|
Active Account | Passive
Account | Account Results
|
|
Synthesized Accounts
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
23/10/2012
|
|
07/09/2011
|
|
13/08/2010
|
|
|
|
Activity Code
|
4642Z
|
|
4642Z
|
|
4642Z
|
|
|
|
Employees
|
114
|
|
74
|
|
103
|
|
|
Active account
|
Annual
Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
6,521,772
|
-7.1%
|
7,021,106
|
8.1%
|
6,496,077
|
41,661
|
15554.4%
|
|
- Intangible
assets
|
90,257
|
48.3%
|
60,872
|
-12.3%
|
69,439
|
5,500
|
1541.0%
|
|
- Tangible
assets
|
5,312,673
|
-4.5%
|
5,562,844
|
-4.5%
|
5,823,236
|
5,237
|
101345.0%
|
|
- Financial
assets
|
1,118,842
|
-19.9%
|
1,397,390
|
131.6%
|
603,402
|
5,515
|
20187.3%
|
|
Net current
assets
|
8,605,507
|
50.6%
|
5,712,805
|
26.3%
|
4,522,789
|
210,148
|
3995.0%
|
|
- Stocks
|
1,750,578
|
59.0%
|
1,101,099
|
366.8%
|
235,894
|
53,666
|
3162.0%
|
|
- Advanced
payments
|
0
|
50.6%
|
7,950
|
-23.0%
|
10,330
|
0
|
0%
|
|
- Receivables
|
5,197,667
|
62.8%
|
3,192,184
|
-5.2%
|
3,365,991
|
62,116
|
8267.7%
|
|
- Securities
and cash
|
1,657,262
|
17.4%
|
1,411,570
|
55.0%
|
910,574
|
31,642
|
5137.5%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
42.50
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
6,672
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
15,127,281
|
18.7%
|
12,740,584
|
15.6%
|
11,018,866
|
293,185
|
5059.6%
|
Passive Account
|
Annual Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Shareholders'
equity
|
-2,708,768
|
-145.6%
|
5,938,872
|
4.0%
|
5,709,436
|
58,409
|
-4737.6%
|
|
Share
capital
|
4,703,600
|
0%
|
4,703,600
|
0%
|
4,703,600
|
8,001
|
58687.7%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
8,782,512
|
131532.4%
|
6,672
|
0%
|
0
|
0
|
0%
|
|
Liabilities
|
9,003,796
|
33.3%
|
6,755,426
|
33.1%
|
5,075,200
|
198,666
|
4432.1%
|
|
- Financial
liabilities
|
4,161,669
|
11.8%
|
3,721,458
|
50.6%
|
2,470,382
|
16,305
|
25423.9%
|
|
- Advanced
payments received
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
2,879,718
|
82.8%
|
1,575,549
|
39.4%
|
1,129,916
|
67,253
|
4181.9%
|
|
- Tax
and social liabilities
|
1,865,931
|
32.7%
|
1,406,466
|
6.8%
|
1,317,485
|
46,581
|
3905.8%
|
|
- Other
debts and fixed assets liabilities
|
146,214
|
59.7%
|
91,563
|
-76.6%
|
391,643
|
8,360
|
1649.0%
|
|
Account
regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total
liabilities
|
15,127,281
|
18.7%
|
12,740,583
|
15.6%
|
11,018,865
|
293,155
|
5060.2%
|
Results
|
Annual
Accounts
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Sales of Goods
|
23,203,946
|
16.6%
|
19,893,629
|
5.4%
|
18,881,078
|
442,305
|
5146.1%
|
|
Net turnover
|
23,050,324
|
16.5%
|
19,781,759
|
5.4%
|
18,763,704
|
433,346
|
5219.2%
|
|
- of which net export turnover
|
7,645,100
|
8.7%
|
7,036,345
|
79.9%
|
3,911,270
|
1,329
|
575152.1%
|
|
Operating charges
|
22,379,345
|
16.5%
|
19,202,744
|
5.4%
|
18,222,844
|
441,323
|
4971.0%
|
|
Operating profit/loss
|
824,601
|
19.4%
|
690,884
|
5.0%
|
658,234
|
7,556
|
10813.2%
|
|
Financial income
|
21,220
|
9.1%
|
19,450
|
-56.3%
|
44,475
|
0
|
0%
|
|
Financial charges
|
354,475
|
32.2%
|
268,096
|
-61.8%
|
702,580
|
708
|
49967.1%
|
|
Financial profit/loss
|
-333,255
|
-34.0%
|
-248,646
|
62.2%
|
-658,105
|
-82
|
-406308.5%
|
|
Pretax net operating income
|
491,346
|
11.1%
|
442,237
|
342719.4%
|
129
|
6,529
|
7425.6%
|
|
Extraordinary income
|
64,361
|
73.5%
|
37,104
|
1.4%
|
36,602
|
0
|
0%
|
|
Extraordinary charges
|
8,806,772
|
123020.0%
|
7,153
|
-19.2%
|
8,852
|
177
|
4975477.4%
|
|
Extraordinary profit/loss
|
-8,742,411
|
-29289.0%
|
29,951
|
7.9%
|
27,750
|
0
|
0%
|
|
Net result
|
-8,611,037
|
-3336.8%
|
266,038
|
1149.7%
|
-25,343
|
6,369
|
-135302.3%
|
|
|
|
Normal
Account
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization
accounts | Reference
Grand Total -
Passive Accounts (I to IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Grand Total
(I to VI)
|
Net
|
15,127,281
|
18.7%
|
12,740,584
|
15.6%
|
11,018,866
|
|
Gross
|
CO
|
18,198,107
|
20.9%
|
15,050,258
|
18.7%
|
12,677,218
|
|
Amortisation
|
1A
|
3,070,826
|
33.0%
|
2,309,674
|
39.3%
|
1,658,352
|
Non declared
distributed capital (I)
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset
(II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total Active
fixed asset (II)
|
Net
|
6,521,772
|
-7.1%
|
7,021,106
|
8.1%
|
6,496,077
|
|
Gross
|
BJ
|
9,530,305
|
2.5%
|
9,300,510
|
14.5%
|
8,121,595
|
|
Amortisation
|
BK
|
3,008,533
|
32.0%
|
2,279,404
|
40.2%
|
1,625,518
|
Intangilble
fixed assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
90,257
|
48.3%
|
60,872
|
-12.3%
|
69,439
|
|
Gross
|
AF
|
428,120
|
20.8%
|
354,441
|
15.4%
|
307,022
|
|
Amortisation
|
AG
|
337,863
|
15.1%
|
293,569
|
23.6%
|
237,583
|
|

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

|
Other
intangible fixed assets
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AJ
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AK
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Pre-payments
and downpayments
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AL
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Intangible Assets
|
Net
|
90,257
|
48.3%
|
60,872
|
-12.3%
|
69,439
|
Tangilble
fixed assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Buildings
|
Net
|
3,760,455
|
-4.7%
|
3,947,743
|
-4.4%
|
4,128,668
|
|
Gross
|
AP
|
4,615,626
|
0%
|
4,615,626
|
0.2%
|
4,608,254
|
|
Amortisation
|
AQ
|
855,171
|
28.0%
|
667,883
|
39.3%
|
479,586
|
|

|
Plant
|
Net
|
332,303
|
-8.5%
|
363,154
|
-6.7%
|
389,058
|
|
Gross
|
AR
|
449,692
|
0%
|
449,692
|
1.5%
|
443,231
|
|
Amortisation
|
AS
|
117,389
|
35.7%
|
86,538
|
59.7%
|
54,173
|
|

|
Other
tangible fixed assets
|
Net
|
1,209,048
|
-2.9%
|
1,244,830
|
-4.4%
|
1,301,712
|
|
Gross
|
AT
|
2,474,923
|
7.3%
|
2,306,157
|
7.0%
|
2,155,888
|
|
Amortisation
|
AU
|
1,265,875
|
19.3%
|
1,061,327
|
24.3%
|
854,176
|
|

|
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
|
10,867
|
52.7%
|
7,117
|
87.4%
|
3,798
|
|
Gross
|
AX
|
10,867
|
52.7%
|
7,117
|
87.4%
|
3,798
|
|
Amortisation
|
AY
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Tangible asset
|
Net
|
5,312,673
|
|
5,562,844
|
|
5,823,236
|
Financial
assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
1,104,765
|
-19.2%
|
1,366,913
|
3594.4%
|
37,000
|
|
Gross
|
CU
|
1,537,000
|
0%
|
1,537,000
|
4054.1%
|
37,000
|
|
Amortisation
|
CV
|
432,235
|
154.1%
|
170,087
|
0%
|
0
|
|

|
Inter-company
receivables
|
Net
|
0
|
0%
|
0
|
0%
|
547,130
|
|
Gross
|
BB
|
0
|
0%
|
0
|
0%
|
547,130
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|

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

|
Loans
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
BF
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|

|
Other
financial assets
|
Net
|
14,077
|
-53.8%
|
30,477
|
58.1%
|
19,272
|
|
Gross
|
BH
|
14,077
|
-53.8%
|
30,477
|
58.1%
|
19,272
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Financial Assets
|
|
1,118,842
|
|
1,397,390
|
|
603,402
|
Current Assets (III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total Assets
|
Net
|
8,605,507
|
50.6%
|
5,712,805
|
26.3%
|
4,522,789
|
|
Gross
|
CJ
|
8,667,798
|
50.9%
|
5,743,073
|
26.1%
|
4,555,621
|
|
Amortisation
|
CK
|
62,291
|
105.8%
|
30,268
|
-7.8%
|
32,832
|
Stocks
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
1,750,578
|
59.0%
|
1,101,099
|
366.8%
|
235,894
|
|
Gross
|
BT
|
1,750,578
|
59.0%
|
1,101,099
|
366.8%
|
235,894
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Stocks
|
Net
|
1,750,578
|
59.0%
|
1,101,099
|
366.8%
|
235,894
|
Advance payments to suppliers
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Advance payments to suppliers
|
Net
|
0
|
0%
|
7,950
|
-23.0%
|
10,330
|
|
Gross
|
BV
|
0
|
0%
|
7,950
|
-23.0%
|
10,330
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Trade accounts receivable
|
Net
|
4,094,404
|
58.1%
|
2,590,295
|
6.1%
|
2,440,897
|
|
Gross
|
BX
|
4,156,695
|
58.6%
|
2,620,563
|
5.9%
|
2,473,729
|
|
Amortisation
|
BY
|
62,291
|
105.8%
|
30,268
|
-7.8%
|
32,832
|
|

|
Other debtors
|
Net
|
988,213
|
105.7%
|
480,349
|
-41.1%
|
815,421
|
|
Gross
|
BZ
|
988,213
|
105.7%
|
480,349
|
-41.1%
|
815,421
|
|
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
|
5,082,617
|
65.5%
|
3,070,644
|
-5.7%
|
3,256,318
|
Divers
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
1,657,262
|
17.4%
|
1,411,570
|
55.0%
|
910,574
|
|
Gross
|
CF
|
1,657,262
|
17.4%
|
1,411,570
|
55.0%
|
910,574
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Divers
|
Net
|
1,657,262
|
17.4%
|
1,411,570
|
55.0%
|
910,574
|
Prepaid expenses
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Prepaid expenses
|
Net
|
115,050
|
-5.3%
|
121,540
|
10.8%
|
109,673
|
|
Gross
|
CH
|
115,050
|
-5.3%
|
121,540
|
10.8%
|
109,673
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts (IV to VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Multi-period charges
|
CW3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
Premiums on redemption of bonds
|
CM3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
|
Currency differential gain
|
CN3
|
0
|
0%
|
6,672
|
0%
|
0
|
|
Gross
|
|
0
|
0%
|
6,672
|
0%
|
0
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Due within one year
|
CP
|
0
|
0%
|
0
|
0%
|
0
|
|
Due after one year
|
CR
|
569,489
|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Grand Total
(I to V)
|
EE
|
15,127,281
|
18.7%
|
12,740,583
|
15.6%
|
11,018,865
|
Shareholder
Equity (I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
shareholders' equity (Total I)
|
DL
|
-2,708,768
|
-145.6%
|
5,938,872
|
4.0%
|
5,709,436
|
|
Equity and
shareholders' equity
|
DA
|
4,703,600
|
0%
|
4,703,600
|
0%
|
4,703,600
|
|
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
|
33,490
|
65.9%
|
20,188
|
0%
|
20,188
|
|
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
|
610,959
|
70.6%
|
358,223
|
-6.6%
|
383,566
|
|
Profit or
loss for the period
|
DI
|
-8,611,037
|
-3336.8%
|
266,038
|
1149.7%
|
-25,343
|
|
Investment
grants
|
DJ
|
554,220
|
-6.2%
|
590,823
|
-5.8%
|
627,425
|
|
Special
tax-allowable reserves
|
DK
|
0
|
0%
|
0
|
0%
|
0
|
Other capital resources (II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total provisions for risks and charges
(Total III)
|
DR
|
8,782,512
|
131532.4%
|
6,672
|
0%
|
0
|
|
Risk provisions
|
DP
|
8,782,512
|
131532.4%
|
6,672
|
0%
|
0
|
|
Reserves for charges
|
DQ
|
0
|
0%
|
0
|
0%
|
0
|
Liabilities (IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total Liabilities (Total IV)
|
EC
|
9,003,796
|
33.3%
|
6,755,426
|
33.1%
|
5,075,200
|
|
Convertible debentures
|
DS
|
116,156
|
0%
|
0
|
0%
|
0
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
Bank loans and liabilities
|
DU
|
0
|
0%
|
0
|
0%
|
0
|
|
Sundry loans and financial liabilities
|
DV
|
4,045,513
|
8.7%
|
3,721,458
|
50.6%
|
2,470,382
|
|
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
|
2,879,718
|
82.8%
|
1,575,549
|
39.4%
|
1,129,916
|
|
Tax and social security liabilities
|
DY
|
1,865,931
|
32.7%
|
1,406,466
|
6.8%
|
1,317,485
|
|
Fixed asset liabilities
|
DZ
|
45,545
|
507.5%
|
7,497
|
-89.8%
|
73,748
|
|
Other debts
|
EA
|
50,933
|
14.6%
|
44,456
|
-46.9%
|
83,669
|
Translation loss (V)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Translation loss (Total V)
|
ED
|
49,736
|
25.6%
|
39,610
|
-83.1%
|
234,226
|
Equalization accounts
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Deferred income
|
EB
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Of which tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
Deferred income and liabilities
|
EG
|
0
|
0%
|
5,442,972
|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Operating
result (Total I-II)
|
GG
|
824,601
|
19.4%
|
690,884
|
5.0%
|
658,234
|
2
- Financial result (V - VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Financial
result (Total V-VI)
|
GV
|
-333,255
|
-34.0%
|
-248,646
|
62.2%
|
-658,105
|
3
- Pre-tax net operating income result (I - VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Pre-tax net
operating income (Total I-II+II-IV+V-VI)
|
GW
|
491,346
|
11.1%
|
442,237
|
342719.4%
|
129
|
4
- Extraordinary result (VII-VIII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-8,742,411
|
-29289.0%
|
29,951
|
7.9%
|
27,750
|
Profit or loss
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Profit or
loss
|
HN
|
-8,611,037
|
-3336.8%
|
266,038
|
1149.7%
|
-25,343
|
Total Income (I+III+V+VII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total Income
(I+III+V+VII)
|
HL
|
23,289,527
|
16.7%
|
19,950,183
|
5.2%
|
18,962,155
|
Total charges
(Total II+IV+VI+VIII+IX+X)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total
charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
31,900,562
|
62.1%
|
19,684,145
|
3.7%
|
18,987,500
|
Operating
income (I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total
operating income (Total I)
|
FR
|
23,203,946
|
16.6%
|
19,893,629
|
5.4%
|
18,881,078
|
Operating
income (details)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Sale of
goods for resale
|
FC
|
16,020,894
|
19.9%
|
13,361,894
|
3.9%
|
12,865,852
|
|
France
|
FA
|
15,298,828
|
20.6%
|
12,686,288
|
3.4%
|
12,267,850
|
|
Export
|
FB
|
722,066
|
6.9%
|
675,606
|
13.0%
|
598,002
|
|

|
Sale of
goods produced
|
FF
|
0
|
0%
|
0
|
0%
|
0
|
|
France
|
FD
|
0
|
0%
|
0
|
0%
|
0
|
|
Export
|
FE
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Sale of
services
|
FI
|
7,029,430
|
9.5%
|
6,419,865
|
8.9%
|
5,897,852
|
|
France
|
FG
|
106,396
|
79.9%
|
59,126
|
-97.7%
|
2,584,584
|
|
Export
|
FH
|
6,923,034
|
8.8%
|
6,360,739
|
92.0%
|
3,313,268
|
|

|
Net turnover
|
FL
|
23,050,324
|
16.5%
|
19,781,759
|
5.4%
|
18,763,704
|
|
France
|
FJ
|
15,405,224
|
20.9%
|
12,745,414
|
-14.2%
|
14,852,434
|
|
Export
|
FK
|
7,645,100
|
8.7%
|
7,036,345
|
79.9%
|
3,911,270
|
|
Stocked
production
|
FM
|
0
|
0%
|
0
|
0%
|
0
|
|
Self-constructed
assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
Operating
grants
|
FO
|
0
|
0%
|
0
|
0%
|
0
|
|
Release of reserves
and provisions
|
FP
|
136,345
|
25.6%
|
108,596
|
-7.3%
|
117,161
|
|
Other income
|
FQ
|
17,277
|
428.0%
|
3,272
|
1436.2%
|
213
|
Operating
charges (II)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Total
operating charges (Total II)
|
GF
|
22,379,345
|
16.5%
|
19,202,744
|
5.4%
|
18,222,844
|
Exploitation
charges
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Purchase of
goods for resale
|
FS
|
11,951,480
|
21.8%
|
9,809,337
|
8.0%
|
9,085,851
|
|
Change in stocks
of goods for resale
|
FT
|
-649,479
|
24.9%
|
-865,204
|
-266.8%
|
-235,894
|
|
Purchase of
raw materials
|
FU
|
149,453
|
24.1%
|
120,402
|
-10.6%
|
134,725
|
|
Change in
stocks of raw materials
|
FV
|
0
|
0%
|
0
|
0%
|
0
|
|
Other external
purchases and charges
|
FW
|
4,170,538
|
9.0%
|
3,825,495
|
18.9%
|
3,216,507
|
|
Tax, duty
and similar payments
|
FX
|
361,629
|
12.9%
|
320,265
|
5.4%
|
303,758
|
|
Payroll
|
FY
|
4,145,390
|
8.3%
|
3,826,978
|
5.8%
|
3,617,604
|
|
Social security
costs
|
FZ
|
1,683,529
|
10.3%
|
1,526,173
|
11.0%
|
1,374,967
|
Depreciation
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Depreciation
of fixed assets
|
GA
|
513,263
|
-10.3%
|
571,940
|
-8.8%
|
627,412
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation/amortisation
of current assets
|
GC
|
45,980
|
51.9%
|
30,268
|
38.2%
|
21,898
|
|
Provisions
for risks and charges
|
GD
|
0
|
0%
|
0
|
0%
|
0
|
Other charges
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Other
charges
|
GE
|
7,562
|
-79.6%
|
37,090
|
-51.2%
|
76,016
|
Operating
charges (III-IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
financial income (Total V)
|
GP
|
21,220
|
9.1%
|
19,450
|
-56.3%
|
44,475
|
|
Share
financial income
|
GJ
|
7,707
|
-58.8%
|
18,693
|
-56.2%
|
42,677
|
|
Other
investment income & capitalised receivables
|
GK
|
0
|
0%
|
0
|
0%
|
0
|
|
Other
interest and similar income
|
GL
|
6,486
|
0%
|
0
|
0%
|
395
|
|
Released
provisions and transferred charges
|
GM
|
6,672
|
0%
|
0
|
0%
|
0
|
|
Exchange
gains
|
GN
|
355
|
-53.0%
|
756
|
-46.1%
|
1,403
|
|
Net income from
disposal of investment securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial
Charge (VI)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
financial charge (Total VI)
|
GU
|
354,475
|
32.2%
|
268,096
|
-61.8%
|
702,580
|
|
Financial
reserves and provisions
|
GQ
|
268,730
|
52.0%
|
176,759
|
0%
|
0
|
|
Interest and
similar charges
|
GR
|
84,433
|
-4.6%
|
88,481
|
-87.4%
|
702,108
|
|
Exchange
losses
|
GS
|
1,312
|
-54.0%
|
2,855
|
504.9%
|
472
|
|
Net loss
from disposal of investment securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary
income (VII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
extraordinary income (Total VII)
|
HD
|
64,361
|
73.5%
|
37,104
|
1.4%
|
36,602
|
|
Extraordinary
operating income
|
HA
|
0
|
0%
|
0
|
0%
|
0
|
|
Extraordinary
income from capital transactions
|
HB
|
64,361
|
73.5%
|
37,104
|
1.4%
|
36,602
|
|
Released
provisions and transferred charges
|
HC
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary
charges (VIII)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total
extraordinary charges (Total VIII)
|
HH
|
8,806,772
|
123020.0%
|
7,153
|
-19.2%
|
8,852
|
|
Extraordinary
operating charges
|
HE
|
335
|
352.7%
|
74
|
-99.1%
|
7,962
|
|
Extraordinary
charges from capital transactions
|
HF
|
30,507
|
331.0%
|
7,078
|
695.3%
|
890
|
|
Extraordinary
reserves and provisions
|
HG
|
8,775,930
|
0%
|
0
|
0%
|
0
|
Employee
profit sharing (IX)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Employee
profit sharing (Total IX)
|
HJ
|
78,128
|
131.7%
|
33,714
|
0%
|
0
|
Tax on
profits (X)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Tax on
profits (Total X)
|
HK
|
281,842
|
63.4%
|
172,436
|
224.0%
|
53,224
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
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
|
122,387
|
61.5%
|
75,763
|
25.8%
|
60,241
|
|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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%
|
565,824
|
0%
|
0
|
|
Decreasess
by transfers
|
OK2
|
93,189
|
-5.2%
|
98,345
|
0%
|
0
|
|
Gross value
at the end of period
|
OL
|
9,530,307
|
2.5%
|
9,300,512
|
0%
|
0
|
Research and development
Charge (Total I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value
at begin of period
|
KD
|
354,441
|
15.4%
|
307,022
|
0%
|
0
|
|
Increasess
due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess, acquisitions,
creations, contributions
|
KF
|
73,679
|
55.4%
|
47,419
|
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
|
428,120
|
20.8%
|
354,441
|
0%
|
0
|
Tangible fixed
assets (Total III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value
at begin of period
|
LN
|
7,378,591
|
2.3%
|
7,211,165
|
0%
|
0
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess, acquisitions,
creations, contributions
|
LP
|
249,304
|
-5.1%
|
262,644
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by transfers
|
NG2
|
76,788
|
-19.4%
|
95,219
|
0%
|
0
|
|
Gross value at
the end of period
|
NH
|
7,551,107
|
2.3%
|
7,378,590
|
0%
|
0
|
Fiancial
assets (Total IV)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Gross value
at begin of period
|
LQ
|
1,567,477
|
159.8%
|
603,402
|
0%
|
0
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess, acquisitions,
creations, contributions
|
LS
|
0
|
0%
|
1,533,023
|
0%
|
0
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
565,824
|
0%
|
0
|
|
Decreasess
by transfers
|
NJ2
|
16,400
|
424.8%
|
3,125
|
0%
|
0
|
|
Gross value
at the end of period
|
NK
|
1,551,077
|
-1.0%
|
1,567,476
|
0%
|
0
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Reserve for depreciation value at
begin of period
|
PE
|
293,569
|
23.6%
|
237,583
|
0%
|
0
|
|
Increases
|
PF
|
44,294
|
-20.9%
|
55,985
|
0%
|
0
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
PH
|
337,863
|
15.1%
|
293,569
|
0%
|
0
|
Total fixed assets amotisation (Total III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Reserve for depreciation value at
begin of period
|
QU
|
1,815,747
|
30.8%
|
1,387,933
|
0%
|
0
|
|
Increases
|
QV
|
468,966
|
-9.1%
|
515,952
|
0%
|
0
|
|
Decreases
|
QW
|
46,282
|
-47.5%
|
88,140
|
0%
|
0
|
|
Decreasess by budget item transfer
|
QX
|
2,238,431
|
23.3%
|
1,815,749
|
0%
|
0
|
Movements during period affecting charge allocated over several
period
Charges à répartir ou frais d'émission
d'emprunt
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Value at begining of period
|
7C
|
207,028
|
530.6%
|
32,832
|
-51.6%
|
67,853
|
|
Increases
|
UB
|
9,090,641
|
4291.0%
|
207,027
|
845.4%
|
21,898
|
|
Decreases
|
UC
|
20,630
|
-37.2%
|
32,832
|
-42.3%
|
56,920
|
|
Value at the end of period
|
UD
|
9,277,039
|
4381.1%
|
207,027
|
530.6%
|
32,831
|
Includes Total allocations
|
Operating
|
UE
|
45,980
|
51.9%
|
30,268
|
0%
|
0
|
|
Financial
|
UG
|
268,730
|
52.0%
|
176,759
|
0%
|
0
|
|
Exceptional
|
UJ
|
8,775,930
|
0%
|
0
|
0%
|
0
|
Includes Total Withdrawal
|
Operating
|
UF
|
13,957
|
-57.5%
|
32,832
|
0%
|
0
|
|
Financial
|
UH
|
6,672
|
0%
|
0
|
0%
|
0
|
|
Exceptional
|
UK
|
0
|
0%
|
0
|
0%
|
0
|
Total regulated provisions (Total I)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
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)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Value at begining of period
|
5Z
|
6,672
|
0%
|
0
|
0%
|
0
|
|
Increases
|
TV
|
8,782,512
|
131532.4%
|
6,672
|
0%
|
0
|
|
Decreases
|
TW
|
6,672
|
0%
|
0
|
0%
|
0
|
|
Value at the end of period
|
TX
|
8,782,512
|
131532.4%
|
6,672
|
0%
|
0
|
Total Provision for depreciation (Total III)
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Value at begining of period
|
7B
|
200,355
|
510.2%
|
32,832
|
-51.6%
|
67,853
|
|
Increases
|
TY
|
308,128
|
53.8%
|
200,355
|
814.9%
|
21,898
|
|
Decreases
|
TZ
|
13,957
|
-57.5%
|
32,832
|
-42.3%
|
56,920
|
|
Value at the end of period
|
UA
|
494,526
|
146.8%
|
200,355
|
510.3%
|
32,831
|
State deadlines claims and debts at the end of
period
State claims
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Gross value
|
VT
|
5,274,036
|
62.1%
|
3,252,931
|
-18.0%
|
3,965,229
|
|
1 year at most
|
VU
|
4,690,470
|
45.6%
|
3,222,454
|
-5.2%
|
3,398,826
|
|
More than one year
|
VV
|
583,566
|
1814.8%
|
30,477
|
-94.6%
|
566,403
|
State of loans
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
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
|
14,077
|
-53.8%
|
30,477
|
-94.6%
|
566,403
|
|
Other financial assets (1 year at most)
|
UV
|
0
|
0%
|
0
|
0%
|
0
|
Receivables statement of assets
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Customers doubtful or disputed
|
VA
|
110,915
|
134.6%
|
47,278
|
0%
|
0
|
|
Other claims customer
|
UX
|
4,045,779
|
57.2%
|
2,573,285
|
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
|
24,700
|
-7.5%
|
26,700
|
0%
|
0
|
|
Social Security and other social
organizations
|
UZ
|
23,482
|
0%
|
0
|
0%
|
0
|
|
Income taxes
|
VM
|
0
|
0%
|
2,007
|
0%
|
0
|
|
Value added tax
|
VB
|
29,394
|
-16.0%
|
34,991
|
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
|
569,489
|
0%
|
0
|
0%
|
0
|
|
Accounts receivable (including claims
relating to the operation of pension titles)
|
VR
|
341,147
|
-18.1%
|
416,651
|
-87.7%
|
3,398,825
|
Prepaid
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Prepaid
|
VS
|
115,050
|
-5.3%
|
121,540
|
0%
|
0
|
State Debt
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Total debt (gross)
|
VY
|
9,003,799
|
33.3%
|
6,755,427
|
33.1%
|
5,075,202
|
|
1 year at most
|
VZ2
|
5,497,799
|
1.0%
|
5,442,973
|
109.0%
|
2,604,820
|
|
More than 1 year and 5 years at most
|
VZ3
|
3,506,000
|
167.1%
|
1,312,454
|
-46.9%
|
2,470,382
|
|
More than 5 years
|
VZ4
|
0
|
0%
|
0
|
0%
|
0
|
Details
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|

|
Convertible bonds (gross)
|
7Y1
|
116,156
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
7Y2
|
116,156
|
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
|
3,921,243
|
7.0%
|
3,663,240
|
48.3%
|
2,470,382
|
|
1 year at most
|
8A2
|
415,243
|
-82.3%
|
2,350,786
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8A3
|
3,506,000
|
167.1%
|
1,312,454
|
-46.9%
|
2,470,382
|
|

|
Suppliers and associated accounts
(gross)
|
8B1
|
2,879,718
|
82.8%
|
1,575,549
|
39.4%
|
1,129,916
|
|
1 year at most
|
8B2
|
2,879,718
|
82.8%
|
1,575,549
|
39.4%
|
1,129,916
|
|
More than 1 year and 5 years at most
|
8B3
|
2,879,718
|
82.8%
|
1,575,549
|
39.4%
|
1,129,916
|
|

|
Personnel and associated accounts
(gross)
|
8C1
|
609,438
|
-5.4%
|
644,017
|
0%
|
0
|
|
1 year at most
|
8C2
|
609,438
|
-5.4%
|
644,017
|
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
|
660,743
|
8.2%
|
610,777
|
-53.6%
|
1,317,485
|
|
1 year at most
|
8D2
|
660,743
|
8.2%
|
610,777
|
-53.6%
|
1,317,485
|
|
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
|
481,756
|
480.8%
|
82,946
|
0%
|
0
|
|
1 year at most
|
VW2
|
481,756
|
480.8%
|
82,946
|
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
|
113,993
|
65.9%
|
68,724
|
0%
|
0
|
|
1 year at most
|
VQ2
|
113,993
|
65.9%
|
68,724
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|

|
Assets and liabilities associated
accounts (gross)
|
8J1
|
45,545
|
507.5%
|
7,497
|
-89.8%
|
73,748
|
|
1 year at most
|
8J2
|
45,545
|
507.5%
|
7,497
|
-89.8%
|
73,748
|
|
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
|
124,270
|
113.5%
|
58,218
|
0%
|
0
|
|
1 year at most
|
VI2
|
124,270
|
113.5%
|
58,218
|
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
|
50,933
|
14.6%
|
44,456
|
-46.9%
|
83,669
|
|
1 year at most
|
8K2
|
50,933
|
14.6%
|
44,456
|
-46.9%
|
83,669
|
|
More than 1 year and 5 years at most
|
8K3
|
0
|
0%
|
0
|
0%
|
0
|
|

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

|
Products in advance (gross)
|
8L1
|
0
|
0%
|
0
|
0%
|
0
|
|
1 year at most
|
8L2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1 year and 5 years at most
|
8L3
|
0
|
0%
|
0
|
0%
|
0
|
References
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Loans made during the period
|
VJ
|
2,589,874
|
117.1%
|
1,192,857
|
0%
|
0
|
|
Debt repaid during the period
|
VK
|
1,888,721
|
0%
|
0
|
0%
|
0
|
Table allocation results and other
information
Dividends distributed
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
22,992
|
|
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
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Subcontracting
|
YT
|
0
|
0%
|
20,515
|
0%
|
0
|
|
Rentals, rental charges and
condominiums
|
XQ
|
0
|
0%
|
661,130
|
0%
|
0
|
|
Staff outside the company
|
YU
|
0
|
0%
|
150,277
|
0%
|
0
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
0%
|
741,744
|
0%
|
0
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
Other accounts
|
ST
|
0
|
0%
|
2,251,825
|
0%
|
0
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
3,825,491
|
0%
|
0
|
Taxes and Fees
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Business tax
|
YW
|
0
|
0%
|
143,670
|
0%
|
0
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
176,595
|
0%
|
0
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
320,265
|
0%
|
0
|
VAT
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
2,547,476
|
0%
|
0
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
2,585,565
|
0%
|
0
|
Average number of employees
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Average number of employees
|
YP
|
114
|
54.1%
|
74
|
-28.2%
|
103
|
Groups and Shareholders
|
|
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector Median2011
|
|
|
Fixed Asset Financing
|

|
1.39
|
8.6%
|
1.28
|
5.8%
|
1.21
|
1.93
|
-28.0%
|
|
Global Debt
|

|
141 days
|
14.6%
|
123 days
|
26.8%
|
97 days
|
144 days
|
-2.1%
|
|
Working Capital Fund overall net
|

|
58 days
|
20.8%
|
48 days
|
50.0%
|
32 days
|
47 days
|
23.4%
|
|
Financial independence
|

|
-65.09%
|
-140.8%
|
159.58%
|
-31.0%
|
231.12%
|
110.02%
|
-159.2%
|
|

|
|
Solvability
|

|
-17.91%
|
-138.4%
|
46.61%
|
-10.1%
|
51.82%
|
26.12%
|
-168.6%
|
|
Capacity debt futures
|

|
%
|
-
|
%
|
-
|
%
|
743.97%
|
-
|
|
Coverage of current assets by net working
capital overall
|

|
43.42%
|
-7.8%
|
47.07%
|
24.3%
|
37.87%
|
32.62%
|
33.1%
|
|
General Liquidity
|

|
0.85
|
44.1%
|
0.59
|
-54.6%
|
1.30
|
0.39
|
117.9%
|
|
Restricted Liquidity
|

|
1.15
|
35.3%
|
0.85
|
-48.5%
|
1.65
|
0.71
|
62.0%
|
Management or
rotation
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Need background in operating working capital
|

|
31 days
|
47.6%
|
21 days
|
23.5%
|
17 days
|
9 days
|
244.4%
|
|
Treasury
|

|
26 days
|
0%
|
26 days
|
52.9%
|
17 days
|
6 days
|
333.3%
|
|
Inventory turnover of goods
|

|
56 days
|
27.3%
|
44 days
|
340.0%
|
10 days
|
92 days
|
-39.1%
|
|
Average length of credit granted to customers
|

|
65 days
|
54.8%
|
42 days
|
-10.6%
|
47 days
|
29 days
|
124.1%
|
|
Average length of credit obtained suppliers
|

|
66 days
|
78.4%
|
37 days
|
12.1%
|
33 days
|
61 days
|
8.2%
|
|

|
|
Inventory turnover of raw materials in
industrial enterprises
|

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

|
days
|
-
|
days
|
-
|
days
|
1831 days
|
-
|
|
Rotation tangible assets
|

|
305.26%
|
13.9%
|
268.10%
|
-
|
%
|
2038.43%
|
-85.0%
|
Profitability
of the business
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Margin trading
|

|
20.47%
|
-8.3%
|
22.33%
|
4.3%
|
21.40
|
32.02%
|
-36.1%
|
|
Profitability of the business
|

|
5.37
|
-12.8%
|
6.16
|
-8.7%
|
6.75
|
2.76%
|
94.6%
|
|
Net profit
|

|
-37.36%
|
-2888.1%
|
1.34%
|
1057.1%
|
-0.14%
|
1.55%
|
-2510.3%
|
|

|
|
Growth rate of turnover (excluding VAT)
|

|
16.52%
|
204.2%
|
5.43%
|
261.6%
|
-3.36%
|
0%
|
0%
|
|
Rates integration
|

|
32.23%
|
-7.5%
|
34.84%
|
-0.4%
|
34.97%
|
18.43%
|
74.9%
|
|
Rate leasing furniture
|

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

|
78.47%
|
1.0%
|
77.68%
|
2.1%
|
76.08%
|
69.44%
|
13.0%
|
|
Weight interests
|

|
1.54
|
13.2%
|
1.36%
|
-63.6%
|
3.74%
|
0.21%
|
633.3%
|
Return on
capital
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Cash flow from the overall profitability
|

|
3.87%
|
-19.5%
|
4.81%
|
59.3%
|
3.02%
|
2.02%
|
91.6%
|
|
Rates of economic profitability
|

|
85%
|
553.8%
|
13%
|
-13.3%
|
15%
|
13.31%
|
538.6%
|
|
Financial profitability
|

|
-2708768%
|
-145.6%
|
5938872%
|
4.0%
|
5709436%
|
28539%
|
-9591.5%
|
|
Return on investment
|

|
-568.28%
|
-10376.3%
|
5.53%
|
-33.2%
|
8.28%
|
10.29%
|
-5622.6%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
31/12/2011
|
|
31/12/2010
|
|
31/12/2009
|
Sector
Median2011
|
|
|
Turnover
|
23,050,324
|
16.5%
|
19,781,759
|
5.4%
|
18,763,704
|
433,346
€
|
5219.2%
|
|
Sales of
goods
|
16,020,894
|
19.9%
|
13,361,894
|
3.9%
|
12,865,852
|
|
|
|
- Purchase
of goods
|
11,951,480
|
21.8%
|
9,809,337
|
8.0%
|
9,085,851
|
|
|
|
+/- Stock of
goods variation
|
-649,479
|
24.9%
|
-865,204
|
-266.8%
|
-235,894
|
|
|
|
Trading
margin
|
4,718,893 €
|
6.8%
|
4,417,761 €
|
10.0%
|
4,015,895 €
|
114,179
€
|
4032.9%
|
|
20.47 % CA
|
-8.3%
|
22.33 % CA
|
4.3%
|
21.40 % CA
|
33.05 %
CA
|
-38.1%
|
|
Sale of
goods produced
|
7,029,430
|
9.5%
|
6,419,865
|
8.9%
|
5,897,852
|
|
|
|
+/- Stocked
production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
7,029,430 €
|
9.5%
|
6,419,865 €
|
8.9%
|
5,897,852 €
|
1,829
€
|
384231.9%
|
|
30.50 % CA
|
-6.0%
|
32.45 % CA
|
3.2%
|
31.43 % CA
|
1.02 %
CA
|
2890.2%
|
|
Trading
margin
|
4,718,893
|
6.8%
|
4,417,761
|
10.0%
|
4,015,895
|
114,179
|
4032.9%
|
|
+ Period
Production
|
7,029,430
|
9.5%
|
6,419,865
|
8.9%
|
5,897,852
|
1,829
|
384231.9%
|
|
- Purchase
of raw materials
|
149,453
|
24.1%
|
120,402
|
-10.6%
|
134,725
|
|
|
|
+/- Change
in stocks of raw materiels
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Other external
purchases and charges
|
4,170,538
|
9.0%
|
3,825,495
|
18.9%
|
3,216,507
|
|
|
|
Added value
|
7,428,332 €
|
7.8%
|
6,891,729 €
|
5.0%
|
6,562,515 €
|
86,286
€
|
8509.0%
|
|
32.23 % CA
|
-7.5%
|
34.84 % CA
|
-0.4%
|
34.97 % CA
|
18.43 %
CA
|
74.9%
|
|
Added value
|
7,428,332 €
|
7.8%
|
6,891,729 €
|
5.0%
|
6,562,515 €
|
86,286
€
|
8509.0%
|
|
+ Operating
grants
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty
and similar payments
|
361,629
|
12.9%
|
320,265
|
5.4%
|
303,758
|
|
|
|
- Personal
charges
|
5,828,919
|
8.9%
|
5,353,151
|
7.2%
|
4,992,571
|
|
|
|
Gross
operating surplus
|
1,237,784 €
|
1.6%
|
1,218,313 €
|
-3.8%
|
1,266,186 €
|
9,885
€
|
12421.8%
|
|
5.37 % CA
|
-12.8%
|
6.16 % CA
|
-8.7%
|
6.75 % CA
|
2.76 %
CA
|
94.6%
|
|
Gross
operating surplus
|
1,237,784 €
|
1.6%
|
1,218,313 €
|
-3.8%
|
1,266,186 €
|
9,885
€
|
12421.8%
|
|
+ Release of
reserves and provisions
|
136,345
|
25.6%
|
108,596
|
-7.3%
|
117,161
|
|
|
|
+ Other
operating income
|
17,277
|
428.0%
|
3,272
|
1436.2%
|
213
|
|
|
|
-
Depreciation/Amortisation
|
559,243
|
-7.1%
|
602,208
|
-7.3%
|
649,310
|
|
|
|
- Other
charges
|
7,562
|
-79.6%
|
37,090
|
-51.2%
|
76,016
|
|
|
|
Operating
result
|
824,601 €
|
19.4%
|
690,883 €
|
5.0%
|
658,234 €
|
7,554
€
|
10816.1%
|
|
3.58 % CA
|
2.6%
|
3.49 % CA
|
-0.6%
|
3.51 % CA
|
2.06 %
CA
|
73.8%
|
|
Operating
result
|
824,601 €
|
19.4%
|
690,883 €
|
5.0%
|
658,234 €
|
7,554
€
|
10816.1%
|
|
+/- Result of
joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
21,220
|
9.1%
|
19,450
|
-56.3%
|
44,475
|
|
|
|
- Financial
charges
|
354,475
|
32.2%
|
268,096
|
-61.8%
|
702,580
|
|
|
|
Pre-tax
result
|
491,346 €
|
11.1%
|
442,237 €
|
342719.4%
|
129 €
|
6,508
€
|
7449.9%
|
|
2.13 % CA
|
-4.9%
|
2.24 % CA
|
0%
|
0.00 % CA
|
1.70 %
CA
|
25.3%
|
|
Extraordinary
income
|
64,361
|
73.5%
|
37,104
|
1.4%
|
36,602
|
0
|
0%
|
|
-
Extraordinary charges
|
8,806,772
|
123020.0%
|
7,153
|
-19.2%
|
8,852
|
|
|
|
Extraordinary
result
|
-8,742,411 €
|
-29289.0%
|
29,951 €
|
7.9%
|
27,750 €
|
0 €
|
0%
|
|
-37.93 % CA
|
-25386.7%
|
0.15 % CA
|
0%
|
0 % CA
|
0 % CA
|
0%
|
|
Pre-tax
result
|
491,346 €
|
11.1%
|
442,237 €
|
342719.4%
|
129 €
|
6,508
€
|
7449.9%
|
|
Extraordinary
result
|
-8,742,411 €
|
-29289.0%
|
29,951 €
|
7.9%
|
27,750 €
|
0 €
|
0%
|
|
- Employee
profit sharing
|
78,128
|
131.7%
|
33,714
|
0%
|
0
|
|
|
|
- Tax on
profits
|
281,842
|
63.4%
|
172,436
|
224.0%
|
53,224
|
|
|
|
Net result
|
-8,611,035 €
|
-3336.8%
|
266,038 €
|
1149.7%
|
-25,345 €
|
6,257
€
|
-137722.4%
|
|

|
-37.36 % CA
|
-2888.1%
|
1.34 % CA
|
1057.1%
|
-0.14 % CA
|
1.55 %
CA
|
-2510.3%
|
|
|
|
|