| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 29 263 000.00 | |
BX Customers and related accounts | | | 3 109 000.00 | |
CJ TOTAL (II) | | | 10 990 000.00 | |
CO Grand total (0 to V) | | | 40 254 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 297 000.00 | | | 4 297 000.00 |
DB Share, merger, contribution premiums, etc. | 2 715 000.00 | | | 2 715 000.00 |
DL TOTAL (I) | 8 837 000.00 | | | 8 837 000.00 |
DR TOTAL (IV) | 1 140 000.00 | | | 1 140 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 355 000.00 | | | 21 355 000.00 |
DX Trade payables and related accounts | 3 392 000.00 | | | 3 392 000.00 |
EA Other liabilities | 5 530 000.00 | | | 5 530 000.00 |
EC TOTAL (IV) | 30 277 000.00 | | | 30 277 000.00 |
EE Grand total (I to V) | 40 254 000.00 | | | 40 254 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 716 000.00 | | | 716 000.00 |
P5 LIABILITIES - Reserves | 1 481 000.00 | | | 1 481 000.00 |
P7 LIABILITIES - Retained Earnings | 957 000.00 | | | 957 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 31 226 000.00 | |
FQ Other income | | | 1 003 000.00 | |
FR Total operating income (I) | | | 32 229 000.00 | |
FX Taxes, duties, and similar payments | | | 2 503 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 681 000.00 | |
GF Total Operating Expenses (II) | | | 28 574 000.00 | |
GG - OPERATING RESULT (I - II) | | | 3 654 000.00 | |
GP Total financial income (V) | | | 2 000.00 | |
GU Total financial expenses (VI) | | | -2 940 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 938 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 717 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | -374 000.00 | | | -374 000.00 |
HK Income tax | -151 000.00 | | | -151 000.00 |
R5 Net income of consolidated companies | 191 000.00 | | | 191 000.00 |
R6 Group Income (Consolidated Net Income) | 191 000.00 | | | 191 000.00 |
R7 Share of minority interests (Non-group income) | -524 000.00 | | | -524 000.00 |
R8 Net income, group share (parent company share) | 716 000.00 | | | 716 000.00 |