| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A2 TOTAL ASSETS | | | 468 235 000.00 | |
A4 Equity method investments | | | 5 405 000.00 | |
AJ Other Intangible Assets | | | 62 381 000.00 | |
AT Other tangible assets | | | 619 111 000.00 | |
BH Other financial assets | | | 48 043 000.00 | |
BJ TOTAL (I) | | | 1 203 175 000.00 | |
BN Goods in progress | | | 677 057 000.00 | |
BX Customers and related accounts | | | 311 982 000.00 | |
BZ Other receivables | | | 19 972 000.00 | |
CF Cash and cash equivalents | | | 4 894 000.00 | |
CJ TOTAL (II) | | | 1 013 905 000.00 | |
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 | 57 103 000.00 | 57 103 000.00 | | 57 103 000.00 |
DB Share, merger, contribution premiums, etc. | 40 103 000.00 | 40 103 000.00 | | 40 103 000.00 |
DG Other reserves | 642 561 000.00 | 755 206 000.00 | | 642 561 000.00 |
DL TOTAL (I) | 739 767 000.00 | 852 412 000.00 | | 739 767 000.00 |
DP Provisions for Risks | 17 067 000.00 | 14 211 000.00 | | 17 067 000.00 |
DR TOTAL (IV) | 17 067 000.00 | 14 211 000.00 | | 17 067 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 646 513 000.00 | 398 227 000.00 | | 646 513 000.00 |
DX Trade payables and related accounts | 653 555 000.00 | 690 571 000.00 | | 653 555 000.00 |
EA Other liabilities | 160 161 000.00 | 157 420 000.00 | | 160 161 000.00 |
EC TOTAL (IV) | 1 460 229 000.00 | 1 246 218 000.00 | | 1 460 229 000.00 |
EE Grand total (I to V) | 2 147 483 647.00 | 2 112 835 000.00 | | 2 147 483 647.00 |
P5 LIABILITIES - Reserves | 17 000.00 | -6 000.00 | | 17 000.00 |
P7 LIABILITIES - Retained Earnings | 17 000.00 | -6 000.00 | | 17 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 147 483 647.00 | |
FJ Net sales | | | 2 147 483 647.00 | |
FQ Other income | | | 27 373 000.00 | |
FR Total operating income (I) | | | 2 147 483 647.00 | |
FW Other purchases and external expenses | | | 1 545 951 000.00 | |
FZ Social Security Contributions | | | 477 561 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 85 292 000.00 | |
GE Other Expenses | | | 32 257 000.00 | |
GF Total Operating Expenses (II) | | | 2 141 061 000.00 | |
GG - OPERATING RESULT (I - II) | | | 52 129 000.00 | |
GT Net expenses on sales of marketable securities | | | 15 515 000.00 | |
GU Total financial expenses (VI) | | | 15 515 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 515 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 614 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 895 000.00 | 59 987 000.00 | | 10 895 000.00 |
R4 Income statement - Result for the financial year | -582 000.00 | -5 244 000.00 | | -582 000.00 |
R6 Group Income (Consolidated Net Income) | 57 121 000.00 | 35 429 000.00 | | 57 121 000.00 |
R7 Share of minority interests (Non-group income) | -30 000.00 | 7 000.00 | | -30 000.00 |
R8 Net income, group share (parent company share) | 57 151 000.00 | 35 421 000.00 | | 57 151 000.00 |
