|
Active Account | Passive Account | Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2004
|
|
31/12/2003
|
|
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
|
|
|
|
Date of capture
|
-
|
|
-
|
|
|
|
|
|
Activity Code
|
2434Z
|
|
2434Z
|
|
|
|
|
|
Employees
|
53
|
|
53
|
|
-
|
|
|
ACTIVE
ACCOUNT
|
Annual
Accounts
|
31/12/2004
|
|
31/12/2003
|
Sector
Median2004
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
738,791
|
-25.3%
|
988,592
|
524,854
|
40.8%
|
|
- Intangible
assets
|
837
|
333.7%
|
193
|
472
|
77.3%
|
|
- Tangible
assets
|
730,757
|
-25.2%
|
977,299
|
516,856
|
41.4%
|
|
- Financial
assets
|
7,199
|
-35.1%
|
11,101
|
6,809
|
5.7%
|
|
Net current
assets
|
4,008,791
|
22.6%
|
3,268,748
|
2,081,055
|
92.6%
|
|
- Stocks
|
1,449,817
|
0.4%
|
1,444,703
|
663,626
|
118.5%
|
|
- Advanced
payments
|
112,371
|
22.6%
|
29,826
|
0
|
0%
|
|
-
Receivables
|
1,289,007
|
14.0%
|
1,130,542
|
1,323,230
|
-2.6%
|
|
- Securities
and cash
|
1,157,595
|
74.4%
|
663,677
|
56,547
|
1947.1%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
0
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
4,747,583
|
11.5%
|
4,257,341
|
3,557,495
|
33.5%
|
PASSIVE ACCOUNT
|
Annual
Accounts
|
31/12/2004
|
|
31/12/2003
|
Sector
Median2004
|
|
|
Shareholders'
equity
|
2,536,066
|
313.3%
|
-1,188,946
|
1,443,100
|
75.7%
|
|
Share
capital
|
1,037,690
|
0%
|
1,037,690
|
1,000,000
|
3.8%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
291,002
|
7.3%
|
271,156
|
99,028
|
193.9%
|
|
Liabilities
|
1,920,515
|
-62.9%
|
5,175,131
|
2,102,344
|
-8.6%
|
|
- Financial
liabilities
|
116,140
|
-96.3%
|
3,153,903
|
159,198
|
-27.0%
|
|
- Advanced
payments received
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
588,484
|
-5.2%
|
620,620
|
610,516
|
-3.6%
|
|
- Tax and
social liabilities
|
1,170,136
|
-13.1%
|
1,346,721
|
279,713.50
|
318.3%
|
|
- Other
debts and fixed assets liabilities
|
45,755
|
-15.1%
|
53,885
|
29,203
|
56.7%
|
|
Account
regularization
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
liabilities
|
4,747,583
|
11.5%
|
4,257,341
|
3,557,495
|
33.5%
|
Results
|
Annual Accounts
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Sales of Goods
|
6,736,634
|
0.8%
|
6,686,156
|
|
|
5,362,895
|
25.6%
|
|
Net turnover
|
6,596,321
|
8.8%
|
6,062,848
|
|
|
5,327,942
|
23.8%
|
|
- of which net export turnover
|
4,182,434
|
7.4%
|
3,893,901
|
|
|
379,588
|
1001.8%
|
|
Operating charges
|
6,106,808
|
-2.9%
|
6,288,177
|
|
|
5,651,555
|
8.1%
|
|
Operating profit/loss
|
629,826
|
58.3%
|
397,979
|
|
|
462,724
|
36.1%
|
|
Financial income
|
56,453
|
57.1%
|
35,931
|
|
|
21,488
|
162.7%
|
|
Financial charges
|
20,453
|
-51.8%
|
42,475
|
|
|
22,481
|
-9.0%
|
|
Financial profit/loss
|
36,000
|
650.1%
|
-6,544
|
|
|
-993
|
3725.4%
|
|
Pretax net operating income
|
665,826
|
70.1%
|
391,435
|
|
|
512,795
|
29.8%
|
|
Extraordinary income
|
3,312,568
|
1108.3%
|
274,158
|
|
|
33,673
|
9737.5%
|
|
Extraordinary charges
|
140,937
|
58.0%
|
89,215
|
|
|
140,610
|
0.2%
|
|
Extraordinary profit/loss
|
3,171,631
|
1614.9%
|
184,942
|
|
|
-13,626
|
23376.3%
|
|
Net result
|
3,729,914
|
551.4%
|
572,627
|
|
|
229,947
|
1522.1%
|
|
|
|
Normal
Account
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Months
|
|
12
|
|
12
|
|
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total -
Passive Accounts (I to IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Grand Total
(I to VI)
|
Net
|
4,747,583
|
11.5%
|
4,257,341
|
|
|
|
Gross
|
CO
|
9,457,181
|
-10.4%
|
10,559,844
|
|
|
|
Amortisation
|
1A
|
4,709,599
|
-25.3%
|
6,302,502
|
|
|
Non declared
distributed capital (I)
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
|
|
|
Gross
|
AA
|
-
|
-
|
-
|
|
|
ACTIVE
FIXED ASSET (II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total Active
fixed asset (II)
|
Net
|
738,791
|
-25.3%
|
988,592
|
|
|
|
Gross
|
BJ
|
5,316,967
|
-25.4%
|
7,129,504
|
|
|
|
Amortisation
|
BK
|
4,578,175
|
-25.4%
|
6,140,911
|
|
|
INTANGILBLE
FIXED ASSETS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Start-up
cost
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
AB
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
|
|
|
 
|
R & D
expenses
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
CX
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
AE
|
0
|
0%
|
0
|
|
|
|
 
|
Distributorships,
patents
|
Net
|
837
|
333.7%
|
193
|
|
|
|
Gross
|
AF
|
60,658
|
1.7%
|
59,647
|
|
|
|
Amortisation
|
AG
|
59,821
|
0.6%
|
59,454
|
|
|
|
 
|
Goodwill
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
AH
|
60,980
|
0.0%
|
60,979
|
|
|
|
Amortisation
|
AI
|
60,980
|
0.0%
|
60,979
|
|
|
|
 
|
Other
intangible fixed assets
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
AJ
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
|
|
|
 
|
Pre-payments
and downpayments
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
AL
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
|
|
|
Sub Total
Intangible Assets
|
Net
|
837
|
333.7%
|
193
|
|
|
TANGILBLE
FIXED ASSETS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Lands
|
Net
|
76,090
|
-4.2%
|
79,417
|
|
|
|
Gross
|
AN
|
88,711
|
0.0%
|
88,710
|
|
|
|
Amortisation
|
AO
|
12,621
|
35.8%
|
9,293
|
|
|
|
 
|
Buildings
|
Net
|
176,728
|
-19.1%
|
218,426
|
|
|
|
Gross
|
AP
|
1,386,692
|
-6.0%
|
1,474,443
|
|
|
|
Amortisation
|
AQ
|
1,209,964
|
-3.7%
|
1,256,017
|
|
|
|
 
|
Plant
|
Net
|
447,072
|
-27.3%
|
615,360
|
|
|
|
Gross
|
AR
|
3,451,892
|
-32.9%
|
5,142,070
|
|
|
|
Amortisation
|
AS
|
3,004,820
|
-33.6%
|
4,526,710
|
|
|
|
 
|
Other
tangible fixed assets
|
Net
|
21,105
|
-31.9%
|
31,010
|
|
|
|
Gross
|
AT
|
178,146
|
-4.5%
|
186,536
|
|
|
|
Amortisation
|
AU
|
157,041
|
1.0%
|
155,526
|
|
|
|
 
|
Fixed assets
in construction
|
Net
|
9,762
|
-70.5%
|
33,086
|
|
|
|
Gross
|
AV
|
9,762
|
-70.5%
|
33,086
|
|
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
|
|
|
 
|
Advances and
payments on account
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
AX
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
|
|
|
Sub Total
Tangible asset
|
Net
|
730,757
|
|
977,299
|
|
|
FINANCIAL
ASSETS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Associates
at equity
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
CS
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
CT
|
0
|
0%
|
0
|
|
|
|
 
|
Other
participations
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
CU
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
|
|
|
 
|
Inter-company
receivables
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
BB
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
|
|
|
 
|
Other
investment securities
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
BD
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
|
|
|
 
|
Loans
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
BF
|
72,928
|
0.0%
|
72,927
|
|
|
|
Amortisation
|
BG
|
72,928
|
|
72,927
|
|
|
|
 
|
Other
financial assets
|
Net
|
7,199
|
-35.1%
|
11,101
|
|
|
|
Gross
|
BH
|
7,199
|
-35.1%
|
11,101
|
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
|
|
|
Sub Total
Financial Assets
|
|
7,199
|
|
11,101
|
|
|
CURRENT ASSETS
(III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total Assets
|
Net
|
4,008,791
|
22.6%
|
3,268,748
|
|
|
|
Gross
|
CJ
|
4,140,215
|
20.7%
|
3,430,340
|
|
|
|
Amortisation
|
CK
|
131,424
|
-18.7%
|
161,591
|
|
|
STOCKS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Raw materials
|
Net
|
540,245
|
-9.7%
|
597,973
|
|
|
|
Gross
|
BL
|
621,144
|
-12.4%
|
709,355
|
|
|
|
Amortisation
|
BM
|
80,899
|
-27.4%
|
111,382
|
|
|
|
 
|
Work in progress (goods)
|
Net
|
475,837
|
15.5%
|
412,129
|
|
|
|
Gross
|
BN
|
475,837
|
15.5%
|
412,129
|
|
|
|
Amortisation
|
BO
|
0
|
0%
|
0
|
|
|
|
 
|
Work in progress (services)
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
BP
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
BQ
|
0
|
0%
|
0
|
|
|
|
 
|
Semi-finished and finished products
|
Net
|
433,735
|
-0.2%
|
434,601
|
|
|
|
Gross
|
BR
|
442,282
|
0.4%
|
440,411
|
|
|
|
Amortisation
|
BS
|
8,547
|
47.1%
|
5,810
|
|
|
|
 
|
Goods for resale
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
|
|
|
Sub Total Stocks
|
Net
|
1,449,817
|
0.4%
|
1,444,703
|
|
|
ADVANCE PAYMENTS
TO SUPPLIERS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Advance payments to suppliers
|
Net
|
112,371
|
276.8%
|
29,826
|
|
|
|
Gross
|
BV
|
112,371
|
276.8%
|
29,826
|
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
|
|
DEBTORS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Trade accounts receivable
|
Net
|
1,155,164
|
47.8%
|
781,667
|
|
|
|
Gross
|
BX
|
1,197,142
|
44.9%
|
826,065
|
|
|
|
Amortisation
|
BY
|
41,978
|
-5.5%
|
44,398
|
|
|
|
 
|
Other debtors
|
Net
|
126,099
|
-61.6%
|
328,385
|
|
|
|
Gross
|
BZ
|
126,099
|
-61.6%
|
328,385
|
|
|
|
Amortisation
|
CA
|
0
|
0%
|
0
|
|
|
|
 
|
Capital subscribed and called up
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
CB
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
CC
|
0
|
0%
|
0
|
|
|
|
Sub Total Debtors
|
Net
|
1,281,263
|
15.4%
|
1,110,052
|
|
|
DIVERS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Investment securities
|
Net
|
932,293
|
183.6%
|
328,678
|
|
|
|
Gross
|
CD
|
932,293
|
183.6%
|
328,678
|
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
|
|
|
 
|
Cash and cash equivalents
|
Net
|
225,302
|
-32.7%
|
334,999
|
|
|
|
Gross
|
CF
|
225,302
|
-32.7%
|
334,999
|
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
|
|
|
Sub Total Divers
|
Net
|
1,157,595
|
74.4%
|
663,677
|
|
|
PREPAID
EXPENSES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Prepaid expenses
|
Net
|
7,744
|
-62.2%
|
20,490
|
|
|
|
Gross
|
CH
|
7,744
|
-62.2%
|
20,490
|
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
|
|
EQUALIZATION
ACCOUNTS (IV TO VI)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
0
|
|
|
|
Gross
|
|
-
|
-
|
-
|
|
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
|
|
|
Gross
|
|
-
|
-
|
-
|
|
|
|
Currency differential gain
|
CN3
|
0
|
0%
|
0
|
|
|
|
Gross
|
|
-
|
-
|
-
|
|
|
REFERENCES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Due within one year
|
CP
|
0
|
0%
|
0
|
|
|
|
Due after one year
|
CR
|
49,775
|
-5.5%
|
52,681
|
|
|
|
|
|
Accounts - Passive
Other capital resources | Provisions for risks and charges | Liabilities | Translation
loss | Equalization accounts | References
Grand Total -
Passive Accounts (I to IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Grand Total
(I to V)
|
EE
|
4,747,583
|
11.5%
|
4,257,341
|
|
|
Shareholder
Equity (I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
2,536,066
|
313.3%
|
-1,188,946
|
|
|
|
Equity and shareholders'
equity
|
DA
|
1,037,690
|
0%
|
1,037,690
|
|
|
|
Issue and
merger premiums
|
DB
|
0
|
0%
|
0
|
|
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
|
|
|
Of which
equity differential
|
EK
|
0
|
0%
|
0
|
|
|
|
Legal
reserve
|
DD
|
103,769
|
0%
|
103,769
|
|
|
|
Statutory or
contractual reserve
|
DE
|
0
|
0%
|
0
|
|
|
|
Special
regulated reserves
|
DF
|
0
|
0%
|
0
|
|
|
|
Of which
special reserve of provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
|
|
|
Other
reserves
|
DG
|
0
|
0%
|
0
|
|
|
|
Of which
reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
|
|
Profits or
losses brought forward
|
DH
|
-2,364,443
|
19.5%
|
-2,937,070
|
|
|
|
Profit or
loss for the period
|
DI
|
3,729,914
|
551.4%
|
572,627
|
|
|
|
Investment
grants
|
DJ
|
29,136
|
-14.4%
|
34,037
|
|
|
|
Special
tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
|
|
OTHER CAPITAL
RESOURCES (II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total other capital resources (Total
II)
|
DO
|
0
|
0%
|
0
|
|
|
|
Income from participating securities
|
DM
|
0
|
0%
|
0
|
|
|
|
Conditional loans
|
DN
|
0
|
0%
|
0
|
|
|
PROVISIONS FOR
RISKS AND CHARGES (III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total provisions for risks and charges
(Total III)
|
DR
|
291,002
|
7.3%
|
271,156
|
|
|
|
Risk provisions
|
DP
|
275,000
|
19.6%
|
230,000
|
|
|
|
Reserves for charges
|
DQ
|
16,002
|
-61.1%
|
41,156
|
|
|
LIABILITIES
(IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
1,920,515
|
-62.9%
|
5,175,131
|
|
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
|
|
|
Bank loans and liabilities
|
DU
|
116,140
|
0%
|
0
|
|
|
|
Sundry loans and financial liabilities
|
DV
|
0
|
0%
|
3,153,903
|
|
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
|
|
|
Advance payments received for current orders
|
DW
|
0
|
0%
|
0
|
|
|
|
Trade accounts payables
|
DX
|
588,484
|
-5.2%
|
620,620
|
|
|
|
Tax and social security liabilities
|
DY
|
1,170,136
|
-13.1%
|
1,346,721
|
|
|
|
Fixed asset liabilities
|
DZ
|
0
|
0%
|
16,067
|
|
|
|
Other debts
|
EA
|
45,755
|
21.0%
|
37,818
|
|
|
TRANSLATION
LOSS (V)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
|
|
EQUALIZATION
ACCOUNTS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
|
|
REFERENCES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
|
|
|
Deferred income and liabilities
|
EG
|
899,295
|
-42.7%
|
1,569,215
|
|
|
|
Of which current bank facilities
|
EH
|
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)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Operating
result (Total I-II)
|
GG
|
629,826
|
58.3%
|
397,979
|
|
|
2 -Financial
result(V - VI)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Financial
result (Total V-VI)
|
GV
|
36,000
|
650.1%
|
-6,544
|
|
|
3 -Pre-tax net
operating income result(I - VI)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Pre-tax net operating
income (Total I-II+II-IV+V-VI)
|
GW
|
665,826
|
70.1%
|
391,435
|
|
|
4
-Extraordinary result(VII-VIII)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
3,171,631
|
1614.9%
|
184,942
|
|
|
Profit or loss
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Profit or
loss
|
HN
|
3,729,914
|
551.4%
|
572,627
|
|
|
Total Income
(I+III+V+VII)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Total Income
(I+III+V+VII)
|
HL
|
10,105,655
|
44.4%
|
6,996,246
|
|
|
Total charges (Total
II+IV+VI+VIII+IX+X)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
6,375,741
|
-0.7%
|
6,423,619
|
|
|
Operating
income(I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Total operating
income (Total I)
|
FR
|
6,736,634
|
0.8%
|
6,686,156
|
|
|
Operating
income (details)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Sale of
goods for resale
|
FC
|
100,852
|
38.2%
|
72,996
|
|
|
|
France
|
FA
|
75,505
|
4.6%
|
72,153
|
|
|
|
Export
|
FB
|
25,347
|
2906.8%
|
843
|
|
|
|
 
|
Sale of
goods produced
|
FF
|
6,415,352
|
8.4%
|
5,918,784
|
|
|
|
France
|
FD
|
2,290,840
|
10.2%
|
2,078,108
|
|
|
|
Export
|
FE
|
4,124,512
|
7.4%
|
3,840,676
|
|
|
|
 
|
Sale of
services
|
FI
|
80,117
|
12.7%
|
71,067
|
|
|
|
France
|
FG
|
47,543
|
154.4%
|
18,685
|
|
|
|
Export
|
FH
|
32,575
|
-37.8%
|
52,382
|
|
|
|
 
|
Net turnover
|
FL
|
6,596,321
|
8.8%
|
6,062,848
|
|
|
|
France
|
FJ
|
2,413,887
|
11.3%
|
2,168,947
|
|
|
|
Export
|
FK
|
4,182,434
|
7.4%
|
3,893,901
|
|
|
|
Stocked
production
|
FM
|
65,579
|
188.3%
|
-74,266
|
|
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
1,263
|
|
|
|
Operating
grants
|
FO
|
3,049
|
2.0%
|
2,988
|
|
|
|
Release of reserves
and provisions
|
FP
|
74,997
|
-89.0%
|
681,975
|
|
|
|
Other income
|
FQ
|
-3,312
|
-129.2%
|
11,348
|
|
|
OPERATING
CHARGES(II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Total
operating charges (Total II)
|
GF
|
6,106,808
|
-2.9%
|
6,288,177
|
|
|
EXPLOITATION
CHARGES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Purchase of
goods for resale
|
FS
|
0
|
0%
|
50,966
|
|
|
|
Change in
stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
|
|
|
Purchase of
raw materials
|
FU
|
2,949,072
|
18.2%
|
2,494,147
|
|
|
|
Change in
stocks of raw materials
|
FV
|
88,211
|
-50.7%
|
178,950
|
|
|
|
Other
external purchases and charges
|
FW
|
829,065
|
19.0%
|
696,554
|
|
|
|
Tax, duty
and similar payments
|
FX
|
203,882
|
12.2%
|
181,747
|
|
|
|
Payroll
|
FY
|
1,237,128
|
-29.2%
|
1,746,188
|
|
|
|
Social
security costs
|
FZ
|
457,894
|
-3.1%
|
472,497
|
|
|
DEPRECIATION
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Depreciation
of fixed assets
|
GA
|
276,858
|
-16.2%
|
330,217
|
|
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
0
|
|
|
|
Depreciation/amortisation
of current assets
|
GC
|
42,090
|
-67.4%
|
129,003
|
|
|
|
Provisions
for risks and charges
|
GD
|
0
|
0%
|
0
|
|
|
OTHER
CHARGES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Other
charges
|
GE
|
22,608
|
186.0%
|
7,905
|
|
|
OPERATING
CHARGES (III-IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Share of
joint-venture transferred to other partner(s) (Total III)
|
GH
|
0
|
0%
|
0
|
|
|
|
Share of joint
venture transferred from other partner(s) (Total IV)
|
GI
|
0
|
0%
|
0
|
|
|
FINANCIAL
INCOME(V)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total
financial income (Total V)
|
GP
|
56,453
|
57.1%
|
35,931
|
|
|
|
Share
financial income
|
GJ
|
0
|
0%
|
0
|
|
|
|
Other investment
income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
|
|
|
Other
interest and similar income
|
GL
|
54,012
|
51.3%
|
35,705
|
|
|
|
Released
provisions and transferred charges
|
GM
|
0
|
0%
|
0
|
|
|
|
Exchange
gains
|
GN
|
0
|
0%
|
-05
|
|
|
|
Net income
from disposal of investment securities
|
GO
|
2,441
|
952.2%
|
232
|
|
|
FINANCIAL
CHARGE (VI)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total
financial charge (Total VI)
|
GU
|
20,453
|
-51.8%
|
42,475
|
|
|
|
Financial
reserves and provisions
|
GQ
|
0
|
0%
|
0
|
|
|
|
Interest and
similar charges
|
GR
|
19,862
|
-53.1%
|
42,310
|
|
|
|
Exchange
losses
|
GS
|
591
|
258.2%
|
165
|
|
|
|
Net loss
from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
|
|
EXTRAORDINARY
INCOME(VII)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total
extraordinary income (Total VII)
|
HD
|
3,312,568
|
1108.3%
|
274,158
|
|
|
|
Extraordinary
operating income
|
HA
|
15,100
|
0%
|
0
|
|
|
|
Extraordinary
income from capital transactions
|
HB
|
3,212,313
|
5046.3%
|
62,420
|
|
|
|
Released
provisions and transferred charges
|
HC
|
85,155
|
-59.8%
|
211,737
|
|
|
EXTRAORDINARY
CHARGES(VIII)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
140,937
|
58.0%
|
89,215
|
|
|
|
Extraordinary
operating charges
|
HE
|
25,200
|
-36.7%
|
39,809
|
|
|
|
Extraordinary
charges from capital transactions
|
HF
|
10,737
|
6827.1%
|
155
|
|
|
|
Extraordinary
reserves and provisions
|
HG
|
105,000
|
113.2%
|
49,251
|
|
|
EMPLOYEE
PROFIT SHARING(IX)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Employee
profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
|
|
TAX
ON PROFITS(X)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Tax on
profits (Total X)
|
HK
|
107,543
|
2767.8%
|
3,750
|
|
|
REFERENCES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Of which
equipment leases
|
HP
|
0
|
0%
|
618
|
|
|
|
Of which
property leases
|
HQ
|
0
|
0%
|
0
|
|
|
|
Of which
transferred charges
|
A1
|
2,740
|
0%
|
0
|
|
|
|
Of which
trader's own contributions
|
A2
|
0
|
0%
|
0
|
|
|
|
Of which
royalties on licences and patents (income)
|
A3
|
0
|
0%
|
0
|
|
|
|
Of which
royalties on licences and patents (charges)
|
A4
|
0
|
0%
|
0
|
|
|
|
|
|
Other incomes tax return forms
Reserve for depreciation | Provisions included in balance sheet | State deadlines
claims and debts at the end of period
Table allocation results and other information
Fixed Assets
Grand Total
Fixed Assets (I to IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Gross value
at begin of period
|
OG
|
0
|
0%
|
0
|
|
|
|
Increasess
due to revaluation
|
OH
|
0
|
0%
|
0
|
|
|
|
Decreasess, acquisitions,
creations, contributions
|
OJ
|
80,873
|
0%
|
0
|
|
|
|
Decreasess
by budget item transfer
|
OK1
|
0
|
0%
|
0
|
|
|
|
Decreasess
by transfers
|
OK2
|
1,850,845
|
0%
|
0
|
|
|
|
Gross value
at the end of period
|
OL
|
0
|
0%
|
0
|
|
|
RESEARCH
AND DEVELOPMENT CHARGE (TOTAL
I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Gross value
at begin of period
|
CZ
|
0
|
0%
|
0
|
|
|
|
Increasess
due to revaluation
|
KB
|
0
|
0%
|
0
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
KC
|
0
|
0%
|
0
|
|
|
|
Decreasess
by budget item transfer
|
C01
|
0
|
0%
|
0
|
|
|
|
Decreasess
by transfers
|
C02
|
0
|
0%
|
0
|
|
|
|
Gross value
at the end of period
|
D0
|
0
|
0%
|
0
|
|
|
OTHER
BUDGET ITEM FROM INTANGIBLE FIXED ASSETS(TOTAL II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Gross value
at begin of period
|
KD
|
0
|
0%
|
0
|
|
|
|
Increasess
due to revaluation
|
KE
|
0
|
0%
|
0
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
1,010
|
0%
|
0
|
|
|
|
Decreasess
by budget item transfer
|
LV1
|
0
|
0%
|
0
|
|
|
|
Decreasess
by transfers
|
LV2
|
0
|
0%
|
0
|
|
|
|
Gross value
at the end of period
|
LW
|
0
|
0%
|
0
|
|
|
TANGIBLE
FIXED ASSETS (TOTAL III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Gross value
at begin of period
|
LN
|
0
|
0%
|
0
|
|
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
|
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
79,863
|
0%
|
0
|
|
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
0
|
|
|
|
Decreasess
by transfers
|
NG2
|
0
|
0%
|
0
|
|
|
|
Gross value
at the end of period
|
NH
|
0
|
0%
|
0
|
|
|
FIANCIAL
ASSETS (TOTAL IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Gross value
at begin of period
|
LQ
|
0
|
0%
|
0
|
|
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
|
|
|
Increasess, acquisitions,
creations, contributions
|
LS
|
0
|
0%
|
0
|
|
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
|
|
|
Decreasess
by transfers
|
NJ2
|
0
|
0%
|
0
|
|
|
|
Gross value
at the end of period
|
NK
|
0
|
0%
|
0
|
|
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Reserve for depreciation value at
begin of period
|
0N
|
6,067,983
|
0%
|
0
|
|
|
|
Increases
|
0P
|
276,856
|
0%
|
0
|
|
|
|
Decreasess
|
0Q
|
1,839,590
|
0%
|
0
|
|
|
|
Reserve for depreciation value at the
end of period
|
0R
|
4,505,247
|
0%
|
0
|
|
|
RESEARCH AND
DEVELOPMENT CHARGE (TOTAL I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Reserve for depreciation value at
begin of period
|
CY
|
0
|
0%
|
0
|
|
|
|
Increases
|
PB
|
0
|
0%
|
0
|
|
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
|
|
|
Decreasess by budget item transfer
|
PD
|
0
|
0%
|
0
|
|
|
OTHER
INTANGIBLE ASSETS (TOTAL II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Reserve for depreciation value at
begin of period
|
PE
|
0
|
0%
|
0
|
|
|
|
Increases
|
PF
|
0
|
0%
|
0
|
|
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
|
|
|
Decreasess by budget item transfer
|
PH
|
120,801
|
0%
|
0
|
|
|
TOTAL FIXED
ASSETS AMOTISATION(TOTAL III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Reserve for depreciation value at
begin of period
|
QU
|
0
|
0%
|
0
|
|
|
|
Increases
|
QV
|
0
|
0%
|
0
|
|
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
|
|
|
Decreasess by budget item transfer
|
QX
|
4,384,446
|
0%
|
0
|
|
|
Movements during period affecting charge allocated over several period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Gross value at begin of period
|
Z91
|
0
|
0%
|
0
|
|
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
|
|
|
Depreciation of fixed assets during
period
|
Z9
|
0
|
0%
|
0
|
|
|
|
Decreasess by budget item transfer
|
B1
|
0
|
0%
|
0
|
|
|
Premium refund of obligations
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Net value at begining of period
|
SP1
|
0
|
0%
|
0
|
|
|
|
Increases
|
SP2
|
0
|
0%
|
0
|
|
|
|
Depreciation of fixed assets during
period
|
SP
|
0
|
0%
|
0
|
|
|
|
Net value at the end of period
|
SR
|
0
|
0%
|
0
|
|
|
Provisions
included in balance sheet
Grand Total (I-II-III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Value at begining of period
|
7C
|
0
|
0%
|
0
|
|
|
|
Increases
|
UB
|
0
|
0%
|
0
|
|
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
|
|
|
Value at the end of period
|
UD
|
0
|
0%
|
0
|
|
|
Includes Total allocations
|
Operating
|
UE
|
0
|
0%
|
0
|
|
|
|
Financial
|
UG
|
0
|
0%
|
0
|
|
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
|
|
Includes Total Withdrawal
|
Operating
|
UF
|
72,258
|
0%
|
0
|
|
|
|
Financial
|
UH
|
0
|
0%
|
0
|
|
|
|
Exceptional
|
UK
|
85,155
|
0%
|
0
|
|
|
TOTAL
REGULATED PROVISIONS (TOTAL I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Value at begining of period
|
3Z
|
0
|
0%
|
0
|
|
|
|
Increases
|
TS
|
0
|
0%
|
0
|
|
|
|
Decreases
|
TT
|
0
|
0%
|
0
|
|
|
|
Value at the end of period
|
TU
|
0
|
0%
|
0
|
|
|
TOTAL RISK AND
CHARGE PROVISIONS (TOTAL II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Value at begining of period
|
5Z
|
0
|
0%
|
0
|
|
|
|
Increases
|
TV
|
0
|
0%
|
0
|
|
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
|
|
|
Value at the end of period
|
TX
|
0
|
0%
|
0
|
|
|
TOTAL
PROVISION FOR DEPRECIATION (TOTAL III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Value at begining of period
|
7B
|
234,520
|
0%
|
0
|
|
|
|
Increases
|
TY
|
42,090
|
0%
|
0
|
|
|
|
Decreases
|
TZ
|
72,258
|
0%
|
0
|
|
|
|
Value at the end of period
|
UA
|
204,351
|
0%
|
0
|
|
|
State
deadlines claims and debts at the end of period
STATE CLAIMS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Gross value
|
VT
|
1,411,112
|
0%
|
0
|
|
|
|
1 year at most
|
VU
|
1,281,210
|
0%
|
0
|
|
|
|
More than one year
|
VV
|
129,902
|
0%
|
0
|
|
|
STATE OF LOANS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Claims related to holdings (gross)
|
UL
|
0
|
0%
|
0
|
|
|
|
Claims related to shareholdings (1 year at
most)
|
UM
|
0
|
0%
|
0
|
|
|
|
Loans (gross)
|
UP
|
0
|
0%
|
0
|
|
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
0
|
|
|
|
Other financial assets (gross)
|
UT
|
0
|
0%
|
0
|
|
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
|
|
RECEIVABLES
STATEMENT OF ASSETS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Customers doubtful or disputed
|
VA
|
49,775
|
0%
|
0
|
|
|
|
Other claims customer
|
UX
|
0
|
0%
|
0
|
|
|
|
Receivables represent Loaned Securities
|
UU
|
0
|
0%
|
0
|
|
|
|
Provision for depreciation previously
established
|
UQ
|
0
|
0%
|
0
|
|
|
|
Personnel and associated accounts
|
UY
|
1,220
|
0%
|
0
|
|
|
|
Social Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
|
|
|
Value added tax
|
VB
|
79,481
|
0%
|
0
|
|
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
|
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
|
|
|
Group and Associates
|
VC
|
0
|
0%
|
0
|
|
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
0
|
0%
|
0
|
|
|
PREPAID
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
|
|
STATE DEBT
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Total debt (gross)
|
VY
|
1,920,515
|
0%
|
0
|
|
|
|
1 year at most
|
VZ2
|
899,295
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VZ3
|
376,016
|
0%
|
0
|
|
|
|
More than 5 years
|
VZ4
|
645,204
|
0%
|
0
|
|
|
DETAILS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
 
|
Convertible bonds (gross)
|
7Y1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
7Y2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
7Y3
|
0
|
0%
|
0
|
|
|
|
 
|
Other bonds (gross)
|
7Z1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
7Z2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
|
|
|
 
|
Borrowing & debts to 1 year
maximum at the origin (gross)
|
VG1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VG2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
0%
|
0
|
|
|
|
 
|
Borrowing & debts to more than 1
year at the origin (gross)
|
VH1
|
116,140
|
0%
|
0
|
|
|
|
1 year at most
|
VH2
|
23,622
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
|
|
|
 
|
Loans and various financial
liabilities (gross)
|
8A1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
|
|
|
 
|
Suppliers and associated accounts
(gross)
|
8B1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
8B2
|
267,832
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
|
|
|
 
|
Personnel and associated accounts
(gross)
|
8C1
|
214,792
|
0%
|
0
|
|
|
|
1 year at most
|
8C2
|
214,792
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8C3
|
0
|
0%
|
0
|
|
|
|
 
|
Social Security and other social
organizations (gross)
|
8D1
|
159,499
|
0%
|
0
|
|
|
|
1 year at most
|
8D2
|
159,499
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
|
|
|
 
|
Taxes on profits (gross)
|
8E1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
8E2
|
100,043
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
|
|
|
 
|
VAT (gross)
|
VW1
|
15,356
|
0%
|
0
|
|
|
|
1 year at most
|
VW2
|
15,356
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VW3
|
0
|
0%
|
0
|
|
|
|
 
|
Backed Obligations (gross)
|
VX1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VX2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VX3
|
0
|
0%
|
0
|
|
|
|
 
|
Other taxes and assimilated (gross)
|
VQ1
|
590,883
|
0%
|
0
|
|
|
|
1 year at most
|
VQ2
|
72,396
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
|
|
|
 
|
Assets and liabilities associated
accounts (gross)
|
8J1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
8J2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
|
|
|
More than 5 years
|
8J4
|
0
|
0%
|
0
|
|
|
|
 
|
Groups and associates (gross)
|
VI1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VI2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VI3
|
0
|
0%
|
0
|
|
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
|
|
|
 
|
Other liabilities (gross)
|
8K1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
8K2
|
45,755
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
|
|
|
 
|
Debt representative of borrowed
securities (gross)
|
SZ1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
SZ2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
SZ3
|
0
|
0%
|
0
|
|
|
|
 
|
Products in advance (gross)
|
8L1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
8L2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
|
|
REFERENCES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
|
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
0
|
|
|
Table
allocation results and other information
Dividends distributed
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
|
|
COMMITMENTS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
|
|
|
Commitments Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
|
|
|
Effects brought to the discount and
unmatured
|
YS
|
0
|
0%
|
0
|
|
|
OTHER CHARGES
EXTERNES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Subcontracting
|
YT
|
4,360
|
0%
|
0
|
|
|
|
Rentals, rental charges and
condominiums
|
XQ
|
0
|
0%
|
0
|
|
|
|
Staff outside the company
|
YU
|
9,711
|
0%
|
0
|
|
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
0%
|
0
|
|
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
|
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
|
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
|
|
taxes and fees
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
|
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
|
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
|
|
vat
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Amount VAT collected
|
YY
|
486,028
|
0%
|
0
|
|
|
|
Total VAT on goods and services
|
YZ
|
692,313
|
0%
|
0
|
|
|
AVERAGE NUMBER
OF EMPLOYEES
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Average number of employees
|
YP
|
53
|
0%
|
53
|
|
|
GROUPS AND
SHAREHOLDERS
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Groups and Shareholders
|
ZR
|
-
|
-
|
-
|
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability of the
business | Return on capital
Structure and Liquidity
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Fixed Asset Financing
|

|
1.41
|
20.5%
|
1.17
|
|
|
1.42
|
-0.7%
|
|
Global Debt
|

|
105days
|
-65.8%
|
307days
|
|
|
105days
|
0%
|
|
Working Capital Fund overall net
|

|
120days
|
62.2%
|
74days
|
|
|
50days
|
140.0%
|
|
Financial independence
|

|
2183.63%
|
-
|
%
|
|
|
2992.99%
|
-27.0%
|
|
 More ratios
|
|
Solvability
|

|
53.42%
|
291.3%
|
-27.93%
|
|
|
40.57%
|
31.7%
|
|
Capacity debt futures
|

|
10736.03%
|
-
|
%
|
|
|
2286.78%
|
369.5%
|
|
Coverage of current assets by net working
capital overall
|

|
43.52%
|
30.4%
|
33.37%
|
|
|
34.88%
|
24.8%
|
|
General Liquidity
|

|
1.42
|
-
|
|
|
|
0.89
|
59.6%
|
|
Restricted Liquidity
|

|
2.71
|
-
|
|
|
|
1.11
|
144.1%
|
MANAGEMENT OR
ROTATION
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Need background in operating working capital
|

|
57days
|
72.7%
|
33days
|
|
|
46days
|
23.9%
|
|
Treasury
|

|
63days
|
61.5%
|
39days
|
|
|
1days
|
6200%
|
|
Inventory turnover of goods
|

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

|
61days
|
24.5%
|
49days
|
|
|
85days
|
-28.2%
|
|
Average length of credit obtained suppliers
|

|
46days
|
-29.2%
|
65days
|
|
|
88days
|
-47.7%
|
|
 More ratios
|
|
Inventory turnover of raw materials in
industrial enterprises
|

|
75days
|
-26.5%
|
102days
|
|
|
58days
|
29.3%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|

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

|
%
|
-
|
%
|
|
|
46.26%
|
-
|
PROFITABILITY
OF THE BUSINESS
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Margin trading
|

|
1.53%
|
325.0%
|
0.36%
|
|
|
0%
|
0%
|
|
Profitability of the business
|

|
13.64
|
382.0%
|
2.83
|
|
|
6.70%
|
103.6%
|
|
Net profit
|

|
56.55%
|
499.0%
|
9.44%
|
|
|
3.21%
|
1661.7%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|

|
8.80%
|
-
|
%
|
|
|
22.88%
|
-61.5%
|
|
Rates integration
|

|
42.38%
|
0%
|
42.38%
|
|
|
29.59%
|
43.2%
|
|
Rate leasing furniture
|

|
0%
|
0%
|
0.01%
|
|
|
0%
|
0%
|
|
Work Factor
|

|
60.63%
|
-29.8%
|
86.36%
|
|
|
61.02%
|
-0.6%
|
|
Weight interests
|

|
0.31
|
-55.7%
|
0.70%
|
|
|
0.41%
|
-24.4%
|
RETURN ON
CAPITAL
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Cash flow from the overall profitability
|

|
11.41%
|
-22.3%
|
14.68%
|
|
|
4.65%
|
145.4%
|
|
Rates of economic profitability
|

|
34%
|
277.8%
|
9%
|
|
|
19%
|
78.9%
|
|
Financial profitability
|

|
2536066%
|
313.3%
|
-1188946%
|
|
|
1443100%
|
75.7%
|
|
Return on investment
|

|
141.41%
|
351.8%
|
31.30%
|
|
|
13.04%
|
984.4%
|
|
|
|
Soldes
Intermédiaires de Gestion
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector
Median2004
|
|
|
Turnover
|
6,596,321
|
8.8%
|
6,062,848
|
|
|
5,327,942 €
|
23.8%
|
|
Sales of
goods
|
100,852
|
38.2%
|
72,996
|
|
|
|
|
|
- Purchase
of goods
|
0
|
0%
|
50,966
|
|
|
|
|
|
+/- Stock of
goods variation
|
0
|
0%
|
0
|
|
|
|
|
|
Trading
margin
|
100,852 €
|
357.8%
|
22,030 €
|
|
|
0 €
|
0%
|
|
1.53 % CA
|
325.0%
|
0.36 % CA
|
|
|
0 % CA
|
0%
|
|
Sale of
goods produced
|
6,495,469
|
8.4%
|
5,989,851
|
|
|
|
|
|
+/- Stocked
production
|
65,579
|
188.3%
|
-74,266
|
|
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
1,263
|
|
|
|
|
|
Period
production
|
6,561,048 €
|
10.9%
|
5,916,848 €
|
|
|
4,768,280 €
|
37.6%
|
|
99.47 % CA
|
1.9%
|
97.59 % CA
|
|
|
99.98 % CA
|
-0.5%
|
|
Trading
margin
|
100,852
|
357.8%
|
22,030
|
|
|
0
|
0%
|
|
+ Period
Production
|
6,561,048
|
10.9%
|
5,916,848
|
|
|
4,768,280
|
37.6%
|
|
- Purchase of
raw materials
|
2,949,072
|
18.2%
|
2,494,147
|
|
|
|
|
|
+/- Change
in stocks of raw materiels
|
88,211
|
-50.7%
|
178,950
|
|
|
|
|
|
- Other
external purchases and charges
|
829,065
|
19.0%
|
696,554
|
|
|
|
|
|
Added value
|
2,795,552 €
|
8.8%
|
2,569,227 €
|
|
|
1,400,179 €
|
99.7%
|
|
42.38 % CA
|
0%
|
42.38 % CA
|
|
|
29.59 % CA
|
43.2%
|
|
Added value
|
2,795,552 €
|
8.8%
|
2,569,227 €
|
|
|
1,400,179 €
|
99.7%
|
|
+ Operating
grants
|
3,049
|
2.0%
|
2,988
|
|
|
|
|
|
- Tax, duty
and similar payments
|
203,882
|
12.2%
|
181,747
|
|
|
|
|
|
- Personal
charges
|
1,695,022
|
-23.6%
|
2,218,685
|
|
|
|
|
|
Gross
operating surplus
|
899,697 €
|
423.7%
|
171,783 €
|
|
|
554,038 €
|
62.4%
|
|
13.64 % CA
|
382.0%
|
2.83 % CA
|
|
|
6.70 % CA
|
103.6%
|
|
Gross
operating surplus
|
899,697 €
|
423.7%
|
171,783 €
|
|
|
554,038 €
|
62.4%
|
|
+ Release of
reserves and provisions
|
74,997
|
-89.0%
|
681,975
|
|
|
|
|
|
+ Other
operating income
|
-3,312
|
-129.2%
|
11,348
|
|
|
|
|
|
-
Depreciation/Amortisation
|
318,948
|
-30.5%
|
459,220
|
|
|
|
|
|
- Other
charges
|
22,608
|
186.0%
|
7,905
|
|
|
|
|
|
Operating
result
|
629,826 €
|
58.3%
|
397,981 €
|
|
|
462,725 €
|
36.1%
|
|
9.55 % CA
|
45.6%
|
6.56 % CA
|
|
|
5.40 % CA
|
76.9%
|
|
Operating
result
|
629,826 €
|
58.3%
|
397,981 €
|
|
|
462,725 €
|
36.1%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
|
|
|
|
|
+ Financial
income
|
56,453
|
57.1%
|
35,931
|
|
|
|
|
|
- Financial
charges
|
20,453
|
-51.8%
|
42,475
|
|
|
|
|
|
Pre-tax
result
|
665,826 €
|
70.1%
|
391,437 €
|
|
|
512,797 €
|
29.8%
|
|
10.09 % CA
|
56.2%
|
6.46 % CA
|
|
|
5.31 % CA
|
90.0%
|
|
Extraordinary
income
|
3,312,568
|
1108.3%
|
274,158
|
|
|
33,673
|
9737.5%
|
|
-
Extraordinary charges
|
140,937
|
58.0%
|
89,215
|
|
|
|
|
|
Extraordinary
result
|
3,171,631 €
|
1614.9%
|
184,943 €
|
|
|
-13,626 €
|
23376.3%
|
|
48.08 % CA
|
1476.4%
|
3.05 % CA
|
|
|
-00.36 % CA
|
13455.6%
|
|
Pre-tax
result
|
665,826 €
|
70.1%
|
391,437 €
|
|
|
512,797 €
|
29.8%
|
|
Extraordinary
result
|
3,171,631 €
|
1614.9%
|
184,943 €
|
|
|
-13,626 €
|
23376.3%
|
|
- Employee
profit sharing
|
0
|
0%
|
0
|
|
|
|
|
|
- Tax on profits
|
107,543
|
2767.8%
|
3,750
|
|
|
|
|
|
Net result
|
3,729,914 €
|
551.4%
|
572,630 €
|
|
|
229,948 €
|
1522.1%
|
|

|
56.55 % CA
|
499.0%
|
9.44 % CA
|
|
|
3.21 % CA
|
1661.7%
|
|
|
|