| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
CJ TOTAL (II) | | | 44 618 316.00 | |
CO Grand total (0 to V) | | | 50 602 209.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 005 470.00 | 1 005 470.00 | | 1 005 470.00 |
DB Share, merger, contribution premiums, etc. | 426 878.00 | 428 978.00 | | 426 878.00 |
DL TOTAL (I) | 5 362 673.00 | 5 421 945.00 | | 5 362 673.00 |
DS Convertible Bond Issues | | 130.00 | | |
DU Loans and Debts from Credit Institutions (3) | 4 746 499.00 | 2 384 434.00 | | 4 746 499.00 |
DX Trade payables and related accounts | 26 721 990.00 | 27 513 112.00 | | 26 721 990.00 |
DY Tax and social security liabilities | 1 496 412.00 | 2 599 600.00 | | 1 496 412.00 |
EA Other liabilities | 482 527.00 | 1 101 042.00 | | 482 527.00 |
EB Prepaid income (2) | 1 244 684.00 | 1 025 972.00 | | 1 244 684.00 |
EC TOTAL (IV) | 46 027 662.00 | 47 422 044.00 | | 46 027 662.00 |
EE Grand total (I to V) | 50 602 209.00 | 52 942 801.00 | | 50 602 209.00 |
P2 LIABILITIES - Gross Technical Reserves | 41 275.00 | 733 981.00 | | 41 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 123 883 979.00 | |
FQ Other income | | | 2 177 130.00 | |
FR Total operating income (I) | | | 126 071 100.00 | |
FW Other purchases and external expenses | | | 5 725 217.00 | |
FX Taxes, duties, and similar payments | | | 834 473.00 | |
FY Salaries and Wages | | | 10 723 919.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 113 370.00 | |
GF Total Operating Expenses (II) | | | 126 416 387.00 | |
GG - OPERATING RESULT (I - II) | | | 654 721.00 | |
GP Total financial income (V) | | | 132 453.00 | |
GU Total financial expenses (VI) | | | 412 501.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -280 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 374 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 030 834.00 | 2 714 995.00 | | 1 030 834.00 |
HH Total exceptional expenses (VIII) | 1 485 599.00 | 1 303 743.00 | | 1 485 599.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -464 766.00 | 1 411 252.00 | | -464 766.00 |
R5 Net income of consolidated companies | 13 661.00 | 760 791.00 | | 13 661.00 |
R6 Group Income (Consolidated Net Income) | 41 274.00 | 716 667.00 | | 41 274.00 |
R7 Share of minority interests (Non-group income) | 1.00 | 18 315.00 | | 1.00 |
R8 Net income, group share (parent company share) | 41 276.00 | 733 881.00 | | 41 276.00 |