| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 840 000.00 | 9 571 000.00 | 4 269 000.00 | 13 840 000.00 |
AH Goodwill | 6 657 000.00 | 6 256 000.00 | 400 000.00 | 6 657 000.00 |
AJ Other Intangible Assets | 12 921 000.00 | 12 390 000.00 | 531 000.00 | 12 921 000.00 |
AR Technical installations, industrial equipment and tools | 1 004 000.00 | 963 000.00 | 41 000.00 | 1 004 000.00 |
AT Other tangible assets | 4 992 000.00 | 3 994 000.00 | 999 000.00 | 4 992 000.00 |
AV Fixed assets in progress | 686 000.00 | | 686 000.00 | 686 000.00 |
BB Receivables related to investments | 21 000 000.00 | | 21 000 000.00 | 21 000 000.00 |
BD Other fixed assets | 742 000.00 | 544 000.00 | 198 000.00 | 742 000.00 |
BH Other financial assets | 35 000.00 | | 35 000.00 | 35 000.00 |
BJ TOTAL (I) | 122 184 000.00 | 40 754 000.00 | 81 431 000.00 | 122 184 000.00 |
BL Raw materials, supplies | 2 383 000.00 | 147 000.00 | 2 236 000.00 | 2 383 000.00 |
BN Goods in progress | 805 000.00 | | 805 000.00 | 805 000.00 |
BR Intermediate and finished products | 392 000.00 | 81 000.00 | 311 000.00 | 392 000.00 |
BV Advances and down payments on orders | 331 000.00 | | 331 000.00 | 331 000.00 |
BX Customers and related accounts | 15 796 000.00 | 813 000.00 | 14 983 000.00 | 15 796 000.00 |
BZ Other receivables | 40 821 000.00 | 6 282 000.00 | 34 539 000.00 | 40 821 000.00 |
CD Marketable securities | 18 976 000.00 | 40 000.00 | 18 936 000.00 | 18 976 000.00 |
CF Cash and cash equivalents | 44 105 000.00 | | 44 105 000.00 | 44 105 000.00 |
CH Prepaid expenses | 3 442 000.00 | | 3 442 000.00 | 3 442 000.00 |
CJ TOTAL (II) | 127 052 000.00 | 7 364 000.00 | 119 688 000.00 | 127 052 000.00 |
CN Currency translation adjustments (V) | 337 000.00 | | 337 000.00 | 337 000.00 |
CO Grand total (0 to V) | 249 573 000.00 | 48 118 000.00 | 201 456 000.00 | 249 573 000.00 |
CS Evaluated investments - equity method | 60 308 000.00 | 7 036 000.00 | 53 272 000.00 | 60 308 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 500 000.00 | 16 500 000.00 | | 16 500 000.00 |
DD Legal reserve (1) | 1 650 000.00 | 1 650 000.00 | | 1 650 000.00 |
DG Other reserves | 10 855 000.00 | 10 855 000.00 | | 10 855 000.00 |
DH Retained earnings | 32 650 000.00 | 34 695 000.00 | | 32 650 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 000.00 | -2 045 000.00 | | 13 000.00 |
DL TOTAL (I) | 61 668 000.00 | 61 655 000.00 | | 61 668 000.00 |
DP Provisions for Risks | 3 814 000.00 | 4 006 000.00 | | 3 814 000.00 |
DQ Provisions for Expenses | 787 000.00 | 292 000.00 | | 787 000.00 |
DR TOTAL (IV) | 4 601 000.00 | 4 298 000.00 | | 4 601 000.00 |
DU Loans and Debts from Credit Institutions (3) | 5 000 000.00 | 6 707 000.00 | | 5 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 378 000.00 | 413 000.00 | | 378 000.00 |
DX Trade payables and related accounts | 46 627 000.00 | 43 683 000.00 | | 46 627 000.00 |
DY Tax and social security liabilities | 17 894 000.00 | 16 801 000.00 | | 17 894 000.00 |
DZ Fixed asset liabilities and related accounts | 246 000.00 | 176 000.00 | | 246 000.00 |
EA Other liabilities | 2 845 000.00 | 3 317 000.00 | | 2 845 000.00 |
EB Prepaid income (2) | 117 000.00 | 117 000.00 | | 117 000.00 |
EC TOTAL (IV) | 72 991 000.00 | 71 098 000.00 | | 72 991 000.00 |
EE Grand total (I to V) | 201 456 000.00 | 200 267 000.00 | | 201 456 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 187 523 000.00 | |
FM Inventory production | | | 126 000.00 | |
FO Operating subsidies | | | 4 766 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 141 000.00 | |
FQ Other income | | | 3 015 000.00 | |
FR Total operating income (I) | | | 199 571 000.00 | |
FS Purchases of goods (including customs duties) | | | 8 805 000.00 | |
FU Purchases of raw materials and other supplies | | | 8 805 000.00 | |
FV Inventory change (raw materials and supplies) | | | 724 000.00 | |
FW Other purchases and external expenses | | | 104 183 000.00 | |
FX Taxes, duties, and similar payments | | | 3 026 000.00 | |
FY Salaries and Wages | | | 49 090 000.00 | |
FZ Social Security Contributions | | | 19 106 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 561 000.00 | |
GB Operating Expenses - Provisions | | | 3 404 000.00 | |
GE Other Expenses | | | 5 534 000.00 | |
GF Total Operating Expenses (II) | | | 195 430 000.00 | |
GG - OPERATING RESULT (I - II) | | | 4 140 000.00 | |
GP Total financial income (V) | | | 1 153 000.00 | |
GU Total financial expenses (VI) | | | 4 099 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 946 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 195 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 99 000.00 | 1 915 000.00 | | 99 000.00 |
HH Total exceptional expenses (VIII) | 1 044 000.00 | 5 228 000.00 | | 1 044 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -945 000.00 | -3 313 000.00 | | -945 000.00 |
HK Income tax | -236 000.00 | 1 544 000.00 | | -236 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 000.00 | -2 045 000.00 | | 13 000.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
MY DECREASES Transfers to tangible fixed assets in progress | 27.00 | | | 27.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 17 894 000.00 | | | 17 894 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 246 000.00 | | | 246 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 845 000.00 | | | 2 845 000.00 |
UL Receivables related to investments | | 21 000 000.00 | 21 000 000.00 | |
UT Other financial assets | 1 000.00 | 34 000.00 | 35 000.00 | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 000.00 | 21 034 000.00 | 21 035 000.00 | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 928 000.00 | 258 000.00 | 125 186 000.00 | 124 928 000.00 |
