|
Active Account | Passive Account | Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
25/04/2014
|
|
29/05/2013
|
|
02/04/2011
|
|
|
|
Activity Code
|
4621Z
|
|
4621Z
|
|
4621Z
|
|
|
|
Employees
|
25
|
|
0
|
|
0
|
|
|
Active account
|
Annual
Accounts
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector
Median 2013
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
743,255
|
-73.9%
|
2,847,200
|
-20.8%
|
3,594,888
|
191,231
|
288.7%
|
|
- Intangible
assets
|
18,845
|
231.1%
|
5,691
|
-68.1%
|
17,819
|
2,300
|
719.3%
|
|
- Tangible
assets
|
94,267
|
-18.4%
|
115,541
|
-19.4%
|
143,388
|
88,334
|
6.7%
|
|
- Financial
assets
|
630,143
|
-76.9%
|
2,725,967
|
-20.6%
|
3,433,681
|
2,370
|
26488.3%
|
|
Net current
assets
|
38,945,055
|
45.7%
|
26,730,923
|
-48.2%
|
51,584,743
|
780,127
|
4892.1%
|
|
- Stocks
|
671,568
|
55.8%
|
430,931
|
134.0%
|
184,182
|
87,153
|
670.6%
|
|
- Advanced
payments
|
0
|
45.7%
|
0
|
0%
|
0
|
0
|
0%
|
|
-
Receivables
|
35,640,927
|
49.0%
|
23,921,915
|
-44.3%
|
42,925,303
|
464,595
|
7571.4%
|
|
- Securities
and cash
|
2,632,561
|
10.7%
|
2,378,076
|
-71.9%
|
8,475,258
|
83,365
|
3057.9%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
603.50
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
39,688,310
|
34.2%
|
29,578,123
|
-46.4%
|
55,179,631
|
1,032,292
|
3744.7%
|
Passive
Account
|
Annual
Accounts
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector
Median 2013
|
|
|
Shareholders'
equity
|
17,744,393
|
35.4%
|
13,100,638
|
59.2%
|
8,231,349
|
313,215
|
5565.2%
|
|
Share
capital
|
3,048,000
|
0%
|
3,048,000
|
0%
|
3,048,000
|
46,700
|
6426.8%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
871,707
|
0%
|
0
|
0%
|
1,447,977
|
0
|
0%
|
|
Liabilities
|
21,072,210
|
27.9%
|
16,477,484
|
-63.8%
|
45,500,305
|
611,901
|
3343.7%
|
|
- Financial
liabilities
|
3,638
|
-99.8%
|
1,631,748
|
-39.3%
|
2,686,868
|
164,356
|
-97.8%
|
|
- Advanced
payments received
|
78,237
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
16,357,538
|
36.7%
|
11,966,858
|
-70.0%
|
39,873,205
|
230,393
|
6999.8%
|
|
- Tax and
social liabilities
|
3,072,815
|
121.8%
|
1,385,538
|
-42.5%
|
2,408,913
|
77,128
|
3884.0%
|
|
- Other
debts and fixed assets liabilities
|
1,559,983
|
4.5%
|
1,493,340
|
181.1%
|
531,318
|
15,768
|
9793.3%
|
|
Account
regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
liabilities
|
39,688,310
|
34.2%
|
29,578,123
|
-46.4%
|
55,179,631
|
1,026,170
|
3767.6%
|
Results
|
Annual Accounts
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector Median 2013
|
|
|
Sales of Goods
|
613,352,645
|
-9.7%
|
679,464,296
|
21.2%
|
560,588,680
|
2,307,219
|
26484.1%
|
|
Net turnover
|
607,289,938
|
-9.9%
|
674,162,859
|
22.7%
|
549,567,323
|
2,287,885
|
26443.7%
|
|
- of which net export turnover
|
451,857,933
|
-8.6%
|
494,288,928
|
41.3%
|
349,745,707
|
0
|
0%
|
|
Operating charges
|
607,905,220
|
-11.1%
|
683,853,214
|
20.8%
|
566,123,789
|
2,191,621
|
27637.7%
|
|
Operating profit/loss
|
5,447,425
|
224.1%
|
-4,388,918
|
20.7%
|
-5,535,109
|
42,709
|
12654.7%
|
|
Financial income
|
1,315,930
|
48.6%
|
885,322
|
2078.9%
|
40,631
|
1,583
|
83028.9%
|
|
Financial charges
|
432,545
|
92.7%
|
224,446
|
138.9%
|
93,948
|
7,570
|
5613.9%
|
|
Financial profit/loss
|
883,385
|
33.7%
|
660,877
|
1339.5%
|
-53,317
|
-2,015
|
43940.4%
|
|
Pretax net operating income
|
6,330,810
|
269.8%
|
-3,728,041
|
33.3%
|
-5,588,426
|
36,773
|
17115.9%
|
|
Extraordinary income
|
30,086
|
-97.5%
|
1,184,375
|
-61.5%
|
3,075,991
|
3,010
|
899.5%
|
|
Extraordinary charges
|
943,195
|
0%
|
0
|
0%
|
1,459,201
|
1,102
|
85489.4%
|
|
Extraordinary profit/loss
|
-913,109
|
-177.1%
|
1,184,375
|
-26.7%
|
1,616,790
|
0
|
0%
|
|
Net result
|
4,643,755
|
271.4%
|
-2,709,421
|
31.8%
|
-3,971,637
|
33,127
|
13918.0%
|
|
|
|
Normal
Account
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current
Assets | Equalization accounts | Reference
Grand Total - Passive
Accounts (I to IV)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Grand Total
(I to VI)
|
Net
|
39,688,310
|
34.2%
|
29,578,123
|
-46.4%
|
55,179,631
|
|
Gross
|
CO
|
40,395,801
|
33.4%
|
30,278,500
|
-45.7%
|
55,789,437
|
|
Amortisation
|
1A
|
707,490
|
1.0%
|
700,377
|
14.9%
|
609,806
|
Non declared
distributed capital (I)
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed
asset (II)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total Active
fixed asset (II)
|
Net
|
743,255
|
-73.9%
|
2,847,200
|
-20.8%
|
3,594,888
|
|
Gross
|
BJ
|
1,209,343
|
-63.4%
|
3,306,199
|
-16.6%
|
3,963,270
|
|
Amortisation
|
BK
|
466,088
|
1.5%
|
458,999
|
24.6%
|
368,382
|
Intangilble
fixed assets
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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
|
18,845
|
231.1%
|
5,691
|
-68.1%
|
17,819
|
|
Gross
|
AF
|
102,184
|
21.3%
|
84,258
|
11.9%
|
75,282
|
|
Amortisation
|
AG
|
83,339
|
6.1%
|
78,567
|
36.7%
|
57,463
|
|

|
Goodwill
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AH
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other
intangible fixed assets
|
Net
|
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
|
18,845
|
231.1%
|
5,691
|
-68.1%
|
17,819
|
Tangilble
fixed assets
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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
|
61,742
|
0%
|
61,742
|
0%
|
61,742
|
|
Amortisation
|
AQ
|
61,742
|
0%
|
61,742
|
0%
|
61,742
|
|

|
Plant
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AR
|
6,860
|
0%
|
6,860
|
0%
|
6,860
|
|
Amortisation
|
AS
|
6,860
|
0%
|
6,860
|
0%
|
6,860
|
|

|
Other
tangible fixed assets
|
Net
|
94,267
|
3.9%
|
90,697
|
-36.7%
|
143,388
|
|
Gross
|
AT
|
408,414
|
8.8%
|
375,380
|
4.7%
|
358,558
|
|
Amortisation
|
AU
|
314,147
|
10.3%
|
284,683
|
32.3%
|
215,170
|
|

|
Fixed assets
in construction
|
Net
|
0
|
0%
|
24,844
|
0%
|
0
|
|
Gross
|
AV
|
0
|
0%
|
24,844
|
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
|
94,267
|
|
115,541
|
|
143,388
|
Financial
assets
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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
|
101,000
|
10000%
|
1,000
|
0%
|
0
|
|
Gross
|
CU
|
101,000
|
258.8%
|
28,147
|
3.7%
|
27,147
|
|
Amortisation
|
CV
|
0
|
0%
|
27,147
|
0%
|
27,147
|
|

|
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
|
529,143
|
-80.6%
|
2,724,967
|
-20.6%
|
3,433,681
|
|
Gross
|
BH
|
529,143
|
-80.6%
|
2,724,967
|
-20.6%
|
3,433,681
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Financial Assets
|
|
630,143
|
|
2,725,967
|
|
3,433,681
|
Current Assets (III)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total Assets
|
Net
|
38,945,055
|
45.7%
|
26,730,923
|
-48.2%
|
51,584,743
|
|
Gross
|
CJ
|
39,186,458
|
45.3%
|
26,972,301
|
-48.0%
|
51,826,167
|
|
Amortisation
|
CK
|
241,403
|
0.0%
|
241,378
|
0.0%
|
241,424
|
Stocks
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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
|
671,568
|
55.8%
|
430,931
|
134.0%
|
184,182
|
|
Gross
|
BT
|
671,592
|
55.8%
|
430,931
|
133.9%
|
184,228
|
|
Amortisation
|
BU
|
24
|
0%
|
0
|
0%
|
46
|
|
Sub Total Stocks
|
Net
|
671,568
|
55.8%
|
430,931
|
134.0%
|
184,182
|
Advance payments to suppliers
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Advance payments to suppliers
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BV
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Trade accounts receivable
|
Net
|
15,340,891
|
52.0%
|
10,094,218
|
-70.6%
|
34,291,399
|
|
Gross
|
BX
|
15,582,269
|
50.8%
|
10,335,597
|
-70.1%
|
34,532,777
|
|
Amortisation
|
BY
|
241,378
|
0%
|
241,378
|
0%
|
241,378
|
|

|
Other debtors
|
Net
|
20,234,536
|
46.7%
|
13,791,249
|
60.5%
|
8,594,016
|
|
Gross
|
BZ
|
20,234,536
|
46.7%
|
13,791,249
|
60.5%
|
8,594,016
|
|
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
|
35,575,427
|
48.9%
|
23,885,467
|
-44.3%
|
42,885,415
|
Divers
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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
|
2,632,561
|
10.7%
|
2,378,076
|
-71.9%
|
8,475,258
|
|
Gross
|
CF
|
2,632,561
|
10.7%
|
2,378,076
|
-71.9%
|
8,475,258
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Divers
|
Net
|
2,632,561
|
10.7%
|
2,378,076
|
-71.9%
|
8,475,258
|
Prepaid expenses
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Prepaid expenses
|
Net
|
65,500
|
79.7%
|
36,448
|
-8.6%
|
39,888
|
|
Gross
|
CH
|
65,500
|
79.7%
|
36,448
|
-8.6%
|
39,888
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Due within one year
|
CP
|
0
|
0%
|
2,706,270
|
0%
|
0
|
|
Due after one year
|
CR
|
0
|
0%
|
241,378
|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Grand Total
(I to V)
|
EE
|
39,688,310
|
34.2%
|
29,578,123
|
-46.4%
|
55,179,631
|
Shareholder
Equity (I)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total
shareholders' equity (Total I)
|
DL
|
17,744,393
|
35.4%
|
13,100,638
|
59.2%
|
8,231,349
|
|
Equity and
shareholders' equity
|
DA
|
3,048,000
|
0%
|
3,048,000
|
0%
|
3,048,000
|
|
Issue and
merger premiums
|
DB
|
35,255
|
0%
|
35,255
|
0%
|
35,255
|
|
Revaluation
differentials
|
DC
|
141
|
0%
|
141
|
0%
|
141
|
|
Of which
equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
Legal
reserve
|
DD
|
304,800
|
0%
|
304,800
|
0%
|
304,800
|
|
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
|
9,711,000
|
-21.8%
|
12,420,000
|
40.9%
|
8,812,000
|
|
Of which
reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
Profits or losses
brought forward
|
DH
|
1,442
|
-22.6%
|
1,863
|
-33.2%
|
2,790
|
|
Profit or
loss for the period
|
DI
|
4,643,755
|
271.4%
|
-2,709,421
|
31.8%
|
-3,971,637
|
|
Investment
grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
Special tax-allowable
reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total provisions for risks and charges (Total
III)
|
DR
|
871,707
|
0%
|
0
|
0%
|
1,447,977
|
|
Risk provisions
|
DP
|
871,707
|
0%
|
0
|
0%
|
1,447,977
|
|
Reserves for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total Liabilities (Total IV)
|
EC
|
21,072,210
|
27.9%
|
16,477,484
|
-63.8%
|
45,500,305
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
Bank loans and liabilities
|
DU
|
3,638
|
-99.8%
|
1,631,748
|
-39.3%
|
2,686,868
|
|
Sundry loans and financial liabilities
|
DV
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
Advance payments received for current orders
|
DW
|
78,237
|
0%
|
0
|
0%
|
0
|
|
Trade accounts payables
|
DX
|
16,357,538
|
36.7%
|
11,966,858
|
-70.0%
|
39,873,205
|
|
Tax and social security liabilities
|
DY
|
3,072,815
|
121.8%
|
1,385,538
|
-42.5%
|
2,408,913
|
|
Fixed asset liabilities
|
DZ
|
0
|
0%
|
0
|
0%
|
0
|
|
Other debts
|
EA
|
1,559,983
|
4.5%
|
1,493,340
|
181.1%
|
531,318
|
Translation loss (V)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
Deferred income and liabilities
|
EG
|
21,072,210
|
27.9%
|
16,477,484
|
-63.8%
|
45,500,305
|
|
Of which current bank facilities
|
EH
|
3,638
|
-98.9%
|
335,428
|
2653.5%
|
12,182
|
|
|
|
|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Operating
result (Total I-II)
|
GG
|
5,447,425
|
224.1%
|
-4,388,918
|
20.7%
|
-5,535,109
|
2 - Financial
result (V - VI)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Financial
result (Total V-VI)
|
GV
|
883,385
|
33.7%
|
660,877
|
1339.5%
|
-53,317
|
3 - Pre-tax
net operating income result (I - VI)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
6,330,810
|
269.8%
|
-3,728,041
|
33.3%
|
-5,588,426
|
4 -
Extraordinary result (VII-VIII)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-913,109
|
-177.1%
|
1,184,375
|
-26.7%
|
1,616,790
|
Profit or loss
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Profit or
loss
|
HN
|
4,643,755
|
271.4%
|
-2,709,421
|
31.8%
|
-3,971,637
|
Total Income
(I+III+V+VII)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Total Income
(I+III+V+VII)
|
HL
|
614,698,661
|
-9.8%
|
681,533,994
|
20.9%
|
563,705,302
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
610,054,906
|
-10.8%
|
684,243,415
|
20.5%
|
567,676,938
|
Operating
income (I)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Total operating
income (Total I)
|
FR
|
613,352,645
|
-9.7%
|
679,464,296
|
21.2%
|
560,588,680
|
Operating
income (details)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Sale of
goods for resale
|
FC
|
603,467,440
|
-9.9%
|
669,990,087
|
21.9%
|
549,469,160
|
|
France
|
FA
|
155,337,565
|
-13.6%
|
179,873,931
|
-10.0%
|
199,821,616
|
|
Export
|
FB
|
448,129,875
|
-8.6%
|
490,116,156
|
40.2%
|
349,647,544
|
|

|
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
|
3,822,498
|
-8.4%
|
4,172,772
|
4150.9%
|
98,163
|
|
France
|
FG
|
94,440
|
0%
|
0
|
0%
|
0
|
|
Export
|
FH
|
3,728,058
|
-10.7%
|
4,172,772
|
4150.9%
|
98,163
|
|

|
Net turnover
|
FL
|
607,289,938
|
-9.9%
|
674,162,859
|
22.7%
|
549,567,323
|
|
France
|
FJ
|
155,432,005
|
-13.6%
|
179,873,931
|
-10.0%
|
199,821,616
|
|
Export
|
FK
|
451,857,933
|
-8.6%
|
494,288,928
|
41.3%
|
349,745,707
|
|
Stocked
production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
Operating
grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
Release of
reserves and provisions
|
FP
|
0
|
0%
|
73,650
|
-46.4%
|
137,352
|
|
Other income
|
FQ
|
6,062,708
|
16.0%
|
5,227,788
|
-52.0%
|
10,884,005
|
Operating
charges (II)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Total
operating charges (Total II)
|
GF
|
607,905,220
|
-11.1%
|
683,853,214
|
20.8%
|
566,123,789
|
Exploitation
charges
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Purchase of
goods for resale
|
FS
|
595,575,528
|
-10.0%
|
661,906,105
|
23.6%
|
535,597,417
|
|
Change in
stocks of goods for resale
|
FT
|
-240,660
|
-173.6%
|
327,047
|
-84.4%
|
2,098,007
|
|
Purchase of
raw materials
|
FU
|
11,086
|
-63.4%
|
30,316
|
-5.0%
|
31,921
|
|
Change in stocks
of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
Other
external purchases and charges
|
FW
|
4,752,873
|
-24.1%
|
6,259,176
|
-17.1%
|
7,549,352
|
|
Tax, duty
and similar payments
|
FX
|
591,679
|
106.6%
|
286,356
|
-19.5%
|
355,625
|
|
Payroll
|
FY
|
2,691,076
|
60.9%
|
1,672,361
|
-10.9%
|
1,876,585
|
|
Social
security costs
|
FZ
|
1,157,421
|
70.0%
|
680,651
|
-22.0%
|
872,445
|
Depreciation
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Depreciation
of fixed assets
|
GA
|
34,236
|
-24.4%
|
45,270
|
-5.5%
|
47,896
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation/amortisation
of current assets
|
GC
|
24
|
0%
|
0
|
0%
|
46
|
|
Provisions for
risks and charges
|
GD
|
0
|
0%
|
0
|
0%
|
0
|
Other charges
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Other
charges
|
GE
|
3,331,959
|
-73.7%
|
12,645,932
|
-28.5%
|
17,694,495
|
Operating
charges (III-IV)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total
financial income (Total V)
|
GP
|
1,315,930
|
48.6%
|
885,322
|
2078.9%
|
40,631
|
|
Share
financial income
|
GJ
|
869,264
|
21.5%
|
715,370
|
1965.3%
|
34,637
|
|
Other
investment income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
Other
interest and similar income
|
GL
|
14,874
|
-44.0%
|
26,571
|
182.6%
|
9,401
|
|
Released
provisions and transferred charges
|
GM
|
27,147
|
0%
|
0
|
0%
|
0
|
|
Exchange
gains
|
GN
|
404,645
|
182.2%
|
143,381
|
4308.4%
|
-3,407
|
|
Net income
from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial
Charge (VI)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total
financial charge (Total VI)
|
GU
|
432,545
|
92.7%
|
224,446
|
138.9%
|
93,948
|
|
Financial
reserves and provisions
|
GQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Interest and
similar charges
|
GR
|
44,502
|
-33.6%
|
67,065
|
-13.0%
|
77,075
|
|
Exchange
losses
|
GS
|
388,043
|
146.6%
|
157,380
|
832.7%
|
16,873
|
|
Net loss
from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary
income (VII)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total
extraordinary income (Total VII)
|
HD
|
30,086
|
-97.5%
|
1,184,375
|
-61.5%
|
3,075,991
|
|
Extraordinary
operating income
|
HA
|
30,085
|
311.3%
|
7,315
|
-81.1%
|
38,693
|
|
Extraordinary
income from capital transactions
|
HB
|
01
|
0%
|
0
|
0%
|
0
|
|
Released
provisions and transferred charges
|
HC
|
0
|
0%
|
1,177,060
|
-61.2%
|
3,037,298
|
Extraordinary
charges (VIII)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total
extraordinary charges (Total VIII)
|
HH
|
943,195
|
0%
|
0
|
0%
|
1,459,201
|
|
Extraordinary
operating charges
|
HE
|
44,341
|
0%
|
0
|
0%
|
11,224
|
|
Extraordinary
charges from capital transactions
|
HF
|
27,147
|
0%
|
0
|
0%
|
0
|
|
Extraordinary
reserves and provisions
|
HG
|
871,707
|
0%
|
0
|
0%
|
1,447,977
|
Employee
profit sharing (IX)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Employee
profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits
(X)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Tax on
profits (Total X)
|
HK
|
773,946
|
366.9%
|
165,755
|
0%
|
0
|
References
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
trader's own contributions
|
A2
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
royalties on licences and patents (income)
|
A3
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
royalties on licences and patents (charges)
|
A4
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Other incomes tax return forms
Reserve for depreciation | Provisions included in balance sheet |
State deadlines claims and debts at the end of period
Table allocation results and other information
Fixed Assets
Grand Total Fixed Assets (I to IV)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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%
|
0
|
|
Gross value
at the end of period
|
OL
|
0
|
0%
|
0
|
0%
|
0
|
Research and
development Charge (Total I)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Gross value
at begin of period
|
KD
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess
due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value
at the end of period
|
LW
|
0
|
0%
|
0
|
0%
|
0
|
Tangible fixed
assets (Total III)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Gross value
at begin of period
|
LN
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
NG2
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value
at the end of period
|
NH
|
0
|
0%
|
0
|
0%
|
0
|
Fiancial
assets (Total IV)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Gross value
at begin of period
|
LQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
NJ2
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value
at the end of period
|
NK
|
0
|
0%
|
0
|
0%
|
0
|
Reserve for
depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Reserve for depreciation value at
begin of period
|
PE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
0
|
Total fixed assets amotisation (Total III)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Reserve for depreciation value at
begin of period
|
QU
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
QX
|
0
|
0%
|
0
|
0%
|
0
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Value at begining of period
|
7C
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
UB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
UD
|
0
|
0%
|
0
|
0%
|
0
|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Value at begining of period
|
5Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
TX
|
0
|
0%
|
0
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Gross value
|
VT
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VU
|
0
|
0%
|
0
|
0%
|
0
|
|
More than one year
|
VV
|
0
|
0%
|
0
|
0%
|
0
|
State of loans
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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%
|
0
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
Other claims customer
|
UX
|
0
|
0%
|
0
|
0%
|
0
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
Value added tax
|
VB
|
0
|
0%
|
0
|
0%
|
0
|
|
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%
|
0
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
0
|
0%
|
0
|
0%
|
0
|
Prepaid
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
0
|
State Debt
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
Total debt (gross)
|
VY
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|

|
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%
|
0
|
|
1 year at most
|
8B2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
0
|
|

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

|
Social Security and other social
organizations (gross)
|
8D1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8D2
|
0
|
0%
|
0
|
0%
|
0
|
|
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%
|
0
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
0%
|
0
|
|
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%
|
0
|
|
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
|
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%
|
0
|
|
1 year at most
|
8K2
|
0
|
0%
|
0
|
0%
|
0
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
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
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Average number of employees
|
YP
|
25
|
0%
|
0
|
0%
|
0
|
Groups and Shareholders
|
|
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector Median 2013
|
|
|
Fixed Asset Financing
|

|
15.78
|
251.4%
|
4.49
|
39.9%
|
3.21
|
1.72
|
817.4%
|
|
Global Debt
|

|
12 days
|
33.3%
|
9 days
|
-70.0%
|
30 days
|
94 days
|
-87.2%
|
|
Working Capital Fund overall net
|

|
11 days
|
83.3%
|
6 days
|
0%
|
6 days
|
52 days
|
-78.8%
|
|
Financial independence
|

|
487751.32%
|
60651.7%
|
802.86%
|
162.1%
|
306.35%
|
159.59%
|
305527.7%
|
|

|
|
Solvability
|

|
44.71%
|
0.9%
|
44.29%
|
196.8%
|
14.92%
|
33.57%
|
33.2%
|
|
Capacity debt futures
|

|
%
|
-
|
%
|
-
|
%
|
334.61%
|
-
|
|
Coverage of current assets by net working
capital overall
|

|
45.69%
|
6.6%
|
42.88%
|
153.6%
|
16.91%
|
46.01%
|
-0.7%
|
|
General Liquidity
|

|
|
-
|
|
-
|
|
0.80
|
-
|
|
Restricted Liquidity
|

|
|
-
|
|
-
|
|
1.06
|
-
|
Management or rotation
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector Median 2013
|
|
|
Need background in operating working capital
|

|
9 days
|
80.0%
|
5 days
|
0%
|
0 days
|
34 days
|
-73.5%
|
|
Treasury
|

|
2 days
|
100%
|
1 days
|
-83.3%
|
6 days
|
5 days
|
-60.0%
|
|
Inventory turnover of goods
|

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

|
9 days
|
50.0%
|
6 days
|
-73.9%
|
23 days
|
50 days
|
-82.0%
|
|
Average length of credit obtained suppliers
|

|
10 days
|
66.7%
|
6 days
|
-76.9%
|
26 days
|
36 days
|
-72.2%
|
|

|
|
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
|
433 days
|
-
|
|
Rotation tangible assets
|

|
%
|
-
|
%
|
-
|
%
|
636.64%
|
-
|
Profitability of the business
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector Median 2013
|
|
|
Margin trading
|

|
1.34%
|
16.5%
|
1.15%
|
-46.3%
|
2.14
|
14.03%
|
-90.4%
|
|
Profitability of the business
|

|
0.45
|
0%
|
0.45
|
104.5%
|
0.22
|
3.02%
|
-85.1%
|
|
Net profit
|

|
0.76%
|
290.0%
|
-0.40%
|
44.4%
|
-0.72%
|
1.31%
|
-42.0%
|
|

|
|
Growth rate of turnover (excluding VAT)
|

|
-9.92%
|
0%
|
0%
|
0%
|
-6.89%
|
6.26%
|
-258.5%
|
|
Rates integration
|

|
1.18%
|
40.5%
|
0.84%
|
7.7%
|
0.78%
|
9.97%
|
-88.2%
|
|
Rate leasing furniture
|

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

|
53.52%
|
28.3%
|
41.72%
|
-34.9%
|
64.07%
|
53%
|
1.0%
|
|
Weight interests
|

|
0.07
|
133.3%
|
0.03%
|
50.0%
|
0.02%
|
0.32%
|
-78.1%
|
Return on capital
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector Median 2013
|
|
|
Cash flow from the overall profitability
|

|
0.92%
|
330.0%
|
-0.40%
|
11.1%
|
-0.45%
|
2.42%
|
-62.0%
|
|
Rates of economic profitability
|

|
15%
|
-25.0%
|
20%
|
81.8%
|
11%
|
12%
|
25.0%
|
|
Financial profitability
|

|
17744393%
|
35.4%
|
13100638%
|
59.2%
|
8231349%
|
303977%
|
5737.4%
|
|
Return on investment
|

|
28.60%
|
269.5%
|
-16.87%
|
52.5%
|
-35.52%
|
7.04%
|
306.2%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
30/09/2013
|
|
30/09/2012
|
|
30/09/2010
|
Sector
Median 2013
|
|
|
Turnover
|
607,289,938
|
-9.9%
|
674,162,859
|
22.7%
|
549,567,323
|
2,287,885
€
|
26443.7%
|
|
Sales of
goods
|
603,467,440
|
-9.9%
|
669,990,087
|
21.9%
|
549,469,160
|
|
|
|
- Purchase
of goods
|
595,575,528
|
-10.0%
|
661,906,105
|
23.6%
|
535,597,417
|
|
|
|
+/- Stock of
goods variation
|
-240,660
|
-173.6%
|
327,047
|
-84.4%
|
2,098,007
|
|
|
|
Trading
margin
|
8,132,572 €
|
4.8%
|
7,756,935 €
|
-34.1%
|
11,773,736 €
|
354,103
€
|
2196.7%
|
|
1.34 % CA
|
16.5%
|
1.15 % CA
|
-46.3%
|
2.14 % CA
|
14.36 %
CA
|
-90.7%
|
|
Sale of goods
produced
|
3,822,498
|
-8.4%
|
4,172,772
|
4150.9%
|
98,163
|
|
|
|
+/- Stocked
production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
3,822,498 €
|
-8.4%
|
4,172,772 €
|
4150.9%
|
98,163 €
|
54,588
€
|
6902.5%
|
|
0.63 % CA
|
1.6%
|
0.62 % CA
|
3000%
|
0.02 % CA
|
1.67 %
CA
|
-62.3%
|
|
Trading
margin
|
8,132,572
|
4.8%
|
7,756,935
|
-34.1%
|
11,773,736
|
354,103
|
2196.7%
|
|
+ Period
Production
|
3,822,498
|
-8.4%
|
4,172,772
|
4150.9%
|
98,163
|
54,588
|
6902.5%
|
|
- Purchase
of raw materials
|
11,086
|
-63.4%
|
30,316
|
-5.0%
|
31,921
|
|
|
|
+/- Change
in stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other
external purchases and charges
|
4,752,873
|
-24.1%
|
6,259,176
|
-17.1%
|
7,549,352
|
|
|
|
Added value
|
7,191,111 €
|
27.5%
|
5,640,215 €
|
31.5%
|
4,290,626 €
|
240,402
€
|
2891.3%
|
|
1.18 % CA
|
40.5%
|
0.84 % CA
|
7.7%
|
0.78 % CA
|
9.97 %
CA
|
-88.2%
|
|
Added value
|
7,191,111 €
|
27.5%
|
5,640,215 €
|
31.5%
|
4,290,626 €
|
240,402
€
|
2891.3%
|
|
+ Operating
grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and
similar payments
|
591,679
|
106.6%
|
286,356
|
-19.5%
|
355,625
|
|
|
|
- Personal
charges
|
3,848,497
|
63.6%
|
2,353,012
|
-14.4%
|
2,749,030
|
|
|
|
Gross
operating surplus
|
2,750,935 €
|
-8.3%
|
3,000,847 €
|
153.0%
|
1,185,971 €
|
76,013
€
|
3519.0%
|
|
0.45 % CA
|
0%
|
0.45 % CA
|
104.5%
|
0.22 % CA
|
3.02 %
CA
|
-85.1%
|
|
Gross
operating surplus
|
2,750,935 €
|
-8.3%
|
3,000,847 €
|
153.0%
|
1,185,971 €
|
76,013
€
|
3519.0%
|
|
+ Release of
reserves and provisions
|
0
|
0%
|
73,650
|
-46.4%
|
137,352
|
|
|
|
+ Other
operating income
|
6,062,708
|
16.0%
|
5,227,788
|
-52.0%
|
10,884,005
|
|
|
|
-
Depreciation/Amortisation
|
34,260
|
-24.3%
|
45,270
|
-5.6%
|
47,942
|
|
|
|
- Other
charges
|
3,331,959
|
-73.7%
|
12,645,932
|
-28.5%
|
17,694,495
|
|
|
|
Operating
result
|
5,447,424 €
|
224.1%
|
-4,388,917 €
|
20.7%
|
-5,535,109 €
|
42,708
€
|
12655.0%
|
|
0.90 % CA
|
238.5%
|
-0.65 % CA
|
35.6%
|
-1.01 % CA
|
1.65 %
CA
|
-45.5%
|
|
Operating
result
|
5,447,424 €
|
224.1%
|
-4,388,917 €
|
20.7%
|
-5,535,109 €
|
42,708
€
|
12655.0%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
1,315,930
|
48.6%
|
885,322
|
2078.9%
|
40,631
|
|
|
|
- Financial
charges
|
432,545
|
92.7%
|
224,446
|
138.9%
|
93,948
|
|
|
|
Pre-tax
result
|
6,330,809 €
|
269.8%
|
-3,728,041 €
|
33.3%
|
-5,588,426 €
|
36,776
€
|
17114.5%
|
|
1.04 % CA
|
289.1%
|
-0.55 % CA
|
46.1%
|
-1.02 % CA
|
1.41 %
CA
|
-26.2%
|
|
Extraordinary
income
|
30,086
|
-97.5%
|
1,184,375
|
-61.5%
|
3,075,991
|
3,010
|
899.5%
|
|
- Extraordinary
charges
|
943,195
|
0%
|
0
|
0%
|
1,459,201
|
|
|
|
Extraordinary
result
|
-913,109 €
|
-177.1%
|
1,184,375 €
|
-26.7%
|
1,616,790 €
|
0 €
|
0%
|
|
-0.15 % CA
|
-183.3%
|
0.18 % CA
|
-37.9%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax
result
|
6,330,809 €
|
269.8%
|
-3,728,041 €
|
33.3%
|
-5,588,426 €
|
36,776
€
|
17114.5%
|
|
Extraordinary
result
|
-913,109 €
|
-177.1%
|
1,184,375 €
|
-26.7%
|
1,616,790 €
|
0 €
|
0%
|
|
- Employee
profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on
profits
|
773,946
|
366.9%
|
165,755
|
0%
|
0
|
|
|
|
Net result
|
4,643,754 €
|
271.4%
|
-2,709,421 €
|
31.8%
|
-3,971,636 €
|
33,127
€
|
13918.0%
|
|

|
0.76 % CA
|
290.0%
|
-0.40 % CA
|
44.4%
|
-0.72 % CA
|
1.30 %
CA
|
-41.5%
|
|
|
|
|