| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
A2 TOTAL ASSETS | | | 117 641 000.00 | |
AJ Other Intangible Assets | | | 30 111 000.00 | |
AT Other tangible assets | | | 257 205 000.00 | |
BH Other financial assets | | | 2 807 000.00 | |
BJ TOTAL (I) | 110 969 498.00 | | 110 969 498.00 | 110 969 498.00 |
BN Goods in progress | | | 85 037 000.00 | |
BX Customers and related accounts | | | 88 920 000.00 | |
CD Marketable securities | 4 076 262.00 | | 4 076 262.00 | 4 076 262.00 |
CJ TOTAL (II) | 4 076 262.00 | | 4 076 262.00 | 4 076 262.00 |
CO Grand total (0 to V) | 115 045 760.00 | | 115 045 760.00 | 115 045 760.00 |
CU Other investments | 110 969 498.00 | | 110 969 498.00 | 110 969 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 71 456.00 | 71 456.00 | | 71 456.00 |
DB Share, merger, contribution premiums, etc. | 36 938 937.00 | 36 938 937.00 | | 36 938 937.00 |
DD Legal reserve (1) | 7 146.00 | 7 146.00 | | 7 146.00 |
DG Other reserves | 244 521 000.00 | 241 697 000.00 | | 244 521 000.00 |
DH Retained earnings | 59 883 200.00 | 54 164 697.00 | | 59 883 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 050 142.00 | 11 077 702.00 | | 8 050 142.00 |
DK Regulated provisions | 175 095.00 | 167 541.00 | | 175 095.00 |
DL TOTAL (I) | 105 125 976.00 | 102 427 480.00 | | 105 125 976.00 |
DR TOTAL (IV) | 65 058 000.00 | 17 286 000.00 | | 65 058 000.00 |
DU Loans and Debts from Credit Institutions (3) | 9 900 050.00 | 13 200 043.00 | | 9 900 050.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 256 000.00 | 120 209 000.00 | | 98 256 000.00 |
DX Trade payables and related accounts | 19 734.00 | 19 620.00 | | 19 734.00 |
EA Other liabilities | 71 204 000.00 | 78 708 000.00 | | 71 204 000.00 |
EC TOTAL (IV) | 9 919 784.00 | 13 219 663.00 | | 9 919 784.00 |
EE Grand total (I to V) | 115 045 760.00 | 115 647 143.00 | | 115 045 760.00 |
P7 LIABILITIES - Retained Earnings | 310 808 000.00 | 310 491 000.00 | | 310 808 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 513 582 000.00 | |
FJ Net sales | | | 513 582 000.00 | |
FQ Other income | | | 30 669 000.00 | |
FR Total operating income (I) | | | 544 251 000.00 | |
FW Other purchases and external expenses | | | 133 563.00 | |
GE Other Expenses | | | 60 816 000.00 | |
GF Total Operating Expenses (II) | | | 133 563.00 | |
GG - OPERATING RESULT (I - II) | | | -133 563.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 8 364 629.00 | |
GU Total financial expenses (VI) | | | 173 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 191 259.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 057 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 7 554.00 | 8 916.00 | | 7 554.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 554.00 | -8 916.00 | | -7 554.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 364 629.00 | 11 551 311.00 | | 8 364 629.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 314 486.00 | 473 609.00 | | 314 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 050 142.00 | 11 077 702.00 | | 8 050 142.00 |
R6 Group Income (Consolidated Net Income) | 22 627 000.00 | 366 911 000.00 | | 22 627 000.00 |
R7 Share of minority interests (Non-group income) | -12 502 000.00 | -20 251 000.00 | | -12 502 000.00 |
R8 Net income, group share (parent company share) | 10 125 000.00 | 16 440 000.00 | | 10 125 000.00 |
| |
| 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 | 110 969 498.00 | | | 110 969 498.00 |
I3 DECREASES Total Financial Fixed Assets | | | 110 969 498.00 | |
I4 DECREASES Grand Total | | | 110 969 498.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 110 969 498.00 | | | 110 969 498.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 19 734.00 | 19 734.00 | | 19 734.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VH Loans with a maturity of more than one year at origin | 9 900 000.00 | 3 300 000.00 | 6 600 000.00 | 9 900 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 919 784.00 | 3 319 784.00 | 6 600 000.00 | 9 919 784.00 |
