| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | 2 008 000.00 | |
BJ TOTAL (I) | | | 429 517 000.00 | |
BX Customers and related accounts | | | 3 241 000.00 | |
CD Marketable securities | | | 169 000.00 | |
CF Cash and cash equivalents | | | 9 713 000.00 | |
CJ TOTAL (II) | | | 110 285 000.00 | |
CO Grand total (0 to V) | | | 539 801 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 206 000.00 | 13 206 000.00 | | 13 206 000.00 |
DL TOTAL (I) | 8 713 000.00 | 9 144 000.00 | | 8 713 000.00 |
DR TOTAL (IV) | 162 468 000.00 | 155 887 000.00 | | 162 468 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 273 712 000.00 | 277 506 000.00 | | 273 712 000.00 |
DX Trade payables and related accounts | 2 582 000.00 | 3 288 000.00 | | 2 582 000.00 |
EC TOTAL (IV) | 368 469 000.00 | 361 979 000.00 | | 368 469 000.00 |
EE Grand total (I to V) | 539 801 000.00 | 527 228 000.00 | | 539 801 000.00 |
P2 LIABILITIES - Gross Technical Reserves | -432 000.00 | -252 000.00 | | -432 000.00 |
P7 LIABILITIES - Retained Earnings | 151 000.00 | 218 000.00 | | 151 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 24 829 000.00 | |
FQ Other income | | | 4 825 000.00 | |
FR Total operating income (I) | | | 29 655 000.00 | |
FX Taxes, duties, and similar payments | | | -1 647 000.00 | |
FZ Social Security Contributions | | | -4 005 000.00 | |
GE Other Expenses | | | -6 876 000.00 | |
GF Total Operating Expenses (II) | | | 27 052 000.00 | |
GG - OPERATING RESULT (I - II) | | | 2 602 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GU Total financial expenses (VI) | | | 4 644 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 523 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 921 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 18 136 000.00 | 21 219 000.00 | | 18 136 000.00 |
HH Total exceptional expenses (VIII) | -16 714 000.00 | -19 410 000.00 | | -16 714 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 422 000.00 | 1 808 000.00 | | 1 422 000.00 |
HK Income tax | | -2 000.00 | | |
R5 Net income of consolidated companies | -499 000.00 | -314 000.00 | | -499 000.00 |
R6 Group Income (Consolidated Net Income) | -499 000.00 | -314 000.00 | | -499 000.00 |
R7 Share of minority interests (Non-group income) | 67 000.00 | 62 000.00 | | 67 000.00 |
R8 Net income, group share (parent company share) | -432 000.00 | -252 000.00 | | -432 000.00 |