
2Â 226Â 700
|
-54,2%
|
4Â 863Â 777
|
|
France
|
FG
|
179Â 079
|
0%
|
0
|
0%
|
158Â 702
|
|
Export
|
FH
|
2Â 645Â 007
|
18,8%
|
2Â 226Â 700
|
-52,7%
|
4Â 705Â 075
|
|

|
Net turnover
|
FL
|
275Â 215Â 036
|
35,6%
|
202Â 999Â 311
|
70,3%
|
119Â 216Â 393
|
|
France
|
FJ
|
13Â 232Â 108
|
40,6%
|
9Â 409Â 483
|
38,0%
|
6Â 818Â 167
|
|
Export
|
FK
|
261Â 982Â 928
|
35,3%
|
193Â 589Â 828
|
72,2%
|
112Â 398Â 226
|
|
Stocked
production
|
FM
|
14Â 084Â 999
|
336,9%
|
-5Â 946Â 742
|
-59,2%
|
-3Â 736Â 474
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
Operating grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
Release of
reserves and provisions
|
FP
|
2Â 113Â 210
|
71,1%
|
1Â 234Â 931
|
287,3%
|
318Â 835
|
|
Other income
|
FQ
|
353Â 923
|
-50,0%
|
708Â 361
|
44,9%
|
488Â 984
|
Operating
charges (II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total
operating charges (Total II)
|
GF
|
281Â 738Â 287
|
45,0%
|
194Â 265Â 738
|
55,4%
|
125Â 008Â 543
|
Exploitation
charges
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Purchase of
goods for resale
|
FS
|
0
|
0%
|
6Â 079
|
-99,9%
|
12Â 051Â 428
|
|
Change in
stocks of goods for resale
|
FT
|
0
|
0%
|
3Â 554Â 021
|
200,5%
|
-3Â 536Â 429
|
|
Purchase of
raw materials
|
FU
|
200Â 023Â 299
|
74,4%
|
114Â 688Â 340
|
113,9%
|
53Â 625Â 498
|
|
Change in
stocks of raw materials
|
FV
|
-2Â 168Â 830
|
-1787,9%
|
128Â 496
|
-92,9%
|
1Â 813Â 829
|
|
Other
external purchases and charges
|
FW
|
40Â 167Â 293
|
1,8%
|
39Â 472Â 415
|
32,2%
|
29Â 864Â 594
|
|
Tax, duty
and similar payments
|
FX
|
3Â 441Â 567
|
-3,7%
|
3Â 575Â 537
|
23,9%
|
2Â 885Â 885
|
|
Payroll
|
FY
|
18Â 748Â 955
|
10,5%
|
16Â 964Â 146
|
16,7%
|
14Â 541Â 761
|
|
Social
security costs
|
FZ
|
7Â 834Â 899
|
7,0%
|
7Â 319Â 300
|
5,6%
|
6Â 933Â 856
|
Depreciation
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Depreciation
of fixed assets
|
GA
|
6Â 597Â 253
|
18,4%
|
5Â 572Â 141
|
14,8%
|
4Â 855Â 480
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation/amortisation
of current assets
|
GC
|
3Â 200Â 348
|
103,9%
|
1Â 569Â 934
|
132,4%
|
675Â 562
|
|
Provisions
for risks and charges
|
GD
|
2Â 973Â 488
|
507,9%
|
489Â 153
|
37,4%
|
356Â 027
|
Other charges
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Other
charges
|
GE
|
920Â 015
|
-0,7%
|
926Â 176
|
-1,6%
|
941Â 052
|
Operating
charges (III-IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Share of joint-venture
transferred to other partner(s) (Total III)
|
GH
|
0
|
0%
|
0
|
0%
|
0
|
|
Share of
joint venture transferred from other partner(s) (Total IV)
|
GI
|
0
|
0%
|
0
|
0%
|
0
|
Financial
income (V)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
financial income (Total V)
|
GP
|
13Â 122Â 977
|
79,7%
|
7Â 304Â 255
|
182,7%
|
2Â 583Â 962
|
|
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
|
0
|
0%
|
-335
|
0%
|
0
|
|
Released
provisions and transferred charges
|
GM
|
0
|
0%
|
3Â 692
|
-98,4%
|
235Â 980
|
|
Exchange
gains
|
GN
|
13Â 122Â 977
|
79,7%
|
7Â 300Â 898
|
210,9%
|
2Â 347Â 982
|
|
Net income
from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial
Charge (VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
financial charge (Total VI)
|
GU
|
8Â 670Â 846
|
7,4%
|
8Â 070Â 124
|
89,4%
|
4Â 260Â 676
|
|
Financial
reserves and provisions
|
GQ
|
465Â 342
|
0%
|
0
|
0%
|
0
|
|
Interest and
similar charges
|
GR
|
1Â 215Â 908
|
36,1%
|
893Â 699
|
-24,2%
|
1Â 179Â 008
|
|
Exchange
losses
|
GS
|
6Â 989Â 596
|
-2,6%
|
7Â 176Â 425
|
132,9%
|
3Â 081Â 668
|
|
Net loss from
disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary
income (VII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
extraordinary income (Total VII)
|
HD
|
3Â 628Â 442
|
0%
|
0
|
0%
|
0
|
|
Extraordinary
operating income
|
HA
|
0
|
0%
|
0
|
0%
|
0
|
|
Extraordinary
income from capital transactions
|
HB
|
2Â 010
|
0%
|
0
|
0%
|
0
|
|
Released
provisions and transferred charges
|
HC
|
3Â 626Â 432
|
0%
|
0
|
0%
|
0
|
Extraordinary
charges (VIII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
extraordinary charges (Total VIII)
|
HH
|
10Â 370Â 736
|
180,9%
|
3Â 692Â 593
|
3319,7%
|
107Â 979
|
|
Extraordinary
operating charges
|
HE
|
0
|
0%
|
0
|
0%
|
107Â 979
|
|
Extraordinary
charges from capital transactions
|
HF
|
0
|
0%
|
66Â 161
|
0%
|
0
|
|
Extraordinary
reserves and provisions
|
HG
|
10Â 370Â 735
|
186,0%
|
3Â 626Â 432
|
0%
|
0
|
Employee
profit sharing (IX)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Employee
profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits
(X)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Tax on
profits (Total X)
|
HK
|
717Â 977
|
397,6%
|
-241Â 273
|
39,3%
|
-397Â 621
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
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
|
70Â 725
|
-40,6%
|
118Â 972
|
278,9%
|
31Â 399
|
|
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
|
900Â 000
|
0%
|
900Â 000
|
0%
|
900Â 000
|
|
|
|
|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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%
|
15Â 358Â 272
|
82,8%
|
8Â 402Â 303
|
|
Decreasess
by transfers
|
OK2
|
4Â 752Â 866
|
5714,0%
|
81Â 749
|
-98,1%
|
4Â 299Â 901
|
|
Gross value
at the end of period
|
OL
|
85Â 121Â 720
|
7,4%
|
79Â 270Â 231
|
15,2%
|
68Â 824Â 806
|
Research and
development Charge (Total I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value
at begin of period
|
CZ
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess
due to revaluation
|
KB
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess, acquisitions,
creations, contributions
|
KC
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value
at the end of period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget
item from Intangible fixed assets (Total II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value
at begin of period
|
KD
|
6Â 242Â 615
|
5,1%
|
5Â 941Â 167
|
-11,9%
|
6Â 743Â 133
|
|
Increasess
due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
2Â 731Â 168
|
806,0%
|
301Â 448
|
-91,4%
|
3Â 497Â 936
|
|
Decreasess
by budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by transfers
|
LV2
|
3Â 799Â 384
|
0%
|
0
|
0%
|
4Â 299Â 901
|
|
Gross value
at the end of period
|
LW
|
5Â 174Â 399
|
-17,1%
|
6Â 242Â 615
|
5,1%
|
5Â 941Â 168
|
Tangible fixed
assets (Total III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value
at begin of period
|
LN
|
73Â 019Â 106
|
16,1%
|
62Â 875Â 128
|
18,0%
|
53Â 275Â 307
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
7Â 872Â 497
|
-69,2%
|
25Â 583Â 999
|
42,1%
|
18Â 002Â 124
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
15Â 358Â 272
|
82,8%
|
8Â 402Â 303
|
|
Decreasess
by transfers
|
NG2
|
949Â 982
|
1062,1%
|
81Â 749
|
0%
|
0
|
|
Gross value
at the end of period
|
NH
|
79Â 941Â 621
|
9,5%
|
73Â 019Â 106
|
16,1%
|
62Â 875Â 128
|
Fiancial
assets (Total IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value
at begin of period
|
LQ
|
8Â 510
|
0%
|
8Â 510
|
18,2%
|
7Â 200
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess, acquisitions,
creations, contributions
|
LS
|
690
|
0%
|
0
|
0%
|
1Â 310
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by transfers
|
NJ2
|
3Â 500
|
0%
|
0
|
0%
|
0
|
|
Gross value at
the end of period
|
NK
|
5Â 700
|
-33,0%
|
8Â 510
|
0%
|
8Â 510
|
Reserve for depreciation
Situation and movement of reserve for
depreciation
Grand total (I-II-III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Reserve for depreciation value at
begin of period
|
CY
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
PD
|
0
|
0%
|
0
|
0%
|
0
|
Other intangible assets (Total II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Reserve for depreciation value at
begin of period
|
PE
|
53Â 232
|
24,7%
|
42Â 672
|
32,9%
|
32Â 111
|
|
Increases
|
PF
|
0
|
0%
|
10Â 560
|
0,0%
|
10Â 561
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
PH
|
53Â 232
|
0%
|
53Â 232
|
24,7%
|
42Â 672
|
Total fixed assets amotisation (Total III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Reserve for depreciation value at
begin of period
|
QU
|
26Â 753Â 762
|
26,0%
|
21Â 232Â 679
|
29,6%
|
16Â 387Â 759
|
|
Increases
|
QV
|
6Â 597Â 252
|
18,6%
|
5Â 561Â 582
|
14,8%
|
4Â 844Â 921
|
|
Decreases
|
QW
|
3Â 234
|
-92,0%
|
40Â 497
|
0%
|
0
|
|
Decreasess by budget item transfer
|
QX
|
33Â 347Â 780
|
24,6%
|
26Â 753Â 764
|
26,0%
|
21Â 232Â 680
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value at begin of period
|
Z91
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during
period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
Premium refund of obligations
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Net value at begining of period
|
SP1
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
SP2
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation of fixed assets during
period
|
SP
|
0
|
0%
|
0
|
0%
|
0
|
|
Net value at the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions included in balance sheet
Grand Total (I-II-III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Value at begining of period
|
7C
|
5Â 866Â 648
|
351,0%
|
1Â 300Â 780
|
64,5%
|
790Â 795
|
|
Increases
|
UB
|
17Â 009Â 913
|
199,2%
|
5Â 685Â 519
|
451,1%
|
1Â 031Â 589
|
|
Decreases
|
UC
|
5Â 668Â 918
|
406,3%
|
1Â 119Â 651
|
114,7%
|
521Â 604
|
|
Value at the end of period
|
UD
|
17Â 207Â 643
|
193,3%
|
5Â 866Â 648
|
351,0%
|
1Â 300Â 780
|
Includes Total allocations
|
Operating
|
UE
|
6Â 173Â 835
|
199,8%
|
2Â 059Â 086
|
0%
|
0
|
|
Financial
|
UG
|
465Â 342
|
0%
|
0
|
0%
|
0
|
|
Exceptional
|
UJ
|
10Â 370Â 735
|
186,0%
|
3Â 626Â 432
|
0%
|
0
|
Includes Total Withdrawal
|
Operating
|
UF
|
2Â 042Â 485
|
83,0%
|
1Â 115Â 959
|
0%
|
0
|
|
Financial
|
UH
|
0
|
0%
|
3Â 692
|
0%
|
0
|
|
Exceptional
|
UK
|
3Â 626Â 432
|
0%
|
0
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Value at begining of period
|
3Z
|
3Â 626Â 432
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TS
|
10Â 370Â 735
|
186,0%
|
3Â 626Â 432
|
0%
|
0
|
|
Decreases
|
TT
|
3Â 626Â 432
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
TU
|
10Â 370Â 735
|
186,0%
|
3Â 626Â 432
|
0%
|
0
|
Total risk and charge provisions (Total II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Value at begining of period
|
5Z
|
670Â 282
|
7,2%
|
625Â 218
|
14,3%
|
546Â 945
|
|
Increases
|
TV
|
3Â 438Â 830
|
603,0%
|
489Â 153
|
37,4%
|
356Â 027
|
|
Decreases
|
TW
|
479Â 402
|
8,0%
|
444Â 089
|
59,9%
|
277Â 754
|
|
Value at the end of period
|
TX
|
3Â 629Â 710
|
441,5%
|
670Â 282
|
7,2%
|
625Â 218
|
Total Provision for depreciation (Total III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Value at begining of period
|
7B
|
1Â 569Â 934
|
132,4%
|
675Â 562
|
177,0%
|
243Â 850
|
|
Increases
|
TY
|
3Â 200Â 348
|
103,9%
|
1Â 569Â 934
|
132,4%
|
675Â 562
|
|
Decreases
|
TZ
|
1Â 563Â 084
|
131,4%
|
675Â 562
|
177,0%
|
243Â 850
|
|
Value at the end of period
|
UA
|
3Â 207Â 198
|
104,3%
|
1Â 569Â 934
|
132,4%
|
675Â 562
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Gross value
|
VT
|
31Â 475Â 766
|
-17,0%
|
37Â 939Â 066
|
55,4%
|
24Â 408Â 690
|
|
1 year at most
|
VU
|
31Â 470Â 066
|
-17,0%
|
37Â 930Â 556
|
55,5%
|
24Â 400Â 180
|
|
More than one year
|
VV
|
5Â 700
|
-33,0%
|
8Â 510
|
0%
|
8Â 510
|
State of loans
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
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
|
5Â 700
|
-33,0%
|
8Â 510
|
0%
|
8Â 510
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Customers doubtful or disputed
|
VA
|
122Â 218
|
1684,2%
|
6Â 850
|
0%
|
0
|
|
Other claims customer
|
UX
|
27Â 199Â 402
|
-14,6%
|
31Â 862Â 624
|
73,1%
|
18Â 407Â 425
|
|
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%
|
0
|
|
Social Security and other social
organizations
|
UZ
|
2Â 113
|
-67,9%
|
6Â 589
|
952,6%
|
626
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
Value added tax
|
VB
|
3Â 845Â 482
|
-31,0%
|
5Â 570Â 426
|
0,8%
|
5Â 527Â 124
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
70Â 153
|
-69,2%
|
227Â 551
|
|
Group and Associates
|
VC
|
0
|
0%
|
252Â 807
|
125,7%
|
111Â 992
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
300Â 851
|
86,7%
|
161Â 107
|
45,9%
|
110Â 402
|
Prepaid
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
15Â 060
|
State Debt
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total debt (gross)
|
VY
|
74Â 096Â 288
|
-11,2%
|
83Â 422Â 310
|
21,1%
|
68Â 898Â 893
|
|
1 year at most
|
VZ2
|
74Â 096Â 288
|
-11,2%
|
83Â 422Â 310
|
21,1%
|
68Â 898Â 893
|
|
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
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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%
|
2Â 038
|
118,9%
|
931
|
|
1 year at most
|
VG2
|
0
|
0%
|
2Â 038
|
118,9%
|
931
|
|
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
|
40Â 022Â 267
|
2,6%
|
39Â 023Â 530
|
8,3%
|
36Â 016Â 280
|
|
1 year at most
|
8A2
|
40Â 022Â 267
|
2,6%
|
39Â 023Â 530
|
8,3%
|
36Â 016Â 280
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Suppliers and associated accounts (gross)
|
8B1
|
18Â 523Â 042
|
-11,6%
|
20Â 963Â 009
|
54,0%
|
13Â 616Â 083
|
|
1 year at most
|
8B2
|
18Â 523Â 042
|
-11,6%
|
20Â 963Â 009
|
54,0%
|
13Â 616Â 083
|
|
More than 1 year and 5 years at most
|
8B3
|
18Â 523Â 042
|
-11,6%
|
20Â 963Â 009
|
54,0%
|
13Â 616Â 083
|
|

|
Personnel and associated accounts (gross)
|
8C1
|
3Â 258Â 452
|
35,8%
|
2Â 398Â 727
|
20,3%
|
1Â 993Â 582
|
|
1 year at most
|
8C2
|
3Â 258Â 452
|
35,8%
|
2Â 398Â 727
|
20,3%
|
1Â 993Â 582
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Social Security and other social
organizations (gross)
|
8D1
|
3Â 664Â 889
|
5,9%
|
3Â 462Â 223
|
13,8%
|
3Â 042Â 564
|
|
1 year at most
|
8D2
|
3Â 664Â 889
|
5,9%
|
3Â 462Â 223
|
13,8%
|
3Â 042Â 564
|
|
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
|
256Â 861
|
-17,4%
|
310Â 803
|
-85,0%
|
2Â 075Â 931
|
|
1 year at most
|
VW2
|
256Â 861
|
-17,4%
|
310Â 803
|
-85,0%
|
2Â 075Â 931
|
|
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
|
2Â 709Â 196
|
2,8%
|
2Â 634Â 361
|
81,0%
|
1Â 455Â 182
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
0
|
|
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
|
3Â 095Â 751
|
-67,2%
|
9Â 430Â 368
|
78,3%
|
5Â 287Â 662
|
|
1 year at most
|
VI2
|
3Â 095Â 751
|
-67,2%
|
9Â 430Â 368
|
78,3%
|
5Â 287Â 662
|
|
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
|
2Â 007Â 396
|
-38,1%
|
3Â 245Â 145
|
5,2%
|
3Â 086Â 008
|
|
1 year at most
|
8K2
|
2Â 007Â 396
|
-38,1%
|
3Â 245Â 145
|
5,2%
|
3Â 086Â 008
|
|
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
|
558Â 434
|
-71,4%
|
1Â 952Â 106
|
-16,0%
|
2Â 324Â 670
|
|
1 year at most
|
8L2
|
558Â 434
|
-71,4%
|
1Â 952Â 106
|
-16,0%
|
2Â 324Â 670
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Loans made during the period
|
VJ
|
1Â 000Â 000
|
-66,7%
|
3Â 000Â 000
|
0%
|
0
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
0
|
0%
|
16Â 000Â 000
|
Table allocation results and other information
Dividends distributed
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Commitments Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
0%
|
0
|
|
Effects brought to the discount and
unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other charges Externes
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
6Â 555Â 845
|
|
Rentals, rental charges and condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
1Â 067Â 066
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
23Â 703
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
2Â 232Â 276
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
0%
|
19Â 985Â 703
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
29Â 864Â 594
|
Taxes and Fees
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
0%
|
877Â 315
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
2Â 008Â 570
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
2Â 885Â 885
|
VAT
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
7Â 539Â 243
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
16Â 723Â 706
|
Average number of employees
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Average number of employees
|
YP
|
0
|
0%
|
0
|
0%
|
322
|
Groups and Shareholders
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Fixed Asset Financing
|

|
1,51
|
15,3%
|
1,31
|
0%
|
1,31
|
1,48
|
2,0%
|
|
Global Debt
|

|
97 days
|
-34,5%
|
148 days
|
-28,8%
|
208 days
|
127 days
|
-23,6%
|
|
Working Capital Fund overall net
|

|
56 days
|
27,3%
|
44 days
|
-32,3%
|
65 days
|
96 days
|
-41,7%
|
|
Financial independence
|

|
%
|
-
|
1798698,92%
|
-48,5%
|
3494978,20%
|
162,84%
|
-
|
|

|
|
Solvability
|

|
39,51%
|
28,6%
|
30,73%
|
-2,5%
|
31,52%
|
39,08%
|
1,1%
|
|
Capacity debt futures
|

|
%
|
-
|
1798698,92%
|
-48,5%
|
3494978,20%
|
1089,69%
|
-
|
|
Coverage of current assets by net working
capital overall
|

|
53,24%
|
53,1%
|
34,77%
|
-9,4%
|
38,39%
|
48,57%
|
9,6%
|
|
General Liquidity
|

|
0,42
|
-6,7%
|
0,45
|
28,6%
|
0,35
|
0,94
|
-55,3%
|
|
Restricted Liquidity
|

|
0,42
|
-8,7%
|
0,46
|
27,8%
|
0,36
|
0,94
|
-55,3%
|
Management or rotation
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Need background in operating working capital
|

|
58 days
|
20,8%
|
48 days
|
-35,1%
|
74 days
|
67,50 days
|
-14,1%
|
|
Treasury
|

|
0 days
|
0%
|
0 days
|
0%
|
1 days
|
2 days
|
0%
|
|
Inventory turnover of goods
|

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

|
36 days
|
-36,8%
|
57 days
|
9,6%
|
52 days
|
70,50 days
|
-48,9%
|
|
Average length of credit obtained suppliers
|

|
28 days
|
-41,7%
|
48 days
|
9,1%
|
44 days
|
57 days
|
-50,9%
|
|

|
|
Inventory turnover of raw materials in
industrial enterprises
|

|
17 days
|
-19,0%
|
21 days
|
-50,0%
|
42 days
|
50,50 days
|
-66,3%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|

|
344 days
|
23,7%
|
278 days
|
46,3%
|
190 days
|
237 days
|
45,1%
|
|
Rotation tangible assets
|

|
344,27%
|
23,8%
|
278,01%
|
46,6%
|
189,61%
|
236,82%
|
45,4%
|
Profitability of the business
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Margin trading
|

|
0%
|
0%
|
0,21%
|
167,7%
|
-0,31
|
0,36%
|
0%
|
|
Profitability of the business
|

|
7,72
|
38,1%
|
5,59
|
346,3%
|
-2,27
|
8,66%
|
-10,9%
|
|
Net profit
|

|
2,55%
|
920,0%
|
0,25%
|
102,9%
|
-8,48%
|
2,89%
|
-11,8%
|
|

|
|
Growth rate of turnover (excluding VAT)
|

|
35,57%
|
-49,4%
|
70,28%
|
289,5%
|
-37,09%
|
0%
|
0%
|
|
Rates integration
|

|
18,63%
|
-3,5%
|
19,31%
|
6,3%
|
18,17%
|
32,03%
|
-41,8%
|
|
Rate leasing furniture
|

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

|
51,84%
|
-16,3%
|
61,94%
|
-37,5%
|
99,14%
|
51,84%
|
0%
|
|
Weight interests
|

|
3,15
|
-20,9%
|
3,98%
|
11,5%
|
3,57%
|
1,28%
|
146,1%
|
Return on capital
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median 2011
|
|
|
Cash flow from the overall profitability
|

|
6,82%
|
59,7%
|
4,27%
|
196,8%
|
-4,41%
|
4,91%
|
38,9%
|
|
Rates of economic profitability
|

|
23%
|
53,3%
|
15%
|
475,0%
|
-4%
|
22%
|
4,5%
|
|
Financial profitability
|

|
51106687%
|
36,4%
|
37462384%
|
15,1%
|
32538247%
|
2075596%
|
2362,3%
|
|
Return on investment
|

|
17,22%
|
53,5%
|
11,22%
|
231,5%
|
-8,53%
|
14,17%
|
21,5%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median 2011
|
|
|
Turnover
|
275Â 215Â 036
|
35,6%
|
202Â 999Â 311
|
70,3%
|
119Â 216Â 393
|
9Â 853Â 808
|
2693,0%
|
|
Sales of
goods
|
0
|
0%
|
3Â 982Â 288
|
-51,1%
|
8Â 144Â 253
|
|
|
|
- Purchase
of goods
|
0
|
0%
|
6Â 079
|
-99,9%
|
12Â 051Â 428
|
|
|
|
+/- Stock of
goods variation
|
0
|
0%
|
3Â 554Â 021
|
200,5%
|
-3Â 536Â 429
|
|
|
|
Trading
margin
|
0
|
0%
|
422Â 188
|
213,9%
|
-370Â 746
|
2Â 894
|
0%
|
|
0,00 % CA
|
0%
|
0,21 % CA
|
167,7%
|
-0,31 % CA
|
0,36 %
CA
|
0%
|
|
Sale of
goods produced
|
275Â 215Â 036
|
38,3%
|
199Â 017Â 023
|
79,2%
|
111Â 072Â 140
|
|
|
|
+/- Stocked
production
|
14Â 084Â 999
|
336,9%
|
-5Â 946Â 742
|
-59,2%
|
-3Â 736Â 474
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
289Â 300Â 035
|
49,8%
|
193Â 070Â 281
|
79,9%
|
107Â 335Â 666
|
4Â 178Â 276
|
6823,9%
|
|
105,12 % CA
|
10,5%
|
95,11 % CA
|
5,6%
|
90,03 % CA
|
98,08 %
CA
|
7,2%
|
|
Trading
margin
|
0
|
0%
|
422Â 188
|
213,9%
|
-370Â 746
|
2Â 894
|
0%
|
|
+ Period
Production
|
289Â 300Â 035
|
49,8%
|
193Â 070Â 281
|
79,9%
|
107Â 335Â 666
|
4Â 178Â 276
|
6823,9%
|
|
- Purchase
of raw materials
|
200Â 023Â 299
|
74,4%
|
114Â 688Â 340
|
113,9%
|
53Â 625Â 498
|
|
|
|
+/- Change
in stocks of raw materiels
|
-2Â 168Â 830
|
-1787,9%
|
128Â 496
|
-92,9%
|
1Â 813Â 829
|
|
|
|
- Other
external purchases and charges
|
40Â 167Â 293
|
1,8%
|
39Â 472Â 415
|
32,2%
|
29Â 864Â 594
|
|
|
|
Added value
|
51Â 278Â 273
|
30,8%
|
39Â 203Â 218
|
81,0%
|
21Â 660Â 999
|
2Â 104Â 464
|
2336,6%
|
|
18,63 % CA
|
-3,5%
|
19,31 % CA
|
6,3%
|
18,17 % CA
|
32,03 %
CA
|
-41,8%
|
|
Added value
|
51Â 278Â 273
|
30,8%
|
39Â 203Â 218
|
81,0%
|
21Â 660Â 999
|
2Â 104Â 464
|
2336,6%
|
|
+ Operating
grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty
and similar payments
|
3Â 441Â 567
|
-3,7%
|
3Â 575Â 537
|
23,9%
|
2Â 885Â 885
|
|
|
|
- Personal
charges
|
26Â 583Â 854
|
9,5%
|
24Â 283Â 446
|
13,1%
|
21Â 475Â 617
|
|
|
|
Gross
operating surplus
|
21Â 252Â 852
|
87,3%
|
11Â 344Â 235
|
520,1%
|
-2Â 700Â 503
|
948Â 152
|
2141,5%
|
|
7,72 % CA
|
38,1%
|
5,59 % CA
|
346,3%
|
-2,27 % CA
|
8,66 % CA
|
-10,9%
|
|
Gross
operating surplus
|
21Â 252Â 852
|
87,3%
|
11Â 344Â 235
|
520,1%
|
-2Â 700Â 503
|
948Â 152
|
2141,5%
|
|
+ Release of
reserves and provisions
|
2Â 113Â 210
|
71,1%
|
1Â 234Â 931
|
287,3%
|
318Â 835
|
|
|
|
+ Other
operating income
|
353Â 923
|
-50,0%
|
708Â 361
|
44,9%
|
488Â 984
|
|
|
|
-
Depreciation/Amortisation
|
12Â 771Â 089
|
67,4%
|
7Â 631Â 228
|
29,6%
|
5Â 887Â 069
|
|
|
|
- Other
charges
|
920Â 015
|
-0,7%
|
926Â 176
|
-1,6%
|
941Â 052
|
|
|
|
Operating
result
|
10Â 028Â 881
|
112,0%
|
4Â 730Â 123
|
154,2%
|
-8Â 720Â 805
|
321Â 528
|
3019,1%
|
|
3,64 % CA
|
56,2%
|
2,33 % CA
|
131,8%
|
-7,32 % CA
|
4,45 %
CA
|
-18,2%
|
|
Operating
result
|
10Â 028Â 881
|
112,0%
|
4Â 730Â 123
|
154,2%
|
-8Â 720Â 805
|
321Â 528
|
3019,1%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
13Â 122Â 977
|
79,7%
|
7Â 304Â 255
|
182,7%
|
2Â 583Â 962
|
|
|
|
- Financial
charges
|
8Â 670Â 846
|
7,4%
|
8Â 070Â 124
|
89,4%
|
4Â 260Â 676
|
|
|
|
Pre-tax
result
|
14Â 481Â 012
|
265,3%
|
3Â 964Â 254
|
138,1%
|
-10Â 397Â 519
|
321Â 764
|
4400,5%
|
|
5,26 % CA
|
169,7%
|
1,95 % CA
|
122,4%
|
-8,72 % CA
|
5,23 %
CA
|
0,6%
|
|
Extraordinary
income
|
3Â 628Â 442
|
0%
|
0
|
0%
|
0
|
181Â 173
|
1902,7%
|
|
-
Extraordinary charges
|
10Â 370Â 736
|
180,9%
|
3Â 692Â 593
|
3319,7%
|
107Â 979
|
|
|
|
Extraordinary
result
|
-6Â 742Â 294
|
-82,6%
|
-3Â 692Â 593
|
-3319,7%
|
-107Â 979
|
-2Â 500
|
-269591,8%
|
|
-2,45 % CA
|
-34,6%
|
-1,82 % CA
|
-1922,2%
|
0 % CA
|
-00,11 %
CA
|
-2127,3%
|
|
Pre-tax
result
|
14Â 481Â 012
|
265,3%
|
3Â 964Â 254
|
138,1%
|
-10Â 397Â 519
|
321Â 764
|
4400,5%
|
|
Extraordinary
result
|
-6Â 742Â 294
|
-82,6%
|
-3Â 692Â 593
|
-3319,7%
|
-107Â 979
|
-2Â 500
|
-269591,8%
|
|
- Employee
profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on
profits
|
717Â 977
|
397,6%
|
-241Â 273
|
39,3%
|
-397Â 621
|
|
|
|
Net result
|
7Â 020Â 741
|
1268,7%
|
512Â 934
|
105,1%
|
-10Â 107Â 877
|
291Â 807
|
2306,0%
|
|

|
2,55 % CA
|
920,0%
|
0,25 % CA
|
102,9%
|
-8,48 % CA
|
2,89 %
CA
|
-11,8%
|
|
|
|
|