| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 000 000.00 | | 7 000 000.00 | 7 000 000.00 |
AJ Other Intangible Assets | 783 000 000.00 | 759 000 000.00 | 24 000 000.00 | 783 000 000.00 |
AP Buildings | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
AR Technical installations, industrial equipment and tools | 114 000 000.00 | 108 000 000.00 | 6 000 000.00 | 114 000 000.00 |
BB Receivables related to investments | 26 000 000.00 | 26 000 000.00 | | 26 000 000.00 |
BJ TOTAL (I) | 938 000 000.00 | 899 000 000.00 | 39 000 000.00 | 938 000 000.00 |
BL Raw materials, supplies | 442 000 000.00 | 13 000 000.00 | 429 000 000.00 | 442 000 000.00 |
BV Advances and down payments on orders | 10 000 000.00 | 2 000 000.00 | 8 000 000.00 | 10 000 000.00 |
BX Customers and related accounts | 67 000 000.00 | 4 000 000.00 | 62 000 000.00 | 67 000 000.00 |
BZ Other receivables | 530 000 000.00 | | 530 000 000.00 | 530 000 000.00 |
CH Prepaid expenses | 4 000 000.00 | | 4 000 000.00 | 4 000 000.00 |
CJ TOTAL (II) | 1 053 000 000.00 | 19 000 000.00 | 1 033 000 000.00 | 1 053 000 000.00 |
CO Grand total (0 to V) | 1 991 000 000.00 | 918 000 000.00 | 1 072 000 000.00 | 1 991 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 000 000.00 | 95 000 000.00 | | 95 000 000.00 |
DD Legal reserve (1) | 10 000 000.00 | 10 000 000.00 | | 10 000 000.00 |
DG Other reserves | 33 000 000.00 | 33 000 000.00 | | 33 000 000.00 |
DH Retained earnings | 151 000 000.00 | 160 000 000.00 | | 151 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 000 000.00 | -9 000 000.00 | | -1 000 000.00 |
DL TOTAL (I) | 290 000 000.00 | 291 000 000.00 | | 290 000 000.00 |
DQ Provisions for Expenses | 143 000 000.00 | 80 000 000.00 | | 143 000 000.00 |
DR TOTAL (IV) | 143 000 000.00 | 80 000 000.00 | | 143 000 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000 000.00 | 3 000 000.00 | | 1 000 000.00 |
DX Trade payables and related accounts | 579 000 000.00 | 538 000 000.00 | | 579 000 000.00 |
DY Tax and social security liabilities | 27 000 000.00 | 29 000 000.00 | | 27 000 000.00 |
DZ Fixed asset liabilities and related accounts | 2 000 000.00 | 3 000 000.00 | | 2 000 000.00 |
EA Other liabilities | 2 000 000.00 | 73 000 000.00 | | 2 000 000.00 |
EB Prepaid income (2) | 25 000 000.00 | 25 000 000.00 | | 25 000 000.00 |
EC TOTAL (IV) | 639 000 000.00 | 674 000 000.00 | | 639 000 000.00 |
EE Grand total (I to V) | 1 072 000 000.00 | 1 045 000 000.00 | | 1 072 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 542 000 000.00 | |
FJ Net sales | | | 1 542 000 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 61 000 000.00 | |
FQ Other income | | | 30 000 000.00 | |
FR Total operating income (I) | | | 1 633 000 000.00 | |
FV Inventory change (raw materials and supplies) | | | 995 000 000.00 | |
FW Other purchases and external expenses | | | 318 000 000.00 | |
FX Taxes, duties, and similar payments | | | 33 000 000.00 | |
FY Salaries and Wages | | | 66 000 000.00 | |
FZ Social Security Contributions | | | 32 000 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 000 000.00 | |
GB Operating Expenses - Provisions | | | 11 000 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 13 000 000.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 116 000 000.00 | |
GE Other Expenses | | | 51 000 000.00 | |
GF Total Operating Expenses (II) | | | 1 640 000 000.00 | |
GG - OPERATING RESULT (I - II) | | | -7 000 000.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 1 000 000.00 | |
GN Positive exchange differences | | | 10 000 000.00 | |
GP Total financial income (V) | | | 11 000 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 5 000 000.00 | |
GS Negative differences of foreign exchange | | | 1 000 000.00 | |
GU Total financial expenses (VI) | | | 6 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 000 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 2 000 000.00 | | | 2 000 000.00 |
HD Total exceptional income (VII) | 2 000 000.00 | | | 2 000 000.00 |
HE Exceptional expenses on management operations | 1 000 000.00 | 2 000 000.00 | | 1 000 000.00 |
HH Total exceptional expenses (VIII) | 1 000 000.00 | 2 000 000.00 | | 1 000 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000 000.00 | -2 000 000.00 | | 1 000 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 646 000 000.00 | 1 665 000 000.00 | | 1 646 000 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 647 000 000.00 | 1 674 000 000.00 | | 1 647 000 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 000 000.00 | -9 000 000.00 | | -1 000 000.00 |
