| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | 15 378 000.00 | 3 467 000.00 | 11 911 000.00 | 15 378 000.00 |
AJ Other Intangible Assets | 7 817 000.00 | 7 189 000.00 | 628 000.00 | 7 817 000.00 |
AT Other tangible assets | 188 148 000.00 | 105 626 000.00 | 82 522 000.00 | 188 148 000.00 |
BH Other financial assets | 5 051 000.00 | 39 000.00 | 5 012 000.00 | 5 051 000.00 |
BJ TOTAL (I) | 216 395 000.00 | 116 322 000.00 | 100 073 000.00 | 216 395 000.00 |
BN Goods in progress | 148 000.00 | 28 000.00 | 120 000.00 | 148 000.00 |
BZ Other receivables | 137 902 000.00 | 4 269 000.00 | 133 631 000.00 | 137 902 000.00 |
CD Marketable securities | 43 501 000.00 | | 43 501 000.00 | 43 501 000.00 |
CF Cash and cash equivalents | 121 021 000.00 | | 121 021 000.00 | 121 021 000.00 |
CJ TOTAL (II) | 302 571 000.00 | 4 298 000.00 | 298 274 000.00 | 302 571 000.00 |
CO Grand total (0 to V) | 518 966 000.00 | 120 620 000.00 | 398 347 000.00 | 518 966 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000 000.00 | 5 000 000.00 | | 5 000 000.00 |
DG Other reserves | 105 214 000.00 | 100 125 000.00 | | 105 214 000.00 |
DL TOTAL (I) | 115 350 000.00 | 111 861 000.00 | | 115 350 000.00 |
DP Provisions for Risks | 18 356 000.00 | 13 169 000.00 | | 18 356 000.00 |
DR TOTAL (IV) | 18 356 000.00 | 13 169 000.00 | | 18 356 000.00 |
DU Loans and Debts from Credit Institutions (3) | 88 674 000.00 | 28 747 000.00 | | 88 674 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 080 000.00 | 11 275 000.00 | | 11 080 000.00 |
DX Trade payables and related accounts | 102 689 000.00 | 107 838 000.00 | | 102 689 000.00 |
EA Other liabilities | 62 155 000.00 | 61 097 000.00 | | 62 155 000.00 |
EC TOTAL (IV) | 264 598 000.00 | 208 956 000.00 | | 264 598 000.00 |
EE Grand total (I to V) | 398 347 000.00 | 334 170 000.00 | | 398 347 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 5 136 000.00 | 6 737 000.00 | | 5 136 000.00 |
P5 LIABILITIES - Reserves | 107 000.00 | 65 000.00 | | 107 000.00 |
P6 LIABILITIES - Revaluation Adjustments | -65 000.00 | 118 000.00 | | -65 000.00 |
P7 LIABILITIES - Retained Earnings | 42 000.00 | 183 000.00 | | 42 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 708 761 000.00 | |
FJ Net sales | | | 708 761 000.00 | |
FO Operating subsidies | | | 42 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 398 000.00 | |
FQ Other income | | | 2 619 000.00 | |
FR Total operating income (I) | | | 716 820 000.00 | |
FW Other purchases and external expenses | | | 546 943 000.00 | |
FX Taxes, duties, and similar payments | | | 7 841 000.00 | |
FZ Social Security Contributions | | | 134 337 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 387 000.00 | |
GB Operating Expenses - Provisions | | | 7 049 000.00 | |
GE Other Expenses | | | 651 000.00 | |
GF Total Operating Expenses (II) | | | 705 208 000.00 | |
GG - OPERATING RESULT (I - II) | | | 11 613 000.00 | |
GU Total financial expenses (VI) | | | 30 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 582 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 96 000.00 | 1 531 000.00 | | 96 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -96 000.00 | -1 531 000.00 | | -96 000.00 |
HK Income tax | -5 401 000.00 | -5 357 700.00 | | -5 401 000.00 |
R3 Income Statement - Technical Result | 1 199 000.00 | 1 002 000.00 | | 1 199 000.00 |
R4 Income statement - Result for the financial year | 185 000.00 | 414 000.00 | | 185 000.00 |
R5 Net income of consolidated companies | 6 086 000.00 | 7 443 000.00 | | 6 086 000.00 |
R6 Group Income (Consolidated Net Income) | 5 136 000.00 | 6 737 000.00 | | 5 136 000.00 |
R7 Share of minority interests (Non-group income) | -65 000.00 | 118 000.00 | | -65 000.00 |
