|
Active
Account | Passive Account | Account Results
|
|
Synthesized
Accounts
|
Annual Accounts
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
|
Account period (month)
|
12
|
|
12
|
|
12
|
|
|
|
Account Type
|
Normal
|
|
Normal
|
|
Normal
|
|
|
|
Date of capture
|
27/01/2015
|
|
20/01/2014
|
|
30/01/2013
|
|
|
|
Activity Code
|
1061B
|
|
1061B
|
|
1061B
|
|
|
|
Employees
|
197
|
|
197
|
|
0
|
|
|
Active
account
|
Annual
Accounts
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector
Median 2014
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
32,432,126
|
4.0%
|
31,181,024
|
-4.7%
|
32,713,457
|
909,226
|
3467.0%
|
|
- Intangible
assets
|
3,085,121
|
-0.4%
|
3,096,779
|
-0.6%
|
3,115,285
|
0
|
0%
|
|
- Tangible
assets
|
20,760,263
|
-1.0%
|
20,964,442
|
-6.1%
|
22,328,095
|
907,318
|
2188.1%
|
|
- Financial
assets
|
8,586,737
|
20.6%
|
7,119,803
|
-2.1%
|
7,273,337
|
2,005
|
428166.2%
|
|
Net current
assets
|
66,031,650
|
18.2%
|
55,862,078
|
18.8%
|
47,025,016
|
4,911,985
|
1244.3%
|
|
- Stocks
|
33,054,116
|
-3.0%
|
34,080,520
|
13.6%
|
30,005,248
|
725,702
|
4454.8%
|
|
- Advanced
payments
|
0
|
18.2%
|
0
|
0%
|
0
|
0
|
0%
|
|
-
Receivables
|
32,412,236
|
62.8%
|
19,914,354
|
23.7%
|
16,096,205
|
2,755,466
|
1076.3%
|
|
- Securities
and cash
|
565,296
|
-69.7%
|
1,867,205
|
102.2%
|
923,563
|
207,610
|
172.3%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
616
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
37,721
|
44.9%
|
26,036
|
0
|
0%
|
|
Total Assets
|
98,463,777
|
13.1%
|
87,080,824
|
9.2%
|
79,764,510
|
5,360,425
|
1736.9%
|
Passive
Account
|
Annual
Accounts
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector
Median 2014
|
|
|
Shareholders'
equity
|
36,503,635
|
3.8%
|
35,169,071
|
6.0%
|
33,167,484
|
2,205,044
|
1555.5%
|
|
Share
capital
|
2,141,000
|
0%
|
2,141,000
|
0%
|
2,141,000
|
1,302,500
|
64.4%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
1,396,685
|
5.8%
|
1,319,689
|
7.4%
|
1,228,491
|
11,000
|
12597.1%
|
|
Liabilities
|
60,563,455
|
19.7%
|
50,587,023
|
11.5%
|
45,365,046
|
2,234,955
|
2609.8%
|
|
- Financial
liabilities
|
33,998,797
|
17.7%
|
28,878,258
|
20.0%
|
24,059,782
|
194,317
|
17396.6%
|
|
- Advanced
payments received
|
250,220
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
- Trade
account payables
|
18,392,659
|
28.4%
|
14,320,684
|
-1.7%
|
14,563,607
|
1,508,831
|
1119.0%
|
|
- Tax and social
liabilities
|
3,344,330
|
7.3%
|
3,117,882
|
2.1%
|
3,054,536
|
421,938.50
|
692.6%
|
|
- Other
debts and fixed assets liabilities
|
4,235,406
|
9.1%
|
3,880,570
|
20.9%
|
3,209,958
|
150,382
|
2716.4%
|
|
Account
regularization
|
342,040
|
-13.3%
|
394,666
|
-17.9%
|
480,651
|
0
|
0%
|
|
Total
liabilities
|
98,463,777
|
13.1%
|
87,080,824
|
9.2%
|
79,764,510
|
5,360,425
|
1736.9%
|
Results
|
Annual Accounts
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector Median 2014
|
|
|
Sales of Goods
|
159,240,354
|
7.1%
|
148,624,899
|
2.9%
|
144,463,067
|
10,833,868
|
1369.8%
|
|
Net turnover
|
159,214,655
|
7.7%
|
147,782,736
|
4.7%
|
141,184,670
|
10,722,265
|
1384.9%
|
|
- of which net export turnover
|
38,303,735
|
8.7%
|
35,242,140
|
9.0%
|
32,337,388
|
458,541
|
8253.4%
|
|
Operating charges
|
155,324,779
|
7.1%
|
144,966,111
|
1.9%
|
142,293,723
|
9,850,588
|
1476.8%
|
|
Operating profit/loss
|
3,915,575
|
7.0%
|
3,658,788
|
68.7%
|
2,169,344
|
257,257
|
1422.0%
|
|
Financial income
|
94,413
|
6.7%
|
88,494
|
-5.2%
|
93,390
|
10,545
|
795.3%
|
|
Financial charges
|
1,329,602
|
-8.0%
|
1,444,795
|
-5.5%
|
1,529,302
|
8,509
|
15525.8%
|
|
Financial profit/loss
|
-1,235,189
|
8.9%
|
-1,356,301
|
5.5%
|
-1,435,912
|
-3,481
|
-35383.7%
|
|
Pretax net operating income
|
2,680,386
|
16.4%
|
2,302,487
|
213.9%
|
733,432
|
253,776
|
956.2%
|
|
Extraordinary income
|
5,778,598
|
149.8%
|
2,313,397
|
89.4%
|
1,221,538
|
32,005
|
17955.3%
|
|
Extraordinary charges
|
2,185,422
|
-2.6%
|
2,244,413
|
51.8%
|
1,478,593
|
39,296
|
5461.4%
|
|
Extraordinary profit/loss
|
3,593,176
|
5108.7%
|
68,984
|
126.8%
|
-257,055
|
5,149
|
69684.0%
|
|
Net result
|
4,468,003
|
112.7%
|
2,100,891
|
448.6%
|
382,926
|
156,833
|
2748.9%
|
|
|
|
|
Normal Account
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Months
|
|
12
|
|
12
|
|
12
|
Accounts - Active
Current Assets | Equalization accounts | Reference
Grand Total - Passive Accounts (I to IV)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Grand Total (I to VI)
|
Net
|
98,463,777
|
13.1%
|
87,080,824
|
9.2%
|
79,764,510
|
|
|
Gross
|
CO
|
128,023,024
|
11.1%
|
115,206,807
|
9.4%
|
105,287,247
|
|
|
Amortisation
|
1A
|
29,559,247
|
5.1%
|
28,125,983
|
10.2%
|
25,522,737
|
Non declared distributed capital (I)
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Non declared distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset (II)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total Active fixed asset (II)
|
Net
|
32,432,126
|
4.0%
|
31,181,024
|
-4.7%
|
32,713,457
|
|
|
Gross
|
BJ
|
60,655,938
|
4.8%
|
57,901,529
|
0.5%
|
57,631,354
|
|
|
Amortisation
|
BK
|
28,223,811
|
5.6%
|
26,720,505
|
7.2%
|
24,917,897
|
Intangilble fixed assets
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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
|
15,521
|
0%
|
15,521
|
0.0%
|
15,522
|
|
|
Gross
|
AF
|
15,521
|
0%
|
15,521
|
0.0%
|
15,522
|
|
|
Amortisation
|
AG
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Goodwill
|
Net
|
3,048,980
|
0.0%
|
3,048,981
|
-0.1%
|
3,052,240
|
|
|
Gross
|
AH
|
3,052,240
|
0%
|
3,052,240
|
0%
|
3,052,240
|
|
|
Amortisation
|
AI
|
3,259
|
0%
|
3,259
|
0.0%
|
3,260
|
|
 
|
Other intangible fixed assets
|
Net
|
20,620
|
-36.1%
|
32,277
|
-32.1%
|
47,523
|
|
|
Gross
|
AJ
|
375,633
|
0%
|
375,633
|
0%
|
375,633
|
|
|
Amortisation
|
AK
|
355,012
|
3.4%
|
343,356
|
4.6%
|
328,110
|
|
 
|
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
|
3,085,121
|
-0.4%
|
3,096,779
|
-0.6%
|
3,115,285
|
Tangilble fixed assets
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Lands
|
Net
|
353,994
|
-0.3%
|
354,895
|
-0.3%
|
355,794
|
|
|
Gross
|
AN
|
359,992
|
0%
|
359,992
|
0%
|
359,992
|
|
|
Amortisation
|
AO
|
5,997
|
17.7%
|
5,097
|
21.4%
|
4,198
|
|
 
|
Buildings
|
Net
|
6,207,706
|
-5.6%
|
6,575,040
|
-5.6%
|
6,968,111
|
|
|
Gross
|
AP
|
14,402,095
|
1.1%
|
14,240,283
|
1.0%
|
14,102,263
|
|
|
Amortisation
|
AQ
|
8,194,388
|
6.9%
|
7,665,243
|
7.4%
|
7,134,152
|
|
 
|
Plant
|
Net
|
12,924,484
|
-4.6%
|
13,543,527
|
-7.7%
|
14,670,814
|
|
|
Gross
|
AR
|
32,343,150
|
2.0%
|
31,695,159
|
0.2%
|
31,631,301
|
|
|
Amortisation
|
AS
|
19,418,666
|
7.0%
|
18,151,632
|
7.0%
|
16,960,487
|
|
 
|
Other tangible fixed assets
|
Net
|
57,163
|
-34.9%
|
87,826
|
-42.2%
|
152,055
|
|
|
Gross
|
AT
|
302,125
|
-52.7%
|
638,220
|
0.0%
|
638,221
|
|
|
Amortisation
|
AU
|
244,962
|
-55.5%
|
550,394
|
13.2%
|
486,166
|
|
 
|
Fixed assets in construction
|
Net
|
1,216,916
|
201.8%
|
403,154
|
122.3%
|
181,321
|
|
|
Gross
|
AV
|
1,216,916
|
201.8%
|
403,154
|
122.3%
|
181,321
|
|
|
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
|
20,760,263
|
|
20,964,442
|
|
22,328,095
|
Financial assets
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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
|
5,259,101
|
0%
|
5,259,101
|
0%
|
5,259,101
|
|
|
Gross
|
CU
|
5,259,101
|
0%
|
5,259,101
|
0%
|
5,259,101
|
|
|
Amortisation
|
CV
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Inter-company receivables
|
Net
|
0
|
0%
|
92,358
|
0%
|
92,358
|
|
|
Gross
|
BB
|
0
|
0%
|
92,358
|
0%
|
92,358
|
|
|
Amortisation
|
BC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other investment securities
|
Net
|
1,211
|
-0.1%
|
1,212
|
0%
|
1,212
|
|
|
Gross
|
BD
|
2,736
|
0%
|
2,736
|
0%
|
2,736
|
|
|
Amortisation
|
BE
|
1,524
|
0%
|
1,524
|
0%
|
1,524
|
|
 
|
Loans
|
Net
|
380,766
|
0.8%
|
377,894
|
7.5%
|
351,458
|
|
|
Gross
|
BF
|
380,766
|
0%
|
377,894
|
0%
|
351,458
|
|
|
Amortisation
|
BG
|
0
|
|
0
|
|
0
|
|
 
|
Other financial assets
|
Net
|
2,945,659
|
112.0%
|
1,389,238
|
-11.5%
|
1,569,208
|
|
|
Gross
|
BH
|
2,945,659
|
112.0%
|
1,389,238
|
-11.5%
|
1,569,208
|
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total Financial Assets
|
|
8,586,737
|
|
7,119,803
|
|
7,273,337
|
Current Assets
(III)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total Assets
|
Net
|
66,031,650
|
18.2%
|
55,862,078
|
18.8%
|
47,025,016
|
|
|
Gross
|
CJ
|
67,367,086
|
17.6%
|
57,267,552
|
20.2%
|
47,629,857
|
|
|
Amortisation
|
CK
|
1,335,435
|
-5.0%
|
1,405,473
|
132.4%
|
604,841
|
Stocks
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Raw
materials
|
Net
|
21,862,206
|
-2.3%
|
22,365,496
|
27.1%
|
17,602,900
|
|
|
Gross
|
BL
|
21,862,206
|
-3.1%
|
22,558,939
|
28.1%
|
17,607,868
|
|
|
Amortisation
|
BM
|
0
|
0%
|
193,443
|
3793.8%
|
4,968
|
|
 
|
Work in
progress (goods)
|
Net
|
3,870,775
|
-15.6%
|
4,587,857
|
32.3%
|
3,469,034
|
|
|
Gross
|
BN
|
3,870,775
|
-15.6%
|
4,587,857
|
32.3%
|
3,469,034
|
|
|
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
|
7,321,135
|
2.7%
|
7,127,167
|
-20.2%
|
8,933,314
|
|
|
Gross
|
BR
|
7,418,891
|
3.0%
|
7,199,808
|
-20.2%
|
9,019,845
|
|
|
Amortisation
|
BS
|
97,755
|
34.6%
|
72,641
|
-16.1%
|
86,531
|
|
 
|
Goods for resale
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Gross
|
BT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Amortisation
|
BU
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Stocks
|
Net
|
33,054,116
|
-3.0%
|
34,080,520
|
13.6%
|
30,005,248
|
Advance payments
to suppliers
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Trade
accounts receivable
|
Net
|
17,820,754
|
4.4%
|
17,075,366
|
28.2%
|
13,314,446
|
|
|
Gross
|
BX
|
19,058,434
|
4.6%
|
18,214,755
|
31.7%
|
13,827,788
|
|
|
Amortisation
|
BY
|
1,237,680
|
8.6%
|
1,139,389
|
122.0%
|
513,342
|
|
 
|
Other
debtors
|
Net
|
14,549,862
|
422.6%
|
2,784,377
|
4.3%
|
2,668,367
|
|
|
Gross
|
BZ
|
14,549,862
|
422.6%
|
2,784,377
|
4.3%
|
2,668,367
|
|
|
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
|
32,370,616
|
63.0%
|
19,859,743
|
24.3%
|
15,982,813
|
Divers
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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
|
565,296
|
-69.7%
|
1,867,205
|
102.2%
|
923,563
|
|
|
Gross
|
CF
|
565,296
|
-69.7%
|
1,867,205
|
102.2%
|
923,563
|
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Sub Total
Divers
|
Net
|
565,296
|
-69.7%
|
1,867,205
|
102.2%
|
923,563
|
Prepaid
expenses
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Prepaid
expenses
|
Net
|
41,620
|
-23.8%
|
54,611
|
-51.8%
|
113,392
|
|
|
Gross
|
CH
|
41,620
|
-23.8%
|
54,611
|
-51.8%
|
113,392
|
|
|
Amortisation
|
CI
|
0
|
0%
|
0
|
0%
|
0
|
Equalization
accounts (IV to VI)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
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%
|
37,721
|
44.9%
|
26,036
|
|
|
Gross
|
|
0
|
0%
|
37,721
|
44.9%
|
26,036
|
References
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Grand Total (I to V)
|
EE
|
98,463,777
|
13.1%
|
87,080,824
|
9.2%
|
79,764,510
|
Shareholder Equity (I)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total shareholders' equity (Total I)
|
DL
|
36,503,635
|
3.8%
|
35,169,071
|
6.0%
|
33,167,484
|
|
|
Equity and shareholders' equity
|
DA
|
2,141,000
|
0%
|
2,141,000
|
0%
|
2,141,000
|
|
|
Issue and merger premiums
|
DB
|
4,992,613
|
0%
|
4,992,613
|
0.0%
|
4,992,614
|
|
|
Revaluation differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which equity differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Legal reserve
|
DD
|
214,099
|
0%
|
214,099
|
0.0%
|
214,100
|
|
|
Statutory or contractual reserve
|
DE
|
7,439,151
|
0%
|
7,439,151
|
0%
|
7,439,151
|
|
|
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
|
2,754,017
|
0%
|
2,754,017
|
0%
|
2,754,017
|
|
|
Of which reserve for buying originals works
from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
|
Profits or losses brought forward
|
DH
|
-4,192,806
|
33.4%
|
-6,293,697
|
5.7%
|
-6,676,624
|
|
|
Profit or loss for the period
|
DI
|
4,468,003
|
112.7%
|
2,100,891
|
448.6%
|
382,926
|
|
|
Investment grants
|
DJ
|
444,777
|
-27.3%
|
611,845
|
-22.4%
|
788,358
|
|
|
Special tax-allowable reserves
|
DK
|
18,242,778
|
-14.0%
|
21,209,152
|
0.4%
|
21,131,942
|
Other capital
resources (II)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total
provisions for risks and charges (Total III)
|
DR
|
1,396,685
|
5.8%
|
1,319,689
|
7.4%
|
1,228,491
|
|
|
Risk
provisions
|
DP
|
142,958
|
-25.0%
|
190,661
|
-5.1%
|
200,848
|
|
|
Reserves for
charges
|
DQ
|
1,253,727
|
11.0%
|
1,129,028
|
9.9%
|
1,027,643
|
Liabilities
(IV)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total
Liabilities (Total IV)
|
EC
|
60,563,455
|
19.7%
|
50,587,023
|
11.5%
|
45,365,046
|
|
|
Convertible
debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Other
debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Bank loans
and liabilities
|
DU
|
17,887
|
-97.8%
|
805,108
|
-56.2%
|
1,837,828
|
|
|
Sundry loans
and financial liabilities
|
DV
|
33,980,910
|
21.0%
|
28,073,150
|
26.3%
|
22,221,954
|
|
|
Of which
participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Advance
payments received for current orders
|
DW
|
250,220
|
0%
|
0
|
0%
|
0
|
|
|
Trade
accounts payables
|
DX
|
18,392,659
|
28.4%
|
14,320,684
|
-1.7%
|
14,563,607
|
|
|
Tax and
social security liabilities
|
DY
|
3,344,330
|
7.3%
|
3,117,882
|
2.1%
|
3,054,536
|
|
|
Fixed asset
liabilities
|
DZ
|
432,774
|
62.0%
|
267,119
|
402.6%
|
53,150
|
|
|
Other debts
|
EA
|
3,802,632
|
5.4%
|
3,608,414
|
14.4%
|
3,153,320
|
Translation
loss (V)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Translation
loss (Total V)
|
ED
|
0
|
0%
|
5,037
|
44.4%
|
3,488
|
Equalization
accounts
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Deferred
income
|
EB
|
342,040
|
-13.3%
|
394,666
|
-17.9%
|
480,651
|
References
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Of which
tax-allowable reserve
|
EF
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Deferred
income and liabilities
|
EG
|
56,320,646
|
12.5%
|
50,042,576
|
13.5%
|
44,108,970
|
|
|
Of which
current bank facilities
|
EH
|
17,887
|
-93.0%
|
254,788
|
-65.4%
|
736,972
|
|
|
|
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Operating result (Total I-II)
|
GG
|
3,915,575
|
7.0%
|
3,658,788
|
68.7%
|
2,169,344
|
2 - Financial result (V - VI)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Financial result (Total V-VI)
|
GV
|
-1,235,189
|
8.9%
|
-1,356,301
|
5.5%
|
-1,435,912
|
3 - Pre-tax net operating income result (I -
VI)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Pre-tax net operating income (Total
I-II+II-IV+V-VI)
|
GW
|
2,680,386
|
16.4%
|
2,302,487
|
213.9%
|
733,432
|
4 - Extraordinary result (VII-VIII)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Extraordinary result (Total VII-VIII)
|
HI
|
3,593,176
|
5108.7%
|
68,984
|
126.8%
|
-257,055
|
Profit or loss
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Profit or loss
|
HN
|
4,468,003
|
112.7%
|
2,100,891
|
448.6%
|
382,926
|
Total Income (I+III+V+VII)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Total Income (I+III+V+VII)
|
HL
|
165,113,367
|
9.3%
|
151,026,790
|
3.6%
|
145,777,995
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Total charges (Total II+IV+VI+VIII+IX+X)
|
HM
|
160,645,364
|
7.9%
|
148,925,899
|
2.4%
|
145,395,069
|
Operating income (I)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Total operating income (Total I)
|
FR
|
159,240,354
|
7.1%
|
148,624,899
|
2.9%
|
144,463,067
|
Operating income (details)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Sale of goods for resale
|
FC
|
0
|
0%
|
0
|
0%
|
0
|
|
|
France
|
FA
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Sale of goods produced
|
FF
|
159,000,597
|
7.7%
|
147,642,242
|
4.8%
|
140,944,832
|
|
|
France
|
FD
|
120,697,234
|
7.4%
|
112,415,125
|
3.5%
|
108,607,694
|
|
|
Export
|
FE
|
38,303,363
|
8.7%
|
35,227,117
|
8.9%
|
32,337,138
|
|
 
|
Sale of services
|
FI
|
214,058
|
52.4%
|
140,494
|
-41.4%
|
239,838
|
|
|
France
|
FG
|
213,686
|
70.3%
|
125,471
|
-47.6%
|
239,588
|
|
|
Export
|
FH
|
371
|
-97.5%
|
15,023
|
5909.2%
|
250
|
|
 
|
Net turnover
|
FL
|
159,214,655
|
7.7%
|
147,782,736
|
4.7%
|
141,184,670
|
|
|
France
|
FJ
|
120,910,920
|
7.4%
|
112,540,596
|
3.4%
|
108,847,282
|
|
|
Export
|
FK
|
38,303,735
|
8.7%
|
35,242,140
|
9.0%
|
32,337,388
|
|
|
Stocked production
|
FM
|
-497,999
|
29.0%
|
-701,213
|
-124.9%
|
2,818,219
|
|
|
Self-constructed assets
|
FN
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Operating grants
|
FO
|
39,703
|
0%
|
0
|
0%
|
0
|
|
|
Release of reserves and provisions
|
FP
|
483,995
|
-68.6%
|
1,543,376
|
235.4%
|
460,178
|
|
|
Other income
|
FQ
|
0
|
0%
|
0
|
0%
|
0
|
Operating charges (II)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Total operating charges (Total II)
|
GF
|
155,324,779
|
7.1%
|
144,966,111
|
1.9%
|
142,293,723
|
Exploitation charges
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Purchase of goods for resale
|
FS
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Change in stocks of goods for resale
|
FT
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Purchase of raw materials
|
FU
|
110,143,903
|
2.4%
|
107,523,549
|
7.6%
|
99,968,731
|
|
|
Change in stocks of raw materials
|
FV
|
696,732
|
114.1%
|
-4,951,071
|
-480.7%
|
1,300,457
|
|
|
Other external purchases and charges
|
FW
|
31,204,627
|
8.3%
|
28,826,066
|
4.3%
|
27,640,213
|
|
|
Tax, duty and similar payments
|
FX
|
1,515,431
|
0.9%
|
1,501,227
|
7.8%
|
1,392,034
|
|
|
Payroll
|
FY
|
6,204,846
|
2.7%
|
6,038,809
|
0.4%
|
6,012,103
|
|
|
Social security costs
|
FZ
|
2,874,590
|
0.4%
|
2,862,311
|
-5.6%
|
3,033,136
|
Depreciation
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Depreciation of fixed assets
|
GA
|
1,850,765
|
-6.5%
|
1,979,981
|
1.0%
|
1,959,924
|
|
|
Amortisation of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Depreciation/amortisation of current assets
|
GC
|
112,773
|
-71.1%
|
389,746
|
43.7%
|
271,182
|
|
|
Provisions for risks and charges
|
GD
|
142,506
|
-20.9%
|
180,098
|
61.5%
|
111,525
|
Other charges
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Other charges
|
GE
|
578,602
|
-6.0%
|
615,395
|
1.8%
|
604,418
|
Operating charges (III-IV)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total financial income (Total V)
|
GP
|
94,413
|
6.7%
|
88,494
|
-5.2%
|
93,390
|
|
|
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
|
10,846
|
4.5%
|
10,376
|
-47.3%
|
19,687
|
|
|
Released provisions and transferred charges
|
GM
|
37,702
|
64.4%
|
22,934
|
54.8%
|
14,812
|
|
|
Exchange gains
|
GN
|
45,864
|
-16.9%
|
55,184
|
-6.3%
|
58,891
|
|
|
Net income from disposal of investment
securities
|
GO
|
0
|
0%
|
0
|
0%
|
0
|
Financial Charge (VI)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total financial charge (Total VI)
|
GU
|
1,329,602
|
-8.0%
|
1,444,795
|
-5.5%
|
1,529,302
|
|
|
Financial reserves and provisions
|
GQ
|
0
|
0%
|
37,702
|
64.4%
|
22,935
|
|
|
Interest and similar charges
|
GR
|
1,305,963
|
-6.0%
|
1,389,405
|
-5.7%
|
1,473,763
|
|
|
Exchange losses
|
GS
|
23,639
|
33.6%
|
17,688
|
-45.7%
|
32,604
|
|
|
Net loss from disposal of investment
securities
|
GT
|
0
|
0%
|
0
|
0%
|
0
|
Extraordinary income (VII)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total extraordinary income (Total VII)
|
HD
|
5,778,598
|
149.8%
|
2,313,397
|
89.4%
|
1,221,538
|
|
|
Extraordinary operating income
|
HA
|
773,764
|
-7.7%
|
838,023
|
3339.7%
|
24,363
|
|
|
Extraordinary income from capital
transactions
|
HB
|
167,067
|
-31.1%
|
242,561
|
26.6%
|
191,603
|
|
|
Released provisions and transferred charges
|
HC
|
4,837,766
|
292.4%
|
1,232,813
|
22.6%
|
1,005,572
|
Extraordinary charges (VIII)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total extraordinary charges (Total VIII)
|
HH
|
2,185,422
|
-2.6%
|
2,244,413
|
51.8%
|
1,478,593
|
|
|
Extraordinary operating charges
|
HE
|
98,467
|
-10.7%
|
110,251
|
-7.2%
|
118,812
|
|
|
Extraordinary charges from capital transactions
|
HF
|
0
|
0%
|
66,048
|
0%
|
0
|
|
|
Extraordinary reserves and provisions
|
HG
|
2,086,954
|
0.9%
|
2,068,114
|
52.1%
|
1,359,781
|
Employee profit sharing (IX)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Employee profit sharing (Total IX)
|
HJ
|
215,188
|
253.1%
|
60,943
|
-37.2%
|
97,051
|
Tax on profits (X)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Tax on profits (Total X)
|
HK
|
1,590,372
|
658.6%
|
209,637
|
5923.2%
|
-3,600
|
References
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Of which equipment leases
|
HP
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Of which property leases
|
HQ
|
607,084
|
3.1%
|
588,703
|
0%
|
0
|
|
|
Of which transferred charges
|
A1
|
58,163
|
-94.7%
|
1,092,506
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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%
|
314,834
|
-72.4%
|
1,139,147
|
|
|
Decreasess by transfers
|
OK2
|
0
|
0%
|
428,637
|
131.6%
|
185,113
|
|
|
Gross value at the end of period
|
OL
|
0
|
0%
|
57,901,534
|
0.5%
|
57,631,355
|
Research and development Charge (Total I)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Gross value at begin of period
|
KD
|
0
|
0%
|
3,443,395
|
0%
|
3,443,395
|
|
|
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%
|
3,443,395
|
0%
|
3,443,395
|
Tangible fixed assets (Total III)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Gross value at begin of period
|
LN
|
0
|
0%
|
46,913,098
|
0.8%
|
46,561,041
|
|
|
Increasess due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LP
|
0
|
0%
|
981,962
|
-38.2%
|
1,587,815
|
|
|
Decreasess by budget item transfer
|
NG1
|
0
|
0%
|
314,834
|
-72.4%
|
1,139,147
|
|
|
Decreasess by transfers
|
NG2
|
0
|
0%
|
243,418
|
152.0%
|
96,612
|
|
|
Gross value at the end of period
|
NH
|
0
|
0%
|
47,336,808
|
0.9%
|
46,913,097
|
Fiancial assets (Total IV)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Gross value at begin of period
|
LQ
|
0
|
0%
|
7,274,861
|
10.9%
|
6,561,022
|
|
|
Increasess due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Increasess, acquisitions, creations,
contributions
|
LS
|
0
|
0%
|
31,686
|
-96.1%
|
802,339
|
|
|
Decreasess by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess by transfers
|
NJ2
|
0
|
0%
|
185,219
|
109.3%
|
88,500
|
|
|
Gross value at the end of period
|
NK
|
0
|
0%
|
7,121,328
|
-2.1%
|
7,274,861
|
Reserve for depreciation
Situation and movement of reserve for depreciation
Grand total (I-II-III)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Reserve for
depreciation value at begin of period
|
PE
|
0
|
0%
|
331,370
|
5.3%
|
314,712
|
|
Increases
|
PF
|
0
|
0%
|
15,247
|
-8.5%
|
16,658
|
|
Decreasess
|
PG
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Decreasess
by budget item transfer
|
PH
|
0
|
0%
|
346,617
|
4.6%
|
331,370
|
Total fixed
assets amotisation (Total III)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Reserve for
depreciation value at begin of period
|
QU
|
0
|
0%
|
24,585,002
|
8.1%
|
22,738,349
|
|
Increases
|
QV
|
0
|
0%
|
1,964,734
|
1.1%
|
1,943,266
|
|
Decreases
|
QW
|
0
|
0%
|
177,369
|
83.6%
|
96,612
|
|
|
Decreasess
by budget item transfer
|
QX
|
0
|
0%
|
26,372,367
|
7.3%
|
24,585,003
|
Movements during period affecting charge allocated over several period
Charges à
répartir ou frais d'émission d'emprunt
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Value at
begining of period
|
7C
|
0
|
0%
|
22,966,799
|
1.4%
|
22,644,579
|
|
Increases
|
UB
|
0
|
0%
|
2,675,658
|
51.6%
|
1,765,423
|
|
Decreases
|
UC
|
0
|
0%
|
1,706,617
|
18.3%
|
1,443,203
|
|
|
Value at the
end of period
|
UD
|
0
|
0%
|
23,935,840
|
4.2%
|
22,966,799
|
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)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Value at
begining of period
|
3Z
|
0
|
0%
|
21,131,942
|
1.7%
|
20,779,980
|
|
Increases
|
TS
|
0
|
0%
|
1,235,068
|
-3.1%
|
1,274,826
|
|
Decreases
|
TT
|
0
|
0%
|
1,157,858
|
25.5%
|
922,864
|
|
|
Value at the
end of period
|
TU
|
0
|
0%
|
21,209,152
|
0.4%
|
21,131,942
|
Total risk and
charge provisions (Total II)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Value at
begining of period
|
5Z
|
0
|
0%
|
1,228,492
|
-4.4%
|
1,284,986
|
|
Increases
|
TV
|
0
|
0%
|
217,800
|
-0.7%
|
219,415
|
|
Decreases
|
TW
|
0
|
0%
|
126,602
|
-54.1%
|
275,910
|
|
|
Value at the
end of period
|
TX
|
0
|
0%
|
1,319,690
|
7.4%
|
1,228,491
|
Total
Provision for depreciation (Total III)
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Value at
begining of period
|
7B
|
0
|
0%
|
606,365
|
4.6%
|
579,612
|
|
Increases
|
TY
|
0
|
0%
|
1,222,790
|
350.9%
|
271,182
|
|
Decreases
|
TZ
|
0
|
0%
|
422,157
|
72.7%
|
244,429
|
|
|
Value at the
end of period
|
UA
|
0
|
0%
|
1,406,998
|
132.0%
|
606,365
|
State
deadlines claims and debts at the end of period
State claims
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Gross value
|
VT
|
0
|
0%
|
22,913,235
|
23.0%
|
18,622,571
|
|
|
1 year at
most
|
VU
|
0
|
0%
|
21,830,461
|
24.9%
|
17,472,369
|
|
|
More than
one year
|
VV
|
0
|
0%
|
1,082,774
|
-5.9%
|
1,150,202
|
State of loans
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Claims related
to holdings (gross)
|
UL
|
0
|
0%
|
92,358
|
0%
|
92,358
|
|
|
Claims
related to shareholdings (1 year at most)
|
UM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Loans
(gross)
|
UP
|
0
|
0%
|
377,894
|
7.5%
|
351,458
|
|
|
Loans (1
year at most)
|
UR
|
0
|
0%
|
24,572
|
96.9%
|
12,481
|
|
|
Other
financial assets (gross)
|
UT
|
0
|
0%
|
1,389,239
|
-11.5%
|
1,569,208
|
|
|
Other
financial assets (1 year at most)
|
UV
|
0
|
0%
|
752,144
|
-11.5%
|
850,341
|
Receivables statement
of assets
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Customers
doubtful or disputed
|
VA
|
0
|
0%
|
177,193
|
-33.2%
|
265,269
|
|
|
Other claims
customer
|
UX
|
0
|
0%
|
18,037,563
|
33.0%
|
13,562,518
|
|
|
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%
|
38,407
|
30.0%
|
29,552
|
|
|
Social
Security and other social organizations
|
UZ
|
0
|
0%
|
0
|
0%
|
288
|
|
|
Income taxes
|
VM
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Value added
tax
|
VB
|
0
|
0%
|
638,236
|
-26.8%
|
872,229
|
|
|
Other taxes
and payments assimilated
|
VN
|
0
|
0%
|
374,690
|
11.5%
|
335,916
|
|
|
State and
other public - Miscellaneous
|
VP
|
0
|
0%
|
73,682
|
139.5%
|
30,768
|
|
|
Group and
Associates
|
VC
|
0
|
0%
|
01
|
-100.0%
|
3,601
|
|
|
Accounts
receivable (including claims relating to the operation of pension titles)
|
VR
|
0
|
0%
|
1,659,361
|
18.9%
|
1,396,014
|
Prepaid
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Prepaid
|
VS
|
0
|
0%
|
54,612
|
-51.8%
|
113,392
|
State Debt
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
Total debt
(gross)
|
VY
|
0
|
0%
|
50,587,024
|
11.5%
|
45,384,743
|
|
1 year at
most
|
VZ2
|
0
|
0%
|
50,042,577
|
13.5%
|
44,108,970
|
|
More than 1 year
and 5 years at most
|
VZ3
|
0
|
0%
|
412,911
|
-58.5%
|
994,062
|
|
More than 5
years
|
VZ4
|
0
|
0%
|
131,536
|
-53.3%
|
281,711
|
Details
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
 
|
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%
|
254,788
|
-65.4%
|
736,972
|
|
1 year at
most
|
VG2
|
0
|
0%
|
254,788
|
-65.4%
|
736,972
|
|
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%
|
550,320
|
-50.0%
|
1,100,856
|
|
1 year at
most
|
VH2
|
0
|
0%
|
550,320
|
-0.1%
|
550,856
|
|
More than 1
year and 5 years at most
|
VH3
|
0
|
0%
|
0
|
0%
|
550,000
|
|
 
|
Loans and
various financial liabilities (gross)
|
8A1
|
0
|
0%
|
202,407
|
-13.3%
|
233,557
|
|
1 year at
most
|
8A2
|
0
|
0%
|
0
|
0%
|
0
|
|
More than 1
year and 5 years at most
|
8A3
|
0
|
0%
|
202,407
|
-13.3%
|
233,557
|
|
 
|
Suppliers
and associated accounts (gross)
|
8B1
|
0
|
0%
|
14,320,684
|
-1.7%
|
14,563,607
|
|
1 year at
most
|
8B2
|
0
|
0%
|
14,320,684
|
-1.7%
|
14,563,607
|
|
More than 1
year and 5 years at most
|
8B3
|
0
|
0%
|
14,320,684
|
-1.7%
|
14,563,607
|
|
 
|
Personnel
and associated accounts (gross)
|
8C1
|
0
|
0%
|
1,741,560
|
1.5%
|
1,715,785
|
|
1 year at
most
|
8C2
|
0
|
0%
|
1,741,560
|
7.6%
|
1,618,236
|
|
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%
|
796,159
|
0.9%
|
789,290
|
|
1 year at
most
|
8D2
|
0
|
0%
|
796,159
|
0.9%
|
789,290
|
|
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%
|
38,482
|
9.6%
|
35,102
|
|
1 year at
most
|
VW2
|
0
|
0%
|
38,482
|
9.6%
|
35,102
|
|
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%
|
541,681
|
5.3%
|
514,359
|
|
1 year at
most
|
VQ2
|
0
|
0%
|
541,681
|
5.3%
|
514,359
|
|
More than 1
year and 5 years at most
|
VQ3
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Assets and
liabilities associated accounts (gross)
|
8J1
|
0
|
0%
|
267,120
|
402.6%
|
53,150
|
|
1 year at
most
|
8J2
|
0
|
0%
|
267,120
|
402.6%
|
53,150
|
|
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%
|
27,870,743
|
26.8%
|
21,988,397
|
|
1 year at
most
|
VI2
|
0
|
0%
|
27,870,743
|
26.8%
|
21,988,397
|
|
More than 1 year
and 5 years at most
|
VI3
|
0
|
0%
|
0
|
0%
|
0
|
|
More 5 years
|
VI4
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Other
liabilities (gross)
|
8K1
|
0
|
0%
|
3,608,412
|
13.7%
|
3,173,017
|
|
1 year at
most
|
8K2
|
0
|
0%
|
3,608,412
|
13.7%
|
3,173,017
|
|
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%
|
394,666
|
-17.9%
|
480,651
|
|
1 year at
most
|
8L2
|
0
|
0%
|
52,626
|
-38.8%
|
85,985
|
|
More than 1
year and 5 years at most
|
8L3
|
0
|
0%
|
210,504
|
0%
|
210,504
|
References
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Loans made
during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
|
Debt repaid
during the period
|
VK
|
0
|
0%
|
0
|
0%
|
3,600,000
|
Table
allocation results and other information
Dividends distributed
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
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
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
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
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
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
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
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
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Average
number of employees
|
YP
|
197
|
0%
|
197
|
0%
|
0
|
Groups and Shareholders
|
|
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
|
|
Groups and
Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and
Liquidity
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector
Median 2014
|
|
|
Fixed Asset
Financing
|
|
1.65
|
3.8%
|
1.59
|
11.2%
|
1.43
|
1.13
|
46.0%
|
|
Global Debt
|
|
137 days
|
11.4%
|
123 days
|
6.0%
|
116 days
|
137 days
|
0%
|
|
Working
Capital Fund overall net
|
|
89 days
|
7.2%
|
83 days
|
29.7%
|
64 days
|
62 days
|
43.5%
|
|
Financial
independence
|
|
107.37%
|
-11.8%
|
121.78%
|
-11.7%
|
137.85%
|
107.37%
|
0%
|
|
 More ratios
|
|
Solvability
|
|
37.07%
|
-8.2%
|
40.39%
|
-2.9%
|
41.58%
|
31.42%
|
18.0%
|
|
Capacity
debt futures
|
|
%
|
-
|
4368.24%
|
69.6%
|
2575.46%
|
550.53%
|
-
|
|
Coverage of
current assets by net working capital overall
|
|
58.59%
|
-1.2%
|
59.31%
|
12.7%
|
52.62%
|
36.98%
|
58.4%
|
|
General
Liquidity
|
|
|
-
|
0.44
|
10.0%
|
0.40
|
0.82
|
-
|
|
Restricted
Liquidity
|
|
|
-
|
0.47
|
11.9%
|
0.42
|
0.84
|
-
|
Management or
rotation
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector
Median 2014
|
|
|
Need background
in operating working capital
|
|
89 days
|
12.7%
|
79 days
|
23.4%
|
64 days
|
41 days
|
117.1%
|
|
Treasury
|
|
1 days
|
-75.0%
|
4 days
|
0%
|
0 days
|
7 days
|
-85.7%
|
|
Inventory
turnover of goods
|
|
days
|
-
|
days
|
-
|
days
|
9.50 days
|
-
|
|
Average
length of credit granted to customers
|
|
43 days
|
-2.3%
|
44 days
|
25.7%
|
35 days
|
52 days
|
-17.3%
|
|
Average
length of credit obtained suppliers
|
|
47 days
|
20.5%
|
39 days
|
-4.9%
|
41 days
|
52 days
|
-9.6%
|
|
 More ratios
|
|
Inventory
turnover of raw materials in industrial enterprises
|
|
71 days
|
-6.6%
|
76 days
|
20.6%
|
63 days
|
28 days
|
153.6%
|
|
Inventory turnover
of intermediate and finished products in the industrial enterprise
|
|
days
|
-
|
312 days
|
3.7%
|
301 days
|
245 days
|
-
|
|
Rotation
tangible assets
|
|
%
|
-
|
312.19%
|
3.7%
|
300.95%
|
227.11%
|
-
|
Profitability of
the business
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector
Median 2014
|
|
|
Margin
trading
|
|
0%
|
0%
|
0%
|
0%
|
0
|
0%
|
0%
|
|
Profitability
of the business
|
|
3.84
|
7.6%
|
3.57
|
8.2%
|
3.30
|
5.54%
|
-30.7%
|
|
Net profit
|
|
2.81%
|
97.9%
|
1.42%
|
425.9%
|
0.27%
|
2.38%
|
18.1%
|
|
 More ratios
|
|
Growth rate
of turnover (excluding VAT)
|
|
7.74%
|
65.7%
|
4.67%
|
162.4%
|
1.78%
|
-3.92%
|
297.4%
|
|
Rates
integration
|
|
10.47%
|
-1.3%
|
10.61%
|
-0.7%
|
10.69%
|
16.95%
|
-38.2%
|
|
Rate leasing
furniture
|
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work Factor
|
|
54.46%
|
-4.1%
|
56.76%
|
-5.3%
|
59.93%
|
38.56%
|
41.2%
|
|
Weight
interests
|
|
0.84
|
-14.3%
|
0.98%
|
-9.3%
|
1.08%
|
0.81%
|
3.7%
|
Return on
capital
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector
Median 2014
|
|
|
Cash flow
from the overall profitability
|
|
5.17%
|
27.0%
|
4.07%
|
62.8%
|
2.50%
|
6.66%
|
-22.4%
|
|
Rates of
economic profitability
|
|
9%
|
12.5%
|
8%
|
0%
|
8%
|
28%
|
-67.9%
|
|
Financial
profitability
|
|
36503635%
|
3.8%
|
35169071%
|
6.0%
|
33167484%
|
2205044%
|
1555.5%
|
|
Return on
investment
|
|
8.22%
|
48.4%
|
5.54%
|
65.9%
|
3.34%
|
10.44%
|
-21.3%
|
|
|
|
|
Soldes
Intermédiaires de Gestion
|
|
30/06/2014
|
|
30/06/2013
|
|
30/06/2012
|
Sector Median 2014
|
|
|
Turnover
|
159,214,655
|
7.7%
|
147,782,736
|
4.7%
|
141,184,670
|
10,722,265 €
|
1384.9%
|
|
Sales of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Purchase of goods
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+/- Stock of goods variation
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Trading margin
|
0 €
|
0%
|
0 €
|
0%
|
0 €
|
0 €
|
0%
|
|
|
0.00 % CA
|
0%
|
0.00 % CA
|
0%
|
0.00 % CA
|
0.01 % CA
|
0%
|
|
Sale of goods produced
|
159,214,655
|
7.7%
|
147,782,736
|
4.7%
|
141,184,670
|
|
|
|
+/- Stocked production
|
-497,999
|
29.0%
|
-701,213
|
-124.9%
|
2,818,219
|
|
|
|
+ Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period production
|
158,716,656 €
|
7.9%
|
147,081,523 €
|
2.1%
|
144,002,889 €
|
6,580,968 €
|
2311.8%
|
|
|
99.69 % CA
|
0.2%
|
99.53 % CA
|
-2.4%
|
102.00 % CA
|
100 % CA
|
-0.3%
|
|
Trading margin
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
+ Period Production
|
158,716,656
|
7.9%
|
147,081,523
|
2.1%
|
144,002,889
|
6,580,968
|
2311.8%
|
|
- Purchase of raw materials
|
110,143,903
|
2.4%
|
107,523,549
|
7.6%
|
99,968,731
|
|
|
|
+/- Change in stocks of raw materiels
|
696,732
|
114.1%
|
-4,951,071
|
-480.7%
|
1,300,457
|
|
|
|
- Other external purchases and charges
|
31,204,627
|
8.3%
|
28,826,066
|
4.3%
|
27,640,213
|
|
|
|
Added value
|
16,671,394 €
|
6.3%
|
15,682,979 €
|
3.9%
|
15,093,488 €
|
1,424,371 €
|
1070.4%
|
|
|
10.47 % CA
|
-1.3%
|
10.61 % CA
|
-0.7%
|
10.69 % CA
|
16.95 % CA
|
-38.2%
|
|
Added value
|
16,671,394 €
|
6.3%
|
15,682,979 €
|
3.9%
|
15,093,488 €
|
1,424,371 €
|
1070.4%
|
|
+ Operating grants
|
39,703
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax, duty and similar payments
|
1,515,431
|
0.9%
|
1,501,227
|
7.8%
|
1,392,034
|
|
|
|
- Personal charges
|
9,079,436
|
2.0%
|
8,901,120
|
-1.6%
|
9,045,239
|
|
|
|
Gross operating surplus
|
6,116,230 €
|
15.8%
|
5,280,632 €
|
13.4%
|
4,656,215 €
|
712,575 €
|
758.3%
|
|
|
3.84 % CA
|
7.6%
|
3.57 % CA
|
8.2%
|
3.30 % CA
|
5.54 % CA
|
-30.7%
|
|
Gross operating surplus
|
6,116,230 €
|
15.8%
|
5,280,632 €
|
13.4%
|
4,656,215 €
|
712,575 €
|
758.3%
|
|
+ Release of reserves and provisions
|
483,995
|
-68.6%
|
1,543,376
|
235.4%
|
460,178
|
|
|
|
+ Other operating income
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Depreciation/Amortisation
|
2,106,044
|
-17.4%
|
2,549,825
|
8.8%
|
2,342,631
|
|
|
|
- Other charges
|
578,602
|
-6.0%
|
615,395
|
1.8%
|
604,418
|
|
|
|
Operating result
|
3,915,579 €
|
7.0%
|
3,658,788 €
|
68.7%
|
2,169,344 €
|
257,256 €
|
1422.1%
|
|
|
2.46 % CA
|
-0.8%
|
2.48 % CA
|
61.0%
|
1.54 % CA
|
2.46 % CA
|
0%
|
|
Operating result
|
3,915,579 €
|
7.0%
|
3,658,788 €
|
68.7%
|
2,169,344 €
|
257,256 €
|
1422.1%
|
|
+/- Result of joint-venture transferred
from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial income
|
94,413
|
6.7%
|
88,494
|
-5.2%
|
93,390
|
|
|
|
- Financial charges
|
1,329,602
|
-8.0%
|
1,444,795
|
-5.5%
|
1,529,302
|
|
|
|
Pre-tax result
|
2,680,390 €
|
16.4%
|
2,302,487 €
|
213.9%
|
733,432 €
|
253,775 €
|
956.2%
|
|
|
1.68 % CA
|
7.7%
|
1.56 % CA
|
200%
|
0.52 % CA
|
2.48 % CA
|
-32.3%
|
|
Extraordinary income
|
5,778,598
|
149.8%
|
2,313,397
|
89.4%
|
1,221,538
|
32,005
|
17955.3%
|
|
- Extraordinary charges
|
2,185,422
|
-2.6%
|
2,244,413
|
51.8%
|
1,478,593
|
|
|
|
Extraordinary result
|
3,593,176 €
|
5108.7%
|
68,984 €
|
126.8%
|
-257,055 €
|
5,149 €
|
69684.0%
|
|
|
2.26 % CA
|
4420.0%
|
0.05 % CA
|
127.8%
|
0 % CA
|
0.10 % CA
|
2160.0%
|
|
Pre-tax result
|
2,680,390 €
|
16.4%
|
2,302,487 €
|
213.9%
|
733,432 €
|
253,775 €
|
956.2%
|
|
Extraordinary result
|
3,593,176 €
|
5108.7%
|
68,984 €
|
126.8%
|
-257,055 €
|
5,149 €
|
69684.0%
|
|
- Employee profit sharing
|
215,188
|
253.1%
|
60,943
|
-37.2%
|
97,051
|
|
|
|
- Tax on profits
|
1,590,372
|
658.6%
|
209,637
|
5923.2%
|
-3,600
|
|
|
|
Net result
|
4,468,006 €
|
112.7%
|
2,100,891 €
|
448.6%
|
382,926 €
|
156,833 €
|
2748.9%
|
|
|
2.81 % CA
|
97.9%
|
1.42 % CA
|
425.9%
|
0.27 % CA
|
2.38 % CA
|
18.1%
|
|
|
|
|