|
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
|
0147Z
|
|
0147Z
|
|
|
|
|
|
Employees
|
328
|
|
485
|
|
-
|
|
|
Active account
|
Annual Accounts
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector
Median2004
|
|
|
Capital not called
|
0
|
0%
|
0
|
|
|
0
|
0%
|
|
Total fixed assets
|
15,523,055
|
2.5%
|
15,151,654
|
|
|
155,139
|
9905.9%
|
|
- Intangible assets
|
824,869
|
-12.1%
|
938,184
|
|
|
0
|
0%
|
|
- Tangible assets
|
12,923,487
|
4.0%
|
12,431,426
|
|
|
119,994
|
10670.1%
|
|
- Financial assets
|
1,774,696
|
-0.4%
|
1,782,044
|
|
|
1,891
|
93749.6%
|
|
Net current assets
|
33,922,454
|
-33.0%
|
50,606,340
|
|
|
237,819
|
14164.0%
|
|
- Stocks
|
6,138,605
|
1.4%
|
6,056,397
|
|
|
34,053
|
17926.6%
|
|
- Advanced payments
|
219,728
|
-33.0%
|
151,475
|
|
|
0
|
0%
|
|
- Receivables
|
26,488,879
|
-16.4%
|
31,675,019
|
|
|
128,067
|
20583.6%
|
|
- Securities and cash
|
1,075,239
|
-91.5%
|
12,723,446
|
|
|
20,946
|
5033.4%
|
|
- Prepaid expenses
|
-
|
-
|
-
|
|
|
205
|
-
|
|
Accounts of regularization
|
481,759
|
-56.2%
|
1,099,072
|
|
|
0
|
0%
|
|
Total Assets
|
49,927,268
|
-25.3%
|
66,857,067
|
|
|
431,365
|
11474.3%
|
Passive Account
|
Annual
Accounts
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Shareholders' equity
|
23,324,279
|
-52.0%
|
48,577,811
|
|
|
82,616
|
28132.2%
|
|
Share capital
|
15,337,611
|
0%
|
15,337,611
|
|
|
30,489
|
50205.4%
|
|
Other capital resources
|
0
|
0%
|
0
|
|
|
0
|
0%
|
|
Risk Provisions
|
2,500,802
|
22.5%
|
2,041,947
|
|
|
0
|
0%
|
|
Liabilities
|
23,896,699
|
47.7%
|
16,184,172
|
|
|
323,274
|
7292.1%
|
|
- Financial liabilities
|
13,275,706
|
38844.3%
|
34,089
|
|
|
115,119
|
11432.2%
|
|
- Advanced payments received
|
457,066
|
0%
|
0
|
|
|
0
|
0%
|
|
- Trade account payables
|
4,893,575
|
-34.5%
|
7,472,355
|
|
|
82,872
|
5805.0%
|
|
- Tax and social liabilities
|
3,429,566
|
-26.3%
|
4,651,692
|
|
|
48,814.50
|
6925.7%
|
|
- Other debts and fixed assets liabilities
|
2,046,272
|
-49.8%
|
4,079,170
|
|
|
16,771
|
12101.3%
|
|
Account regularization
|
0
|
0%
|
0
|
|
|
0
|
0%
|
|
Total liabilities
|
49,927,268
|
-25.3%
|
66,857,067
|
|
|
431,365
|
11474.3%
|
Results
|
Annual Accounts
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector
Median2004
|
|
|
Sales of Goods
|
53,526,420
|
-10.7%
|
59,962,785
|
|
|
790,956
|
6667.3%
|
|
Net turnover
|
52,248,837
|
-11.3%
|
58,883,437
|
|
|
751,922
|
6848.7%
|
|
- of which
net export turnover
|
40,796,453
|
-8.8%
|
44,710,162
|
|
|
0
|
0%
|
|
Operating charges
|
55,381,171
|
-5.3%
|
58,481,447
|
|
|
757,778
|
7208.4%
|
|
Operating
profit/loss
|
-1,854,750
|
-225.2%
|
1,481,337
|
|
|
13,521
|
-13817.6%
|
|
Financial income
|
2,144,833
|
-48.4%
|
4,159,470
|
|
|
389
|
551271.0%
|
|
Financial charges
|
2,858,089
|
-19.6%
|
3,554,622
|
|
|
5,966
|
47806.3%
|
|
Financial
profit/loss
|
-713,256
|
-217.9%
|
604,848
|
|
|
-3,648
|
-19452.0%
|
|
Pretax net
operating income
|
-2,536,310
|
-219.7%
|
2,118,976
|
|
|
7,498
|
-33926.5%
|
|
Extraordinary
income
|
763,882
|
-99.1%
|
86,081,515
|
|
|
2,303
|
33069.0%
|
|
Extraordinary
charges
|
1,209,778
|
-98.6%
|
84,109,623
|
|
|
710
|
170291.3%
|
|
Extraordinary
profit/loss
|
-445,896
|
-122.6%
|
1,971,892
|
|
|
06
|
-7431700%
|
|
Net result
|
-3,012,007
|
-177.3%
|
3,897,210
|
|
|
6,834
|
-44173.9%
|
|
|
|
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
|
49,927,268
|
-25.3%
|
66,857,067
|
|
|
|
Gross
|
CO
|
86,557,305
|
-15.4%
|
102,275,440
|
|
|
|
Amortisation
|
1A
|
36,630,037
|
3.4%
|
35,418,372
|
|
|
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
|
15,523,055
|
2.5%
|
15,151,654
|
|
|
|
Gross
|
BJ
|
49,747,378
|
2.6%
|
48,476,714
|
|
|
|
Amortisation
|
BK
|
34,224,322
|
2.7%
|
33,325,060
|
|
|
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
|
27,561
|
-80.4%
|
140,876
|
|
|
|
Gross
|
AF
|
3,629,801
|
-4.6%
|
3,806,525
|
|
|
|
Amortisation
|
AG
|
3,602,240
|
-1.7%
|
3,665,649
|
|
|
|

|
Goodwill
|
Net
|
797,308
|
0%
|
797,308
|
|
|
|
Gross
|
AH
|
797,308
|
0%
|
797,308
|
|
|
|
Amortisation
|
AI
|
0
|
0%
|
0
|
|
|
|

|
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
|
824,869
|
-12.1%
|
938,184
|
|
|
Tangilble fixed assets
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Lands
|
Net
|
611,337
|
-1.0%
|
617,583
|
|
|
|
Gross
|
AN
|
647,309
|
-0.9%
|
653,368
|
|
|
|
Amortisation
|
AO
|
35,972
|
0.5%
|
35,785
|
|
|
|

|
Buildings
|
Net
|
8,304,214
|
16.5%
|
7,130,089
|
|
|
|
Gross
|
AP
|
25,074,380
|
7.2%
|
23,392,111
|
|
|
|
Amortisation
|
AQ
|
16,770,166
|
3.1%
|
16,262,022
|
|
|
|

|
Plant
|
Net
|
3,295,105
|
-0.1%
|
3,299,193
|
|
|
|
Gross
|
AR
|
13,805,741
|
3.4%
|
13,350,668
|
|
|
|
Amortisation
|
AS
|
10,510,636
|
4.6%
|
10,051,475
|
|
|
|

|
Other tangible fixed assets
|
Net
|
449,026
|
-22.2%
|
577,032
|
|
|
|
Gross
|
AT
|
3,612,792
|
-4.7%
|
3,790,916
|
|
|
|
Amortisation
|
AU
|
3,163,766
|
-1.6%
|
3,213,884
|
|
|
|

|
Fixed assets in construction
|
Net
|
263,805
|
-67.3%
|
807,529
|
|
|
|
Gross
|
AV
|
263,805
|
-67.3%
|
807,529
|
|
|
|
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
|
12,923,487
|
|
12,431,426
|
|
|
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
|
1,717,569
|
-0.4%
|
1,724,615
|
|
|
|
Gross
|
CU
|
1,859,110
|
2.1%
|
1,820,857
|
|
|
|
Amortisation
|
CV
|
141,541
|
47.1%
|
96,242
|
|
|
|

|
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
|
40,173
|
-0.7%
|
40,475
|
|
|
|
Gross
|
BF
|
40,173
|
0%
|
40,475
|
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
|
|

|
Other financial assets
|
Net
|
16,954
|
0%
|
16,954
|
|
|
|
Gross
|
BH
|
16,954
|
0%
|
16,954
|
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
|
|
|
Sub Total Financial Assets
|
|
1,774,696
|
|
1,782,044
|
|
|
Current Assets (III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Total
Assets
|
Net
|
33,922,454
|
-33.0%
|
50,606,340
|
|
|
|
Gross
|
CJ
|
36,328,168
|
-31.1%
|
52,699,653
|
|
|
|
Amortisation
|
CK
|
2,405,714
|
14.9%
|
2,093,312
|
|
|
Stocks
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Raw materials
|
Net
|
600,480
|
-1.2%
|
607,847
|
|
|
|
Gross
|
BL
|
600,480
|
-1.2%
|
607,847
|
|
|
|
Amortisation
|
BM
|
0
|
0%
|
0
|
|
|
|

|
Work in progress
(goods)
|
Net
|
5,538,125
|
1.6%
|
5,448,550
|
|
|
|
Gross
|
BN
|
5,538,125
|
1.6%
|
5,448,550
|
|
|
|
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
|
0
|
0%
|
0
|
|
|
|
Gross
|
BR
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
|
|
|

|
Goods for resale
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
|
|
|
Sub Total
Stocks
|
Net
|
6,138,605
|
1.4%
|
6,056,397
|
|
|
Advance payments to
suppliers
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Advance payments
to suppliers
|
Net
|
219,728
|
45.1%
|
151,475
|
|
|
|
Gross
|
BV
|
219,728
|
45.1%
|
151,475
|
|
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
|
|
Debtors
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Trade accounts
receivable
|
Net
|
15,205,037
|
-7.5%
|
16,438,861
|
|
|
|
Gross
|
BX
|
17,610,751
|
-5.0%
|
18,532,174
|
|
|
|
Amortisation
|
BY
|
2,405,714
|
14.9%
|
2,093,313
|
|
|
|

|
Other debtors
|
Net
|
11,220,213
|
-25.8%
|
15,130,638
|
|
|
|
Gross
|
BZ
|
11,220,213
|
-25.8%
|
15,130,638
|
|
|
|
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
|
26,425,250
|
-16.3%
|
31,569,499
|
|
|
Divers
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Investment
securities
|
Net
|
0
|
0%
|
0
|
|
|
|
Gross
|
CD
|
0
|
0%
|
0
|
|
|
|
Amortisation
|
CE
|
0
|
0%
|
0
|
|
|
|

|
Cash and cash
equivalents
|
Net
|
1,075,239
|
-91.5%
|
12,723,446
|
|
|
|
Gross
|
CF
|
1,075,239
|
-91.5%
|
12,723,446
|
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
|
|
|
Sub Total Divers
|
Net
|
1,075,239
|
-91.5%
|
12,723,446
|
|
|
Prepaid expenses
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Prepaid
expenses
|
Net
|
63,629
|
-39.7%
|
105,520
|
|
|
|
Gross
|
CH
|
63,629
|
-39.7%
|
105,520
|
|
|
|
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
|
481,759
|
-56.2%
|
1,099,072
|
|
|
|
Gross
|
|
-
|
-
|
-
|
|
|
References
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Due within one
year
|
CP
|
0
|
0%
|
0
|
|
|
|
Due after one year
|
CR
|
0
|
0%
|
14,643,907
|
|
|
|
|
|
|
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
|
49,927,268
|
-25.3%
|
66,857,067
|
|
|
Shareholder Equity (I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Total shareholders' equity (Total I)
|
DL
|
23,324,279
|
-52.0%
|
48,577,811
|
|
|
|
Equity and shareholders' equity
|
DA
|
15,337,611
|
0%
|
15,337,611
|
|
|
|
Issue and merger premiums
|
DB
|
5,529,917
|
-81.6%
|
29,975,003
|
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
|
|
|
Legal reserve
|
DD
|
1,533,761
|
0%
|
1,533,761
|
|
|
|
Statutory or contractual reserve
|
DE
|
0
|
0%
|
0
|
|
|
|
Special regulated reserves
|
DF
|
2,527,970
|
0%
|
2,527,970
|
|
|
|
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
|
0
|
0%
|
-6,014,757
|
|
|
|
Profit or loss for the period
|
DI
|
-3,012,007
|
-177.3%
|
3,897,210
|
|
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
|
|
|
Special tax-allowable reserves
|
DK
|
1,407,026
|
6.5%
|
1,321,011
|
|
|
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
|
2,500,802
|
22.5%
|
2,041,947
|
|
|
|
Risk provisions
|
DP
|
1,509,360
|
13.5%
|
1,330,412
|
|
|
|
Reserves for
charges
|
DQ
|
991,441
|
39.3%
|
711,534
|
|
|
Liabilities (IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Total Liabilities
(Total IV)
|
EC
|
23,896,699
|
47.7%
|
16,184,172
|
|
|
|
Convertible
debentures
|
DS
|
0
|
0%
|
0
|
|
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
|
|
|
Bank loans and
liabilities
|
DU
|
0
|
0%
|
13,601
|
|
|
|
Sundry loans and
financial liabilities
|
DV
|
13,275,706
|
64697.5%
|
20,488
|
|
|
|
Of which
participating loans
|
EI
|
0
|
0%
|
0
|
|
|
|
Advance payments
received for current orders
|
DW
|
457,066
|
0%
|
0
|
|
|
|
Trade accounts
payables
|
DX
|
4,893,575
|
-34.5%
|
7,472,355
|
|
|
|
Tax and social
security liabilities
|
DY
|
3,429,566
|
-26.3%
|
4,651,692
|
|
|
|
Fixed asset
liabilities
|
DZ
|
707,347
|
-21.2%
|
897,175
|
|
|
|
Other debts
|
EA
|
1,133,437
|
-63.8%
|
3,128,859
|
|
|
Translation loss (V)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Translation
loss (Total V)
|
ED
|
205,488
|
286.7%
|
53,136
|
|
|
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
|
0
|
0%
|
0
|
|
|
|
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
|
-1,854,750
|
-225.2%
|
1,481,337
|
|
|
2 - Financial result (V - VI)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Financial result (Total V-VI)
|
GV
|
-713,256
|
-217.9%
|
604,848
|
|
|
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
|
-2,536,310
|
-219.7%
|
2,118,976
|
|
|
4 - Extraordinary result (VII-VIII)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
-445,896
|
-122.6%
|
1,971,892
|
|
|
Profit or loss
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Profit or loss
|
HN
|
-3,012,007
|
-177.3%
|
3,897,210
|
|
|
Total Income (I+III+V+VII)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Total Income (I+III+V+VII)
|
HL
|
56,468,247
|
-62.4%
|
150,236,562
|
|
|
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
|
59,480,255
|
-59.4%
|
146,339,352
|
|
|
Operating income (I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Total operating income (Total I)
|
FR
|
53,526,420
|
-10.7%
|
59,962,785
|
|
|
Operating income (details)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Sale of goods for resale
|
FC
|
2,665,056
|
-43.5%
|
4,719,504
|
|
|
|
France
|
FA
|
150,788
|
-52.5%
|
317,121
|
|
|
|
Export
|
FB
|
2,514,268
|
-42.9%
|
4,402,383
|
|
|
|

|
Sale of goods produced
|
FF
|
46,273,624
|
-9.0%
|
50,840,044
|
|
|
|
France
|
FD
|
10,602,873
|
-16.0%
|
12,623,256
|
|
|
|
Export
|
FE
|
35,670,751
|
-6.7%
|
38,216,788
|
|
|
|

|
Sale of services
|
FI
|
3,310,156
|
-0.4%
|
3,323,888
|
|
|
|
France
|
FG
|
698,721
|
-43.3%
|
1,232,897
|
|
|
|
Export
|
FH
|
2,611,434
|
24.9%
|
2,090,991
|
|
|
|

|
Net turnover
|
FL
|
52,248,837
|
-11.3%
|
58,883,437
|
|
|
|
France
|
FJ
|
11,452,384
|
-19.2%
|
14,173,275
|
|
|
|
Export
|
FK
|
40,796,453
|
-8.8%
|
44,710,162
|
|
|
|
Stocked production
|
FM
|
89,575
|
160.0%
|
-149,275
|
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
|
|
|
Operating grants
|
FO
|
70,721
|
-2.9%
|
72,802
|
|
|
|
Release of reserves and provisions
|
FP
|
1,096,744
|
14.3%
|
959,616
|
|
|
|
Other income
|
FQ
|
20,542
|
-89.5%
|
196,204
|
|
|
Operating charges (II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Total operating charges (Total II)
|
GF
|
55,381,171
|
-5.3%
|
58,481,447
|
|
|
Exploitation charges
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Purchase of goods for resale
|
FS
|
1,975,586
|
-58.3%
|
4,741,085
|
|
|
|
Change in stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
|
|
|
Purchase of raw materials
|
FU
|
11,325,498
|
2.9%
|
11,003,135
|
|
|
|
Change in stocks of raw materials
|
FV
|
7,366
|
120.8%
|
-35,367
|
|
|
|
Other external purchases and charges
|
FW
|
24,467,378
|
-2.6%
|
25,123,451
|
|
|
|
Tax, duty and similar payments
|
FX
|
624,393
|
4.0%
|
600,294
|
|
|
|
Payroll
|
FY
|
8,769,636
|
-8.3%
|
9,562,666
|
|
|
|
Social security costs
|
FZ
|
3,731,762
|
-5.9%
|
3,967,388
|
|
|
Depreciation
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Depreciation of fixed assets
|
GA
|
2,218,293
|
6.1%
|
2,090,677
|
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
|
|
|
Depreciation/amortisation of current assets
|
GC
|
920,382
|
66.6%
|
552,406
|
|
|
|
Provisions for risks and charges
|
GD
|
1,197,106
|
136.0%
|
507,260
|
|
|
Other charges
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Other charges
|
GE
|
143,764
|
-61.0%
|
368,450
|
|
|
Operating charges (III-IV)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Share of joint-venture transferred to other partner(s) (Total
III)
|
GH
|
33,111
|
1.0%
|
32,791
|
|
|
|
Share of joint venture transferred from other partner(s) (Total
IV)
|
GI
|
1,415
|
0%
|
0
|
|
|
Financial income (V)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Total financial income (Total V)
|
GP
|
2,144,833
|
-48.4%
|
4,159,470
|
|
|
|
Share financial income
|
GJ
|
0
|
0%
|
23,646
|
|
|
|
Other investment income & capitalised receivables
|
GK
|
269,821
|
-54.2%
|
589,022
|
|
|
|
Other interest and similar income
|
GL
|
191,741
|
0%
|
0
|
|
|
|
Released provisions and transferred charges
|
GM
|
1,099,072
|
144.3%
|
449,956
|
|
|
|
Exchange gains
|
GN
|
584,198
|
-81.1%
|
3,096,844
|
|
|
|
Net income from disposal of investment securities
|
GO
|
0
|
0%
|
0
|
|
|
Financial Charge (VI)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Total financial charge (Total VI)
|
GU
|
2,858,089
|
-19.6%
|
3,554,622
|
|
|
|
Financial reserves and provisions
|
GQ
|
354,461
|
-68.4%
|
1,121,882
|
|
|
|
Interest and similar charges
|
GR
|
42,411
|
-77.4%
|
187,945
|
|
|
|
Exchange losses
|
GS
|
2,461,217
|
9.6%
|
2,244,794
|
|
|
|
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
|
763,882
|
-99.1%
|
86,081,515
|
|
|
|
Extraordinary operating income
|
HA
|
94,189
|
19.2%
|
79,009
|
|
|
|
Extraordinary income from capital transactions
|
HB
|
237,489
|
-99.4%
|
40,868,357
|
|
|
|
Released provisions and transferred charges
|
HC
|
432,203
|
-99.0%
|
45,134,148
|
|
|
Extraordinary charges (VIII)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Total extraordinary charges (Total VIII)
|
HH
|
1,209,778
|
-98.6%
|
84,109,623
|
|
|
|
Extraordinary operating charges
|
HE
|
594,857
|
67.7%
|
354,689
|
|
|
|
Extraordinary charges from capital transactions
|
HF
|
119,077
|
-99.9%
|
83,331,817
|
|
|
|
Extraordinary reserves and provisions
|
HG
|
495,843
|
17.2%
|
423,116
|
|
|
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
|
29,801
|
-84.6%
|
193,659
|
|
|
References
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Of which equipment leases
|
HP
|
0
|
0%
|
0
|
|
|
|
Of which property leases
|
HQ
|
0
|
0%
|
0
|
|
|
|
Of which transferred charges
|
A1
|
0
|
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
|
0
|
0%
|
32,459,529
|
|
|
|
Decreasess by budget item transfer
|
OK1
|
0
|
0%
|
0
|
|
|
|
Decreasess by transfers
|
OK2
|
0
|
0%
|
100,726,645
|
|
|
|
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
|
0
|
0%
|
32,914
|
|
|
|
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
|
0
|
0%
|
2,954,552
|
|
|
|
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
|
0
|
0%
|
48,016,707
|
|
|
|
Increases
|
0P
|
0
|
0%
|
2,090,677
|
|
|
|
Decreasess
|
0Q
|
0
|
0%
|
16,878,567
|
|
|
|
Reserve for
depreciation value at the end of period
|
0R
|
0
|
0%
|
33,228,817
|
|
|
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
|
0
|
0%
|
3,665,649
|
|
|
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
|
0
|
0%
|
29,563,168
|
|
|
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
|
5,552,000
|
0%
|
0
|
|
|
|
Increases
|
UB
|
2,967,000
|
0%
|
0
|
|
|
|
Decreases
|
UC
|
2,065,000
|
0%
|
0
|
|
|
|
Value at
the end of period
|
UD
|
6,455,000
|
0%
|
0
|
|
|
Includes Total
allocations
|
Operating
|
UE
|
2,117,000
|
0%
|
0
|
|
|
|
Financial
|
UG
|
354,000
|
0%
|
0
|
|
|
|
Exceptional
|
UJ
|
495,000
|
0%
|
0
|
|
|
Includes Total
Withdrawal
|
Operating
|
UF
|
608,000
|
-36.6%
|
959,616
|
|
|
|
Financial
|
UH
|
1,099,000
|
144.2%
|
449,956
|
|
|
|
Exceptional
|
UK
|
358,000
|
-99.2%
|
45,044,183
|
|
|
Total regulated
provisions (Total I)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Value at
begining of period
|
3Z
|
1,321,000
|
0%
|
0
|
|
|
|
Increases
|
TS
|
213,000
|
0%
|
0
|
|
|
|
Decreases
|
TT
|
127,000
|
0%
|
0
|
|
|
|
Value at
the end of period
|
TU
|
1,407,000
|
0%
|
0
|
|
|
Total risk and
charge provisions (Total II)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Value at
begining of period
|
5Z
|
2,041,000
|
0%
|
0
|
|
|
|
Increases
|
TV
|
1,789,000
|
0%
|
0
|
|
|
|
Decreases
|
TW
|
1,330,000
|
0%
|
0
|
|
|
|
Value at
the end of period
|
TX
|
2,500,000
|
0%
|
0
|
|
|
Total Provision for
depreciation (Total III)
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|

|
Value at
begining of period
|
7B
|
2,189,000
|
-93.5%
|
33,528,340
|
|
|
|
Increases
|
TY
|
965,000
|
67.8%
|
575,216
|
|
|
|
Decreases
|
TZ
|
608,000
|
-98.1%
|
31,914,001
|
|
|
|
Value at
the end of period
|
UA
|
2,547,000
|
16.3%
|
2,189,555
|
|
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Gross value
|
VT
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VU
|
0
|
0%
|
0
|
|
|
|
More than one year
|
VV
|
0
|
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
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
Social Security
and other social organizations
|
UZ
|
0
|
0%
|
0
|
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
|
|
|
Value added tax
|
VB
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VZ2
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
|
|
|
More than 5 years
|
VZ4
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VH2
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
|
|
|

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

|
Social
Security and other social organizations (gross)
|
8D1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
8D2
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
|
|
|

|
VAT (gross)
|
VW1
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VW2
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
1 year at most
|
VQ2
|
0
|
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
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
Rentals,
rental charges and condominiums
|
XQ
|
0
|
0%
|
0
|
|
|
|
Staff outside
the company
|
YU
|
0
|
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
|
0
|
0%
|
0
|
|
|
|
Total VAT
on goods and services
|
YZ
|
0
|
0%
|
0
|
|
|
Average number of
employees
|
|
|
31/12/2004
|
|
31/12/2003
|
|
|
|
Average
number of employees
|
YP
|
328
|
-32.4%
|
485
|
|
|
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
|

|
1.47
|
-15.0%
|
1.73
|
|
|
1.14
|
28.9%
|
|
Global Debt
|

|
165 days
|
66.7%
|
99 days
|
|
|
136 days
|
21.3%
|
|
Working Capital
Fund overall net
|

|
162 days
|
-25.3%
|
217 days
|
|
|
31 days
|
422.6%
|
|
Financial
independence
|

|
175.69%
|
-99.9%
|
142502.89%
|
|
|
65.90%
|
166.6%
|
|

|
|
|
Solvability
|

|
46.72%
|
-35.7%
|
72.66%
|
|
|
25.05%
|
86.5%
|
|
Capacity debt
futures
|

|
%
|
-
|
%
|
|
|
684.51%
|
-
|
|
Coverage of
current assets by net working capital overall
|

|
65.02%
|
-3.7%
|
67.50%
|
|
|
32.38%
|
100.8%
|
|
General Liquidity
|

|
|
-
|
|
|
|
0.53
|
-
|
|
Restricted
Liquidity
|

|
|
-
|
|
|
|
0.69
|
-
|
Management or rotation
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Need background in
operating working capital
|

|
153 days
|
15.9%
|
132 days
|
|
|
10 days
|
1430.0%
|
|
Treasury
|

|
7 days
|
-91.0%
|
78 days
|
|
|
2 days
|
250.0%
|
|
Inventory turnover
of goods
|

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

|
121 days
|
7.1%
|
113 days
|
|
|
41 days
|
195.1%
|
|
Average length of
credit obtained suppliers
|

|
47 days
|
-28.8%
|
66 days
|
|
|
50 days
|
-6.0%
|
|

|
|
Inventory turnover
of raw materials in industrial enterprises
|

|
16 days
|
14.3%
|
14 days
|
|
|
12 days
|
33.3%
|
|
Inventory turnover
of intermediate and finished products in the industrial enterprise
|

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

|
%
|
-
|
%
|
|
|
156.09%
|
-
|
Profitability of the business
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector
Median2004
|
|
|
Margin trading
|

|
1.32%
|
3400%
|
-0.04%
|
|
|
0%
|
0%
|
|
Profitability of
the business
|

|
2.89
|
-55.7%
|
6.53
|
|
|
7.20%
|
-59.9%
|
|
Net profit
|

|
-5.76%
|
-187.0%
|
6.62%
|
|
|
1.06%
|
-643.4%
|
|

|
|
Growth rate of
turnover (excluding VAT)
|

|
-11.27%
|
-
|
%
|
|
|
0%
|
0%
|
|
Rates integration
|

|
27.87%
|
-8.3%
|
30.40%
|
|
|
22.26%
|
25.2%
|
|
Rate leasing
furniture
|

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

|
85.85%
|
13.6%
|
75.58%
|
|
|
62.64%
|
37.1%
|
|
Weight interests
|

|
5.47
|
-9.4%
|
6.04%
|
|
|
0.67%
|
716.4%
|
Return on capital
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Cash flow from the
overall profitability
|

|
-4.07%
|
-167.6%
|
6.02%
|
|
|
5.53%
|
-173.6%
|
|
Rates of economic
profitability
|

|
4%
|
-50.0%
|
8%
|
|
|
21%
|
-81.0%
|
|
Financial
profitability
|

|
23324279%
|
-52.0%
|
48577811%
|
|
|
79719%
|
29158.1%
|
|
Return on
investment
|

|
-0.42%
|
-102.7%
|
15.33%
|
|
|
6.56%
|
-106.4%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
31/12/2004
|
|
31/12/2003
|
|
|
Sector Median2004
|
|
|
Turnover
|
52,248,837
|
-11.3%
|
58,883,437
|
|
|
751,922 €
|
6848.7%
|
|
Sales of goods
|
2,665,056
|
-43.5%
|
4,719,504
|
|
|
|
|
|
- Purchase of goods
|
1,975,586
|
-58.3%
|
4,741,085
|
|
|
|
|
|
+/- Stock of goods variation
|
0
|
0%
|
0
|
|
|
|
|
|
Trading margin
|
689,470 €
|
3294.8%
|
-21,581 €
|
|
|
0 €
|
0%
|
|
1.32 % CA
|
3400%
|
-0.04 % CA
|
|
|
0 % CA
|
0%
|
|
Sale of goods produced
|
49,583,780
|
-8.5%
|
54,163,932
|
|
|
|
|
|
+/- Stocked production
|
89,575
|
160.0%
|
-149,275
|
|
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
|
|
|
|
|
Period production
|
49,673,355 €
|
-8.0%
|
54,014,657 €
|
|
|
398,842 €
|
12354.4%
|
|
95.07 % CA
|
3.6%
|
91.73 % CA
|
|
|
100 % CA
|
-4.9%
|
|
Trading margin
|
689,470
|
3294.8%
|
-21,581
|
|
|
0
|
0%
|
|
+ Period Production
|
49,673,355
|
-8.0%
|
54,014,657
|
|
|
398,842
|
12354.4%
|
|
- Purchase of raw materials
|
11,325,498
|
2.9%
|
11,003,135
|
|
|
|
|
|
+/- Change in stocks of raw materiels
|
7,366
|
120.8%
|
-35,367
|
|
|
|
|
|
- Other external purchases and charges
|
24,467,378
|
-2.6%
|
25,123,451
|
|
|
|
|
|
Added value
|
14,562,583 €
|
-18.7%
|
17,901,857 €
|
|
|
143,465 €
|
10050.6%
|
|
27.87 % CA
|
-8.3%
|
30.40 % CA
|
|
|
22.26 % CA
|
25.2%
|
|
Added value
|
14,562,583 €
|
-18.7%
|
17,901,857 €
|
|
|
143,465 €
|
10050.6%
|
|
+ Operating grants
|
70,721
|
-2.9%
|
72,802
|
|
|
|
|
|
- Tax, duty and similar payments
|
624,393
|
4.0%
|
600,294
|
|
|
|
|
|
- Personal charges
|
12,501,398
|
-7.6%
|
13,530,054
|
|
|
|
|
|
Gross operating surplus
|
1,507,513 €
|
-60.8%
|
3,844,311 €
|
|
|
35,396 €
|
4159.0%
|
|
2.89 % CA
|
-55.7%
|
6.53 % CA
|
|
|
7.20 % CA
|
-59.9%
|
|
Gross operating surplus
|
1,507,513 €
|
-60.8%
|
3,844,311 €
|
|
|
35,396 €
|
4159.0%
|
|
+ Release of reserves and provisions
|
1,096,744
|
14.3%
|
959,616
|
|
|
|
|
|
+ Other operating income
|
20,542
|
-89.5%
|
196,204
|
|
|
|
|
|
- Depreciation/Amortisation
|
4,335,781
|
37.6%
|
3,150,343
|
|
|
|
|
|
- Other charges
|
143,764
|
-61.0%
|
368,450
|
|
|
|
|
|
Operating result
|
-1,854,746 €
|
-225.2%
|
1,481,338 €
|
|
|
13,521 €
|
-13817.5%
|
|
-3.55 % CA
|
-240.9%
|
2.52 % CA
|
|
|
2.02 % CA
|
-275.7%
|
|
Operating result
|
-1,854,746 €
|
-225.2%
|
1,481,338 €
|
|
|
13,521 €
|
-13817.5%
|
|
+/- Result of joint-venture transferred from/to other partners
|
31,696
|
-3.3%
|
32,791
|
|
|
|
|
|
+ Financial income
|
2,144,833
|
-48.4%
|
4,159,470
|
|
|
|
|
|
- Financial charges
|
2,858,089
|
-19.6%
|
3,554,622
|
|
|
|
|
|
Pre-tax result
|
-2,599,698 €
|
-226.6%
|
2,053,395 €
|
|
|
7,498 €
|
-34771.9%
|
|
-4.98 % CA
|
-242.7%
|
3.49 % CA
|
|
|
1.15 % CA
|
-533.0%
|
|
Extraordinary income
|
763,882
|
-99.1%
|
86,081,515
|
|
|
2,303
|
33069.0%
|
|
- Extraordinary charges
|
1,209,778
|
-98.6%
|
84,109,623
|
|
|
|
|
|
Extraordinary result
|
-445,896 €
|
-122.6%
|
1,971,892 €
|
|
|
06 €
|
-7431700%
|
|
-0.85 % CA
|
-125.4%
|
3.35 % CA
|
|
|
0.01 % CA
|
-8600%
|
|
Pre-tax result
|
-2,599,698 €
|
-226.6%
|
2,053,395 €
|
|
|
7,498 €
|
-34771.9%
|
|
Extraordinary result
|
-445,896 €
|
-122.6%
|
1,971,892 €
|
|
|
06 €
|
-7431700%
|
|
- Employee profit sharing
|
0
|
0%
|
0
|
|
|
|
|
|
- Tax on profits
|
29,801
|
-84.6%
|
193,659
|
|
|
|
|
|
Net result
|
-3,075,395 €
|
-180.3%
|
3,831,628 €
|
|
|
6,837 €
|
-45081.6%
|
|

|
-5.89 % CA
|
-190.5%
|
6.51 % CA
|
|
|
1.06 % CA
|
-655.7%
|
|
|
|
|