Beruflich Dokumente
Kultur Dokumente
COMPTE DE RESULTAT 2007 2008 variation (en %) 2009 variation en % 2010 variation en % 2011 variation en %
Vente de biens et services produits 926,986,000.00 1,189,061,925.08 28.27% 1,611,234,091.99 35.50% 1,940,272,428.95 20.42% 2,450,960,168.23 26.32%
vente de marchandises 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
CHIFFRE D'AFFAIRES 926,986,000.0 1,189,061,925.1 28.27% 1,611,234,092.0 35.50% 1,940,272,429.0 20.42% 2,450,960,168.2 26.32%
dont à l'exportation (% du CA) 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
Immobilisation produite par l'entreprise elle-même 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
Variation de stocks de produits 950,972,000.0 973,821,727.87 2.40% 870,036,689.73 -10.66% 305,439,259.85 -64.89% 353,402,938.12 15.70%
PRODUCTION (100%) 1,877,958,000.0 2,162,883,653.0 15.17% 2,481,270,781.7 14.72% 2,245,711,688.8 -9.49% 2,804,363,106.4 24.88%
achats de matières et d'approvisionnements 1,640,220,000.0 1,737,714,623.01 5.94% 2,270,807,271.04 30.68% 1,771,904,882.61 -21.97% 2,317,182,698.05 30.77%
- variation de stocks de matières et d'approvisionnements 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
consommation de matières et d'approvisionnements 1,640,220,000.0 1,737,714,623.0 5.94% 2,270,807,271.0 30.68% 1,771,904,882.6 -21.97% 2,317,182,698.1 30.77%
achats de marchandises 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
- variation de stocks marchandises 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
coût d'achat des marchandises vendues 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
Consommation 1,640,220,000.00 1,737,714,623.01 5.94% 2,270,807,271.04 30.68% 1,771,904,882.61 -21.97% 2,317,182,698.05 30.77%
MARGE BRUTE SUR CONSOMMATION DE MATIERES ET MARCHANDISES 237,738,000.00 425,169,029.94 78.84% 210,463,510.68 -50.50% 473,806,806.19 125.13% 487,180,408.30 2.82%
autres charges externes 16,293,000.0 30,718,217.35 88.54% 49,151,956.56 60.01% 67,153,118.32 36.62% 51,811,710.61 -22.85%
VALEUR AJOUTEE 221,445,000.00 394,450,812.59 78.13% 161,311,554.12 -59.10% 406,653,687.87 152.09% 435,368,697.69 7.06%
Charges de personnel 38,710,000.00 66,542,656.97 71.90% 77,003,777.77 15.72% 87,996,066.65 14.27% 91,967,434.69 4.51%
impôt et taxes 291,000.00 151,698.76 -47.87% 3,472,316.28 2188.95% 993,324.08 -71.39% 2,590,968.60 160.84%
Autres charges d'exploitation 1,250,000.00 700,000.00 -44.00% 0.00 -100.00% 0.00 0.00% 7,626,727.46 100.00%
subventions d'exploitation 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
dotations aux provisions sur actif circulant 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
autres dotations aux provisions d'exploitation 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
reprises sur provisions sur actifs circulants 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
autres reprises sur provisions d'exploitation 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
dotations aux provisions d'exploitation nettes des reprises 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
autres produits d'exploitation 22,624,000.00 4,458,210.49 -80.29% 672,094.76 -84.92% 622,764.88 -7.34% 842,603.21 35.30%
autres charges d'exploitation 1,250,000.00 700,000.00 -44.00% 0.00 -100.00% 0.00 0.00% 7,626,727.46 100.00%
soldes des autres produits et charges d'exploitation 21,374,000.00 3,758,210.49 -82.42% 672,094.76 -82.12% 622,764.88 -7.34% -6,784,124.25 -1189.36%
EXCEDENT BRUT D'EXPLOITATION 203,818,000.00 331,514,667.35 62.65% 81,507,554.83 -75.41% 318,287,062.02 290.50% 334,026,170.15 4.94%
dotations aux amortissements 19,672,000.00 53,564,681.75 172.29% 42,546,411.65 -20.57% 28,853,654.23 -32.18% 30,166,500.01 4.55%
reprises sur amortissements 135,805,000.00 88,648,255.25 -34.72% 395,895,204.63 346.59% 177,315,555.01 -55.21% 183,858,112.99 3.69%
dotations aux amortissements nettes des reprises -116,133,000.00 -35,083,573.50 -69.79% -353,348,792.98 907.16% -148,461,900.78 -57.98% -153,691,612.98 3.52%
dotations aux provisions sur actifs immobilisés 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
reprises sur provisions sur actifs immobilisés 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
dotations aux provisions sur actifs immobilisés nettes des reprises 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
RESULTAT D'EXPLOITATION 319,951,000.00 366,598,240.85 14.58% 434,856,347.81 18.62% 466,748,962.80 7.33% 487,717,783.13 4.49%
Charges d'intérêts 10,605,000.00 32,806,050.70 209.35% 33,139,868.06 1.02% 50,015,824.80 50.92% 106,485,621.96 112.90%
Pertes de change 0.00 203,653.93 0.00% 188,424.74 -7.48% 171,434.29 -9.02% 91,644.97 -46.54%
Autres charges financières 0.00 0.00 0.00% 59,098,677.72 0.00% 0.00 -100.00% 0.00 100.00%
charges financières 10,605,000.00 33,009,704.63 211.27% 92,426,970.52 180.00% 50,187,259.09 -45.70% 106,577,266.93 112.36%
produits financiers 0.00 0.00 0.00% 200,000,000.00 0.00% 50,000,000.00 -75.00% 100,000,000.00 100.00%
gains de change 0.00 201,556.87 100.00% 192,434.42 -4.53% 205,047.42 6.55% 38,500.73 -81.22%
produits financiers sur actif immobilisé 37,310,000.00 58,579,984.89 57.01% 18,588,998.17 -68.27% 38,721,392.91 108.30% 60,250,034.75 55.60%
produits financiers 37,310,000.00 58,781,541.76 57.55% 218,781,432.59 272.19% 88,926,440.33 -59.35% 160,288,535.48 80.25%
produits sur cession de titres de placement 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
charge sur cession de titres de placement 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
solde + ou - values cessions de titres de placement 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
dotations aux provisions financières 0.00 0.00 0.00% 0.00 0.00% 15,000,000.00 100.00% 0.00 -100.00%
reprises sur provisions financières 0.00 0.00 0.00% 0.00 0.00% 45,854,632.18 100.00% 55,754,588.43 21.59%
dotations aux provisions financières nettes des reprises 0.00 0.00 0.00% 0.00 0.00% -30,854,632.18 -100.00% -55,754,588.43 80.70%
RESULTAT FINANCIER 26,705,000.00 25,771,837.13 -3.49% 126,354,462.07 390.28% 69,593,813.42 -44.92% 109,465,856.98 57.29%
RESULTAT COURANT 346,656,000.00 392,370,077.98 13.19% 561,210,809.88 43.03% 536,342,776.22 -4.43% 597,183,640.11 11.34%
plus (moins) values de cession 22,916,000.00 239,800,000.00 946.43% 235,000,000.00 -2.00% 71,200.00 -99.97% 75,570.00 6.14%
subventions d'équilibre 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
reprises sur subventions d'investissement 0.00 0.00 0.00% 10,316,355.40 0.00% 6,456,980.73 -37.41% 4,239,361.46 -34.34%
autres produits exceptionnels 22,465,000.00 350,068.17 -98.44% 0.00 -100.00% 12,724,961.24 100.00% 1,959,212.66 -84.60%
reprises exceptionnelles 1,758,000.00 2,069,028.87 17.69% 847,541.48 -59.04% 728,151.48 -14.09% 19,348.82 -97.34%
valeurs nettes d'amort des immob cédées 4,747,000.00 110,450,000.00 2226.73% 110,150,000.00 -0.27% 213,601.24 -99.81% 0.00 -100.00%
subventions accordées 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
autres charges exceptionnelles 3,043,000.00 55,222.31 -98.19% 2,753,320.92 4885.89% 22,015,239.24 699.59% 210,395.00 -99.04%
dotations exceptionnelles aux amort & aux prov 2,500,000.00 0.00 -100.00% 40,000,000.00 0.00% 0.00 -100.00% 7,000,000.00 100.00%
RESULTAT AVANT IMPOT 383,505,000.00 524,083,952.71 36.66% 654,471,385.84 24.88% 534,095,229.19 -18.39% 596,266,738.05 11.64%
résultat des sociétés mises en équivalence 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
impôt sur les bénéfices 129,455,000.00 137,374,740.00 6.12% 183,459,230.00 33.55% 150,266,590.00 -18.09% 149,978,500.00 -0.19%
amortissement de la survaleur 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
RESULTAT NET 254,050,000.00 386,709,212.71 52.22% 471,012,155.84 21.80% 383,828,639.19 -18.51% 446,288,238.05 16.27%
résultat revenant aux intérêts minoritaires 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
RESULTAT NET PART DU GROUPE 254,050,000.00 386,709,212.71 52.22% 471,012,155.84 21.80% 383,828,639.19 -18.51% 446,288,238.05 16.27%
Les cashs flows 107,832,700.00 221,535,195.10 105.44% -48,949,349.51 -122.10% 178,262,373.18 -464.18% 187,710,835.21 5.30%
BILAN 2007 2008 variation en % 2009 variation en % 2010 variation en % 2011 variation en %
frais préliminaires 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
charges à repartir sur plusieurs exercices 60,420,000.00 45,314,646.37 -25.00% 30,209,764.24 -33.33% 31,740,632.18 5.07% 12,476,812.54 -60.69%
prime de rembourssemenet des emprunts obligataires 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
immobilisations en non valeur 60,420,000.00 45,314,646.37 -25.00% 30,209,764.24 -33.33% 31,740,632.18 5.07% 12,476,812.54 -60.69%
immobilisations en recherches et developpement 354,000.00 124,843.75 -64.73% 0.00 -100.00% 0.00 0.00% 0.00 0.00%
marques, brevets, fonds de commerce 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
fonds commercial 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
autres 2,142,000.00 1,705,303.34 -20.39% 2,379,128.10 39.51% 3,722,650.47 56.47% 6,626,643.60 78.01%
immobilisations incorporelles 2,496,000.00 1,830,147.09 -26.68% 2,379,128.10 30.00% 3,722,650.47 56.47% 6,626,643.60 78.01%
terrains 204,000.00 204,344.47 0.17% 204,344.47 0.00% 204,344.47 0.00% 204,344.47 0.00%
constructions 9,054,000.00 9,915,855.55 9.52% 9,145,007.79 -7.77% 9,719,780.65 6.29% 10,581,306.64 8.86%
installations techniques matériel, outillage ... 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
materiel de transport 1,000.00 0.00 -100.00% 128,067.25 100.00% 0.00 -100.00% 9,562.50 100.00%
mobilier materiel de bureau et aménag divers 4,608,000.00 9,587,050.82 108.05% 9,949,733.48 3.78% 8,560,811.76 -13.96% 8,141,690.18 -4.90%
autres immob corporelles 0.00 27,000.00 100.00% 27,000.00 0.00% 27,000.00 0.00% 27,000.00 0.00%
immobilisations corporelles en cours 0.00 0.00 0.00% 0.00 0.00% 0.00 #DIV/0! 866,769.50 100.00%
immobilisations corporelles 13,867,000.00 19,734,250.84 42.31% 19,454,152.99 -1.42% 18,511,936.88 -4.84% 19,830,673.29 7.12%
prets immobilisés 15,083,000.00 7,991,915.73 -47.01% 4,755,810.61 -40.49% 140,124.14 -97.05% 708,013.27 405.28%
autres créances financières 77,000.00 76,579.50 -0.55% 76,579.50 0.00% 76,579.50 0.00% 169,732.59 121.64%
titres de participation 557,156,000.00 882,705,879.00 58.43% 1,208,838,224.00 36.95% 1,238,638,224.00 2.47% 2,091,538,824.00 68.86%
autres titres immobilisés 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
immobilisations financières 572,316,000.00 890,774,374.23 55.64% 1,213,670,614.11 36.25% 1,238,854,927.64 2.08% 2,092,416,569.86 68.90%
diminition des creances immobilisées 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
augmentation des dettes de financement 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
ecart de convertion actif 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
ACTIF IMMOBILISE 649,099,000.00 957,653,418.53 47.54% 1,265,713,659.44 32.17% 1,292,830,147.17 2.14% 2,131,350,699.29 64.86%
stock de marchandises 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
stock de matières et fournitures consommables 1,292,046,000.00 1,730,684,283.49 33.95% 2,138,184,176.08 23.55% 2,206,933,497.15 3.22% 2,187,449,908.60 -0.88%
stock de produits en cours 591,214,000.00 939,711,579.34 58.95% 840,289,346.27 -10.58% 1,196,748,723.18 42.42% 1,155,940,848.07 -3.41%
produits intern,et prod resid 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
produits finis 90,320,000.00 279,438,391.20 209.39% 871,094,364.20 211.73% 809,364,082.37 -7.09% 1,306,157,395.48 61.38%
stock total 1,973,580,000.00 2,949,834,254.03 49.47% 3,849,567,886.55 30.50% 4,213,046,302.70 9.44% 4,649,548,152.15 10.36%
Fourniss, débiteur, avances et accomptes 78,867,000.00 79,990,090.29 1.42% 107,209,404.30 34.03% 281,879,543.29 162.92% 283,780,708.90 0.67%
Clients et CR 7,732,000.00 539,322,653.53 6875.20% 1,052,491,644.80 95.15% 1,618,012,601.59 53.73% 1,277,196,427.80 -21.06%
Personnel 8,189,000.00 4,723,608.16 -42.32% 3,697,482.26 -21.72% 717,014.79 -80.61% 930,995.04 29.84%
Etat 90,517,000.00 233,841,605.14 158.34% 323,951,074.82 38.53% 467,923,020.93 44.44% 514,763,998.39 10.01%
Comptes assoc 657,442,000.00 215,537,728.74 -67.22% 581,513,934.94 169.80% 1,193,239,250.48 105.20% 782,331,120.78 -34.44%
Autres débiteurs 284,378,000.00 433,368,373.16 52.39% 891,309,791.99 105.67% 564,014,235.04 -36.72% 641,853,546.69 13.80%
Comptes de régul actif 16,293,000.00 2,276,580.94 -86.03% 2,907,991.75 27.74% 12,813,421.93 340.63% 41,752,439.48 225.85%
Créances de l'actif circultant 1,143,418,000.00 1,509,060,639.96 31.98% 2,963,081,324.86 96.35% 4,138,599,088.05 39.67% 3,542,609,237.08 -14.40%
Ecart de conversion actif 0.00 35,686.48 100.00% 0.00 -100.00% 0.00 0.00% 0.00 0.00%
TVP 1,004,674,000.00 991,093,109.72 -1.35% 0.00 -100.00% 0.00 0.00% 120,000,000.00 100.00%
ACTIF CIRCULANT 4,121,672,000.00 5,450,023,690.19 32.23% 6,812,649,211.41 25.00% 8,351,645,390.75 22.59% 8,312,157,389.23 -0.47%
Chèques et val à encaisser 768,000.00 489,010.23 -36.33% 0.00 -100.00% 8,001,868.26 100.00% 3,340,515.00 -58.25%
Banque TG et CP 284,395,000.00 193,376,780.77 -32.00% 223,483,031.67 15.57% 783,196,016.17 250.45% 733,189,661.52 -6.38%
Caisse regies d'avances et accreditifs 13,000.00 23,781.47 82.93% 20,307.23 -14.61% 44,038.69 116.86% 136,750.06 210.52%
TRESORERIES ACTIF 285,176,000.00 193,889,572.47 -32.01% 223,503,338.90 15.27% 791,241,923.12 254.02% 736,666,926.58 -6.90%
TOTAL ACTIF 5,055,947,000.00 6,601,566,681.19 30.57% 8,301,866,209.75 25.76% 10,435,717,461.04 25.70% 11,180,175,015.10 7.13%
PASSIF
capital social 1,840,800,000.00 1,840,800,000.00 0.00% 1,840,800,000.00 0.00% 1,840,800,000.00 0.00% 1,840,800,000.00 0.00%
Actionnaires, CSNA, C.APP. Non verse 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
prime d'emission, de fusion, 1,881,216,000.00 1,881,216,000.00 0.00% 1,881,216,000.00 0.00% 1,881,216,000.00 0.00% 1,881,216,000.00 0.00%
ecart de reevaluation 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
reserve legale 12,521,000.00 25,223,518.77 101.45% 41,602,261.18 64.93% 69,354,192.71 66.71% 88,545,624.67 27.67%
autres reserves 10,088,000.00 11,845,826.91 17.42% 13,914,855.78 17.47% 14,762,397.26 6.09% 15,312,869.76 3.73%
reserves reglementees 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
report à nouveau 3,578,000.00 43,810,614.71 1124.44% 76,817,691.66 75.34% 290,320,849.30 277.93% 323,063,584.03 11.28%
resultats net en instance d'affectation 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
resultats net de l exercice 254,049,000.00 327,574,848.23 28.94% 555,038,630.65 69.44% 383,828,639.19 -30.85% 438,414,821.36 14.22%
capitaux propres 4,002,252,000.00 4,130,470,808.62 3.20% 4,409,389,439.27 6.75% 4,480,282,078.46 1.61% 4,587,352,899.82 2.39%
subventionsd'investissment 3,664,000.00 0.00 -100.00% 19,683,644.60 100.00% 13,226,663.87 -32.80% 8,987,302.41 -32.05%
provisions reglementés 0.00 1,595,041.78 100.00% 747,500.30 -53.14% 19,348.82 -97.41% 0.00 -100.00%
capitaux propres assimilés 3,664,000.00 1,595,041.78 -56.47% 20,431,144.90 1180.92% 13,246,012.69 -35.17% 8,987,302.41 -32.15%
emprunts obigataire 0.00 0.00 0.00% 0.00 0.00% 1,500,000,000.00 100.00% 1,500,000,000.00 0.00%
autres dettes de financement 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 65,000,000.00 100.00%
dettes de financement 0.00 0.00 0.00% 0.00 0.00% 1,500,000,000.00 100.00% 1,565,000,000.00 4.33%
provisions pour risques 647,000.00 847,450.00 30.98% 58,332,210.23 6783.26% 58,342,983.03 0.02% 55,370,883.73 -5.09%
provisons pour charges 16,875,000.00 16,939,771.97 0.38% 15,517,188.21 -8.40% 19,297,980.21 24.37% 17,054,572.21 -11.63%
provisions durables pour risques et charges 17,522,000.00 17,787,221.97 1.51% 73,849,398.44 315.18% 77,640,963.24 5.13% 72,425,455.94 -6.72%
augmentation des créances immobilisées 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
dimunition des dettes de financement 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
ecart de convertion passif 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
TOTAL FINANCEMENT PERMANENT 4,023,438,000.00 4,149,853,072.37 3.14% 4,503,669,982.61 8.53% 6,071,169,054.39 34.80% 6,233,765,658.17 2.68%
Fournisseurs et CR 273,897,000.00 551,279,324.11 101.27% 1,074,162,338.22 94.85% 1,137,276,806.32 5.88% 1,534,894,242.23 34.96%
client créditeurs, avances et acomptes 304,090,000.00 898,509,781.89 195.47% 1,291,134,211.86 43.70% 2,023,639,549.86 56.73% 2,182,666,052.68 7.86%
personnel 2,503,000.00 11,889,310.37 375.00% 16,055,409.47 35.04% 18,624,097.16 16.00% 19,461,066.60 4.49%
organismes sociaux 1,345,000.00 1,935,052.40 43.87% 1,569,415.54 -18.90% 2,207,641.50 40.67% 159,181.99 -92.79%
Etat 125,855,000.00 103,149,808.38 -18.04% 146,675,084.41 42.20% 167,201,291.56 13.99% 271,246,861.65 62.23%
comptes d'associés 500,000.00 505,346.00 1.07% 505,192.15 -0.03% 200,545,192.15 39596.81% 545,252.16 -99.73%
autres créanciers 292,181,000.00 380,901,018.64 30.36% 256,932,051.62 -32.55% 443,750,969.87 72.71% 483,445,146.50 8.95%
compte de régularisation passif 2,541,000.00 4,121,637.95 62.21% 40,281,396.92 877.32% 17,489,870.16 -56.58% 105,015,206.82 500.43%
Dettes du passif circulant 1,002,912,000.00 1,952,291,279.74 94.66% 2,827,315,100.19 44.82% 4,010,735,418.58 41.86% 4,597,433,010.63 14.63%
autres provisions pour risques et charges 0.00 29,994,157.89 100.00% 32,502,115.90 8.36% 32,710,486.98 0.64% 37,909,225.45 15.89%
ecart de convertion passif 0.00 22,795.44 100.00% 0.00 -100.00% 0.00 0.00% 0.00 0.00%
TOTAL PASSIF CIRCULANT 1,002,912,000.00 1,982,308,233.07 97.66% 2,859,817,216.09 44.27% 4,043,445,905.56 41.39% 4,635,342,236.08 14.64%
Crédits d'escompte 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
crédits de trésorerie 0.00 0.00 0.00% 0.00 0.00% 0.00 0.00% 0.00 0.00%
banque (solde créditeur) 29,597,000.00 469,405,375.75 1485.99% 938,379,011.05 99.91% 321,101,501.09 -65.78% 311,067,120.85 -3.12%
TOTAL TRÉSORERIE PASSIF 29,597,000.00 469,405,375.75 1485.99% 938,379,011.05 99.91% 321,101,501.09 -65.78% 311,067,120.85 -3.12%
TOTAL PASSIF 5,055,947,000.00 6,601,566,681.19 30.57% 8,301,866,209.75 25.76% 10,435,716,461.04 25.70% 11,180,175,015.10 7.13%
Chiffre d’affaires 2011 Résultat Net Fonds P ropres de ttes Resultat d'exp
Indicateurs fondamentaux Secteur d’activité DIVIDENDES Nombre d'action Actif économique
(M DH) 2011(MDH) 2011(MD H) financières apres im pot
Douja Promotion (Groupe ADDOHA) Immobilier 9,332,631,517.00 1,834,953,547.00 10,518,238,171.00 1.50 315,000,000 5,827,145,372 25,672,145,372 2,193,457,368.00
Ciments du Maroc Ciment 3,970,000,000.00 975,900,000.00 5,785,043,000.00 35.00 14,436,004 1,983,250,000 2,892,718,252 1,257,961,000
Holcim Ciment 3,493,872,000.00 575,290,000.00 1,848,361,659.46 130.00 4,210,000 1,796,712,459 2,061,942,459 1,103,225
Lafarge Maroc Ciment 5,567,171,000.00 1,660,417,000.00 5,094,585,000.00 66.00 17,469,113 30,333,093 1,130,887,212 2,348,789,000
Aluminium du Maroc Profilés en Aluminium 768,942,542.75 € 58,781,979.47 380,973,969.16 120.00 465,954 36,119,770 65,474,872 77,246,676
Ronds à béton et fils
Sonasid 5,487,800,000.00 106,700,000.00 1,372,138,960.63 0.00 3,900,000 433,619,511 679,319,511 164,388,373
machines
Colorado Peinture de bâtiments 628,000,000.00 54,000,000.00 292,417,093.02 3.00 9,000,000 31,657,114 598,657,114 104,108,269
Médiaco construction 36,525,367.19 -118,232,869.00 13,909,616.40 0.00 428,750 137,768,979 164,780,229 (101,713,836)
Fénie-Brossette Métallurgie 498,855,511.44 13,291,418.96 367,844,245.14 5.00 1,438,984 6,437,737 97,093,729 20,293,615
CGI Immobilier 2,450,960,168.23 446,288,238.05 4,587,352,899.82 19 18,408,000 1,211,825,650 24,291,800,365 487,717,783
Total secteur 20,451,166,421.38 3,326,147,529.43 15,155,273,543.81 2,768,130,998.00 384,756,805 ### 33,363,018,750.74 6,065,633,689.58
Facteur d'imposiiton 0.70
Capitalisation
Indicateurs Boursiers Boursière au PER 2011 P/B 2011 P/Dividende VE/CA VE/Rex
31/12/2011
Douja Promotion (Groupe ADDOHA) 19,845,000,000.00 10.81 1.89 42.00 2.751 16.720
Ciments du Maroc 909,468,252.00 0.93 0.16 1.80 0.729 3.285
Holcim 265,230,000.00 0.46 0.14 0.48 0.590 2670.019
Lafarge Maroc 1,100,554,119.00 0.66 0.22 0.95 0.203 0.688
Aluminium du Maroc 29,355,102.00 0.50 0.08 0.53 0.085 1.211
Sonasid 245,700,000.00 2.30 0.18 0.124 5.903
Colorado 567,000,000.00 10.50 1.94 21.00 0.953 8.215
Mé diaco 27,011,250.00 0.00 1.94 4.511 -2.314
Fé nie-Brossette 90,655,992.00 6.82 0.25 12.60 0.195 6.835
Total secteur 23,079,974,715.00 3.67 1.52 8.34 1.631 7.858
Calcul des ratio 2007 2008 variation en % 2009 variation en % 2010 variation en % 2011 variation en %
chiffre d'affaires (CA) 926,986,000 1,189,061,925 28.27% 1,611,234,092 35.50% 1,940,272,429 20.42% 2,450,960,168 26.32%
résultat courant (Rc) 346,656,000 392,370,078 13.19% 561,210,810 43.03% 536,342,776 -4.43% 597,183,640 11.34%
résultat financier (R fin) 26,705,000 25,771,837 -3.49% 126,354,462 390.28% 69,593,813 -44.92% 109,465,857 57.29%
résultat d'exploitation (Re) 319,951,000 366,598,241 14.58% 434,856,348 18.62% 466,748,963 7.33% 487,717,783 4.49%
Fond de roulement (FR) 3,374,339,000 3,192,199,654 -5.40% 3,237,956,323 1.43% 4,778,338,907 47.57% 4,102,414,959 -14.15%
immobilisations (I) 649,099,000 957,653,419 47.54% 1,265,713,659 32.17% 1,292,830,147 2.14% 2,131,350,699 64.86%
besoin en fonds de roulement (BFR) 3,118,760,000 3,467,715,457 11.19% 3,952,831,995 13.99% 4,308,199,485 8.99% 3,676,815,153 -14.66%
actif économique AE = I + BFR 3,767,859,000 4,425,368,876 17.45% 5,218,545,655 17.92% 5,601,029,632 7.33% 5,808,165,852 3.70%
Trésorerie nette (TN) 255,579,000 (275,515,803) -207.80% (714,875,672) 159.47% 470,139,422 -165.77% 425,599,806 -9.47%
capitaux propres (CP) 4,005,916,000 4,132,065,850 3.15% 4,429,820,584 7.21% 4,493,528,091 1.44% 4,596,340,202 2.29%
endettement net global (y compris provisions et dividendes) (D) (238,057,000) 293,303,025 -223.21% 788,725,071 168.91% 1,107,501,541 40.42% 1,211,825,650 9.42%
actif économique AE = CP + D 3,767,859,000 4,425,368,876 17.45% 5,218,545,655 17.92% 5,601,029,632 7.33% 5,808,165,852 3.70%
taux de l'impôt sur les sociétés (T) 30.00% 30.00% 30.00% 30.00% 30.00%
rentabilité économique nette = Re * (1 - T) / AE 5.94% 5.80% -0.15% 5.83% 0.03% 5.83% 0.00% 5.88% 0.04%
rentabilité des capitaux propres = Rc * (1 -T) / CP 6.06% 6.65% 0.59% 8.87% 2.22% 8.36% -0.51% 9.09% 0.74%
effet de levier 0.11% 0.85% 0.73% 3.04% 2.19% 2.52% -0.51% 3.22% 0.70%
coût net de l'endettement estimé = R fin * (1 - T) / D -7.85% 6.15% 14.00% 11.21% 5.06% 4.40% -6.82% 6.32% 1.92%
levier financier (D/CP) -0.06 0.07 13.04% 0.18 10.71% 0.25 6.84% 0.26 1.72%
Ratio de rentabilité = Résultat net /CA 27.41% 32.52% 5.12% 29.23% -3.29% 19.78% -9.45% 18.21% -1.57%
Ratio de rentabilité = Résultat net /Actif immobilisé 39.14% 40.38% 1.24% 37.21% -3.17% 29.69% -7.52% 20.94% -8.75%
(1) Marge nette corrigée = Rc * (1 - T) / CA 26.18% 23.10% -3.08% 24.38% 1.28% 19.35% -5.03% 17.06% -2.29%
(2) Rotation de l'actif économique = CA / AE 24.60% 26.87% 2.27% 30.88% 4.01% 34.64% 3.77% 42.20% 7.56%
(3) 1+ levier financier = AE / CP 94.06% 107.10% 13.04% 117.80% 10.71% 124.65% 6.84% 126.37% 1.72%
Rentabilité nette des capitaux propres=="= (1) * (2) * (3)" 6.06% 6.65% 0.59% 8.87% 2.22% 8.36% -0.51% 9.09% 0.74%
Ratios d'endettement = DLMT/total Passif 0.00% 0.00% 0.00% 0.00% 0.00% 14.37% 14.37% 14.00% -0.38%
Ratio de liquidité général= Actifs Circulant / Passif Circulant 410.97% 274.93% -136.04% 238.22% -36.71% 206.55% -31.67% 179.32% -27.23%
Ratio de liquidité réduite= Actifs Circulant - Stocks/ Passifs Circulant 214.19% 126.13% -88.06% 103.61% -22.51% 102.35% -1.26% 79.01% -23.34%
autonomie financière = CP/FP 99.56% 99.57% 0.01% 98.36% -1.21% 74.01% -24.35% 73.73% -0.28%
Remboursement des dettes à LT 0.00% 0.00% 0.00% 0.00% 0.00% 471.27% 471.27% 468.53% -2.75%
Taux de marge d'exploitation= Résultat d'exploitation / Chiffre d'affaire (HT) 34.52% 30.83% -3.68% 26.99% -3.84% 24.06% -2.93% 19.90% -4.16%
Les ratios de gestion : 2007 2008 variation en % 2009 0.05% 2010 variation en % 2011 variation en %
TVA 20.00% 20.00% 20.00% 0.00% 20.00% 0.00% 20.00% 0.00%
Délais de recouvrement des créances clients (en j CA) 2.50230316315457 137.960833092023 5413.35% 198.687997532341 44.02% 253.647628192409 27.66% 158.501384542307 -37.51%
Délais de paiement fournisseurs (en j de consommation ) 50.0963895087244 96.4950125851745 92.62% 143.880276429454 49.11% 195.225882975235 35.69% 201.479005405073 3.20%
Rotation stocks (jours achat TTC) 519.80012437356 733.335831365463 41.08% 732.344549094191 -0.14% 1027.16348977238 40.26% 866.83057120145 -15.61%
BFR total (en j CA) 0.009345580431875 0.008100959868677 -13.32% 0.006814707391356 -15.88% 0.006167804383362 -9.49% 0.004167091557752 -32.44%
Structure Bilancielle
2007 2008
Fond de roulement (FR) 3,374,339,000.00 3,192,199,653.84
Besoin fond de roulement 3,118,760,000.00 3,467,715,457.12
TN 255,579,000.00 -275,515,803.28
La structure du CPC
6,000,000,000.00
5,000,000,000.00
4,000,000,000.00 F
B
3,000,000,000.00
T
2,000,000,000.00
1,000,000,000.00
0.00
1 2 3 4 5
-1,000,000,000.00
Structure de Résultat
2007 2008
PRODUCTION (100%) 1,877,958,000.0 2,162,883,653.0
MARGE BRUTE 237,738,000.00 425,169,029.94
VALEUR AJOUTEE 221,445,000.00 394,450,812.59
EXCEDENT BRUT D'EXPLOITATIO 203,818,000.00 331,514,667.35
RESULTAT NET 254,050,000.00 386,709,212.71
CASHS FLOWS 107,832,700.00 221,535,195.10
La structure du bilan
3,000,000,000.0
2,500,000,000.0 PRODUCT
MARGE B
2,000,000,000.0 VALEUR A
EXCEDEN
1,500,000,000.0 D'EXPLOI
RESULTAT
1,000,000,000.0
CASHS FL
500,000,000.0
2007 2008
Le chiffre d'affaire
926,986,000.00 1,189,061,925.08
2007 2008
Achats de MP 1,640,220,000.00 1,737,714,623.01
2007 2008
VALEUR AJOUTEE 221,445,000.00 394,450,812.59
2007 2008
EXCEDENT BRUT D'EXPLOITATION 203,818,000.00 331,514,667.35
Analyse du résultat d'exploita
2007 2008
PRODUITS D'EXPLOITATION 2,036,387,000.00 2,255,990,118.69
Dont Chiffre d'affaire 926,986,000.00 1,189,061,925.08
CHARGES D'EXPLOITATION 1,716,436,000.00 1,889,391,877.84
RESULTAT D'EXPLOITATION 319,951,000.00 366,598,240.85
MARGE OPERATIONNELLE 34.52% 30.83%
2007 2008
PRODUITS FINANCIERS 37,310,000.00 58,781,541.76
CHARGES FINANCIERES 10,605,000.00 33,009,704.63
RESULTAT FINANCIER 26,705,000.00 25,771,837.13
2007 2008
PRODUITS NON COURANTS 47,139,000.00 242,219,097.04
CHARGES NON COURANTS 10,290,000.00 110,505,222.31
RESULTAT NON COURANT 36,849,000.00 131,713,874.73
2007 2008
RESULTAT D'EXPLOITATION 319,951,000.00 366,598,240.85
RESULTAT FINANCIER 26,705,000.00 25,771,837.13
RESULTAT COURANT 346,656,000.00 392,370,077.98
RESULTAT NON COURANT 36,849,000.00 131,713,874.73
RESULTAT AVANT IMPOT 383,505,000.00 524,083,952.71
IMPOT 115,051,500.00 157,225,185.81
RESULTAT NET 268,453,500.00 366,858,766.90
2007 2008
immobilisations en non valeur 60420000 45314646.37
immobilisations incorporelles 2496000 1830147.09
immobilisations corporelles 13867000 19734250.84
immobilisations financières 572316000 890774374.23
total actif immobilisé 649099000 957653418.53
2007 2008
stock total 1973580000 2949834254.03
Créances de l'actif circultant 1143418000 1509060639.96
Ecart de conversion actif 0 35686.48
TVP 1004674000 991093109.72
ACTIF CIRCULANT 4121672000 5450023690.19
Analyse du stock
2007 2008
stock de marchandises 0 0
stock de matières et fournitures
consommables 1,292,046,000.00 1,730,684,283.49
stock de produits en cours 591,214,000.00 939,711,579.34
produits intern,et prod resid 0.00 0.00
produits finis 90,320,000.00 279,438,391.20
achat consommé 1,640,220,000.00 1,737,714,623.01
ratio de rotation de stock 519.80 733.34
2007 2008
Fourniss, débiteur, avances et
accomptes 78,867,000.00 79,990,090.29
Clients et CR 7,732,000.00 539,322,653.53
Personnel 8,189,000.00 4,723,608.16
Etat 90,517,000.00 233,841,605.14
Comptes assoc 657,442,000.00 215,537,728.74
Autres débiteurs 284,378,000.00 433,368,373.16
Comptes de régul actif 16,293,000.00 2,276,580.94
CA 926,986,000.00 1,189,061,925.08
Délais de règlement clients 2.50 137.96
2007 2008
Chèques et val à encaisser 768,000.00 489,010.23
Banque TG et CP 284,395,000.00 193,376,780.77
Caisse regies d'avances et
accreditifs 13,000.00 23,781.47
2007 2008
capitaux propres 4,002,252,000.00 4,130,470,808.62
capitaux propres assimilés 3,664,000.00 1,595,041.78
dettes de financement 0.00 0.00
provisions durables pour risques
et charges 17,522,000.00 17,787,221.97
ecart de convertion passif 0.00 0.00
2007 2008
capital social 1,840,800,000.00 1,840,800,000.00
prime d'emission, de fusion, 1,881,216,000.00 1,881,216,000.00
reserve legale 12,521,000.00 25,223,518.77
autres reserves 10,088,000.00 11,845,826.91
report à nouveau 3,578,000.00 43,810,614.71
resultats net de l exercice 254,049,000.00 327,574,848.23
capitaux propres 4,002,252,000.00 4,130,470,808.62
2007 2008
subventions d'investissement 3,664,000.00 0.00
provisions reglementés 0.00 1,595,041.78
capitaux propres assimilés 3,664,000.00 1,595,041.78
2007 2008
dettes de financement 0.00 0.00
2007 2008
provisions durables pour risques
et charges 17,522,000.00 17,787,221.97
2007 2008
Fournisseurs et CR 273,897,000.00 551,279,324.11
client créditeurs, avances et
acomptes 304,090,000.00 898,509,781.89
personnel 2,503,000.00 11,889,310.37
organismes sociaux 1,345,000.00 1,935,052.40
Etat 125,855,000.00 103,149,808.38
comptes d'associés 500,000.00 505,346.00
autres créanciers 292,181,000.00 380,901,018.64
compte de régularisation passif 2,541,000.00 4,121,637.95
autres provisions pour risques et
charges 0.00 29,994,157.89
ecart de convertion passif 0.00 22,795.44
passif circulant 1,002,912,000.00 1,982,308,233.07
2007 2008
Crédits d'escompte 0.00 0.00
crédits de trésorerie 0.00 0.00
banque (solde créditeur) 29,597,000.00 469,405,375.75
trésorerie actif 29,597,000.00 469,405,375.75
e Bilancielle
tructure du CPC
3 4 5
e de Résultat
re du bilan
PRODUCTION (100%)
MARGE BRUTE
VALEUR AJOUTEE
EXCEDENT BRUT
D'EXPLOITATION
RESULTAT NET
CASHS FLOWS
2010 2011
2010 2011
Analyse du stock
e du financement permanent
2,450,960,168.23 3,000,000,000.00
Le chiffre d'affaire
2,500,000,000.00
Immobilisation produite par
0.00
l'entreprise elle-même
2,000,000,000.00 Variation de stocks de
353,402,938.12 produits
1,500,000,000.00 autres reprises sur
183,858,112.99 provisions d'exploitation
autres produits
1,000,000,000.00 d'exploitation
842,603.21
total produits d'exploitation
500,000,000.00
2,989,063,822.55
0.00
2007 2008 2009 2010 2011
0.00
2007 2008 2009 2010 2011
VALEUR AJOUTEE
2011
435,368,697.69 500,000,000.00
400,000,000.00
VALEUR AJOUTEE
300,000,000.00
200,000,000.00
100,000,000.00
0.00
2011 2007 2008 2009 2010 2011
334,026,170.15
100,000,000.00
60,000,000.00
2011
6,293,492.94 40,000,000.00
7,210,395.00
-916,902.06 20,000,000.00
0.00
2007 2008 2009 2010 2011
40,000,000.00
20,000,000.00
0.00
2007 2008 2009 2010 2011
-20,000,000.00
2011
12476812.54
6626643.6 RESULTAT NET
19830673.29 500,000,000.00
2092416569.86
450,000,000.00
400,000,000.00
350,000,000.00
300,000,000.00 RESULTAT NET
250,000,000.00
RESULTAT NET
500,000,000.00
450,000,000.00
2131350699.29
400,000,000.00
350,000,000.00
300,000,000.00 RESULTAT NET
250,000,000.00
200,000,000.00
150,000,000.00
100,000,000.00
2011
4649548152.15 50,000,000.00
3542609237.08 -
0 2007 2008 2009 2010 2011
120000000
8312157389.23
Actif immobilisé
2500000000
Analyse du stock
2500000000
stock de marchandises
2011 2000000000 stock de matières et
3,340,515.00 fournitures consommables
733,189,661.52 stock de produits en cours
1500000000
produits intern,et prod resid
produits finis
1000000000 achat consommé
ratio de rotation de stock
500000000
stock de marchandises
2000000000 stock de matières et
fournitures consommables
stock de produits en cours
1500000000
produits intern,et prod resid
136,750.06 produits finis
1000000000 achat consommé
ratio de rotation de stock
500000000
0
2007 2008 2009 2010 2011
2011
4,587,352,899.82
8,987,302.41
Evolution dees créances de l'AC
1,565,000,000.00 3,000,000,000.00
2,500,000,000.00
72,425,455.94
0.00 Fourniss, débiteur, avances Clients et CR
2,000,000,000.00 et accomptes
Personnel Etat
1,500,000,000.00 Comptes assoc Autres débiteurs
Comptes de régul actif CA
1,000,000,000.00 Délais de règlement clients
500,000,000.00
2011 0.00
1,840,800,000.00 07 0 8 09 10 11
2 0 20 2 0 20 2 0
1,881,216,000.00
88,545,624.67
15,312,869.76
323,063,584.03
438,414,821.36
4,587,352,899.82
2011
8,987,302.41
0.00
8,987,302.41
2011
1,565,000,000.00
2011
72,425,455.94
2011
1,534,894,242.23
2,182,666,052.68
19,461,066.60
159,181.99
271,246,861.65
545,252.16
483,445,146.50
105,015,206.82
37,909,225.45
0.00
4,635,342,236.08
2011
0.00
0.00
311,067,120.85
311,067,120.85
aire
produite par
e-même
ocks de
ses sur
xploitation
uits
d'exploitation
s externes
ersonnel
ploitation
d'exploitation
LEUR AJOUTEE
CEDENT BRUT
EXPLOITATION
AT FINANCIER
ON COURANT
RESULTAT NET
RESULTAT NET
ons en non
ons
s
ons corporelles
ons financières
mobilisé
actif circultant
ersion actif
ANT
andises
es et
nsommables
its en cours
,et prod resid
mé
n de stock
andises
es et
nsommables
its en cours
,et prod resid
mé
n de stock
ents et CR
t
tres débiteurs
Etude de l'équilibre fin
Analyse de la Solvab
Analyse de liquidit
Analyse de l'endettem
2007 2008 2009
Analyse de la rentabi
Analyse de la rentabi
102.35% 79.01%
Liquidité
700.00%
600.00%
Ratio de liquidité réduite=
500.00% Actifs Circulant - Stocks/
Passifs Circulant
400.00% Ratio de liquidité général=
Analyse de l'endettement Actifs Circulant / Passif
300.00% Circulant
2010 2011
200.00%
471.27% 468.53%
100.00%
74.01% 73.73%
0.00%
2007 2008 2009 2010 2011
Analyse de la rentabilité :
Analyse de la rentabilité :
Endettement
500.00%
2010 2011
450.00%
466,748,962.80 487,717,783.13
400.00%
5.83% 5.88%
69,593,813.42 109,465,856.98 350.00% Remboursement des dettes
à LT
300.00%
Ratio d'autonomie
8.36% 9.09% 250.00% financière
200.00%
150.00%
100.00%
50.00%
0.00%
2007 2008 2009 2010 2011
Evolution de la Re et Rcp
16.00%
14.00%
12.00%
Rentabilité des capitaux
10.00% propres
8.00% Rentabilité économique
6.00%
4.00%
2.00%
0.00%
2007 2008 2009 2010 2011
financier Fond de roulement (FR)
6,000,000,000.00
5,000,000,000.00
Fond de roulement (FR)
Besoin fond de roulement 4,000,000,000.00
Trésorerie nette
en MDHS
3,000,000,000.00
2,000,000,000.00
1,000,000,000.00
0.00
2007 2008 2009 2010
compris provisions
Besoin fond de roulement
5,000,000,000.00
4,500,000,000.00
4,000,000,000.00
endettement net global (y
compris provisions et 3,500,000,000.00
dividendes) (D)
3,000,000,000.00
en Dhs
2,500,000,000.00
2,000,000,000.00
1,500,000,000.00
1,000,000,000.00
500,000,000.00
0.00
2007 2008 2009 2010
Trésorerie nette
Ratio de liquidité réduite= 600,000,000.00
Actifs Circulant - Stocks/
Passifs Circulant 400,000,000.00
Ratio de liquidité général=
Actifs Circulant / Passif 200,000,000.00
Circulant
0.00
en DHS
-400,000,000.00
-600,000,000.00
-800,000,000.00
-200,000,000.00
-400,000,000.00
-600,000,000.00
-800,000,000.00
t
et Rcp
9 2010 2011
ment
9 2010 2011
2010 2011