|
Active Account | Passive Account | Account
Results
|
|
Synthesized
Accounts
|
Annual Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
30/08/2014
|
|
31/07/2013
|
|
29/01/2013
|
|
|
|
Activity Code
|
2013B
|
|
2013B
|
|
2013B
|
|
|
|
Employees
|
0
|
|
277
|
|
0
|
|
|
Active account
|
Annual
Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median 2013
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
24,641,768
|
-2.0%
|
25,134,743
|
-27.5%
|
34,681,679
|
972,744.50
|
2433.2%
|
|
- Intangible
assets
|
463,682
|
4.1%
|
445,356
|
32.4%
|
336,350
|
31,834.50
|
1356.5%
|
|
- Tangible
assets
|
22,815,585
|
-2.6%
|
23,429,446
|
-26.4%
|
31,848,111
|
660,001.50
|
3356.9%
|
|
- Financial
assets
|
1,362,501
|
8.1%
|
1,259,941
|
-49.5%
|
2,497,218
|
6,325.50
|
21439.8%
|
|
Net current
assets
|
21,200,690
|
-11.8%
|
24,024,726
|
8.7%
|
22,092,190
|
2,257,032.50
|
839.3%
|
|
- Stocks
|
7,509,070
|
9.8%
|
6,838,932
|
-1.8%
|
6,967,188
|
454,234.50
|
1553.1%
|
|
- Advanced
payments
|
194,958
|
-11.8%
|
0
|
0%
|
324,179
|
0
|
0%
|
|
-
Receivables
|
10,039,285
|
-28.4%
|
14,019,802
|
44.2%
|
9,721,086
|
1,143,396
|
778.0%
|
|
- Securities
and cash
|
3,457,377
|
9.2%
|
3,165,992
|
-37.7%
|
5,079,737
|
81,568
|
4138.6%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
0
|
0%
|
37,013
|
0
|
0%
|
|
Total Assets
|
45,842,459
|
-6.7%
|
49,159,468
|
-13.5%
|
56,810,882
|
3,024,225.50
|
1415.8%
|
Passive Account
|
Annual
Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median 2013
|
|
|
Shareholders'
equity
|
13,905,361
|
26.2%
|
11,017,155
|
-60.4%
|
27,788,260
|
1,300,483
|
969.2%
|
|
Share
capital
|
6,908,000
|
0%
|
6,908,000
|
0%
|
6,908,000
|
400,300
|
1625.7%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
1,835,182
|
27.5%
|
1,439,264
|
12.1%
|
1,284,320
|
17,923
|
10139.3%
|
|
Liabilities
|
30,101,909
|
-18.0%
|
36,703,050
|
32.3%
|
27,738,301
|
2,087,689.50
|
1341.9%
|
|
- Financial
liabilities
|
8,399,963
|
6.4%
|
7,897,030
|
42.8%
|
5,528,897
|
133,282.50
|
6202.4%
|
|
- Advanced
payments received
|
1,286,381
|
-57.1%
|
2,996,664
|
-10.3%
|
3,340,517
|
0
|
0%
|
|
- Trade
account payables
|
10,290,332
|
-7.5%
|
11,130,566
|
-3.9%
|
11,577,560
|
703,550
|
1362.6%
|
|
- Tax and
social liabilities
|
4,113,107
|
12.3%
|
3,661,576
|
-0.8%
|
3,692,734
|
493,835
|
732.9%
|
|
- Other
debts and fixed assets liabilities
|
5,337,126
|
-48.3%
|
10,314,314
|
192.8%
|
3,522,593
|
48,552
|
10892.6%
|
|
Account
regularization
|
675,000
|
-4.0%
|
702,900
|
824.9%
|
76,000
|
0
|
0%
|
|
Total
liabilities
|
45,842,455
|
-6.7%
|
49,159,468
|
-13.5%
|
56,810,882
|
3,024,225.50
|
1415.8%
|
Results
|
Annual Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Sales of Goods
|
70,067,194
|
13.3%
|
61,854,665
|
-7.6%
|
66,958,774
|
5,092,442.50
|
1275.9%
|
|
Net turnover
|
65,520,493
|
7.5%
|
60,968,402
|
-5.0%
|
64,149,039
|
5,052,259
|
1196.9%
|
|
- of which net export turnover
|
56,967,095
|
6.6%
|
53,418,546
|
-4.6%
|
56,021,486
|
69,683.50
|
81651.2%
|
|
Operating charges
|
67,388,578
|
1.7%
|
66,284,957
|
0.0%
|
66,266,482
|
4,749,863
|
1318.7%
|
|
Operating profit/loss
|
2,678,616
|
160.5%
|
-4,430,292
|
-739.9%
|
692,292
|
35,424
|
7461.6%
|
|
Financial income
|
620,149
|
-5.8%
|
658,526
|
-21.1%
|
835,064
|
3,586
|
17193.6%
|
|
Financial charges
|
934,218
|
-43.9%
|
1,665,074
|
56.2%
|
1,066,038
|
20,978
|
4353.3%
|
|
Financial profit/loss
|
-314,069
|
68.8%
|
-1,006,548
|
-335.8%
|
-230,974
|
-2,719
|
-11450.9%
|
|
Pretax net operating income
|
2,364,547
|
143.5%
|
-5,436,840
|
-1278.5%
|
461,318
|
16,807
|
13968.8%
|
|
Extraordinary income
|
5,637,381
|
85.0%
|
3,046,642
|
-65.1%
|
8,722,456
|
17,271
|
32540.7%
|
|
Extraordinary charges
|
4,942,279
|
-65.5%
|
14,327,643
|
139.0%
|
5,995,189
|
26,336.50
|
18665.9%
|
|
Extraordinary profit/loss
|
695,102
|
106.2%
|
-11,281,001
|
-513.6%
|
2,727,267
|
-44.50
|
1562127.0%
|
|
Net result
|
3,559,758
|
121.8%
|
-16,351,448
|
-589.0%
|
3,343,757
|
40,763.50
|
8632.7%
|
|
|
|
Normal Account
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total -
Passive Accounts (I to IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Grand Total
(I to VI)
|
Net
|
45,842,459
|
-6.7%
|
49,159,468
|
-13.5%
|
56,810,882
|
|
Gross
|
CO
|
128,338,306
|
-1.2%
|
129,887,054
|
6.8%
|
121,639,379
|
|
Amortisation
|
1A
|
82,495,847
|
2.2%
|
80,727,586
|
24.5%
|
64,828,497
|
Non declared
distributed capital (I)
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed
asset (II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total Active
fixed asset (II)
|
Net
|
24,641,768
|
-2.0%
|
25,134,743
|
-27.5%
|
34,681,679
|
|
Gross
|
BJ
|
106,937,960
|
1.5%
|
105,334,053
|
6.3%
|
99,100,114
|
|
Amortisation
|
BK
|
82,296,192
|
2.6%
|
80,199,310
|
24.5%
|
64,418,435
|
Intangilble fixed assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Start-up
cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AB
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
0%
|
0
|
|

|
R & D
expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
CX
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AE
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Distributorships,
patents
|
Net
|
38,717
|
-20.8%
|
48,914
|
4891500%
|
-01
|
|
Gross
|
AF
|
387,836
|
0.0%
|
387,837
|
15.1%
|
336,852
|
|
Amortisation
|
AG
|
349,119
|
3.0%
|
338,923
|
0.6%
|
336,853
|
|

|
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
|
424,965
|
7.2%
|
396,442
|
17.9%
|
336,351
|
|
Gross
|
AJ
|
1,688,927
|
14.1%
|
1,480,578
|
12.2%
|
1,319,395
|
|
Amortisation
|
AK
|
1,263,962
|
16.6%
|
1,084,136
|
10.3%
|
983,044
|
|

|
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
|
463,682
|
4.1%
|
445,356
|
32.4%
|
336,350
|
Tangilble fixed assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Lands
|
Net
|
1,288,261
|
-33.3%
|
1,931,194
|
-5.2%
|
2,037,111
|
|
Gross
|
AN
|
4,257,426
|
1.7%
|
4,184,949
|
-0.1%
|
4,188,852
|
|
Amortisation
|
AO
|
2,969,165
|
31.7%
|
2,253,755
|
4.7%
|
2,151,741
|
|

|
Buildings
|
Net
|
3,424,209
|
158.4%
|
-5,866,022
|
-228.9%
|
4,549,254
|
|
Gross
|
AP
|
18,473,494
|
0.6%
|
18,366,825
|
8.2%
|
16,979,556
|
|
Amortisation
|
AQ
|
15,049,285
|
-37.9%
|
24,232,847
|
94.9%
|
12,430,302
|
|

|
Plant
|
Net
|
14,282,219
|
-34.2%
|
21,718,774
|
32.1%
|
16,438,275
|
|
Gross
|
AR
|
71,123,138
|
3.0%
|
69,049,672
|
12.7%
|
61,259,980
|
|
Amortisation
|
AS
|
56,840,919
|
20.1%
|
47,330,898
|
5.6%
|
44,821,705
|
|

|
Other
tangible fixed assets
|
Net
|
1,596,999
|
-32.0%
|
2,348,838
|
5.5%
|
2,227,106
|
|
Gross
|
AT
|
6,496,775
|
4.0%
|
6,247,589
|
5.5%
|
5,921,896
|
|
Amortisation
|
AU
|
4,899,776
|
25.7%
|
3,898,751
|
5.5%
|
3,694,790
|
|

|
Fixed assets
in construction
|
Net
|
2,127,903
|
-26.7%
|
2,901,808
|
-53.6%
|
6,259,738
|
|
Gross
|
AV
|
2,127,903
|
-26.7%
|
2,901,808
|
-53.6%
|
6,259,738
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Advances and
payments on account
|
Net
|
95,994
|
-75.7%
|
394,854
|
17.3%
|
336,627
|
|
Gross
|
AX
|
95,994
|
-75.7%
|
394,854
|
17.3%
|
336,627
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Tangible asset
|
Net
|
22,815,585
|
|
23,429,446
|
|
31,848,111
|
Financial assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Associates
at equity
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
CS
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
CT
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other
participations
|
Net
|
1,325,893
|
11.4%
|
1,189,860
|
-47.1%
|
2,249,860
|
|
Gross
|
CU
|
2,249,859
|
0.0%
|
2,249,860
|
0%
|
2,249,860
|
|
Amortisation
|
CV
|
923,966
|
-12.8%
|
1,060,000
|
0%
|
0
|
|

|
Inter-company
receivables
|
Net
|
0
|
0%
|
0
|
0%
|
195,338
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
195,338
|
|
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
|
32,358
|
-50.6%
|
65,438
|
38.1%
|
47,377
|
|
Gross
|
BF
|
32,358
|
0%
|
65,438
|
0%
|
47,377
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|

|
Other
financial assets
|
Net
|
4,250
|
-8.5%
|
4,643
|
0%
|
4,643
|
|
Gross
|
BH
|
4,250
|
-8.5%
|
4,643
|
0%
|
4,643
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Financial Assets
|
|
1,362,501
|
|
1,259,941
|
|
2,497,218
|
Current Assets (III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total Assets
|
Net
|
21,200,690
|
-11.8%
|
24,024,726
|
8.7%
|
22,092,190
|
|
Gross
|
CJ
|
21,400,345
|
-12.8%
|
24,553,002
|
9.1%
|
22,502,252
|
|
Amortisation
|
CK
|
199,655
|
-62.2%
|
528,276
|
28.8%
|
410,062
|
Stocks
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Raw materials
|
Net
|
3,195,015
|
-4.8%
|
3,355,303
|
-7.8%
|
3,637,409
|
|
Gross
|
BL
|
3,310,883
|
-6.0%
|
3,523,513
|
-4.4%
|
3,685,923
|
|
Amortisation
|
BM
|
115,868
|
-31.1%
|
168,210
|
246.7%
|
48,514
|
|

|
Work in progress (goods)
|
Net
|
0
|
0%
|
3,147,156
|
0%
|
0
|
|
Gross
|
BN
|
0
|
0%
|
3,152,751
|
0%
|
0
|
|
Amortisation
|
BO
|
0
|
0%
|
5,595
|
0%
|
0
|
|

|
Work in progress (services)
|
Net
|
0
|
0%
|
336,473
|
0%
|
0
|
|
Gross
|
BP
|
0
|
0%
|
336,473
|
0%
|
0
|
|
Amortisation
|
BQ
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Semi-finished and finished products
|
Net
|
4,314,055
|
0%
|
0
|
0%
|
3,329,779
|
|
Gross
|
BR
|
4,329,010
|
0%
|
0
|
0%
|
3,336,856
|
|
Amortisation
|
BS
|
14,955
|
0%
|
0
|
0%
|
7,077
|
|

|
Goods for resale
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Stocks
|
Net
|
7,509,070
|
9.8%
|
6,838,932
|
-1.8%
|
6,967,188
|
Advance
payments to suppliers
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Advance payments to suppliers
|
Net
|
194,958
|
0%
|
0
|
0%
|
324,179
|
|
Gross
|
BV
|
194,958
|
0%
|
0
|
0%
|
324,179
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Trade accounts receivable
|
Net
|
7,164,319
|
-34.2%
|
10,888,023
|
150.7%
|
4,342,481
|
|
Gross
|
BX
|
7,233,151
|
-35.7%
|
11,242,494
|
139.4%
|
4,696,952
|
|
Amortisation
|
BY
|
68,832
|
-80.6%
|
354,471
|
0%
|
354,471
|
|

|
Other debtors
|
Net
|
1,950,278
|
-35.5%
|
3,023,273
|
-42.9%
|
5,299,202
|
|
Gross
|
BZ
|
1,950,278
|
-35.5%
|
3,023,273
|
-42.9%
|
5,299,202
|
|
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
|
9,114,597
|
-34.5%
|
13,911,296
|
44.3%
|
9,641,683
|
Divers
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Investment securities
|
Net
|
1,226
|
-23.4%
|
1,600
|
-98.4%
|
100,304
|
|
Gross
|
CD
|
1,226
|
-23.4%
|
1,600
|
-98.4%
|
100,304
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Cash and cash equivalents
|
Net
|
3,456,151
|
9.2%
|
3,164,392
|
-36.5%
|
4,979,433
|
|
Gross
|
CF
|
3,456,151
|
9.2%
|
3,164,392
|
-36.5%
|
4,979,433
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Divers
|
Net
|
3,457,377
|
9.2%
|
3,165,992
|
-37.7%
|
5,079,737
|
Prepaid expenses
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Prepaid expenses
|
Net
|
924,688
|
752.2%
|
108,506
|
36.7%
|
79,403
|
|
Gross
|
CH
|
924,688
|
752.2%
|
108,506
|
36.7%
|
79,403
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
0
|
0%
|
37,005
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
37,005
|
|
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%
|
08
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
08
|
References
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
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)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Grand Total
(I to V)
|
EE
|
45,842,455
|
-6.7%
|
49,159,468
|
-13.5%
|
56,810,882
|
Shareholder
Equity (I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total
shareholders' equity (Total I)
|
DL
|
13,905,361
|
26.2%
|
11,017,155
|
-60.4%
|
27,788,260
|
|
Equity and
shareholders' equity
|
DA
|
6,908,000
|
0%
|
6,908,000
|
0%
|
6,908,000
|
|
Issue and
merger premiums
|
DB
|
0
|
0%
|
0
|
0%
|
0
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
Legal
reserve
|
DD
|
229,625
|
0.0%
|
229,626
|
267.8%
|
62,438
|
|
Statutory or
contractual reserve
|
DE
|
0
|
0%
|
0
|
0%
|
0
|
|
Special
regulated reserves
|
DF
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
special reserve of provisions for current fluctuation
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
|
Other
reserves
|
DG
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
reserve for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
Profits or
losses brought forward
|
DH
|
-13,278,278
|
-532.1%
|
3,073,170
|
1390474.7%
|
221
|
|
Profit or
loss for the period
|
DI
|
3,559,757
|
121.8%
|
-16,351,448
|
-589.0%
|
3,343,757
|
|
Investment
grants
|
DJ
|
218,310
|
-8.5%
|
238,660
|
-2.3%
|
244,274
|
|
Special
tax-allowable reserves
|
DK
|
16,267,947
|
-3.8%
|
16,919,147
|
-1.8%
|
17,229,570
|
Other capital resources (II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total other capital resources (Total II)
|
DO
|
0
|
0%
|
0
|
0%
|
0
|
|
Income from participating securities
|
DM
|
0
|
0%
|
0
|
0%
|
0
|
|
Conditional loans
|
DN
|
0
|
0%
|
0
|
0%
|
0
|
Provisions for risks and charges (III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total provisions for risks and charges (Total
III)
|
DR
|
1,835,182
|
27.5%
|
1,439,264
|
12.1%
|
1,284,320
|
|
Risk provisions
|
DP
|
361,000
|
102.8%
|
178,000
|
-11.0%
|
200,008
|
|
Reserves for charges
|
DQ
|
1,474,182
|
16.9%
|
1,261,264
|
16.3%
|
1,084,312
|
Liabilities (IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total Liabilities (Total IV)
|
EC
|
30,101,909
|
-18.0%
|
36,703,050
|
32.3%
|
27,738,301
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
Bank loans and liabilities
|
DU
|
8,251,032
|
8.8%
|
7,583,576
|
64.1%
|
4,622,623
|
|
Sundry loans and financial liabilities
|
DV
|
148,931
|
-52.5%
|
313,454
|
-65.4%
|
906,274
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
Advance payments received for current orders
|
DW
|
1,286,381
|
-57.1%
|
2,996,664
|
-10.3%
|
3,340,517
|
|
Trade accounts payables
|
DX
|
10,290,332
|
-7.5%
|
11,130,566
|
-3.9%
|
11,577,560
|
|
Tax and social security liabilities
|
DY
|
4,113,107
|
12.3%
|
3,661,576
|
-0.8%
|
3,692,734
|
|
Fixed asset liabilities
|
DZ
|
748,904
|
-45.8%
|
1,381,903
|
-39.7%
|
2,291,835
|
|
Other debts
|
EA
|
4,588,222
|
-48.6%
|
8,932,411
|
625.8%
|
1,230,758
|
Translation loss (V)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization
accounts
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Deferred income
|
EB
|
675,000
|
-4.0%
|
702,900
|
824.9%
|
76,000
|
References
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
Deferred income and liabilities
|
EG
|
0
|
0%
|
0
|
0%
|
0
|
|
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)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Operating
result (Total I-II)
|
GG
|
2,678,616
|
160.5%
|
-4,430,292
|
-739.9%
|
692,292
|
2 - Financial result (V
- VI)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Financial
result (Total V-VI)
|
GV
|
-314,069
|
68.8%
|
-1,006,548
|
-335.8%
|
-230,974
|
3 - Pre-tax net operating income result (I - VI)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
2,364,547
|
143.5%
|
-5,436,840
|
-1278.5%
|
461,318
|
4 - Extraordinary result (VII-VIII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
695,102
|
106.2%
|
-11,281,001
|
-513.6%
|
2,727,267
|
Profit or loss
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Profit or
loss
|
HN
|
3,559,758
|
121.8%
|
-16,351,448
|
-589.0%
|
3,343,757
|
Total Income (I+III+V+VII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total Income
(I+III+V+VII)
|
HL
|
76,324,724
|
16.4%
|
65,559,833
|
-14.3%
|
76,516,294
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
72,764,966
|
-11.2%
|
81,911,281
|
11.9%
|
73,172,538
|
Operating income (I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total
operating income (Total I)
|
FR
|
70,067,194
|
13.3%
|
61,854,665
|
-7.6%
|
66,958,774
|
Operating income (details)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Sale of
goods for resale
|
FC
|
0
|
0%
|
0
|
0%
|
36,381
|
|
France
|
FA
|
0
|
0%
|
0
|
0%
|
36,381
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Sale of
goods produced
|
FF
|
61,150,378
|
4.9%
|
58,292,564
|
-4.4%
|
60,973,173
|
|
France
|
FD
|
7,733,823
|
17.2%
|
6,598,533
|
-7.4%
|
7,123,067
|
|
Export
|
FE
|
53,416,555
|
3.3%
|
51,694,031
|
-4.0%
|
53,850,106
|
|

|
Sale of
services
|
FI
|
4,370,115
|
63.3%
|
2,675,838
|
-14.8%
|
3,139,485
|
|
France
|
FG
|
819,575
|
-13.8%
|
951,323
|
-1.7%
|
968,105
|
|
Export
|
FH
|
3,550,540
|
105.9%
|
1,724,515
|
-20.6%
|
2,171,380
|
|

|
Net turnover
|
FL
|
65,520,493
|
7.5%
|
60,968,402
|
-5.0%
|
64,149,039
|
|
France
|
FJ
|
8,553,398
|
13.3%
|
7,549,856
|
-7.1%
|
8,127,553
|
|
Export
|
FK
|
56,967,095
|
6.6%
|
53,418,546
|
-4.6%
|
56,021,486
|
|
Stocked
production
|
FM
|
1,194,941
|
749.1%
|
-184,105
|
-113.1%
|
1,405,441
|
|
Self-constructed
assets
|
FN
|
875,204
|
22.7%
|
713,284
|
-26.4%
|
969,198
|
|
Operating
grants
|
FO
|
25,723
|
69.3%
|
15,194
|
-88.9%
|
137,479
|
|
Release of
reserves and provisions
|
FP
|
2,324,937
|
586.9%
|
338,448
|
13.8%
|
297,415
|
|
Other income
|
FQ
|
125,896
|
3557.6%
|
3,442
|
1604.0%
|
202
|
Operating charges
(II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total
operating charges (Total II)
|
GF
|
67,388,578
|
1.7%
|
66,284,957
|
0.0%
|
66,266,482
|
Exploitation charges
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Purchase of
goods for resale
|
FS
|
0
|
0%
|
-149
|
-100.5%
|
32,970
|
|
Change in
stocks of goods for resale
|
FT
|
0
|
0%
|
12,362,579
|
0%
|
0
|
|
Purchase of
raw materials
|
FU
|
11,854,273
|
7100.4%
|
164,633
|
-98.8%
|
13,728,617
|
|
Change in
stocks of raw materials
|
FV
|
196,780
|
-99.4%
|
32,370,283
|
41498.5%
|
-78,192
|
|
Other
external purchases and charges
|
FW
|
34,070,068
|
2189.1%
|
1,488,393
|
-95.5%
|
32,807,605
|
|
Tax, duty
and similar payments
|
FX
|
1,569,418
|
-84.9%
|
10,371,195
|
583.4%
|
1,517,598
|
|
Payroll
|
FY
|
10,683,269
|
97.7%
|
5,404,666
|
-44.7%
|
9,771,461
|
|
Social security
costs
|
FZ
|
5,277,892
|
0%
|
0
|
0%
|
5,247,333
|
Depreciation
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Depreciation
of fixed assets
|
GA
|
3,007,006
|
-21.1%
|
3,811,306
|
21.7%
|
3,132,912
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
128,601
|
0%
|
0
|
|
Depreciation/amortisation
of current assets
|
GC
|
132,823
|
-27.6%
|
183,451
|
230.0%
|
55,591
|
|
Provisions
for risks and charges
|
GD
|
290,568
|
0%
|
0
|
0%
|
50,000
|
Other charges
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Other
charges
|
GE
|
306,481
|
30648200%
|
-01
|
-100.2%
|
587
|
Operating charges (III-IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Share of
joint-venture transferred to other partner(s) (Total III)
|
GH
|
0
|
0%
|
0
|
0%
|
0
|
|
Share of
joint venture transferred from other partner(s) (Total IV)
|
GI
|
0
|
0%
|
0
|
0%
|
0
|
Financial income (V)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total
financial income (Total V)
|
GP
|
620,149
|
-5.8%
|
658,526
|
-21.1%
|
835,064
|
|
Share
financial income
|
GJ
|
0
|
0%
|
0
|
0%
|
5,306
|
|
Other
investment income & capitalised receivables
|
GK
|
0
|
0%
|
258,146
|
0%
|
0
|
|
Other
interest and similar income
|
GL
|
16,252
|
11.3%
|
14,602
|
585.9%
|
2,129
|
|
Released
provisions and transferred charges
|
GM
|
136,034
|
1700325.0%
|
08
|
-90.2%
|
82
|
|
Exchange
gains
|
GN
|
467,863
|
21.3%
|
385,770
|
-53.4%
|
827,547
|
|
Net income from
disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total
financial charge (Total VI)
|
GU
|
934,218
|
-43.9%
|
1,665,074
|
56.2%
|
1,066,038
|
|
Financial
reserves and provisions
|
GQ
|
0
|
0%
|
1,060,000
|
13249900%
|
08
|
|
Interest and
similar charges
|
GR
|
403,006
|
84.7%
|
218,161
|
-15.6%
|
258,554
|
|
Exchange
losses
|
GS
|
531,212
|
37.3%
|
386,913
|
-52.1%
|
807,476
|
|
Net loss
from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income
(VII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total
extraordinary income (Total VII)
|
HD
|
5,637,381
|
85.0%
|
3,046,642
|
-65.1%
|
8,722,456
|
|
Extraordinary
operating income
|
HA
|
374
|
0%
|
0
|
0%
|
130,657
|
|
Extraordinary
income from capital transactions
|
HB
|
62,221
|
-61.8%
|
162,674
|
-96.6%
|
4,776,584
|
|
Released
provisions and transferred charges
|
HC
|
5,574,786
|
93.3%
|
2,883,968
|
-24.4%
|
3,815,215
|
Extraordinary charges
(VIII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total
extraordinary charges (Total VIII)
|
HH
|
4,942,279
|
-65.5%
|
14,327,643
|
139.0%
|
5,995,189
|
|
Extraordinary
operating charges
|
HE
|
8,843
|
-65.3%
|
25,468
|
1039.5%
|
2,235
|
|
Extraordinary
charges from capital transactions
|
HF
|
121,458
|
114.7%
|
56,578
|
-96.9%
|
1,817,569
|
|
Extraordinary
reserves and provisions
|
HG
|
4,811,978
|
-66.2%
|
14,245,597
|
241.2%
|
4,175,385
|
Employee profit sharing
(IX)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Employee
profit sharing (Total IX)
|
HJ
|
0
|
0%
|
0
|
0%
|
0
|
Tax on profits (X)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Tax on profits
(Total X)
|
HK
|
-500,109
|
-36.5%
|
-366,393
|
-136.1%
|
-155,171
|
References
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Of which
equipment leases
|
HP
|
981,828
|
0%
|
0
|
0%
|
0
|
|
Of which
property leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
transferred charges
|
A1
|
1,765,344
|
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)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value
at begin of period
|
OG
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess due
to revaluation
|
OH
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess,
acquisitions, creations, contributions
|
OJ
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
OK1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by transfers
|
OK2
|
0
|
0%
|
20,563,252
|
0%
|
0
|
|
Gross value
at the end of period
|
OL
|
0
|
0%
|
105,334,053
|
0%
|
0
|
Research and development Charge (Total I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value
at begin of period
|
CZ
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess due
to revaluation
|
KB
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
KC
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
C01
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by transfers
|
C02
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value
at the end of period
|
D0
|
0
|
0%
|
0
|
0%
|
0
|
Other budget item from Intangible fixed assets (Total II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value
at begin of period
|
KD
|
0
|
0%
|
1,656,247
|
0%
|
0
|
|
Increasess
due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
0%
|
212,168
|
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%
|
1,868,415
|
0%
|
0
|
Tangible fixed assets (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value
at begin of period
|
LN
|
0
|
0%
|
94,946,649
|
0%
|
0
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
26,371,623
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
NG2
|
0
|
0%
|
20,172,575
|
0%
|
0
|
|
Gross value
at the end of period
|
NH
|
0
|
0%
|
101,145,697
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value
at begin of period
|
LQ
|
0
|
0%
|
2,497,219
|
0%
|
0
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
0%
|
213,398
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
NJ2
|
0
|
0%
|
390,677
|
0%
|
0
|
|
Gross value
at the end of period
|
NK
|
0
|
0%
|
2,319,940
|
0%
|
0
|
Reserve for
depreciation
Situation and movement of reserve for
depreciation
Grand total (I-II-III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Reserve for depreciation value at begin
of period
|
0N
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
0P
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
0Q
|
0
|
0%
|
0
|
0%
|
0
|
|
Reserve for depreciation value at the
end of period
|
0R
|
0
|
0%
|
0
|
0%
|
0
|
Research and development
charge (Total I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Reserve for depreciation value at
begin of period
|
CY
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
PB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PC
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
PD
|
0
|
0%
|
0
|
0%
|
0
|
Other
intangible assets (Total II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Reserve for depreciation value at
begin of period
|
PE
|
0
|
0%
|
1,319,897
|
0%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
486,901
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
383,738
|
0%
|
0
|
|
Decreasess by budget item transfer
|
PH
|
0
|
0%
|
1,423,060
|
0%
|
0
|
Total fixed
assets amotisation (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Reserve for depreciation value at
begin of period
|
QU
|
0
|
0%
|
43,049,401
|
0%
|
0
|
|
Increases
|
QV
|
0
|
0%
|
34,883,479
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
30,204,534
|
0%
|
0
|
|
Decreasess by budget item transfer
|
QX
|
0
|
0%
|
47,728,346
|
0%
|
0
|
Movements during period affecting charge allocated
over several period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value at begin of period
|
Z91
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation
of fixed assets during period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
Premium refund
of obligations
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Net value at begining of period
|
SP1
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
SP2
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation
of fixed assets during period
|
SP
|
0
|
0%
|
0
|
0%
|
0
|
|
Net value at the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions
included in balance sheet
Grand Total (I-II-III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Value at begining of period
|
7C
|
0
|
0%
|
38,973,089
|
0%
|
0
|
|
Increases
|
UB
|
0
|
0%
|
20,544,409
|
0%
|
0
|
|
Decreases
|
UC
|
0
|
0%
|
9,582,908
|
0%
|
0
|
|
Value at the end of period
|
UD
|
0
|
0%
|
49,934,590
|
0%
|
0
|
Includes Total
allocations
|
Operating
|
UE
|
0
|
0%
|
312,053
|
0%
|
0
|
|
Financial
|
UG
|
0
|
0%
|
1,060,000
|
0%
|
0
|
|
Exceptional
|
UJ
|
0
|
0%
|
12,462,312
|
0%
|
0
|
Includes Total
Withdrawal
|
Operating
|
UF
|
0
|
0%
|
70,388
|
0%
|
0
|
|
Financial
|
UH
|
0
|
0%
|
08
|
0%
|
0
|
|
Exceptional
|
UK
|
0
|
0%
|
2,883,968
|
0%
|
0
|
Total
regulated provisions (Total I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Value at begining of period
|
3Z
|
0
|
0%
|
17,229,570
|
0%
|
0
|
|
Increases
|
TS
|
0
|
0%
|
949,312
|
0%
|
0
|
|
Decreases
|
TT
|
0
|
0%
|
1,259,736
|
0%
|
0
|
|
Value at the end of period
|
TU
|
0
|
0%
|
16,919,146
|
0%
|
0
|
Total risk and
charge provisions (Total II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Value at begining of period
|
5Z
|
0
|
0%
|
1,284,320
|
0%
|
0
|
|
Increases
|
TV
|
0
|
0%
|
264,951
|
0%
|
0
|
|
Decreases
|
TW
|
0
|
0%
|
110,008
|
0%
|
0
|
|
Value at the end of period
|
TX
|
0
|
0%
|
1,439,263
|
0%
|
0
|
Total
Provision for depreciation (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Value at begining of period
|
7B
|
0
|
0%
|
20,459,199
|
0%
|
0
|
|
Increases
|
TY
|
0
|
0%
|
19,330,145
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
8,213,164
|
0%
|
0
|
|
Value at the end of period
|
UA
|
0
|
0%
|
31,576,180
|
0%
|
0
|
State deadlines
claims and debts at the end of period
State claims
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Gross value
|
VT
|
0
|
0%
|
14,444,354
|
0%
|
0
|
|
1 year at most
|
VU
|
0
|
0%
|
14,085,050
|
0%
|
0
|
|
More than one year
|
VV
|
0
|
0%
|
359,304
|
0%
|
0
|
State of loans
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Claims related to holdings (gross)
|
UL
|
0
|
0%
|
0
|
0%
|
0
|
|
Claims related to shareholdings (1 year at
most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
Loans (gross)
|
UP
|
0
|
0%
|
65,438
|
0%
|
0
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
65,438
|
0%
|
0
|
|
Other financial assets (gross)
|
UT
|
0
|
0%
|
4,643
|
0%
|
0
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables
statement of assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
354,661
|
0%
|
0
|
|
Other claims customer
|
UX
|
0
|
0%
|
10,887,833
|
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%
|
12,187
|
0%
|
0
|
|
Social Security and other social
organizations
|
UZ
|
0
|
0%
|
45
|
0%
|
0
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
Value added tax
|
VB
|
0
|
0%
|
1,358,225
|
0%
|
0
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
73,369
|
0%
|
0
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
60,000
|
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%
|
1,519,447
|
0%
|
0
|
Prepaid
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Prepaid
|
VS
|
0
|
0%
|
108,506
|
0%
|
0
|
State Debt
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total debt (gross)
|
VY
|
0
|
0%
|
33,706,579
|
0%
|
0
|
|
1 year at
most
|
VZ2
|
0
|
0%
|
33,706,579
|
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
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Convertible bonds (gross)
|
7Y1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
7Y2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
7Y3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other bonds (gross)
|
7Z1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at
most
|
7Z2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
7Z3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Borrowing & debts to 1 year maximum at
the origin (gross)
|
VG1
|
0
|
0%
|
5,201,113
|
0%
|
0
|
|
1 year at
most
|
VG2
|
0
|
0%
|
5,201,113
|
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%
|
2,382,462
|
0%
|
0
|
|
1 year at
most
|
VH2
|
0
|
0%
|
2,382,462
|
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%
|
313,647
|
0%
|
0
|
|
1 year at
most
|
8A2
|
0
|
0%
|
313,647
|
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%
|
11,130,566
|
0%
|
0
|
|
1 year at
most
|
8B2
|
0
|
0%
|
11,130,566
|
0%
|
0
|
|
More than 1 year
and 5 years at most
|
8B3
|
0
|
0%
|
11,130,566
|
0%
|
0
|
|

|
Personnel and associated accounts (gross)
|
8C1
|
0
|
0%
|
1,584,125
|
0%
|
0
|
|
1 year at
most
|
8C2
|
0
|
0%
|
1,584,125
|
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%
|
1,935,405
|
0%
|
0
|
|
1 year at
most
|
8D2
|
0
|
0%
|
1,935,405
|
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%
|
51,225
|
0%
|
0
|
|
1 year at
most
|
VW2
|
0
|
0%
|
51,225
|
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%
|
90,821
|
0%
|
0
|
|
1 year at
most
|
VQ2
|
0
|
0%
|
90,821
|
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%
|
1,381,903
|
0%
|
0
|
|
1 year at
most
|
8J2
|
0
|
0%
|
1,381,903
|
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%
|
5,657,515
|
0%
|
0
|
|
1 year at
most
|
VI2
|
0
|
0%
|
5,657,515
|
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%
|
3,274,896
|
0%
|
0
|
|
1 year at
most
|
8K2
|
0
|
0%
|
3,274,896
|
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%
|
702,900
|
0%
|
0
|
|
1 year at
most
|
8L2
|
0
|
0%
|
702,900
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
0
|
0%
|
0
|
Table
allocation results and other information
Dividends distributed
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Commitments Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
0%
|
0
|
|
Effects brought to the discount and
unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other charges
Externes
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
0
|
|
Rentals, rental charges and
condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
0
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
0
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
0%
|
0
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
0
|
Taxes and Fees
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
0%
|
0
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
0
|
VAT
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
0
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
0
|
Average number
of employees
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Average number of employees
|
YP
|
0
|
0%
|
277
|
0%
|
0
|
Groups and
Shareholders
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Fixed Asset Financing
|

|
1
|
5.3%
|
0.95
|
-5.0%
|
1
|
1.13
|
-11.5%
|
|
Global Debt
|

|
165 days
|
-24.0%
|
217 days
|
39.1%
|
156 days
|
135 days
|
22.2%
|
|
Working Capital Fund overall net
|

|
-3 days
|
89.3%
|
-28 days
|
0%
|
0 days
|
56 days
|
-105.4%
|
|
Financial independence
|

|
165.54%
|
18.7%
|
139.51%
|
-72.2%
|
502.60%
|
234.58%
|
-29.4%
|
|

|
|
Solvability
|

|
30.33%
|
35.3%
|
22.41%
|
-54.2%
|
48.91%
|
46.62%
|
-34.9%
|
|
Capacity debt futures
|

|
%
|
-
|
145.28%
|
-
|
%
|
4281.72%
|
-
|
|
Coverage of current assets by net working
capital overall
|

|
-2.45%
|
87.5%
|
-19.56%
|
-5333.3%
|
-0.36%
|
35.16%
|
-107.0%
|
|
General Liquidity
|

|
|
-
|
0.42
|
-
|
|
0.70
|
-
|
|
Restricted Liquidity
|

|
|
-
|
0.51
|
-
|
|
0.90
|
-
|
Management or
rotation
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Need background in operating working capital
|

|
-23 days
|
46.5%
|
-43 days
|
-48.3%
|
-29 days
|
40 days
|
-157.5%
|
|
Treasury
|

|
19 days
|
0%
|
19 days
|
-34.5%
|
29 days
|
4 days
|
375.0%
|
|
Inventory turnover of goods
|

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

|
40 days
|
-39.4%
|
66 days
|
153.8%
|
26 days
|
52 days
|
-23.1%
|
|
Average length of credit obtained suppliers
|

|
80 days
|
-7.0%
|
86 days
|
-4.4%
|
90 days
|
66 days
|
21.2%
|
|

|
|
Inventory turnover of raw materials in
industrial enterprises
|

|
101 days
|
-98.7%
|
7705 days
|
7843.3%
|
97 days
|
61 days
|
65.6%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|

|
days
|
-
|
60 days
|
-
|
days
|
112 days
|
-
|
|
Rotation tangible assets
|

|
%
|
-
|
60.28%
|
-
|
%
|
164.18%
|
-
|
Profitability
of the business
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Margin trading
|

|
0%
|
0%
|
-20.28%
|
-202900%
|
0.01
|
0.81%
|
0%
|
|
Profitability of the business
|

|
6.05
|
670.8%
|
-1.06
|
-118.7%
|
5.66
|
5.48%
|
10.4%
|
|
Net profit
|

|
5.43%
|
120.2%
|
-26.82%
|
-614.8%
|
5.21%
|
2.48%
|
119.0%
|
|

|
|
Growth rate of turnover (excluding VAT)
|

|
7.47%
|
250.6%
|
-4.96%
|
-171.3%
|
6.96%
|
0%
|
0%
|
|
Rates integration
|

|
32.77%
|
32.2%
|
24.79%
|
-20.6%
|
31.23%
|
30.43%
|
7.7%
|
|
Rate leasing furniture
|

|
1.50%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work Factor
|

|
74.34%
|
107.9%
|
35.76%
|
-52.3%
|
74.97%
|
68.81%
|
8.0%
|
|
Weight interests
|

|
1.43
|
-47.6%
|
2.73%
|
64.5%
|
1.66%
|
0.59%
|
142.4%
|
Return on
capital
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Cash flow from the overall profitability
|

|
17.46%
|
6566.7%
|
-0.27%
|
-102.3%
|
11.99%
|
5.81%
|
200.5%
|
|
Rates of economic profitability
|

|
18%
|
700%
|
-3%
|
-127.3%
|
11%
|
13.50%
|
33.3%
|
|
Financial profitability
|

|
13905361%
|
26.2%
|
11017155%
|
-60.4%
|
27788260%
|
1300483%
|
969.2%
|
|
Return on investment
|

|
20.15%
|
125.9%
|
-77.65%
|
-686.5%
|
13.24%
|
6.23%
|
223.4%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median 2013
|
|
|
Turnover
|
65,520,493
|
7.5%
|
60,968,402
|
-5.0%
|
64,149,039
|
5,052,259 €
|
1196.9%
|
|
Sales of
goods
|
0
|
0%
|
0
|
0%
|
36,381
|
|
|
|
- Purchase
of goods
|
0
|
0%
|
-149
|
-100.5%
|
32,970
|
|
|
|
+/- Stock of
goods variation
|
0
|
0%
|
12,362,579
|
0%
|
0
|
|
|
|
Trading
margin
|
0 €
|
0%
|
-12,362,430 €
|
-362528.3%
|
3,411 €
|
8,099 €
|
0%
|
|
0.00 % CA
|
0%
|
-20.28 % CA
|
-202900%
|
0.01 % CA
|
0.86 % CA
|
0%
|
|
Sale of
goods produced
|
65,520,493
|
7.5%
|
60,968,402
|
-4.9%
|
64,112,658
|
|
|
|
+/- Stocked
production
|
1,194,941
|
749.1%
|
-184,105
|
-113.1%
|
1,405,441
|
|
|
|
+
Self-constructed assets
|
875,204
|
22.7%
|
713,284
|
-26.4%
|
969,198
|
|
|
|
Period
production
|
67,590,638 €
|
9.9%
|
61,497,581 €
|
-7.5%
|
66,487,297 €
|
2,875,257 €
|
2250.8%
|
|
103.16 % CA
|
2.3%
|
100.87 % CA
|
-2.7%
|
103.65 % CA
|
97.21 % CA
|
6.1%
|
|
Trading
margin
|
0
|
0%
|
-12,362,430
|
-362528.3%
|
3,411
|
8,099
|
0%
|
|
+ Period
Production
|
67,590,638
|
9.9%
|
61,497,581
|
-7.5%
|
66,487,297
|
2,875,257
|
2250.8%
|
|
- Purchase
of raw materials
|
11,854,273
|
7100.4%
|
164,633
|
-98.8%
|
13,728,617
|
|
|
|
+/- Change
in stocks of raw materiels
|
196,780
|
-99.4%
|
32,370,283
|
41498.5%
|
-78,192
|
|
|
|
- Other
external purchases and charges
|
34,070,068
|
2189.1%
|
1,488,393
|
-95.5%
|
32,807,605
|
|
|
|
Added value
|
21,469,517 €
|
42.1%
|
15,111,842 €
|
-24.6%
|
20,032,678 €
|
1,321,816.50 €
|
1524.2%
|
|
32.77 % CA
|
32.2%
|
24.79 % CA
|
-20.6%
|
31.23 % CA
|
30.43 % CA
|
7.7%
|
|
Added value
|
21,469,517 €
|
42.1%
|
15,111,842 €
|
-24.6%
|
20,032,678 €
|
1,321,816.50 €
|
1524.2%
|
|
+ Operating
grants
|
25,723
|
69.3%
|
15,194
|
-88.9%
|
137,479
|
|
|
|
- Tax, duty
and similar payments
|
1,569,418
|
-84.9%
|
10,371,195
|
583.4%
|
1,517,598
|
|
|
|
- Personal
charges
|
15,961,161
|
195.3%
|
5,404,666
|
-64.0%
|
15,018,794
|
|
|
|
Gross
operating surplus
|
3,964,661 €
|
711.1%
|
-648,825 €
|
-117.9%
|
3,633,765 €
|
179,480 €
|
2109.0%
|
|
6.05 % CA
|
670.8%
|
-1.06 % CA
|
-118.7%
|
5.66 % CA
|
5.48 % CA
|
10.4%
|
|
Gross
operating surplus
|
3,964,661 €
|
711.1%
|
-648,825 €
|
-117.9%
|
3,633,765 €
|
179,480 €
|
2109.0%
|
|
+ Release of
reserves and provisions
|
2,324,937
|
586.9%
|
338,448
|
13.8%
|
297,415
|
|
|
|
+ Other
operating income
|
125,896
|
3557.6%
|
3,442
|
1604.0%
|
202
|
|
|
|
-
Depreciation/Amortisation
|
3,430,397
|
-16.8%
|
4,123,358
|
27.3%
|
3,238,503
|
|
|
|
- Other
charges
|
306,481
|
30648200%
|
-01
|
-100.2%
|
587
|
|
|
|
Operating
result
|
2,678,616 €
|
160.5%
|
-4,430,292 €
|
-739.9%
|
692,292 €
|
35,424.50 €
|
7461.5%
|
|
4.09 % CA
|
156.3%
|
-7.27 % CA
|
-773.1%
|
1.08 % CA
|
2.20 % CA
|
85.9%
|
|
Operating
result
|
2,678,616 €
|
160.5%
|
-4,430,292 €
|
-739.9%
|
692,292 €
|
35,424.50 €
|
7461.5%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
620,149
|
-5.8%
|
658,526
|
-21.1%
|
835,064
|
|
|
|
- Financial
charges
|
934,218
|
-43.9%
|
1,665,074
|
56.2%
|
1,066,038
|
|
|
|
Pre-tax
result
|
2,364,547 €
|
143.5%
|
-5,436,840 €
|
-1278.5%
|
461,318 €
|
16,807 €
|
13968.8%
|
|
3.61 % CA
|
140.5%
|
-8.92 % CA
|
-1338.9%
|
0.72 % CA
|
1.55 % CA
|
132.9%
|
|
Extraordinary
income
|
5,637,381
|
85.0%
|
3,046,642
|
-65.1%
|
8,722,456
|
17,271
|
32540.7%
|
|
-
Extraordinary charges
|
4,942,279
|
-65.5%
|
14,327,643
|
139.0%
|
5,995,189
|
|
|
|
Extraordinary
result
|
695,102 €
|
106.2%
|
-11,281,001 €
|
-513.6%
|
2,727,267 €
|
-44.50 €
|
1562127.0%
|
|
1.06 % CA
|
105.7%
|
-18.50 % CA
|
-535.3%
|
4 % CA
|
-00.01 % CA
|
10700%
|
|
Pre-tax
result
|
2,364,547 €
|
143.5%
|
-5,436,840 €
|
-1278.5%
|
461,318 €
|
16,807 €
|
13968.8%
|
|
Extraordinary
result
|
695,102 €
|
106.2%
|
-11,281,001 €
|
-513.6%
|
2,727,267 €
|
-44.50 €
|
1562127.0%
|
|
- Employee
profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on
profits
|
-500,109
|
-36.5%
|
-366,393
|
-136.1%
|
-155,171
|
|
|
|
Net result
|
3,559,758 €
|
121.8%
|
-16,351,448 €
|
-589.0%
|
3,343,756 €
|
40,763.50 €
|
8632.7%
|
|

|
5.43 % CA
|
120.2%
|
-26.82 % CA
|
-614.8%
|
5.21 % CA
|
2.48 % CA
|
119.0%
|
|
|
|
|