| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | | | 3 581 000.00 | |
AJ Other Intangible Assets | | | 522 000.00 | |
AT Other tangible assets | | | 7 493 000.00 | |
BH Other financial assets | | | 69 000.00 | |
BJ TOTAL (I) | | | 11 665 000.00 | |
BX Customers and related accounts | | | 7 963 000.00 | |
BZ Other receivables | | | 4 246 000.00 | |
CD Marketable securities | | | 1 457 000.00 | |
CF Cash and cash equivalents | | | 4 465 000.00 | |
CJ TOTAL (II) | | | 18 895 000.00 | |
CO Grand total (0 to V) | | | 30 560 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 420 000.00 | 5 420 000.00 | | 5 420 000.00 |
DB Share, merger, contribution premiums, etc. | 1 047 000.00 | 1 047 000.00 | | 1 047 000.00 |
DD Legal reserve (1) | -2 522 000.00 | -2 396 000.00 | | -2 522 000.00 |
DL TOTAL (I) | 3 957 000.00 | 4 886 000.00 | | 3 957 000.00 |
DR TOTAL (IV) | 2 975 000.00 | 2 566 000.00 | | 2 975 000.00 |
DU Loans and Debts from Credit Institutions (3) | 4 509 000.00 | 5 384 000.00 | | 4 509 000.00 |
DX Trade payables and related accounts | 2 608 000.00 | 2 505 000.00 | | 2 608 000.00 |
EE Grand total (I to V) | 30 560 000.00 | 31 317 000.00 | | 30 560 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 3 000.00 | 814 000.00 | | 3 000.00 |
P5 LIABILITIES - Reserves | 131 000.00 | 115 000.00 | | 131 000.00 |
P6 LIABILITIES - Revaluation Adjustments | 48 000.00 | 153 000.00 | | 48 000.00 |
P7 LIABILITIES - Retained Earnings | 179 000.00 | 272 000.00 | | 179 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 41 258 000.00 | |
FR Total operating income (I) | | | 41 258 000.00 | |
FW Other purchases and external expenses | | | -5 381 000.00 | |
FX Taxes, duties, and similar payments | | | -1 139 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | -1 491 000.00 | |
GG - OPERATING RESULT (I - II) | | | 730 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GU Total financial expenses (VI) | | | -91 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 674 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -157 000.00 | -344 000.00 | | -157 000.00 |
R5 Net income of consolidated companies | 517 000.00 | 1 434 000.00 | | 517 000.00 |
R6 Group Income (Consolidated Net Income) | 50 000.00 | 967 000.00 | | 50 000.00 |
R7 Share of minority interests (Non-group income) | 48 000.00 | 153 000.00 | | 48 000.00 |
R8 Net income, group share (parent company share) | 3 000.00 | 814 000.00 | | 3 000.00 |