|
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
|
25/06/2014
|
|
29/08/2013
|
|
16/12/2013
|
|
|
|
Activity Code
|
4619A
|
|
4619A
|
|
4619A
|
|
|
|
Employees
|
0
|
|
0
|
|
0
|
|
|
Active
account
|
Annual
Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median2013
|
|
|
Capital not
called
|
1,000
|
0%
|
0
|
0%
|
1,000
|
0
|
0%
|
|
Total fixed
assets
|
22,339,000
|
-2.2%
|
22,830,000
|
30.2%
|
17,541,000
|
42,668
|
52255.4%
|
|
- Intangible
assets
|
3,942,000
|
-1.2%
|
3,991,000
|
-1.6%
|
4,054,000
|
280
|
1407757.1%
|
|
- Tangible
assets
|
15,546,000
|
-1.3%
|
15,752,000
|
40.3%
|
11,230,000
|
7,084
|
219352.3%
|
|
- Financial
assets
|
2,851,000
|
-7.6%
|
3,087,000
|
36.8%
|
2,257,000
|
3,724
|
76457.5%
|
|
Net current
assets
|
622,747,000
|
24.0%
|
502,157,000
|
-14.6%
|
587,942,000
|
793,354
|
78395.5%
|
|
- Stocks
|
75,016,000
|
-4.9%
|
78,897,000
|
-15.5%
|
93,399,000
|
1,965
|
3817508.1%
|
|
- Advanced
payments
|
0
|
24.0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Receivables
|
521,728,000
|
32.8%
|
392,853,000
|
-17.0%
|
473,466,000
|
399,766
|
130408.3%
|
|
- Securities
and cash
|
26,003,000
|
-14.5%
|
30,407,000
|
44.3%
|
21,077,000
|
86,180
|
30072.9%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
0
|
-
|
|
Accounts of
regularization
|
297,000
|
55.5%
|
191,000
|
-71.3%
|
665,000
|
0
|
0%
|
|
Total
Assets
|
645,384,000
|
22.9%
|
525,178,000
|
-13.4%
|
606,149,000
|
864,735
|
74533.7%
|
PASSIVE
ACCOUNT
|
Annual Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median2013
|
|
|
Shareholders'
equity
|
8,658,000
|
0.2%
|
8,644,000
|
1.9%
|
8,482,000
|
269,191
|
3116.3%
|
|
Share
capital
|
84,000
|
5.0%
|
80,000
|
3.9%
|
77,000
|
50,000
|
68.0%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
5,889,000
|
9.6%
|
5,373,000
|
16.4%
|
4,615,000
|
0
|
0%
|
|
Liabilities
|
630,630,000
|
23.4%
|
511,123,000
|
-13.8%
|
593,003,000
|
525,640
|
119873.7%
|
|
- Financial
liabilities
|
27,294,000
|
269.9%
|
7,379,000
|
-80.5%
|
37,777,000
|
23,955
|
113838.6%
|
|
- Advanced
payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
376,917,000
|
-11.7%
|
426,821,000
|
-5.9%
|
453,563,000
|
162,022
|
232533.2%
|
|
- Tax
and social liabilities
|
48,549,000
|
1.1%
|
48,009,000
|
-22.5%
|
61,910,000
|
86,240.50
|
56194.9%
|
|
- Other
debts and fixed assets liabilities
|
178,031,000
|
514.9%
|
28,952,000
|
-27.0%
|
39,667,000
|
33,592
|
529880.4%
|
|
Account
regularization
|
46,000
|
0%
|
0
|
0%
|
135,000
|
0
|
0%
|
|
Total
liabilities
|
645,384,000
|
22.9%
|
525,178,000
|
-13.4%
|
606,149,000
|
864,734
|
74533.8%
|
Results
|
Annual
Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median2013
|
|
|
Sales of Goods
|
790,251,000
|
-7.0%
|
849,495,000
|
6.1%
|
800,946,000
|
1,121,524
|
70362.2%
|
|
Net turnover
|
783,442,000
|
-7.1%
|
842,868,000
|
6.3%
|
793,127,000
|
1,121,524
|
69755.1%
|
|
- of which net export turnover
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Operating charges
|
792,216,000
|
-6.8%
|
849,850,000
|
5.4%
|
806,043,000
|
1,099,883
|
71927.3%
|
|
Operating profit/loss
|
-1,965,000
|
-453.5%
|
-355,000
|
93.0%
|
-5,097,000
|
14,006
|
-14129.7%
|
|
Financial income
|
1,903,000
|
7.6%
|
1,769,000
|
10.4%
|
1,603,000
|
1,468
|
129532.2%
|
|
Financial charges
|
470,000
|
-79.7%
|
2,318,000
|
67.6%
|
1,383,000
|
1,152
|
40698.6%
|
|
Financial profit/loss
|
1,433,000
|
361.0%
|
-549,000
|
-349.5%
|
220,000
|
0
|
0%
|
|
Pretax net operating income
|
-532,000
|
41.2%
|
-904,000
|
81.5%
|
-4,877,000
|
17,807
|
-3087.6%
|
|
Extraordinary income
|
418,000
|
-59.0%
|
1,020,000
|
-93.8%
|
16,413,000
|
156
|
267848.7%
|
|
Extraordinary charges
|
439,000
|
-74.8%
|
1,744,000
|
-87.2%
|
13,582,000
|
728
|
60202.2%
|
|
Extraordinary profit/loss
|
-21,000
|
97.1%
|
-724,000
|
-125.6%
|
2,831,000
|
0
|
0%
|
|
Net result
|
10,000
|
-93.7%
|
159,000
|
-59.9%
|
397,000
|
15,831
|
-36.8%
|
|
|
|
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
|
645,384,000
|
22.9%
|
525,178,000
|
-13.4%
|
606,149,000
|
|
Gross
|
CO
|
658,351,000
|
22.7%
|
536,451,000
|
-13.0%
|
616,833,000
|
|
Amortisation
|
1A
|
12,967,000
|
15.0%
|
11,273,000
|
5.5%
|
10,684,000
|
Non declared distributed capital (I)
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Non declared
distributed capital (I)
|
AA3
|
1,000
|
0%
|
0
|
0%
|
1,000
|
|
Gross
|
AA
|
1,000
|
0%
|
0
|
-
|
0
|
Active fixed asset (II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total Active fixed
asset (II)
|
Net
|
22,339,000
|
-2.2%
|
22,830,000
|
30.2%
|
17,541,000
|
|
Gross
|
BJ
|
29,894,000
|
4.6%
|
28,583,000
|
29.7%
|
22,033,000
|
|
Amortisation
|
BK
|
7,555,000
|
31.3%
|
5,753,000
|
28.1%
|
4,492,000
|
Intangible 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
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AF
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AG
|
0
|
0%
|
0
|
0%
|
0
|
|

|
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
|
3,942,000
|
-1.2%
|
3,991,000
|
-1.6%
|
4,054,000
|
|
Gross
|
AJ
|
7,063,000
|
14.4%
|
6,175,000
|
12.8%
|
5,476,000
|
|
Amortisation
|
AK
|
3,121,000
|
42.9%
|
2,184,000
|
53.6%
|
1,422,000
|
|

|
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
|
3,942,000
|
-1.2%
|
3,991,000
|
-1.6%
|
4,054,000
|
Tangible fixed assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Lands
|
Net
|
625,000
|
0%
|
625,000
|
0%
|
625,000
|
|
Gross
|
AN
|
625,000
|
0%
|
625,000
|
0%
|
625,000
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Buildings
|
Net
|
7,191,000
|
-7.4%
|
7,763,000
|
-6.9%
|
8,334,000
|
|
Gross
|
AP
|
9,664,000
|
0%
|
9,664,000
|
0%
|
9,664,000
|
|
Amortisation
|
AQ
|
2,473,000
|
30.1%
|
1,901,000
|
42.9%
|
1,330,000
|
|

|
Plant
|
Net
|
7,730,000
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AR
|
9,691,000
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AS
|
1,961,000
|
0%
|
0
|
0%
|
0
|
|

|
Other tangible
fixed assets
|
Net
|
0
|
0%
|
7,364,000
|
224.3%
|
2,271,000
|
|
Gross
|
AT
|
0
|
0%
|
9,032,000
|
125.2%
|
4,011,000
|
|
Amortisation
|
AU
|
0
|
0%
|
1,668,000
|
-4.1%
|
1,740,000
|
|

|
Fixed assets in
construction
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AV
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Advances and
payments on account
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AX
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Tangible
asset
|
Net
|
15,546,000
|
|
15,752,000
|
|
11,230,000
|
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
|
1,240,000
|
1.1%
|
1,227,000
|
0.2%
|
1,224,000
|
|
Gross
|
CU
|
1,240,000
|
1.1%
|
1,227,000
|
0.2%
|
1,224,000
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Inter-company
receivables
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other investment
securities
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BD
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BE
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Loans
|
Net
|
501,000
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BF
|
501,000
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|

|
Other financial
assets
|
Net
|
1,110,000
|
-40.3%
|
1,860,000
|
80.1%
|
1,033,000
|
|
Gross
|
BH
|
1,110,000
|
-40.3%
|
1,860,000
|
80.1%
|
1,033,000
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Financial Assets
|
|
2,851,000
|
|
3,087,000
|
|
2,257,000
|
Current Assets (III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total Assets
|
Net
|
622,747,000
|
24.0%
|
502,157,000
|
-14.6%
|
587,942,000
|
|
Gross
|
CJ
|
628,159,000
|
23.7%
|
507,677,000
|
-14.6%
|
594,134,000
|
|
Amortisation
|
CK
|
5,412,000
|
-2.0%
|
5,520,000
|
-10.9%
|
6,192,000
|
Stocks
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Raw materials
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BL
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BM
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Work in progress (goods)
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BN
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BO
|
0
|
0%
|
0
|
0%
|
0
|
|

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

|
Semi-finished and finished products
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BR
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BS
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Goods for resale
|
Net
|
75,016,000
|
-4.9%
|
78,897,000
|
-15.5%
|
93,399,000
|
|
Gross
|
BT
|
80,425,000
|
-4.7%
|
84,417,000
|
-15.2%
|
99,591,000
|
|
Amortisation
|
BU
|
5,409,000
|
-2.0%
|
5,520,000
|
-10.9%
|
6,192,000
|
|
Sub Total Stocks
|
Net
|
75,016,000
|
-4.9%
|
78,897,000
|
-15.5%
|
93,399,000
|
Advance payments to
suppliers
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Advance payments to suppliers
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BV
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Trade accounts receivable
|
Net
|
275,595,000
|
-0.7%
|
277,461,000
|
-23.7%
|
363,859,000
|
|
Gross
|
BX
|
275,598,000
|
-0.7%
|
277,461,000
|
-23.7%
|
363,859,000
|
|
Amortisation
|
BY
|
3,000
|
0%
|
0
|
0%
|
0
|
|

|
Other debtors
|
Net
|
243,988,000
|
117.4%
|
112,211,000
|
4.6%
|
107,265,000
|
|
Gross
|
BZ
|
243,988,000
|
117.4%
|
112,211,000
|
4.6%
|
107,265,000
|
|
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
|
519,583,000
|
33.3%
|
389,672,000
|
-17.3%
|
471,124,000
|
Divers
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

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

|
Cash and cash equivalents
|
Net
|
26,003,000
|
-14.5%
|
30,407,000
|
44.3%
|
21,077,000
|
|
Gross
|
CF
|
26,003,000
|
-14.5%
|
30,407,000
|
44.3%
|
21,077,000
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Divers
|
Net
|
26,003,000
|
-14.5%
|
30,407,000
|
44.3%
|
21,077,000
|
Prepaid expenses
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Prepaid expenses
|
Net
|
2,145,000
|
-32.6%
|
3,181,000
|
35.8%
|
2,342,000
|
|
Gross
|
CH
|
2,145,000
|
-32.6%
|
3,181,000
|
35.8%
|
2,342,000
|
|
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%
|
0
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
Currency differential gain
|
CN3
|
297,000
|
55.5%
|
191,000
|
-71.3%
|
665,000
|
|
Gross
|
|
297,000
|
55.5%
|
191,000
|
-71.3%
|
665,000
|
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
|
645,384,000
|
22.9%
|
525,178,000
|
-13.4%
|
606,149,000
|
Shareholder Equity (I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total
shareholders' equity (Total I)
|
DL
|
8,658,000
|
0.2%
|
8,644,000
|
1.9%
|
8,482,000
|
|
Equity and
shareholders' equity
|
DA
|
84,000
|
5.0%
|
80,000
|
3.9%
|
77,000
|
|
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
|
11,000
|
0%
|
11,000
|
0%
|
11,000
|
|
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
|
4,844,000
|
0%
|
4,844,000
|
0%
|
4,844,000
|
|
Of which reserve
for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
Profits or losses
brought forward
|
DH
|
3,709,000
|
4.5%
|
3,550,000
|
12.6%
|
3,153,000
|
|
Profit or loss for
the period
|
DI
|
10,000
|
-93.7%
|
159,000
|
-59.9%
|
397,000
|
|
Investment grants
|
DJ
|
0
|
0%
|
0
|
0%
|
0
|
|
Special
tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
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
|
5,889,000
|
9.6%
|
5,373,000
|
16.4%
|
4,615,000
|
|
Risk provisions
|
DP
|
2,397,000
|
-5.3%
|
2,530,000
|
13.6%
|
2,227,000
|
|
Reserves for charges
|
DQ
|
3,492,000
|
22.8%
|
2,843,000
|
19.1%
|
2,388,000
|
Liabilities (IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total Liabilities (Total IV)
|
EC
|
630,630,000
|
23.4%
|
511,123,000
|
-13.8%
|
593,003,000
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
Bank loans and liabilities
|
DU
|
0
|
0%
|
7,379,000
|
0%
|
0
|
|
Sundry loans and financial liabilities
|
DV
|
27,294,000
|
0%
|
0
|
0%
|
37,777,000
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
Advance payments received for current orders
|
DW
|
0
|
0%
|
0
|
0%
|
0
|
|
Trade accounts payables
|
DX
|
376,917,000
|
-11.7%
|
426,821,000
|
-5.9%
|
453,563,000
|
|
Tax and social security liabilities
|
DY
|
48,549,000
|
1.1%
|
48,009,000
|
-22.5%
|
61,910,000
|
|
Fixed asset liabilities
|
DZ
|
234,000
|
148.9%
|
94,000
|
0%
|
0
|
|
Other debts
|
EA
|
177,590,000
|
516.2%
|
28,820,000
|
-27.3%
|
39,618,000
|
Translation loss (V)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Translation loss (Total V)
|
ED
|
207,000
|
444.7%
|
38,000
|
-22.4%
|
49,000
|
Equalization
accounts
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Deferred income
|
EB
|
46,000
|
0%
|
0
|
0%
|
135,000
|
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
|
-1,965,000
|
-453.5%
|
-355,000
|
93.0%
|
-5,097,000
|
2 - Financial result (V - VI)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Financial
result (Total V-VI)
|
GV
|
1,433,000
|
361.0%
|
-549,000
|
-349.5%
|
220,000
|
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
|
-532,000
|
41.2%
|
-904,000
|
81.5%
|
-4,877,000
|
4 - Extraordinary result (VII-VIII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-21,000
|
97.1%
|
-724,000
|
-125.6%
|
2,831,000
|
Profit or loss
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Profit or loss
|
HN
|
10,000
|
-93.7%
|
159,000
|
-59.9%
|
397,000
|
Total Income
(I+III+V+VII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total Income
(I+III+V+VII)
|
HL
|
792,572,000
|
-7.0%
|
852,284,000
|
4.1%
|
818,962,000
|
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
|
792,562,000
|
-7.0%
|
852,124,000
|
4.1%
|
818,565,000
|
Operating
income (I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total operating
income (Total I)
|
FR
|
790,251,000
|
-7.0%
|
849,495,000
|
6.1%
|
800,946,000
|
Operating income (details)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Sale of goods for
resale
|
FC
|
533,249,000
|
-3.4%
|
552,201,000
|
4.1%
|
530,579,000
|
|
France
|
FA
|
533,249,000
|
-3.4%
|
552,201,000
|
4.1%
|
530,579,000
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Sale of goods
produced
|
FF
|
35,749,000
|
0%
|
0
|
0%
|
0
|
|
France
|
FD
|
35,749,000
|
0%
|
0
|
0%
|
0
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Sale of services
|
FI
|
214,444,000
|
-26.2%
|
290,667,000
|
10.7%
|
262,548,000
|
|
France
|
FG
|
214,444,000
|
-26.2%
|
290,667,000
|
10.7%
|
262,548,000
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Net turnover
|
FL
|
783,442,000
|
-7.1%
|
842,868,000
|
6.3%
|
793,127,000
|
|
France
|
FJ
|
783,442,000
|
-7.1%
|
842,868,000
|
6.3%
|
793,127,000
|
|
Export
|
FK
|
0
|
0%
|
0
|
0%
|
0
|
|
Stocked production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
Operating grants
|
FO
|
0
|
0%
|
0
|
0%
|
4,000
|
|
Release of
reserves and provisions
|
FP
|
6,572,000
|
1.2%
|
6,492,000
|
-12.5%
|
7,418,000
|
|
Other income
|
FQ
|
237,000
|
75.6%
|
135,000
|
-66.0%
|
397,000
|
Operating charges (II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total operating
charges (Total II)
|
GF
|
792,216,000
|
-6.8%
|
849,850,000
|
5.4%
|
806,043,000
|
Exploitation charges
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Purchase of goods
for resale
|
FS
|
550,474,000
|
-3.4%
|
570,131,000
|
1.8%
|
559,780,000
|
|
Change in stocks
of goods for resale
|
FT
|
3,992,000
|
-73.7%
|
15,174,000
|
246.1%
|
-10,386,000
|
|
Purchase of raw
materials
|
FU
|
0
|
0%
|
0
|
0%
|
0
|
|
Change in stocks
of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
Other external
purchases and charges
|
FW
|
139,242,000
|
-29.2%
|
196,539,000
|
3.5%
|
189,931,000
|
|
Tax, duty and
similar payments
|
FX
|
6,034,000
|
15.3%
|
5,235,000
|
6.2%
|
4,928,000
|
|
Payroll
|
FY
|
37,179,000
|
8.0%
|
34,415,000
|
4.2%
|
33,029,000
|
|
Social security
costs
|
FZ
|
19,203,000
|
10.9%
|
17,320,000
|
2.9%
|
16,825,000
|
Depreciation
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Depreciation of
fixed assets
|
GA
|
2,493,000
|
18.2%
|
2,110,000
|
-36.8%
|
3,338,000
|
|
Amortisation of
fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation/amortisation
of current assets
|
GC
|
6,060,000
|
1.4%
|
5,975,000
|
-4.1%
|
6,229,000
|
|
Provisions for
risks and charges
|
GD
|
659,000
|
-31.9%
|
968,000
|
186.4%
|
338,000
|
Other charges
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Other charges
|
GE
|
26,880,000
|
1255.5%
|
1,983,000
|
-2.4%
|
2,031,000
|
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
|
1,903,000
|
7.6%
|
1,769,000
|
10.4%
|
1,603,000
|
|
Share financial
income
|
GJ
|
0
|
0%
|
0
|
0%
|
0
|
|
Other investment
income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
Other interest and
similar income
|
GL
|
592,000
|
-46.4%
|
1,104,000
|
-17.1%
|
1,332,000
|
|
Released
provisions and transferred charges
|
GM
|
191,000
|
-71.3%
|
665,000
|
147.2%
|
269,000
|
|
Exchange gains
|
GN
|
1,120,000
|
0%
|
0
|
0%
|
2,000
|
|
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
|
470,000
|
-79.7%
|
2,318,000
|
67.6%
|
1,383,000
|
|
Financial reserves
and provisions
|
GQ
|
298,000
|
56.0%
|
191,000
|
-71.3%
|
665,000
|
|
Interest and
similar charges
|
GR
|
165,000
|
-59.8%
|
410,000
|
-42.5%
|
713,000
|
|
Exchange losses
|
GS
|
7,000
|
-99.6%
|
1,717,000
|
34240.0%
|
5,000
|
|
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
|
418,000
|
-59.0%
|
1,020,000
|
-93.8%
|
16,413,000
|
|
Extraordinary
operating income
|
HA
|
376,000
|
-62.7%
|
1,007,000
|
1174.7%
|
79,000
|
|
Extraordinary
income from capital transactions
|
HB
|
42,000
|
223.1%
|
13,000
|
-99.9%
|
16,334,000
|
|
Released
provisions and transferred charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary charges (VIII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total
extraordinary charges (Total VIII)
|
HH
|
439,000
|
-74.8%
|
1,744,000
|
-87.2%
|
13,582,000
|
|
Extraordinary
operating charges
|
HE
|
365,000
|
-42.2%
|
631,000
|
139.9%
|
263,000
|
|
Extraordinary
charges from capital transactions
|
HF
|
71,000
|
-93.6%
|
1,113,000
|
-91.6%
|
13,319,000
|
|
Extraordinary
reserves and provisions
|
HG
|
3,000
|
0%
|
0
|
0%
|
0
|
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
|
-563,000
|
68.5%
|
-1,788,000
|
26.8%
|
-2,443,000
|
References
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Of which equipment
leases
|
HP
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which property
leases
|
HQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which
transferred charges
|
A1
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which trader's own
contributions
|
A2
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which royalties
on licences and patents (income)
|
A3
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which royalties
on licences and patents (charges)
|
A4
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
|
Other incomes tax return forms
Reserve for depreciation | Provisions included in balance sheet | State
deadlines claims and debts at the end of period
Table allocation results and other information
Fixed Assets
Grand Total Fixed
Assets (I to IV)
|
|
|
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%
|
0
|
0%
|
0
|
|
Gross value at the
end of period
|
OL
|
0
|
0%
|
0
|
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%
|
0
|
0%
|
0
|
|
Increasess due to
revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
KF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
budget item transfer
|
LV1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
LV2
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value at the
end of period
|
LW
|
0
|
0%
|
0
|
0%
|
0
|
Tangible fixed assets (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value at
begin of period
|
LN
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess due to
revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
NG2
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value at the
end of period
|
NH
|
0
|
0%
|
0
|
0%
|
0
|
Fiancial assets (Total IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Gross value at
begin of period
|
LQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess due to
revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by
transfers
|
NJ2
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross value at the
end of period
|
NK
|
0
|
0%
|
0
|
0%
|
0
|
Reserve for
depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
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%
|
0
|
0%
|
0
|
|
Increases
|
PF
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
PH
|
0
|
0%
|
0
|
0%
|
0
|
Total fixed assets
amotisation (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Reserve for depreciation value at begin of period
|
QU
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
QV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
QW
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
QX
|
0
|
0%
|
0
|
0%
|
0
|
Movements during period affecting
charge allocated over several period
Charges ŕ 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%
|
0
|
0%
|
0
|
|
Increases
|
UB
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
UC
|
0
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
UD
|
0
|
0%
|
0
|
0%
|
0
|
Includes Total allocations
|
Operating
|
UE
|
0
|
0%
|
0
|
0%
|
0
|
|
Financial
|
UG
|
0
|
0%
|
0
|
0%
|
0
|
|
Exceptional
|
UJ
|
0
|
0%
|
0
|
0%
|
0
|
Includes Total Withdrawal
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
0
|
|
Financial
|
UH
|
0
|
0%
|
0
|
0%
|
0
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
0
|
Total regulated
provisions (Total I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Value at begining of period
|
3Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TS
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TT
|
0
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
TU
|
0
|
0%
|
0
|
0%
|
0
|
Total risk and
charge provisions (Total II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Value at begining of period
|
5Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TV
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TW
|
0
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
TX
|
0
|
0%
|
0
|
0%
|
0
|
Total Provision for
depreciation (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Value at begining of period
|
7B
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TY
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreases
|
TZ
|
0
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
UA
|
0
|
0%
|
0
|
0%
|
0
|
State deadlines
claims and debts at the end of period
State claims
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Gross value
|
VT
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VU
|
0
|
0%
|
0
|
0%
|
0
|
|
More than one year
|
VV
|
0
|
0%
|
0
|
0%
|
0
|
State of loans
|
|
|
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%
|
0
|
0%
|
0
|
|
Loans (1 year at most)
|
UR
|
0
|
0%
|
0
|
0%
|
0
|
|
Other financial assets (gross)
|
UT
|
0
|
0%
|
0
|
0%
|
0
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables
statement of assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Customers doubtful or disputed
|
VA
|
0
|
0%
|
0
|
0%
|
0
|
|
Other claims customer
|
UX
|
0
|
0%
|
0
|
0%
|
0
|
|
Receivables represent Loaned Securities
|
UU
|
0
|
0%
|
0
|
0%
|
0
|
|
Provision for depreciation previously established
|
UQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Personnel and associated accounts
|
UY
|
0
|
0%
|
0
|
0%
|
0
|
|
Social Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
0
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
Value added tax
|
VB
|
0
|
0%
|
0
|
0%
|
0
|
|
Other taxes and payments assimilated
|
VN
|
0
|
0%
|
0
|
0%
|
0
|
|
State and other public - Miscellaneous
|
VP
|
0
|
0%
|
0
|
0%
|
0
|
|
Group and Associates
|
VC
|
0
|
0%
|
0
|
0%
|
0
|
|
Accounts receivable (including claims relating to the operation of
pension titles)
|
VR
|
0
|
0%
|
0
|
0%
|
0
|
Prepaid
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Prepaid
|
VS
|
0
|
0%
|
0
|
0%
|
0
|
State Debt
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|

|
Total debt (gross)
|
VY
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VZ3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
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%
|
0
|
0%
|
0
|
|
1 year at most
|
VG2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VG3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Borrowing & debts to more than 1 year at the origin (gross)
|
VH1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VH2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Loans and various financial liabilities (gross)
|
8A1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8A2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Suppliers and associated accounts (gross)
|
8B1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8B2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8B3
|
0
|
0%
|
0
|
0%
|
0
|
|

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

|
Social Security and other social organizations (gross)
|
8D1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8D2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8D3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Taxes on profits (gross)
|
8E1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8E2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8E3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
VAT (gross)
|
VW1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VW2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VW3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Backed Obligations (gross)
|
VX1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VX2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VX3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other taxes and assimilated (gross)
|
VQ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VQ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Assets and liabilities associated accounts (gross)
|
8J1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8J2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8J3
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 5 years
|
8J4
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Groups and associates (gross)
|
VI1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
VI2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VI3
|
0
|
0%
|
0
|
0%
|
0
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Other liabilities (gross)
|
8K1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8K2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Debt representative of borrowed securities (gross)
|
SZ1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
SZ2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
SZ3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Products in advance (gross)
|
8L1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8L2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
company details
|
|
|
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%
|
0
|
0%
|
0
|
Groups and
Shareholders
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
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 Median2013
|
|
|
|
Fixed Asset Financing
|

|
1.65
|
73.7%
|
0.95
|
-62.2%
|
2.51
|
2.75
|
-40.0%
|
|
Global Debt
|

|
290 days
|
33.0%
|
218 days
|
-19.0%
|
269 days
|
152 days
|
90.8%
|
|
Working Capital Fund overall net
|

|
9 days
|
1000%
|
-1 days
|
-106.7%
|
15 days
|
69.50 days
|
-87.1%
|
|
Financial independence
|

|
31.72%
|
-72.9%
|
117.14%
|
421.8%
|
22.45%
|
221.67%
|
-85.7%
|
|

|
|
|
Solvability
|

|
1.34%
|
-18.8%
|
1.65%
|
17.9%
|
1.40%
|
30.53%
|
-95.6%
|
|
Capacity debt futures
|

|
%
|
-
|
%
|
-
|
%
|
2179.04%
|
-
|
|
Coverage of current assets by net working capital overall
|

|
3.12%
|
1214.3%
|
-0.28%
|
-105.0%
|
5.63%
|
35.40%
|
-91.2%
|
|
General Liquidity
|

|
|
-
|
|
-
|
|
0.90
|
-
|
|
Restricted Liquidity
|

|
|
-
|
|
-
|
|
1.24
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management or
rotation
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median2013
|
|
|
Need background in operating working capital
|

|
-4 days
|
73.3%
|
-15 days
|
-475.0%
|
4 days
|
29 days
|
-113.8%
|
|
Treasury
|

|
12 days
|
-7.7%
|
13 days
|
30.0%
|
10 days
|
17 days
|
-29.4%
|
|
Inventory turnover of goods
|

|
52 days
|
0%
|
52 days
|
-20.0%
|
65 days
|
25 days
|
108.0%
|
|
Average length of credit granted to customers
|

|
127 days
|
6.7%
|
119 days
|
-27.9%
|
165 days
|
76.50 days
|
66.0%
|
|
Average length of credit obtained suppliers
|

|
196 days
|
-0.5%
|
197 days
|
-10.9%
|
221 days
|
70 days
|
180.0%
|
|

|
|
Inventory turnover of raw materials in industrial enterprises
|

|
days
|
-
|
days
|
-
|
days
|
0 days
|
-
|
|
Inventory turnover of intermediate and finished products in the
industrial enterprise
|

|
days
|
-
|
days
|
-
|
days
|
1337 days
|
-
|
|
Rotation tangible assets
|

|
%
|
-
|
%
|
-
|
%
|
2851.64%
|
-
|
Profitability of the business
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median2013
|
|
|
Margin trading
|

|
-2.71%
|
31.0%
|
-3.93%
|
-65.8%
|
-2.37
|
1.92%
|
-241.1%
|
|
Profitability of the business
|

|
3.49
|
627.1%
|
0.48
|
500%
|
-0.12
|
2.21%
|
57.9%
|
|
Net profit
|

|
0%
|
0%
|
0.02%
|
-60.0%
|
0.05%
|
1.29%
|
0%
|
|

|
|
Growth rate of turnover (excluding VAT)
|

|
-7.05%
|
-212.4%
|
6.27%
|
0%
|
0%
|
0%
|
0%
|
|
Rates integration
|

|
11.45%
|
58.1%
|
7.24%
|
6.8%
|
6.78%
|
13.56%
|
-15.6%
|
|
Rate leasing furniture
|

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

|
62.83%
|
-25.9%
|
84.78%
|
-8.5%
|
92.66%
|
62.44%
|
0.6%
|
|
Weight interests
|

|
0.06
|
-78.6%
|
0.28%
|
64.7%
|
0.17%
|
0.08%
|
-25.0%
|
Return on capital
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median2013
|
|
|
Cash flow from the overall profitability
|

|
0.36%
|
-14.3%
|
0.42%
|
147.1%
|
0.17%
|
2.12%
|
-83.0%
|
|
Rates of economic profitability
|

|
76%
|
204.0%
|
25%
|
1350.0%
|
-2%
|
8%
|
850.0%
|
|
Financial profitability
|

|
8657000%
|
0.2%
|
8644000%
|
1.9%
|
8481000%
|
268585%
|
3123.2%
|
|
Return on investment
|

|
1.34%
|
-91.3%
|
15.46%
|
301.6%
|
3.85%
|
7.58%
|
-82.3%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median2013
|
|
|
Turnover
|
783,442,000
|
-7.1%
|
842,868,000
|
6.3%
|
793,127,000
|
1,121,524 €
|
69755.1%
|
|
Sales of goods
|
533,249,000
|
-3.4%
|
552,201,000
|
4.1%
|
530,579,000
|
|
|
|
- Purchase of
goods
|
550,474,000
|
-3.4%
|
570,131,000
|
1.8%
|
559,780,000
|
|
|
|
+/- Stock of goods
variation
|
3,992,000
|
-73.7%
|
15,174,000
|
246.1%
|
-10,386,000
|
|
|
|
Trading margin
|
-21,217,000 €
|
35.9%
|
-33,104,000 €
|
-75.9%
|
-18,815,000 €
|
8,582 €
|
-247326.8%
|
|
-2.71 % CA
|
31.0%
|
-3.93 % CA
|
-65.8%
|
-2.37 % CA
|
2.74 % CA
|
-198.9%
|
|
Sale of goods
produced
|
250,193,000
|
-13.9%
|
290,667,000
|
10.7%
|
262,548,000
|
|
|
|
+/- Stocked
production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Self-constructed
assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
250,193,000 €
|
-13.9%
|
290,667,000 €
|
10.7%
|
262,548,000 €
|
248,166 €
|
100716.8%
|
|
31.94 % CA
|
-7.4%
|
34.49 % CA
|
4.2%
|
33.10 % CA
|
44.35 % CA
|
-28.0%
|
|
Trading margin
|
-21,217,000
|
35.9%
|
-33,104,000
|
-75.9%
|
-18,815,000
|
8,582
|
-247326.8%
|
|
+ Period
Production
|
250,193,000
|
-13.9%
|
290,667,000
|
10.7%
|
262,548,000
|
248,166
|
100716.8%
|
|
- Purchase of raw
materials
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Change in
stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other external
purchases and charges
|
139,242,000
|
-29.2%
|
196,539,000
|
3.5%
|
189,931,000
|
|
|
|
Added value
|
89,734,000 €
|
47.0%
|
61,024,000 €
|
13.4%
|
53,802,000 €
|
167,057 €
|
53614.6%
|
|
11.45 % CA
|
58.1%
|
7.24 % CA
|
6.8%
|
6.78 % CA
|
13.56 % CA
|
-15.6%
|
|
Added value
|
89,734,000 €
|
47.0%
|
61,024,000 €
|
13.4%
|
53,802,000 €
|
167,057 €
|
53614.6%
|
|
+ Operating grants
|
0
|
0%
|
0
|
0%
|
4,000
|
|
|
|
- Tax, duty and
similar payments
|
6,034,000
|
15.3%
|
5,235,000
|
6.2%
|
4,928,000
|
|
|
|
- Personal charges
|
56,382,000
|
9.0%
|
51,735,000
|
3.8%
|
49,854,000
|
|
|
|
Gross operating
surplus
|
27,318,000 €
|
573.9%
|
4,054,000 €
|
515.4%
|
-976,000 €
|
15,960 €
|
171065.4%
|
|
3.49 % CA
|
627.1%
|
0.48 % CA
|
500%
|
-0.12 % CA
|
2.21 % CA
|
57.9%
|
|
Gross operating
surplus
|
27,318,000 €
|
573.9%
|
4,054,000 €
|
515.4%
|
-976,000 €
|
15,960 €
|
171065.4%
|
|
+ Release of
reserves and provisions
|
6,572,000
|
1.2%
|
6,492,000
|
-12.5%
|
7,418,000
|
|
|
|
+ Other operating
income
|
237,000
|
75.6%
|
135,000
|
-66.0%
|
397,000
|
|
|
|
-
Depreciation/Amortisation
|
9,212,000
|
1.8%
|
9,053,000
|
-8.6%
|
9,905,000
|
|
|
|
- Other charges
|
26,880,000
|
1255.5%
|
1,983,000
|
-2.4%
|
2,031,000
|
|
|
|
Operating result
|
-1,965,000 €
|
-453.5%
|
-355,000 €
|
93.0%
|
-5,097,000 €
|
14,007 €
|
-14128.7%
|
|
-0.25 % CA
|
-525.0%
|
-0.04 % CA
|
93.8%
|
-0.64 % CA
|
1.21 % CA
|
-120.7%
|
|
Operating result
|
-1,965,000 €
|
-453.5%
|
-355,000 €
|
93.0%
|
-5,097,000 €
|
14,007 €
|
-14128.7%
|
|
+/- Result of
joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
1,903,000
|
7.6%
|
1,769,000
|
10.4%
|
1,603,000
|
|
|
|
- Financial
charges
|
470,000
|
-79.7%
|
2,318,000
|
67.6%
|
1,383,000
|
|
|
|
Pre-tax result
|
-532,000 €
|
41.2%
|
-904,000 €
|
81.5%
|
-4,877,000 €
|
17,809 €
|
-3087.3%
|
|
-0.07 % CA
|
36.4%
|
-0.11 % CA
|
82.0%
|
-0.61 % CA
|
1.72 % CA
|
-104.1%
|
|
Extraordinary
income
|
418,000
|
-59.0%
|
1,020,000
|
-93.8%
|
16,413,000
|
156
|
267848.7%
|
|
- Extraordinary
charges
|
439,000
|
-74.8%
|
1,744,000
|
-87.2%
|
13,582,000
|
|
|
|
Extraordinary
result
|
-21,000 €
|
97.1%
|
-724,000 €
|
-125.6%
|
2,831,000 €
|
0 €
|
0%
|
|
0.00 % CA
|
0%
|
-0.09 % CA
|
-125.0%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax result
|
-532,000 €
|
41.2%
|
-904,000 €
|
81.5%
|
-4,877,000 €
|
17,809 €
|
-3087.3%
|
|
Extraordinary
result
|
-21,000 €
|
97.1%
|
-724,000 €
|
-125.6%
|
2,831,000 €
|
0 €
|
0%
|
|
- Employee profit
sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on profits
|
-563,000
|
68.5%
|
-1,788,000
|
26.8%
|
-2,443,000
|
|
|
|
Net result
|
10,000 €
|
-93.8%
|
160,000 €
|
-59.7%
|
397,000 €
|
15,830 €
|
-36.8%
|
|

|
0.00 % CA
|
0%
|
0.02 % CA
|
-60.0%
|
0.05 % CA
|
1.29 % CA
|
0%
|
|
|