|
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
|
24/10/2014
|
|
10/03/2014
|
|
19/10/2012
|
|
|
|
Activity Code
|
4771Z
|
|
4771Z
|
|
4771Z
|
|
|
|
Employees
|
1416
|
|
1457
|
|
0
|
|
|
Active account
|
Annual
Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median 2013
|
|
|
Capital not
called
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total fixed
assets
|
104,174,794
|
-0.9%
|
105,129,274
|
4.9%
|
100,182,689
|
77,649.50
|
134060.3%
|
|
- Intangible
assets
|
82,691,977
|
-5.7%
|
87,719,215
|
-1.9%
|
89,389,259
|
42,686
|
193621.5%
|
|
- Tangible
assets
|
20,142,248
|
25.7%
|
16,020,120
|
43.9%
|
11,129,715
|
10,626
|
189456.3%
|
|
- Financial
assets
|
1,340,570
|
-3.6%
|
1,389,938
|
10.8%
|
1,254,715
|
1,739.50
|
76966.4%
|
|
Net current
assets
|
51,636,586
|
16.6%
|
44,273,920
|
-9.7%
|
49,019,349
|
91,419
|
56383.4%
|
|
- Stocks
|
37,390,467
|
13.4%
|
32,968,827
|
2.6%
|
32,118,842
|
40,200
|
92911.1%
|
|
- Advanced
payments
|
15,956
|
16.6%
|
64,688
|
-5.3%
|
68,315
|
0
|
0%
|
|
-
Receivables
|
6,051,268
|
-6.1%
|
6,443,070
|
5.8%
|
6,092,281
|
8,489.50
|
71179.4%
|
|
- Securities
and cash
|
8,178,893
|
70.5%
|
4,797,333
|
-55.3%
|
10,739,911
|
14,079
|
57992.9%
|
|
- Prepaid
expenses
|
-
|
-
|
-
|
-
|
-
|
366
|
-
|
|
Accounts of
regularization
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Total Assets
|
155,811,380
|
4.3%
|
149,403,193
|
0.1%
|
149,202,040
|
191,560.50
|
81237.9%
|
Passive Account
|
Annual
Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median 2013
|
|
|
Shareholders'
equity
|
74,685,161
|
-18.8%
|
92,007,245
|
-6.7%
|
98,620,039
|
42,517
|
175559.5%
|
|
Share
capital
|
89,794,955
|
0%
|
89,794,955
|
0%
|
89,794,955
|
8,000
|
1122336.9%
|
|
Other
capital resources
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Risk
Provisions
|
3,256,661
|
-3.0%
|
3,356,807
|
64.7%
|
2,037,937
|
0
|
0%
|
|
Liabilities
|
77,869,563
|
44.1%
|
54,039,141
|
11.3%
|
48,544,059
|
124,994.50
|
62198.4%
|
|
- Financial
liabilities
|
29,835,858
|
161.6%
|
11,405,315
|
-1.3%
|
11,558,603
|
41,692
|
71462.5%
|
|
- Advanced
payments received
|
268,995
|
43.7%
|
187,245
|
-12.6%
|
214,134
|
0
|
0%
|
|
- Trade
account payables
|
29,218,190
|
9.0%
|
26,806,159
|
17.2%
|
22,866,561
|
24,083
|
121222.9%
|
|
- Tax and
social liabilities
|
15,059,670
|
34.4%
|
11,208,986
|
1.5%
|
11,048,182
|
19,925
|
75481.8%
|
|
- Other
debts and fixed assets liabilities
|
3,483,755
|
-21.3%
|
4,428,356
|
55.2%
|
2,853,634
|
5,099.50
|
68215.6%
|
|
Account
regularization
|
3,092
|
0.4%
|
3,080
|
4.6%
|
2,945
|
0
|
0%
|
|
Total
liabilities
|
155,811,385
|
4.3%
|
149,403,193
|
0.1%
|
149,202,040
|
191,560
|
81238.2%
|
Results
|
Annual Accounts
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Sales of Goods
|
164,136,481
|
-2.0%
|
167,518,329
|
-4.2%
|
174,787,700
|
236,387.50
|
69335.3%
|
|
Net turnover
|
159,554,230
|
-2.2%
|
163,181,717
|
-3.2%
|
168,492,878
|
232,212.50
|
68610.4%
|
|
- of which net export turnover
|
0
|
0%
|
0
|
0%
|
0
|
0
|
0%
|
|
Operating charges
|
175,378,973
|
2.5%
|
171,020,820
|
-0.8%
|
172,394,795
|
232,324
|
75389.0%
|
|
Operating profit/loss
|
-11,242,492
|
-221.0%
|
-3,502,491
|
-246.4%
|
2,392,905
|
4,556
|
-246862.3%
|
|
Financial income
|
100,865
|
-58.9%
|
245,590
|
-11.1%
|
276,162
|
0
|
0%
|
|
Financial charges
|
441,168
|
-31.1%
|
640,283
|
62.6%
|
393,684
|
1,306.50
|
33667.2%
|
|
Financial profit/loss
|
-340,303
|
13.8%
|
-394,693
|
-235.8%
|
-117,522
|
-919
|
-36929.7%
|
|
Pretax net operating income
|
-11,582,795
|
-197.2%
|
-3,897,184
|
-271.3%
|
2,275,383
|
2,919
|
-396907.0%
|
|
Extraordinary income
|
3,267,327
|
212.0%
|
1,047,256
|
1448.6%
|
67,627
|
0
|
0%
|
|
Extraordinary charges
|
9,097,421
|
138.7%
|
3,810,468
|
55.1%
|
2,457,485
|
63
|
14440250.8%
|
|
Extraordinary profit/loss
|
-5,830,093
|
-111.0%
|
-2,763,212
|
-15.6%
|
-2,389,858
|
0
|
0%
|
|
Net result
|
-17,322,083
|
-161.9%
|
-6,612,794
|
-88330.0%
|
-7,478
|
3,022
|
-573299.3%
|
|
|
|
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
|
155,811,380
|
4.3%
|
149,403,193
|
0.1%
|
149,202,040
|
|
Gross
|
CO
|
195,277,870
|
6.3%
|
183,691,885
|
1.1%
|
181,672,361
|
|
Amortisation
|
1A
|
39,466,490
|
15.1%
|
34,288,692
|
5.6%
|
32,470,321
|
Non declared
distributed capital (I)
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Non declared
distributed capital (I)
|
AA3
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AA
|
0
|
0%
|
0
|
0%
|
0
|
Active fixed asset (II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Total Active
fixed asset (II)
|
Net
|
104,174,794
|
-0.9%
|
105,129,274
|
4.9%
|
100,182,689
|
|
Gross
|
BJ
|
141,315,566
|
3.0%
|
137,232,880
|
5.4%
|
130,206,269
|
|
Amortisation
|
BK
|
37,140,772
|
15.7%
|
32,103,606
|
6.9%
|
30,023,580
|
Intangilble fixed
assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Start-up
cost
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AB
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AC
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
R & D
expenses
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
CX
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AE
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Distributorships,
patents
|
Net
|
612,086
|
0.7%
|
607,578
|
146.6%
|
246,357
|
|
Gross
|
AF
|
1,294,428
|
30.5%
|
991,526
|
122.9%
|
444,755
|
|
Amortisation
|
AG
|
682,342
|
77.7%
|
383,948
|
93.5%
|
198,398
|
|
 
|
Goodwill
|
Net
|
81,886,791
|
-5.9%
|
86,992,700
|
-2.1%
|
88,873,700
|
|
Gross
|
AH
|
87,432,914
|
-1.3%
|
88,583,700
|
-0.3%
|
88,873,700
|
|
Amortisation
|
AI
|
5,546,122
|
248.6%
|
1,591,000
|
0%
|
1,591,000
|
|
 
|
Other
intangible fixed assets
|
Net
|
0
|
0%
|
81,737
|
-69.6%
|
269,202
|
|
Gross
|
AJ
|
7,622
|
-91.5%
|
89,359
|
-67.7%
|
276,824
|
|
Amortisation
|
AK
|
7,622
|
0%
|
7,622
|
0%
|
7,622
|
|
 
|
Pre-payments
and downpayments
|
Net
|
193,100
|
419.1%
|
37,200
|
0%
|
0
|
|
Gross
|
AL
|
193,100
|
419.1%
|
37,200
|
0%
|
0
|
|
Amortisation
|
AM
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Intangible Assets
|
Net
|
82,691,977
|
-5.7%
|
87,719,215
|
-1.9%
|
89,389,259
|
Tangilble fixed assets
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Lands
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AN
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AO
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Buildings
|
Net
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
AP
|
0
|
0%
|
0
|
0%
|
0
|
|
Amortisation
|
AQ
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Plant
|
Net
|
458,024
|
464.1%
|
81,190
|
21.9%
|
66,612
|
|
Gross
|
AR
|
937,479
|
63.8%
|
572,218
|
10.1%
|
519,508
|
|
Amortisation
|
AS
|
479,454
|
-2.4%
|
491,027
|
8.4%
|
452,896
|
|
 
|
Other
tangible fixed assets
|
Net
|
19,480,326
|
48.3%
|
13,139,000
|
28.8%
|
10,201,420
|
|
Gross
|
AT
|
49,442,250
|
15.8%
|
42,705,288
|
12.6%
|
37,911,361
|
|
Amortisation
|
AU
|
29,961,924
|
1.3%
|
29,566,287
|
6.7%
|
27,709,941
|
|
 
|
Fixed assets
in construction
|
Net
|
11,193
|
-97.8%
|
511,685
|
-11.5%
|
578,169
|
|
Gross
|
AV
|
11,193
|
-97.8%
|
511,685
|
-11.5%
|
578,169
|
|
Amortisation
|
AW
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Advances and
payments on account
|
Net
|
192,705
|
-91.6%
|
2,288,245
|
707.1%
|
283,514
|
|
Gross
|
AX
|
592,290
|
-74.1%
|
2,288,245
|
707.1%
|
283,514
|
|
Amortisation
|
AY
|
399,585
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Tangible asset
|
Net
|
20,142,248
|
|
16,020,120
|
|
11,129,715
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
CU
|
2,961
|
0%
|
2,961
|
0%
|
2,961
|
|
Amortisation
|
CV
|
2,961
|
0%
|
2,961
|
0%
|
2,961
|
|
 
|
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
|
198
|
0%
|
198
|
-0.5%
|
199
|
|
Gross
|
BD
|
3,247
|
0%
|
3,247
|
0%
|
3,247
|
|
Amortisation
|
BE
|
3,048
|
0%
|
3,048
|
0%
|
3,048
|
|
 
|
Loans
|
Net
|
4,594
|
50.7%
|
3,049
|
0%
|
0
|
|
Gross
|
BF
|
62,304
|
0%
|
60,760
|
0.0%
|
57,714
|
|
Amortisation
|
BG
|
57,710
|
|
57,710
|
|
57,714
|
|
 
|
Other
financial assets
|
Net
|
1,335,778
|
-3.7%
|
1,386,691
|
10.5%
|
1,254,516
|
|
Gross
|
BH
|
1,335,778
|
-3.7%
|
1,386,691
|
10.5%
|
1,254,516
|
|
Amortisation
|
BI
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total
Financial Assets
|
|
1,340,570
|
|
1,389,938
|
|
1,254,715
|
Current Assets (III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Total Assets
|
Net
|
51,636,586
|
16.6%
|
44,273,920
|
-9.7%
|
49,019,349
|
|
Gross
|
CJ
|
53,962,304
|
16.2%
|
46,459,005
|
-9.7%
|
51,466,089
|
|
Amortisation
|
CK
|
2,325,718
|
6.4%
|
2,185,085
|
-10.7%
|
2,446,740
|
Stocks
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Raw materials
|
Net
|
367,099
|
1.4%
|
361,927
|
-6.1%
|
385,582
|
|
Gross
|
BL
|
367,099
|
1.4%
|
361,927
|
-6.1%
|
385,582
|
|
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
|
37,023,368
|
13.5%
|
32,606,900
|
2.8%
|
31,733,260
|
|
Gross
|
BT
|
39,253,816
|
13.1%
|
34,711,698
|
1.8%
|
34,091,847
|
|
Amortisation
|
BU
|
2,230,448
|
6.0%
|
2,104,798
|
-10.8%
|
2,358,587
|
|
Sub Total Stocks
|
Net
|
37,390,467
|
13.4%
|
32,968,827
|
2.6%
|
32,118,842
|
Advance payments to suppliers
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Advance payments to suppliers
|
Net
|
15,956
|
-75.3%
|
64,688
|
-5.3%
|
68,315
|
|
Gross
|
BV
|
15,956
|
-75.3%
|
64,688
|
-5.3%
|
68,315
|
|
Amortisation
|
BW
|
0
|
0%
|
0
|
0%
|
0
|
Debtors
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Trade accounts receivable
|
Net
|
277,267
|
-24.8%
|
368,599
|
-25.9%
|
497,252
|
|
Gross
|
BX
|
367,823
|
-16.4%
|
439,964
|
-22.6%
|
568,711
|
|
Amortisation
|
BY
|
90,555
|
26.9%
|
71,365
|
-0.1%
|
71,459
|
|
 
|
Other debtors
|
Net
|
3,439,849
|
71.0%
|
2,012,142
|
10.0%
|
1,829,211
|
|
Gross
|
BZ
|
3,444,564
|
70.4%
|
2,021,064
|
9.5%
|
1,845,905
|
|
Amortisation
|
CA
|
4,714
|
-47.2%
|
8,921
|
-46.6%
|
16,694
|
|
 
|
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
|
3,717,116
|
56.1%
|
2,380,741
|
2.3%
|
2,326,463
|
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
|
8,178,893
|
70.5%
|
4,797,333
|
-55.3%
|
10,739,911
|
|
Gross
|
CF
|
8,178,893
|
70.5%
|
4,797,333
|
-55.3%
|
10,739,911
|
|
Amortisation
|
CG
|
0
|
0%
|
0
|
0%
|
0
|
|
Sub Total Divers
|
Net
|
8,178,893
|
70.5%
|
4,797,333
|
-55.3%
|
10,739,911
|
Prepaid expenses
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Prepaid expenses
|
Net
|
2,334,152
|
-42.5%
|
4,062,329
|
7.9%
|
3,765,818
|
|
Gross
|
CH
|
2,334,152
|
-42.5%
|
4,062,329
|
7.9%
|
3,765,818
|
|
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
|
0
|
0%
|
0
|
0%
|
0
|
|
Gross
|
|
0
|
0%
|
0
|
0%
|
0
|
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
|
155,811,385
|
4.3%
|
149,403,193
|
0.1%
|
149,202,040
|
Shareholder Equity (I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Total
shareholders' equity (Total I)
|
DL
|
74,685,161
|
-18.8%
|
92,007,245
|
-6.7%
|
98,620,039
|
|
Equity and shareholders'
equity
|
DA
|
89,794,955
|
0%
|
89,794,955
|
0%
|
89,794,955
|
|
Issue and
merger premiums
|
DB
|
100,055
|
0%
|
100,055
|
0%
|
100,055
|
|
Revaluation
differentials
|
DC
|
0
|
0%
|
0
|
0%
|
0
|
|
Of which equity
differential
|
EK
|
0
|
0%
|
0
|
0%
|
0
|
|
Legal
reserve
|
DD
|
638,664
|
0%
|
638,664
|
0%
|
638,664
|
|
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
|
1,473,570
|
-81.8%
|
8,086,365
|
-0.1%
|
8,093,843
|
|
Of which reserve
for buying originals works from alive artists
|
EJ
|
0
|
|
0
|
0%
|
0
|
|
Profits or
losses brought forward
|
DH
|
0
|
0%
|
0
|
0%
|
0
|
|
Profit or
loss for the period
|
DI
|
-17,322,083
|
-161.9%
|
-6,612,794
|
-88330.0%
|
-7,478
|
|
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
|
3,256,661
|
-3.0%
|
3,356,807
|
64.7%
|
2,037,937
|
|
Risk provisions
|
DP
|
2,289,125
|
17.5%
|
1,948,105
|
-4.4%
|
2,037,937
|
|
Reserves for charges
|
DQ
|
967,536
|
-31.3%
|
1,408,702
|
0%
|
0
|
Liabilities (IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Total Liabilities (Total IV)
|
EC
|
77,869,563
|
44.1%
|
54,039,141
|
11.3%
|
48,544,059
|
|
Convertible debentures
|
DS
|
0
|
0%
|
0
|
0%
|
0
|
|
Other debentures
|
DT
|
0
|
0%
|
0
|
0%
|
0
|
|
Bank loans and liabilities
|
DU
|
8,896,267
|
92.4%
|
4,624,584
|
-7.9%
|
5,023,332
|
|
Sundry loans and financial liabilities
|
DV
|
20,939,591
|
208.8%
|
6,780,731
|
3.8%
|
6,535,271
|
|
Of which participating loans
|
EI
|
0
|
0%
|
0
|
0%
|
0
|
|
Advance payments received for current orders
|
DW
|
268,995
|
43.7%
|
187,245
|
-12.6%
|
214,134
|
|
Trade accounts payables
|
DX
|
29,218,190
|
9.0%
|
26,806,159
|
17.2%
|
22,866,561
|
|
Tax and social security liabilities
|
DY
|
15,059,670
|
34.4%
|
11,208,986
|
1.5%
|
11,048,182
|
|
Fixed asset liabilities
|
DZ
|
3,006,731
|
-23.8%
|
3,947,179
|
68.3%
|
2,345,239
|
|
Other debts
|
EA
|
477,024
|
-0.9%
|
481,177
|
-5.4%
|
508,395
|
Translation loss (V)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Translation loss (Total V)
|
ED
|
0
|
0%
|
0
|
0%
|
0
|
Equalization accounts
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Deferred income
|
EB
|
3,092
|
0.4%
|
3,080
|
4.6%
|
2,945
|
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
|
-11,242,492
|
-221.0%
|
-3,502,491
|
-246.4%
|
2,392,905
|
2 - Financial
result (V - VI)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Financial
result (Total V-VI)
|
GV
|
-340,303
|
13.8%
|
-394,693
|
-235.8%
|
-117,522
|
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
|
-11,582,795
|
-197.2%
|
-3,897,184
|
-271.3%
|
2,275,383
|
4 - Extraordinary
result (VII-VIII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Extraordinary
result (Total VII-VIII)
|
HI
|
-5,830,093
|
-111.0%
|
-2,763,212
|
-15.6%
|
-2,389,858
|
Profit or loss
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Profit or
loss
|
HN
|
-17,322,083
|
-161.9%
|
-6,612,794
|
-88330.0%
|
-7,478
|
Total Income
(I+III+V+VII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total Income
(I+III+V+VII)
|
HL
|
167,504,673
|
-0.8%
|
168,811,175
|
-3.6%
|
175,131,489
|
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
|
184,826,760
|
5.4%
|
175,423,971
|
0.2%
|
175,138,964
|
Operating income (I)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total
operating income (Total I)
|
FR
|
164,136,481
|
-2.0%
|
167,518,329
|
-4.2%
|
174,787,700
|
Operating income
(details)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Sale of
goods for resale
|
FC
|
158,327,430
|
-2.3%
|
162,066,343
|
-3.2%
|
167,353,989
|
|
France
|
FA
|
158,327,430
|
-2.3%
|
162,066,343
|
-3.2%
|
167,353,989
|
|
Export
|
FB
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
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
|
1,226,800
|
10.0%
|
1,115,374
|
-2.1%
|
1,138,889
|
|
France
|
FG
|
1,226,800
|
10.0%
|
1,115,374
|
-2.1%
|
1,138,889
|
|
Export
|
FH
|
0
|
0%
|
0
|
0%
|
0
|
|
 
|
Net turnover
|
FL
|
159,554,230
|
-2.2%
|
163,181,717
|
-3.2%
|
168,492,878
|
|
France
|
FJ
|
159,554,230
|
-2.2%
|
163,181,717
|
-3.2%
|
168,492,878
|
|
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
|
121,294
|
47.4%
|
82,308
|
-36.7%
|
129,972
|
|
Release of reserves
and provisions
|
FP
|
4,438,819
|
5.0%
|
4,228,226
|
-31.1%
|
6,137,908
|
|
Other income
|
FQ
|
22,138
|
-15.1%
|
26,078
|
-3.2%
|
26,942
|
Operating charges (II)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Total operating
charges (Total II)
|
GF
|
175,378,973
|
2.5%
|
171,020,820
|
-0.8%
|
172,394,795
|
Exploitation charges
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Purchase of
goods for resale
|
FS
|
74,730,449
|
6.8%
|
69,987,504
|
1.6%
|
68,866,315
|
|
Change in
stocks of goods for resale
|
FT
|
-4,542,117
|
-632.8%
|
-619,850
|
-120.7%
|
2,998,899
|
|
Purchase of
raw materials
|
FU
|
819,131
|
27.9%
|
640,441
|
-8.6%
|
700,371
|
|
Change in
stocks of raw materials
|
FV
|
-5,171
|
-121.9%
|
23,655
|
114.6%
|
-162,455
|
|
Other
external purchases and charges
|
FW
|
46,360,763
|
6.8%
|
43,392,262
|
-1.0%
|
43,837,004
|
|
Tax, duty
and similar payments
|
FX
|
3,615,635
|
-2.5%
|
3,707,836
|
6.7%
|
3,473,704
|
|
Payroll
|
FY
|
33,670,695
|
0.4%
|
33,542,101
|
3.0%
|
32,567,535
|
|
Social
security costs
|
FZ
|
12,251,667
|
-5.8%
|
13,004,636
|
3.6%
|
12,549,863
|
Depreciation
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Depreciation
of fixed assets
|
GA
|
3,565,581
|
22.6%
|
2,909,101
|
7.4%
|
2,708,525
|
|
Amortisation
of fixed assets
|
GB
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation/amortisation
of current assets
|
GC
|
2,312,720
|
7.3%
|
2,155,870
|
-11.7%
|
2,442,534
|
|
Provisions
for risks and charges
|
GD
|
1,407,376
|
23.3%
|
1,141,047
|
-16.9%
|
1,372,452
|
Other charges
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Other
charges
|
GE
|
1,192,243
|
4.9%
|
1,136,214
|
9.2%
|
1,040,048
|
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
|
100,865
|
-58.9%
|
245,590
|
-11.1%
|
276,162
|
|
Share
financial income
|
GJ
|
273
|
-98.8%
|
22,151
|
798.6%
|
2,465
|
|
Other
investment income & capitalised receivables
|
GK
|
17
|
183.3%
|
06
|
0%
|
0
|
|
Other
interest and similar income
|
GL
|
89,929
|
3.8%
|
86,663
|
117.2%
|
39,897
|
|
Released provisions
and transferred charges
|
GM
|
7,474
|
16886.4%
|
44
|
-99.9%
|
41,510
|
|
Exchange
gains
|
GN
|
3,169
|
-97.7%
|
136,726
|
-28.9%
|
192,290
|
|
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
|
441,168
|
-31.1%
|
640,283
|
62.6%
|
393,684
|
|
Financial reserves
and provisions
|
GQ
|
3,182
|
22.4%
|
2,599
|
162.3%
|
991
|
|
Interest and
similar charges
|
GR
|
434,950
|
85.3%
|
234,776
|
47.0%
|
159,658
|
|
Exchange
losses
|
GS
|
3,035
|
-99.2%
|
402,908
|
72.9%
|
233,035
|
|
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
|
3,267,327
|
212.0%
|
1,047,256
|
1448.6%
|
67,627
|
|
Extraordinary
operating income
|
HA
|
254,651
|
51.2%
|
168,403
|
-25.5%
|
225,976
|
|
Extraordinary
income from capital transactions
|
HB
|
1,646,956
|
265.8%
|
450,240
|
268.7%
|
-266,837
|
|
Released
provisions and transferred charges
|
HC
|
1,365,719
|
218.6%
|
428,613
|
295.1%
|
108,488
|
Extraordinary charges (VIII)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Total
extraordinary charges (Total VIII)
|
HH
|
9,097,421
|
138.7%
|
3,810,468
|
55.1%
|
2,457,485
|
|
Extraordinary
operating charges
|
HE
|
2,141,643
|
52.7%
|
1,402,928
|
-29.4%
|
1,986,688
|
|
Extraordinary
charges from capital transactions
|
HF
|
1,429,590
|
390.8%
|
291,279
|
133514.2%
|
218
|
|
Extraordinary
reserves and provisions
|
HG
|
5,526,187
|
161.1%
|
2,116,261
|
349.7%
|
470,579
|
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
|
-90,804
|
-90.8%
|
-47,600
|
55.5%
|
-107,000
|
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%
|
01
|
-100.0%
|
1,864,550
|
|
Decreasess
by transfers
|
OK2
|
0
|
0%
|
1,468,301
|
191.4%
|
503,824
|
|
Gross value
at the end of period
|
OL
|
0
|
0%
|
137,232,882
|
5.4%
|
130,206,268
|
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%
|
89,595,280
|
0.4%
|
89,211,103
|
|
Increasess
due to revaluation
|
KE
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess, acquisitions,
creations, contributions
|
KF
|
0
|
0%
|
236,406
|
-38.5%
|
384,416
|
|
Decreasess
by budget item transfer
|
LV1
|
0
|
0%
|
-190,951
|
0%
|
0
|
|
Decreasess
by transfers
|
LV2
|
0
|
0%
|
320,851
|
133587.9%
|
240
|
|
Gross value
at the end of period
|
LW
|
0
|
0%
|
89,701,786
|
0.1%
|
89,595,279
|
Tangible fixed assets (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Gross value at
begin of period
|
LN
|
0
|
0%
|
39,292,550
|
14.0%
|
34,454,099
|
|
Increasess
due to revaluation
|
LO
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LP
|
0
|
0%
|
8,120,427
|
13.5%
|
7,151,856
|
|
Decreasess
by budget item transfer
|
NG1
|
0
|
0%
|
190,952
|
-89.8%
|
1,864,549
|
|
Decreasess
by transfers
|
NG2
|
0
|
0%
|
1,144,590
|
155.0%
|
448,855
|
|
Gross value
at the end of period
|
NH
|
0
|
0%
|
46,077,435
|
17.3%
|
39,292,551
|
Fiancial assets (Total IV)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Gross value
at begin of period
|
LQ
|
0
|
0%
|
1,318,436
|
1.6%
|
1,297,705
|
|
Increasess
due to revaluation
|
LR
|
0
|
0%
|
0
|
0%
|
0
|
|
Increasess,
acquisitions, creations, contributions
|
LS
|
0
|
0%
|
138,085
|
83.0%
|
75,457
|
|
Decreasess
by budget item transfer
|
NJ1
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess
by transfers
|
NJ2
|
0
|
0%
|
2,860
|
-94.8%
|
54,729
|
|
Gross value
at the end of period
|
NK
|
0
|
0%
|
1,453,661
|
10.3%
|
1,318,433
|
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
|
383,948
|
93.5%
|
198,398
|
58.1%
|
125,528
|
|
Increases
|
PF
|
298,394
|
38.7%
|
215,122
|
195.1%
|
72,891
|
|
Decreasess
|
PG
|
0
|
0%
|
29,572
|
140719.0%
|
21
|
|
Decreasess by budget item transfer
|
PH
|
682,342
|
77.7%
|
383,948
|
93.5%
|
198,398
|
Total fixed assets amotisation (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Reserve for depreciation value at
begin of period
|
QU
|
29,752,139
|
6.4%
|
27,954,885
|
8.6%
|
25,733,523
|
|
Increases
|
QV
|
3,555,617
|
20.9%
|
2,941,847
|
12.0%
|
2,627,175
|
|
Decreases
|
QW
|
2,887,150
|
152.2%
|
1,144,590
|
155.0%
|
448,855
|
|
Decreasess by budget item transfer
|
QX
|
30,420,606
|
2.2%
|
29,752,142
|
6.6%
|
27,911,843
|
Movements
during period affecting charge allocated over several period
Charges à répartir ou frais d'émission d'emprunt
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Gross value at begin of period
|
Z91
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
Z92
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation
of fixed assets during period
|
Z9
|
0
|
0%
|
0
|
0%
|
0
|
|
Decreasess by budget item transfer
|
B1
|
0
|
0%
|
0
|
0%
|
0
|
Premium refund of obligations
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Net value at begining of period
|
SP1
|
0
|
0%
|
0
|
0%
|
0
|
|
Increases
|
SP2
|
0
|
0%
|
0
|
0%
|
0
|
|
Depreciation
of fixed assets during period
|
SP
|
0
|
0%
|
0
|
0%
|
0
|
|
Net value at the end of period
|
SR
|
0
|
0%
|
0
|
0%
|
0
|
Provisions included in
balance sheet
Grand Total (I-II-III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Value at begining of period
|
7C
|
0
|
0%
|
6,354,969
|
-13.0%
|
7,306,938
|
|
Increases
|
UB
|
0
|
0%
|
5,167,907
|
21.5%
|
4,251,975
|
|
Decreases
|
UC
|
0
|
0%
|
4,013,473
|
-22.9%
|
5,203,940
|
|
Value at the end of period
|
UD
|
0
|
0%
|
7,509,403
|
18.2%
|
6,354,973
|
Includes Total allocations
|
Operating
|
UE
|
0
|
0%
|
0
|
0%
|
0
|
|
Financial
|
UG
|
0
|
0%
|
2,707,680
|
0%
|
0
|
|
Exceptional
|
UJ
|
0
|
0%
|
2,460,222
|
0%
|
0
|
Includes Total Withdrawal
|
Operating
|
UF
|
0
|
0%
|
0
|
0%
|
0
|
|
Financial
|
UH
|
0
|
0%
|
1,388,810
|
0%
|
0
|
|
Exceptional
|
UK
|
0
|
0%
|
2,624,663
|
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%
|
2,037,937
|
-29.6%
|
2,896,755
|
|
Increases
|
TV
|
0
|
0%
|
2,707,680
|
63.3%
|
1,657,960
|
|
Decreases
|
TW
|
0
|
0%
|
1,388,810
|
-44.8%
|
2,516,776
|
|
Value at the end of period
|
TX
|
0
|
0%
|
3,356,807
|
64.7%
|
2,037,939
|
Total Provision for depreciation (Total III)
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
 
|
Value at begining of period
|
7B
|
0
|
0%
|
4,317,032
|
-2.1%
|
4,410,180
|
|
Increases
|
TY
|
0
|
0%
|
2,460,227
|
-5.2%
|
2,594,013
|
|
Decreases
|
TZ
|
0
|
0%
|
2,624,663
|
-2.3%
|
2,687,162
|
|
Value at the end of period
|
UA
|
0
|
0%
|
4,152,596
|
-3.8%
|
4,317,031
|
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
|
References
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Loans made during the period
|
VJ
|
0
|
0%
|
0
|
0%
|
0
|
|
Debt repaid during the period
|
VK
|
0
|
0%
|
0
|
0%
|
0
|
Table allocation results and other
information
Dividends distributed
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Dividends
|
ZE
|
0
|
0%
|
0
|
0%
|
0
|
Commitments
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Commitments leasing furniture
|
YQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Commitments Real Estate Leasing
|
YR
|
0
|
0%
|
0
|
0%
|
0
|
|
Effects brought to the discount and
unmatured
|
YS
|
0
|
0%
|
0
|
0%
|
0
|
Other charges Externes
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Subcontracting
|
YT
|
0
|
0%
|
0
|
0%
|
0
|
|
Rentals, rental charges and
condominiums
|
XQ
|
0
|
0%
|
0
|
0%
|
0
|
|
Staff outside the company
|
YU
|
0
|
0%
|
0
|
0%
|
0
|
|
Remuneration intermediaries and fees
(excluding fees)
|
SS
|
0
|
0%
|
0
|
0%
|
0
|
|
Fees, commissions and brokerage
|
YV
|
0
|
0%
|
0
|
0%
|
0
|
|
Other accounts
|
ST
|
0
|
0%
|
0
|
0%
|
0
|
|
Total Other purchases and external
|
ZJ
|
0
|
0%
|
0
|
0%
|
0
|
Taxes and Fees
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Business tax
|
YW
|
0
|
0%
|
0
|
0%
|
0
|
|
Other taxes and payments assimilated
|
9Z
|
0
|
0%
|
0
|
0%
|
0
|
|
Total taxes and fees
|
YX
|
0
|
0%
|
0
|
0%
|
0
|
VAT
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Amount VAT collected
|
YY
|
0
|
0%
|
0
|
0%
|
0
|
|
Total VAT on goods and services
|
YZ
|
0
|
0%
|
0
|
0%
|
0
|
Average number of employees
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Average number of employees
|
YP
|
1,416
|
-2.8%
|
1,457
|
0%
|
0
|
Groups and Shareholders
|
|
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
|
Groups and Shareholders
|
ZR
|
0
|
-
|
0
|
-
|
-
|
|
|
|
|
Ratios
Structure and liquidity | Management or rotation | Profitability
of the business | Return on capital
Structure and Liquidity
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Fixed Asset Financing
|
|
1.03
|
2.0%
|
1.01
|
-7.3%
|
1.09
|
1.23
|
-16.3%
|
|
Global Debt
|
|
176 days
|
47.9%
|
119 days
|
14.4%
|
104 days
|
181 days
|
-2.8%
|
|
Working Capital Fund overall net
|
|
8 days
|
100%
|
4 days
|
-84.6%
|
26 days
|
38 days
|
-78.9%
|
|
Financial independence
|
|
250.32%
|
-69.0%
|
806.70%
|
-5.5%
|
853.22%
|
54.34%
|
360.7%
|
|
|
|
Solvability
|
|
47.93%
|
-22.2%
|
61.58%
|
-6.8%
|
66.10%
|
25.57%
|
87.4%
|
|
Capacity debt futures
|
|
%
|
-
|
%
|
-
|
%
|
429.17%
|
-
|
|
Coverage of current assets by net working
capital overall
|
|
6.98%
|
80.4%
|
3.87%
|
-84.7%
|
25.23%
|
30.60%
|
-77.2%
|
|
General Liquidity
|
|
|
-
|
|
-
|
|
0.09
|
-
|
|
Restricted Liquidity
|
|
|
-
|
|
-
|
|
0.32
|
-
|
Management or rotation
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Need background in operating working capital
|
|
-16 days
|
0%
|
-16 days
|
-220.0%
|
-5 days
|
-1 days
|
-1500%
|
|
Treasury
|
|
18 days
|
63.6%
|
11 days
|
-52.2%
|
23 days
|
2 days
|
800%
|
|
Inventory turnover of goods
|
|
201 days
|
11.7%
|
180 days
|
5.3%
|
171 days
|
147 days
|
36.7%
|
|
Average length of credit granted to customers
|
|
1 days
|
0%
|
1 days
|
0%
|
1 days
|
0 days
|
0%
|
|
Average length of credit obtained suppliers
|
|
90 days
|
5.9%
|
85 days
|
19.7%
|
71 days
|
49 days
|
83.7%
|
|
 More ratios
|
|
Inventory turnover of raw materials in
industrial enterprises
|
|
161 days
|
-20.7%
|
203 days
|
2.5%
|
198 days
|
0 days
|
0%
|
|
Inventory turnover of intermediate and
finished products in the industrial enterprise
|
|
days
|
-
|
days
|
-
|
days
|
471 days
|
-
|
|
Rotation tangible assets
|
|
%
|
-
|
354.15%
|
-17.4%
|
428.82%
|
522.58%
|
-
|
Profitability of the business
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Margin trading
|
|
55.24%
|
-2.8%
|
56.81%
|
0.2%
|
56.67
|
42.51%
|
29.9%
|
|
Profitability of the business
|
|
-4.53
|
-1712.0%
|
-0.25
|
-111.1%
|
2.25
|
4.04%
|
-212.1%
|
|
Net profit
|
|
-10.86%
|
-168.1%
|
-4.05%
|
0%
|
0%
|
1.40%
|
-875.7%
|
|
 More ratios
|
|
Growth rate of turnover (excluding VAT)
|
|
-2.22%
|
29.5%
|
-3.15%
|
28.6%
|
-4.41%
|
-2.94%
|
24.5%
|
|
Rates integration
|
|
26.44%
|
-13.3%
|
30.49%
|
-1.7%
|
31.01%
|
24.44%
|
8.2%
|
|
Rate leasing furniture
|
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
0%
|
|
Work Factor
|
|
108.84%
|
16.3%
|
93.55%
|
8.4%
|
86.34%
|
73.03%
|
49.0%
|
|
Weight interests
|
|
0.28
|
-28.2%
|
0.39%
|
69.6%
|
0.23%
|
0.55%
|
-49.1%
|
Return on capital
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector
Median 2013
|
|
|
Cash flow from the overall profitability
|
|
-5.29%
|
-49.9%
|
-3.53%
|
-273.0%
|
2.04%
|
3.64%
|
-245.3%
|
|
Rates of economic profitability
|
|
-7%
|
0%
|
0%
|
0%
|
3%
|
9.19%
|
-176.2%
|
|
Financial profitability
|
|
74685161%
|
-18.8%
|
92007245%
|
-6.7%
|
98620039%
|
5427%
|
1376077.6%
|
|
Return on investment
|
|
-16.15%
|
-179.4%
|
-5.78%
|
-1751.4%
|
0.35%
|
5.85%
|
-376.1%
|
|
|
|
|
Soldes Intermédiaires de Gestion
|
31/12/2013
|
|
31/12/2012
|
|
31/12/2011
|
Sector Median 2013
|
|
|
Turnover
|
159,554,230
|
-2.2%
|
163,181,717
|
-3.2%
|
168,492,878
|
232,212 €
|
68610.4%
|
|
Sales of
goods
|
158,327,430
|
-2.3%
|
162,066,343
|
-3.2%
|
167,353,989
|
|
|
|
- Purchase
of goods
|
74,730,449
|
6.8%
|
69,987,504
|
1.6%
|
68,866,315
|
|
|
|
+/- Stock of
goods variation
|
-4,542,117
|
-632.8%
|
-619,850
|
-120.7%
|
2,998,899
|
|
|
|
Trading
margin
|
88,139,098 €
|
-4.9%
|
92,698,689 €
|
-2.9%
|
95,488,775 €
|
91,949.50 €
|
95756.0%
|
|
55.24 % CA
|
-2.8%
|
56.81 % CA
|
0.2%
|
56.67 % CA
|
42.88 % CA
|
28.8%
|
|
Sale of
goods produced
|
1,226,800
|
10.0%
|
1,115,374
|
-2.1%
|
1,138,889
|
|
|
|
+/- Stocked
production
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+
Self-constructed assets
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
Period
production
|
1,226,800 €
|
10.0%
|
1,115,374 €
|
-2.1%
|
1,138,889 €
|
0 €
|
0%
|
|
0.77 % CA
|
13.2%
|
0.68 % CA
|
0%
|
0.68 % CA
|
0 % CA
|
0%
|
|
Trading
margin
|
88,139,098
|
-4.9%
|
92,698,689
|
-2.9%
|
95,488,775
|
91,949.50
|
95756.0%
|
|
+ Period
Production
|
1,226,800
|
10.0%
|
1,115,374
|
-2.1%
|
1,138,889
|
0
|
0%
|
|
- Purchase
of raw materials
|
819,131
|
27.9%
|
640,441
|
-8.6%
|
700,371
|
|
|
|
+/- Change in
stocks of raw materiels
|
-5,171
|
-121.9%
|
23,655
|
114.6%
|
-162,455
|
|
|
|
- Other
external purchases and charges
|
46,360,763
|
6.8%
|
43,392,262
|
-1.0%
|
43,837,004
|
|
|
|
Added value
|
42,191,175 €
|
-15.2%
|
49,757,705 €
|
-4.8%
|
52,252,744 €
|
60,071.50 €
|
70134.9%
|
|
26.44 % CA
|
-13.3%
|
30.49 % CA
|
-1.7%
|
31.01 % CA
|
24.44 % CA
|
8.2%
|
|
Added value
|
42,191,175 €
|
-15.2%
|
49,757,705 €
|
-4.8%
|
52,252,744 €
|
60,071.50 €
|
70134.9%
|
|
+ Operating
grants
|
121,294
|
47.4%
|
82,308
|
-36.7%
|
129,972
|
|
|
|
- Tax, duty
and similar payments
|
3,615,635
|
-2.5%
|
3,707,836
|
6.7%
|
3,473,704
|
|
|
|
- Personal
charges
|
45,922,362
|
-1.3%
|
46,546,737
|
3.2%
|
45,117,398
|
|
|
|
Gross
operating surplus
|
-7,225,528 €
|
-1642.9%
|
-414,560 €
|
-110.9%
|
3,791,614 €
|
8,569.50 €
|
-84416.8%
|
|
-4.53 % CA
|
-1712.0%
|
-0.25 % CA
|
-111.1%
|
2.25 % CA
|
4.04 % CA
|
-212.1%
|
|
Gross operating
surplus
|
-7,225,528 €
|
-1642.9%
|
-414,560 €
|
-110.9%
|
3,791,614 €
|
8,569.50 €
|
-84416.8%
|
|
+ Release of
reserves and provisions
|
4,438,819
|
5.0%
|
4,228,226
|
-31.1%
|
6,137,908
|
|
|
|
+ Other operating
income
|
22,138
|
-15.1%
|
26,078
|
-3.2%
|
26,942
|
|
|
|
-
Depreciation/Amortisation
|
7,285,677
|
17.4%
|
6,206,018
|
-4.9%
|
6,523,511
|
|
|
|
- Other
charges
|
1,192,243
|
4.9%
|
1,136,214
|
9.2%
|
1,040,048
|
|
|
|
Operating
result
|
-11,242,491 €
|
-221.0%
|
-3,502,488 €
|
-246.4%
|
2,392,905 €
|
4,554.50 €
|
-246943.6%
|
|
-7.05 % CA
|
-227.9%
|
-2.15 % CA
|
-251.4%
|
1.42 % CA
|
2.15 % CA
|
-427.9%
|
|
Operating
result
|
-11,242,491 €
|
-221.0%
|
-3,502,488 €
|
-246.4%
|
2,392,905 €
|
4,554.50 €
|
-246943.6%
|
|
+/- Result
of joint-venture transferred from/to other partners
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
+ Financial
income
|
100,865
|
-58.9%
|
245,590
|
-11.1%
|
276,162
|
|
|
|
- Financial
charges
|
441,168
|
-31.1%
|
640,283
|
62.6%
|
393,684
|
|
|
|
Pre-tax
result
|
-11,582,794 €
|
-197.2%
|
-3,897,181 €
|
-271.3%
|
2,275,383 €
|
2,913.50 €
|
-397656.0%
|
|
-7.26 % CA
|
-203.8%
|
-2.39 % CA
|
-277.0%
|
1.35 % CA
|
1.41 % CA
|
-614.9%
|
|
Extraordinary
income
|
3,267,327
|
212.0%
|
1,047,256
|
1448.6%
|
67,627
|
0
|
0%
|
|
-
Extraordinary charges
|
9,097,421
|
138.7%
|
3,810,468
|
55.1%
|
2,457,485
|
|
|
|
Extraordinary
result
|
-5,830,094 €
|
-111.0%
|
-2,763,212 €
|
-15.6%
|
-2,389,858 €
|
0 €
|
0%
|
|
-3.65 % CA
|
-116.0%
|
-1.69 % CA
|
-19.0%
|
-1 % CA
|
0 % CA
|
0%
|
|
Pre-tax
result
|
-11,582,794 €
|
-197.2%
|
-3,897,181 €
|
-271.3%
|
2,275,383 €
|
2,913.50 €
|
-397656.0%
|
|
Extraordinary
result
|
-5,830,094 €
|
-111.0%
|
-2,763,212 €
|
-15.6%
|
-2,389,858 €
|
0 €
|
0%
|
|
- Employee
profit sharing
|
0
|
0%
|
0
|
0%
|
0
|
|
|
|
- Tax on
profits
|
-90,804
|
-90.8%
|
-47,600
|
55.5%
|
-107,000
|
|
|
|
Net result
|
-17,322,084 €
|
-161.9%
|
-6,612,793 €
|
-88365.5%
|
-7,475 €
|
3,018 €
|
-574059.0%
|
|
-10.86 % CA
|
-168.1%
|
-4.05 % CA
|
0%
|
0.00 % CA
|
1.41 % CA
|
-870.2%
|
|
|
|
|