| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | | | 29 130 000.00 | |
A4 Equity method investments | | | 14 489 000.00 | |
AJ Other Intangible Assets | | | 56 130 000.00 | |
AT Other tangible assets | | | 2 147 483 647.00 | |
BH Other financial assets | | | 28 505 000.00 | |
BJ TOTAL (I) | | | 2 147 483 647.00 | |
BL Raw materials, supplies | | | 57 165 000.00 | |
BX Customers and related accounts | | | 45 293 000.00 | |
BZ Other receivables | | | 176 916 000.00 | |
CF Cash and cash equivalents | | | 255 492 000.00 | |
CJ TOTAL (II) | | | 534 866 000.00 | |
CO Grand total (0 to V) | | | 2 147 483 647.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 623 000.00 | 101 538 000.00 | | 102 623 000.00 |
DB Share, merger, contribution premiums, etc. | 401 756 000.00 | 401 385 000.00 | | 401 756 000.00 |
DG Other reserves | 455 042 000.00 | 376 098 000.00 | | 455 042 000.00 |
DJ Investment subsidies | 516 919 000.00 | 519 579 000.00 | | 516 919 000.00 |
DL TOTAL (I) | 1 549 409 000.00 | 1 465 417 000.00 | | 1 549 409 000.00 |
DP Provisions for Risks | 82 187 000.00 | 75 166 000.00 | | 82 187 000.00 |
DR TOTAL (IV) | 82 187 000.00 | 75 166 000.00 | | 82 187 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
DX Trade payables and related accounts | 64 573 000.00 | 49 384 000.00 | | 64 573 000.00 |
EA Other liabilities | 180 553 000.00 | 69 432 000.00 | | 180 553 000.00 |
EC TOTAL (IV) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 147 483 647.00 | | 2 147 483 647.00 |
P2 LIABILITIES - Gross Technical Reserves | 73 069 000.00 | 66 817 000.00 | | 73 069 000.00 |
P5 LIABILITIES - Reserves | 44 935 000.00 | 46 099 000.00 | | 44 935 000.00 |
P7 LIABILITIES - Retained Earnings | 44 935 000.00 | 46 099 000.00 | | 44 935 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 504 428 000.00 | |
FJ Net sales | | | 504 428 000.00 | |
FQ Other income | | | 20 423 000.00 | |
FR Total operating income (I) | | | 524 851 000.00 | |
FS Purchases of goods (including customs duties) | | | 189 586 000.00 | |
FW Other purchases and external expenses | | | 8 221 000.00 | |
FX Taxes, duties, and similar payments | | | 62 084 000.00 | |
FZ Social Security Contributions | | | 69 256 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 144 493 000.00 | |
GF Total Operating Expenses (II) | | | 473 640 000.00 | |
GG - OPERATING RESULT (I - II) | | | 51 212 000.00 | |
GT Net expenses on sales of marketable securities | | | 41 135 000.00 | |
GU Total financial expenses (VI) | | | 41 135 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41 135 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 077 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 64 254 000.00 | 58 575 000.00 | | 64 254 000.00 |
HD Total exceptional income (VII) | 64 254 000.00 | 58 575 000.00 | | 64 254 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 64 254 000.00 | 58 575 000.00 | | 64 254 000.00 |
HK Income tax | -53 000.00 | -233 000.00 | | -53 000.00 |
R4 Income statement - Result for the financial year | 909 000.00 | 676 000.00 | | 909 000.00 |
R5 Net income of consolidated companies | 74 278 000.00 | 68 864 000.00 | | 74 278 000.00 |
R6 Group Income (Consolidated Net Income) | 75 187 000.00 | 69 540 000.00 | | 75 187 000.00 |
R7 Share of minority interests (Non-group income) | -2 117 000.00 | -2 723 000.00 | | -2 117 000.00 |
R8 Net income, group share (parent company share) | 73 069 000.00 | 66 817 000.00 | | 73 069 000.00 |
