| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 220.00 | 5 220.00 | | 5 220.00 |
AJ Other Intangible Assets | 1 905 869.00 | | 1 905 869.00 | 1 905 869.00 |
AP Buildings | 1 273 271.00 | 510 598.00 | 762 672.00 | 1 273 271.00 |
AR Technical installations, industrial equipment and tools | 161 826.00 | 159 024.00 | 2 802.00 | 161 826.00 |
AT Other tangible assets | 1 504 380.00 | 1 479 973.00 | 24 406.00 | 1 504 380.00 |
AV Fixed assets in progress | 9 400.00 | | 9 400.00 | 9 400.00 |
BD Other fixed assets | 2 057.00 | | 2 057.00 | 2 057.00 |
BH Other financial assets | 475 589.00 | | 475 589.00 | 475 589.00 |
BJ TOTAL (I) | 115 182 344.00 | 2 154 817.00 | 113 027 527.00 | 115 182 344.00 |
BX Customers and related accounts | 7 775 678.00 | | 7 775 678.00 | 7 775 678.00 |
BZ Other receivables | 97 521 169.00 | | 97 521 169.00 | 97 521 169.00 |
CD Marketable securities | 1 659 709.00 | | 1 659 709.00 | 1 659 709.00 |
CF Cash and cash equivalents | 3 286 591.00 | | 3 286 591.00 | 3 286 591.00 |
CH Prepaid expenses | 29 794.00 | | 29 794.00 | 29 794.00 |
CJ TOTAL (II) | 110 272 943.00 | | 110 272 943.00 | 110 272 943.00 |
CO Grand total (0 to V) | 227 508 865.00 | 2 154 817.00 | 225 354 047.00 | 227 508 865.00 |
CU Other investments | 109 844 729.00 | | 109 844 729.00 | 109 844 729.00 |
CW Deferred expenses or loan issuance costs | 2 053 576.00 | | 2 053 576.00 | 2 053 576.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 594 271.00 | | | 22 594 271.00 |
DB Share, merger, contribution premiums, etc. | 20 218 778.00 | | | 20 218 778.00 |
DD Legal reserve (1) | 3 717 728.00 | | | 3 717 728.00 |
DE Statutory or contractual reserves | 2 710 769.00 | | | 2 710 769.00 |
DF Regulated reserves (1) | 7 041 640.00 | | | 7 041 640.00 |
DH Retained earnings | 9 779 417.00 | | | 9 779 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 803 090.00 | | | 5 803 090.00 |
DJ Investment subsidies | 43 352.00 | | | 43 352.00 |
DK Regulated provisions | 31 295.00 | | | 31 295.00 |
DL TOTAL (I) | 71 940 344.00 | | | 71 940 344.00 |
DP Provisions for Risks | 1 499 900.00 | | | 1 499 900.00 |
DR TOTAL (IV) | 1 499 900.00 | | | 1 499 900.00 |
DT Other Bond Issues | 137 000 000.00 | | | 137 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 9 739 642.00 | | | 9 739 642.00 |
DX Trade payables and related accounts | 383 527.00 | | | 383 527.00 |
DY Tax and social security liabilities | 1 851 896.00 | | | 1 851 896.00 |
DZ Fixed asset liabilities and related accounts | 20 231.00 | | | 20 231.00 |
EA Other liabilities | 2 918 503.00 | | | 2 918 503.00 |
EC TOTAL (IV) | 151 913 802.00 | | | 151 913 802.00 |
EE Grand total (I to V) | 225 354 047.00 | | | 225 354 047.00 |
EG Accrued income and payables due within one year | 9 513 802.00 | | | 9 513 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 489 698.00 | | 1 489 698.00 | 1 489 698.00 |
FJ Net sales | 1 489 698.00 | | 1 489 698.00 | 1 489 698.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 452 865.00 | |
FQ Other income | | | 5 005 781.00 | |
FR Total operating income (I) | | | 6 948 344.00 | |
FW Other purchases and external expenses | | | 1 215 911.00 | |
FX Taxes, duties, and similar payments | | | 290 025.00 | |
FY Salaries and Wages | | | 1 548 955.00 | |
FZ Social Security Contributions | | | 681 443.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 455 719.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 442 064.00 | |
GE Other Expenses | | | 370 641.00 | |
GF Total Operating Expenses (II) | | | 5 004 760.00 | |
GG - OPERATING RESULT (I - II) | | | 1 943 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 646 495.00 | |
GL Other interest and similar income | | | 1 600 124.00 | |
GN Positive exchange differences | | | 157.00 | |
GO Net income from sales of marketable securities | | | 30 016.00 | |
GP Total financial income (V) | | | 8 276 794.00 | |
GR Interest and similar expenses | | | 4 190 263.00 | |
GS Negative differences of foreign exchange | | | 153.00 | |
GT Net expenses on sales of marketable securities | | | 327 934.00 | |
GU Total financial expenses (VI) | | | 4 518 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 758 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 702 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 48 288.00 | | | 48 288.00 |
A3 TOTAL ASSETS | 5 005 779.00 | | | 5 005 779.00 |
HB Exceptional income from capital transactions | 34 398.00 | | | 34 398.00 |
HC Reversals of provisions and transfers of expenses | 4 683.00 | | | 4 683.00 |
HD Total exceptional income (VII) | 39 082.00 | | | 39 082.00 |
HF Exceptional expenses on capital transactions | 2 874.00 | | | 2 874.00 |
HH Total exceptional expenses (VIII) | 2 874.00 | | | 2 874.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36 207.00 | | | 36 207.00 |
HK Income tax | -64 857.00 | | | -64 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 264 221.00 | | | 15 264 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 461 130.00 | | | 9 461 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 803 090.00 | | | 5 803 090.00 |
