| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | 147 623.00 | | 147 623.00 | 147 623.00 |
AF Concessions, Patents and Similar Rights | 2 552.00 | 1 151.00 | 1 401.00 | 2 552.00 |
AJ Other Intangible Assets | 278 586.00 | 103 685.00 | 174 901.00 | 278 586.00 |
AT Other tangible assets | 45 282 171.00 | 21 857 690.00 | 23 424 480.00 | 45 282 171.00 |
BH Other financial assets | 158 723.00 | 11 550.00 | 147 173.00 | 158 723.00 |
BJ TOTAL (I) | 45 867 103.00 | 21 972 926.00 | 23 894 177.00 | 45 867 103.00 |
BN Goods in progress | 11 405 485.00 | 1 209 827.00 | 10 195 658.00 | 11 405 485.00 |
BX Customers and related accounts | 11 275 681.00 | 1 539 009.00 | 9 736 672.00 | 11 275 681.00 |
BZ Other receivables | 3 227 326.00 | | 3 227 326.00 | 3 227 326.00 |
CD Marketable securities | 4 858 407.00 | | 4 858 407.00 | 4 858 407.00 |
CF Cash and cash equivalents | 7 745 175.00 | | 7 745 175.00 | 7 745 175.00 |
CH Prepaid expenses | 6 391.00 | | 6 391.00 | 6 391.00 |
CJ TOTAL (II) | 38 512 073.00 | 2 748 836.00 | 35 763 237.00 | 38 512 073.00 |
CO Grand total (0 to V) | 84 379 176.00 | 21 961 376.00 | 59 657 414.00 | 84 379 176.00 |
CU Other investments | 8 718 814.00 | | 8 718 814.00 | 8 718 814.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 450 000.00 | 5 450 000.00 | | 5 450 000.00 |
DD Legal reserve (1) | 545 000.00 | | | 545 000.00 |
DG Other reserves | 16 737 266.00 | 13 380 897.00 | | 16 737 266.00 |
DH Retained earnings | 5 816 796.00 | | | 5 816 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 272 403.00 | | | 1 272 403.00 |
DK Regulated provisions | 16 502.00 | | | 16 502.00 |
DL TOTAL (I) | 25 053 188.00 | 22 459 849.00 | | 25 053 188.00 |
DR TOTAL (IV) | 1 317 579.00 | 1 012 059.00 | | 1 317 579.00 |
DU Loans and Debts from Credit Institutions (3) | 140 219.00 | | | 140 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 639 842.00 | 12 872 978.00 | | 19 639 842.00 |
DX Trade payables and related accounts | 8 786 245.00 | 8 440 773.00 | | 8 786 245.00 |
DY Tax and social security liabilities | 240 102.00 | | | 240 102.00 |
EA Other liabilities | 3 305 222.00 | 3 082 625.00 | | 3 305 222.00 |
EC TOTAL (IV) | 31 731 308.00 | 24 396 376.00 | | 31 731 308.00 |
EE Grand total (I to V) | 59 657 414.00 | 49 284 105.00 | | 59 657 414.00 |
EG Accrued income and payables due within one year | 576 865.00 | | | 576 865.00 |
P2 LIABILITIES - Gross Technical Reserves | 2 865 923.00 | 3 628 952.00 | | 2 865 923.00 |
P5 LIABILITIES - Reserves | 1 555 339.00 | 1 415 820.00 | | 1 555 339.00 |
P7 LIABILITIES - Retained Earnings | 1 555 339.00 | 1 415 820.00 | | 1 555 339.00 |
P8 LIABILITIES - Profit or Loss for the Year | 1 317 579.00 | 1 012 060.00 | | 1 317 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 67 554 155.00 | |
FG Production sold - services | 522 801.00 | | 522 801.00 | 522 801.00 |
FJ Net sales | | | 67 554 155.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 583.00 | |
FQ Other income | | | 2 407 931.00 | |
FR Total operating income (I) | | | 69 962 086.00 | |
FS Purchases of goods (including customs duties) | | | 45 166 005.00 | |
FW Other purchases and external expenses | | | 3 362 663.00 | |
FX Taxes, duties, and similar payments | | | 537 262.00 | |
FY Salaries and Wages | | | 285 474.00 | |
FZ Social Security Contributions | | | 7 292 747.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 671 745.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 66 030 421.00 | |
GG - OPERATING RESULT (I - II) | | | 3 924 251.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 293 200.00 | |
GL Other interest and similar income | | | 23 311.00 | |
GP Total financial income (V) | | | 15 155.00 | |
GR Interest and similar expenses | | | 1 804.00 | |
GU Total financial expenses (VI) | | | 131 052.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -108 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 815 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 38 500.00 | | | 38 500.00 |
HD Total exceptional income (VII) | 2 684 234.00 | 2 104 638.00 | | 2 684 234.00 |
HE Exceptional expenses on management operations | 42 567.00 | | | 42 567.00 |
HF Exceptional expenses on capital transactions | 31 104.00 | | | 31 104.00 |
HG Exceptional depreciation and provisions | 1 670.00 | | | 1 670.00 |
HH Total exceptional expenses (VIII) | 1 613 048.00 | 1 346 133.00 | | 1 613 048.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 071 186.00 | 758 504.00 | | 1 071 186.00 |
HK Income tax | -1 789 713.00 | -706 171.00 | | -1 789 713.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 879 399.00 | | | 1 879 399.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 606 996.00 | | | 606 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 272 403.00 | | | 1 272 403.00 |
R5 Net income of consolidated companies | 3 097 241.00 | 4 101 290.00 | | 3 097 241.00 |
R6 Group Income (Consolidated Net Income) | 3 097 241.00 | 4 101 290.00 | | 3 097 241.00 |
R7 Share of minority interests (Non-group income) | 231 319.00 | 472 337.00 | | 231 319.00 |
R8 Net income, group share (parent company share) | 2 865 923.00 | 3 628 952.00 | | 2 865 923.00 |
| |
| 5 - Income statement (continued) | Amount year N | Amount year N-1 | | |
0G ACQUISITIONS Total General Total | 8 810 723.00 | | 104 940.00 | 8 810 723.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 721 714.00 | |
I4 DECREASES Grand Total | | 63 531.00 | 8 852 132.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IO DECREASES Total including other intangible assets | | | 2 552.00 | |
IY DECREASES Total Tangible Fixed Assets | | 63 531.00 | 127 867.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 552.00 | | | 2 552.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 458.00 | | 104 940.00 | 86 458.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 721 714.00 | | | 8 721 714.00 |
| |
| 6 - Income statement (continued) | Amount year N | Amount year N-1 | | |
0N DEPRECIATION Grand Total | 26 176.00 | 26 666.00 | 32 427.00 | 26 176.00 |
PE DEPRECIATION Total including other intangible assets | 300.00 | 851.00 | | 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 876.00 | 25 815.00 | 32 427.00 | 25 876.00 |
| |
| 7 - Income statement (continued) | Amount year N | Amount year N-1 | | |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 831.00 | 1 670.00 | | 14 831.00 |
7C Grand total | 14 831.00 | 1 670.00 | | 14 831.00 |
UJ - Exceptional | | 1 670.00 | | |
| |
| 8 - Income statement (continued) | Amount year N | Amount year N-1 | | |
8B Suppliers and Related Accounts | 30 398.00 | 30 398.00 | | 30 398.00 |
8C Staff and Related Accounts | 15 284.00 | 15 284.00 | | 15 284.00 |
8D Social Security and Other Social Organizations | 50 807.00 | 50 807.00 | | 50 807.00 |
8E Income Taxes | 92 213.00 | 92 213.00 | | 92 213.00 |
UT Other financial assets | 2 900.00 | | 2 900.00 | 2 900.00 |
UX Other trade receivables | 122 682.00 | 122 682.00 | | 122 682.00 |
VB VAT | 5 398.00 | 5 398.00 | | 5 398.00 |
VC Group and associates | 1 895 922.00 | 1 895 922.00 | | 1 895 922.00 |
VH Loans with a maturity of more than one year at origin | 140 219.00 | 69 833.00 | 70 386.00 | 140 219.00 |
VI Group and Associates | 236 532.00 | 236 532.00 | | 236 532.00 |
VK Loans repaid during the year | 196 421.00 | | | 196 421.00 |
VN Other taxes, similar payments | 4 031.00 | 4 031.00 | | 4 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 56 844.00 | 56 844.00 | | 56 844.00 |
VS Prepaid expenses | 6 391.00 | 6 391.00 | | 6 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 037 324.00 | 2 034 424.00 | 2 900.00 | 2 037 324.00 |
VW VAT | 24 954.00 | 24 954.00 | | 24 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 647 252.00 | 576 865.00 | 70 386.00 | 647 252.00 |
