| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 485.00 | 31 485.00 | | 31 485.00 |
AH Goodwill | 86 327 082.00 | 64 140 123.00 | 22 186 959.00 | 86 327 082.00 |
AR Technical installations, industrial equipment and tools | 1 427 449.00 | 1 403 740.00 | 23 708.00 | 1 427 449.00 |
AT Other tangible assets | 475 551.00 | 468 715.00 | 6 836.00 | 475 551.00 |
BH Other financial assets | 821 196.00 | | 821 196.00 | 821 196.00 |
BJ TOTAL (I) | 426 471 233.00 | 66 044 064.00 | 360 427 169.00 | 426 471 233.00 |
BV Advances and down payments on orders | 1 468.00 | | 1 468.00 | 1 468.00 |
BX Customers and related accounts | 439 014.00 | | 439 014.00 | 439 014.00 |
BZ Other receivables | 50 160 395.00 | | 50 160 395.00 | 50 160 395.00 |
CD Marketable securities | 233 014.00 | | 233 014.00 | 233 014.00 |
CF Cash and cash equivalents | 156 542.00 | | 156 542.00 | 156 542.00 |
CH Prepaid expenses | 109 898.00 | | 109 898.00 | 109 898.00 |
CJ TOTAL (II) | 51 100 331.00 | | 51 100 331.00 | 51 100 331.00 |
CO Grand total (0 to V) | 477 571 564.00 | 66 044 064.00 | 411 527 500.00 | 477 571 564.00 |
CU Other investments | 337 388 470.00 | | 337 388 470.00 | 337 388 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 056 000.00 | 102 056 000.00 | | 102 056 000.00 |
DB Share, merger, contribution premiums, etc. | 268 001 862.00 | 268 001 862.00 | | 268 001 862.00 |
DH Retained earnings | -75 894 329.00 | -76 164 763.00 | | -75 894 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 243.00 | 270 434.00 | | -6 243.00 |
DL TOTAL (I) | 294 157 290.00 | 294 163 533.00 | | 294 157 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 600 000.00 | 14 600 000.00 | | 6 600 000.00 |
DW Advances and down payments received on current orders | 5 972.00 | | | 5 972.00 |
DX Trade payables and related accounts | 924 979.00 | 1 523 390.00 | | 924 979.00 |
DY Tax and social security liabilities | 60 086.00 | 562 236.00 | | 60 086.00 |
EA Other liabilities | 109 779 174.00 | 95 548 499.00 | | 109 779 174.00 |
EC TOTAL (IV) | 117 370 210.00 | 112 234 125.00 | | 117 370 210.00 |
EE Grand total (I to V) | 411 527 500.00 | 406 397 657.00 | | 411 527 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 433 099.00 | | 5 433 099.00 | 5 433 099.00 |
FJ Net sales | 5 433 099.00 | | 5 433 099.00 | 5 433 099.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 433 099.00 | |
FW Other purchases and external expenses | | | 5 105 604.00 | |
FX Taxes, duties, and similar payments | | | 28 624.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 070.00 | |
GF Total Operating Expenses (II) | | | 5 155 299.00 | |
GG - OPERATING RESULT (I - II) | | | 277 800.00 | |
GK Income from other securities and fixed asset receivables | | | 42 432.00 | |
GL Other interest and similar income | | | 601.00 | |
GN Positive exchange differences | | | 4.00 | |
GP Total financial income (V) | | | 42 435.00 | |
GR Interest and similar expenses | | | 325 770.00 | |
GS Negative differences of foreign exchange | | | 709.00 | |
GU Total financial expenses (VI) | | | 326 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -284 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 374.00 | | |
HF Exceptional expenses on capital transactions | | 165.00 | | |
HH Total exceptional expenses (VIII) | | 540.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -540.00 | | |
HK Income tax | | 105 314.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 475 534.00 | 6 291 710.00 | | 5 475 534.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 481 777.00 | 6 021 275.00 | | 5 481 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 243.00 | 270 434.00 | | -6 243.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 426 456 316.00 | | 14 917.00 | 426 456 316.00 |
I3 DECREASES Total Financial Fixed Assets | | | 338 209 666.00 | |
I4 DECREASES Grand Total | | | 426 471 233.00 | |
IO DECREASES Total including other intangible assets | | | 86 358 567.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 903 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 358 567.00 | | | 86 358 567.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 903 000.00 | | | 1 903 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 338 194 749.00 | | 14 917.00 | 338 194 749.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 882 871.00 | 21 070.00 | | 1 882 871.00 |
PE DEPRECIATION Total including other intangible assets | 31 485.00 | | | 31 485.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 851 386.00 | 21 070.00 | | 1 851 386.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 64 140 123.00 | 64 140 123.00 | | 64 140 123.00 |
7B Total provisions for depreciation | 64 140 123.00 | 64 140 123.00 | | 64 140 123.00 |
7C Grand total | 64 140 123.00 | 64 140 123.00 | | 64 140 123.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 600 000.00 | | | 6 600 000.00 |
8B Suppliers and Related Accounts | 924 979.00 | 924 979.00 | | 924 979.00 |
8K Other liabilities (including liabilities related to repo transactions) | 610 271.00 | 610 271.00 | | 610 271.00 |
UT Other financial assets | 821 196.00 | | 821 196.00 | 821 196.00 |
UX Other trade receivables | 439 014.00 | 439 014.00 | | 439 014.00 |
VB VAT | 255 623.00 | 255 623.00 | | 255 623.00 |
VC Group and associates | 49 814 395.00 | 49 814 395.00 | | 49 814 395.00 |
VI Group and Associates | 109 168 903.00 | 109 168 903.00 | | 109 168 903.00 |
VK Loans repaid during the year | 8 000 000.00 | | | 8 000 000.00 |
VM Income taxes | 79 491.00 | 79 491.00 | | 79 491.00 |
VN Other taxes, similar payments | 10 887.00 | 10 887.00 | | 10 887.00 |
VS Prepaid expenses | 109 898.00 | 109 898.00 | | 109 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 530 503.00 | 50 709 307.00 | 821 196.00 | 51 530 503.00 |
VW VAT | 60 086.00 | 60 086.00 | | 60 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 364 239.00 | 110 764 239.00 | | 117 364 239.00 |
