| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A2 TOTAL ASSETS | | | 1 866 000.00 | |
AJ Other Intangible Assets | | | 686 000.00 | |
BJ TOTAL (I) | | | 488 993 000.00 | |
BX Customers and related accounts | | | 43 898 000.00 | |
CF Cash and cash equivalents | | | 19 702 000.00 | |
CJ TOTAL (II) | | | 125 212 000.00 | |
CO Grand total (0 to V) | | | 614 205 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 88 418 000.00 | 70 466 000.00 | | 88 418 000.00 |
DB Share, merger, contribution premiums, etc. | 123 397 000.00 | 103 350 000.00 | | 123 397 000.00 |
DL TOTAL (I) | 244 336 000.00 | 142 222 000.00 | | 244 336 000.00 |
DR TOTAL (IV) | 1 608 000.00 | 2 228 000.00 | | 1 608 000.00 |
DU Loans and Debts from Credit Institutions (3) | 8 774 000.00 | 224 000.00 | | 8 774 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 162 000.00 | 4 025 000.00 | | 5 162 000.00 |
DX Trade payables and related accounts | 29 712 000.00 | 28 135 000.00 | | 29 712 000.00 |
DY Tax and social security liabilities | 38 386 000.00 | 45 686 000.00 | | 38 386 000.00 |
EC TOTAL (IV) | 363 363 000.00 | 200 887 000.00 | | 363 363 000.00 |
EE Grand total (I to V) | 614 205 000.00 | 604 397 000.00 | | 614 205 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 4 672 000.00 | 9 804 000.00 | | 4 672 000.00 |
P7 LIABILITIES - Retained Earnings | 2 898 000.00 | 2 810 000.00 | | 2 898 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 198 261 000.00 | |
FR Total operating income (I) | | | 198 261 000.00 | |
FW Other purchases and external expenses | | | 29 865 000.00 | |
FX Taxes, duties, and similar payments | | | 6 869 000.00 | |
FY Salaries and Wages | | | 109 173 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 449 000.00 | |
GF Total Operating Expenses (II) | | | 147 237 000.00 | |
GG - OPERATING RESULT (I - II) | | | 51 024 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 182 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 404 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
R6 Group Income (Consolidated Net Income) | 4 856 000.00 | 9 753 000.00 | | 4 856 000.00 |
R7 Share of minority interests (Non-group income) | 184 000.00 | -51 000.00 | | 184 000.00 |
R8 Net income, group share (parent company share) | 4 672 000.00 | 9 804 000.00 | | 4 672 000.00 |