| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 641 500.00 | |
BH Other financial assets | | | 35 439.00 | |
BJ TOTAL (I) | | | 676 939.00 | |
BX Customers and related accounts | | | 2 413 563.00 | |
BZ Other receivables | | | 8 641 717.00 | |
CF Cash and cash equivalents | | | 9 791 194.00 | |
CJ TOTAL (II) | | | 20 846 474.00 | |
CO Grand total (0 to V) | | | 21 523 412.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 688 250.00 | 1 737 900.00 | | 1 688 250.00 |
DG Other reserves | 3 103 790.00 | 3 108 716.00 | | 3 103 790.00 |
DL TOTAL (I) | 5 060 599.00 | 4 846 616.00 | | 5 060 599.00 |
DP Provisions for Risks | 6 509 714.00 | 6 072 577.00 | | 6 509 714.00 |
DR TOTAL (IV) | 6 510 033.00 | 6 072 577.00 | | 6 510 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 016 531.00 | 11 155.00 | | 3 016 531.00 |
DX Trade payables and related accounts | 4 161 556.00 | 6 293 277.00 | | 4 161 556.00 |
EA Other liabilities | 2 774 694.00 | 10 559 275.00 | | 2 774 694.00 |
EC TOTAL (IV) | 9 952 781.00 | 16 863 707.00 | | 9 952 781.00 |
EE Grand total (I to V) | 21 523 412.00 | 27 782 899.00 | | 21 523 412.00 |
P2 LIABILITIES - Gross Technical Reserves | 268 559.00 | | | 268 559.00 |
P8 LIABILITIES - Profit or Loss for the Year | 319.00 | | | 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 75 004 756.00 | |
FJ Net sales | | | 75 004 756.00 | |
FQ Other income | | | 4 791 228.00 | |
FR Total operating income (I) | | | 79 795 984.00 | |
FS Purchases of goods (including customs duties) | | | 1 375 961.00 | |
FW Other purchases and external expenses | | | 69 157 509.00 | |
FX Taxes, duties, and similar payments | | | 351 266.00 | |
FZ Social Security Contributions | | | 5 771 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 716 832.00 | |
GF Total Operating Expenses (II) | | | 79 373 155.00 | |
GG - OPERATING RESULT (I - II) | | | 422 829.00 | |
GT Net expenses on sales of marketable securities | | | 7 089.00 | |
GU Total financial expenses (VI) | | | 7 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 415 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 27 500.00 | | | 27 500.00 |
HD Total exceptional income (VII) | 27 500.00 | | | 27 500.00 |
HE Exceptional expenses on management operations | 48 288.00 | | | 48 288.00 |
HH Total exceptional expenses (VIII) | 48 288.00 | | | 48 288.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 788.00 | | | -20 788.00 |
HK Income tax | -126 393.00 | | | -126 393.00 |
R5 Net income of consolidated companies | 268 559.00 | | | 268 559.00 |
R6 Group Income (Consolidated Net Income) | 268 559.00 | | | 268 559.00 |
R8 Net income, group share (parent company share) | 268 559.00 | | | 268 559.00 |
