| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 837 816.00 | 8 396 285.00 | 441 530.00 | 8 837 816.00 |
AN Land | 3 692 088.00 | 1 425 122.00 | 2 266 966.00 | 3 692 088.00 |
AP Buildings | 53 536 691.00 | 47 688 492.00 | 5 848 199.00 | 53 536 691.00 |
AR Technical installations, industrial equipment and tools | 164 405 297.00 | 138 826 514.00 | 25 578 782.00 | 164 405 297.00 |
AT Other tangible assets | 16 198 695.00 | 12 634 204.00 | 3 564 491.00 | 16 198 695.00 |
AV Fixed assets in progress | 1 684 187.00 | | 1 684 187.00 | 1 684 187.00 |
AX Advances and down payments | 396 894.00 | | 396 894.00 | 396 894.00 |
BD Other fixed assets | 351 076.00 | 240 560.00 | 110 516.00 | 351 076.00 |
BF Loans | 14 394 343.00 | | 14 394 343.00 | 14 394 343.00 |
BH Other financial assets | 157 559.00 | | 157 559.00 | 157 559.00 |
BJ TOTAL (I) | 299 939 534.00 | 211 478 373.00 | 88 461 161.00 | 299 939 534.00 |
BL Raw materials, supplies | 12 796 131.00 | 1 162 033.00 | 11 634 098.00 | 12 796 131.00 |
BR Intermediate and finished products | 18 844 299.00 | 2 504 174.00 | 16 340 125.00 | 18 844 299.00 |
BT Goods | 3 906 469.00 | 835 230.00 | 3 071 239.00 | 3 906 469.00 |
BV Advances and down payments on orders | 106 347.00 | | 106 347.00 | 106 347.00 |
BX Customers and related accounts | 63 935 166.00 | 12 638.00 | 63 922 528.00 | 63 935 166.00 |
BZ Other receivables | 37 109 785.00 | 22 300.00 | 37 087 485.00 | 37 109 785.00 |
CD Marketable securities | 35 042 086.00 | | 35 042 086.00 | 35 042 086.00 |
CF Cash and cash equivalents | 9 390 500.00 | | 9 390 500.00 | 9 390 500.00 |
CH Prepaid expenses | 543 447.00 | | 543 447.00 | 543 447.00 |
CJ TOTAL (II) | 192 719 541.00 | 4 858 426.00 | 187 861 115.00 | 192 719 541.00 |
CN Currency translation adjustments (V) | 25 678.00 | | 25 678.00 | 25 678.00 |
CO Grand total (0 to V) | 492 684 752.00 | 216 336 799.00 | 276 347 953.00 | 492 684 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 809 176.00 | 15 386 602.00 | | 17 809 176.00 |
DC Revaluation differences | 128 397.00 | 128 397.00 | | 128 397.00 |
DD Legal reserve (1) | 15 294 227.00 | 14 385 623.00 | | 15 294 227.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 442 123.00 | 7 745 333.00 | | 10 442 123.00 |
DJ Investment subsidies | 860 204.00 | 1 098 705.00 | | 860 204.00 |
DK Regulated provisions | 7 778 275.00 | 7 060 400.00 | | 7 778 275.00 |
DL TOTAL (I) | 159 506 141.00 | 149 836 069.00 | | 159 506 141.00 |
DP Provisions for Risks | 5 592 809.00 | 5 511 367.00 | | 5 592 809.00 |
DR TOTAL (IV) | 5 592 809.00 | 5 511 367.00 | | 5 592 809.00 |
DS Convertible Bond Issues | 20 273 534.00 | 20 273 534.00 | | 20 273 534.00 |
DU Loans and Debts from Credit Institutions (3) | 21 303 594.00 | 5 009 519.00 | | 21 303 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 542 543.00 | 9 172 139.00 | | 9 542 543.00 |
DW Advances and down payments received on current orders | 251 188.00 | 948 548.00 | | 251 188.00 |
DX Trade payables and related accounts | 28 336 118.00 | 25 717 969.00 | | 28 336 118.00 |
DY Tax and social security liabilities | 14 387 397.00 | 14 723 554.00 | | 14 387 397.00 |
DZ Fixed asset liabilities and related accounts | 1 394 191.00 | 2 889 351.00 | | 1 394 191.00 |
EA Other liabilities | 15 737 392.00 | 18 413 798.00 | | 15 737 392.00 |
EB Prepaid income (2) | | 102 500.00 | | |
EC TOTAL (IV) | 111 225 957.00 | 97 250 912.00 | | 111 225 957.00 |
ED (V) | 23 047.00 | 37 380.00 | | 23 047.00 |
EE Grand total (I to V) | 276 347 953.00 | 252 635 727.00 | | 276 347 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 153 799 098.00 | 127 925 372.00 | 281 724 470.00 | 153 799 098.00 |
FD Production sold - goods | 19 840 440.00 | 827 740.00 | 20 668 180.00 | 19 840 440.00 |
FG Production sold - services | 551 396.00 | 487 738.00 | 1 039 134.00 | 551 396.00 |
FJ Net sales | 179 220 471.00 | 138 647 017.00 | 317 867 488.00 | 179 220 471.00 |
FM Inventory production | | | -396 897.00 | |
FN Capitalized production | | | 1 660 189.00 | |
FO Operating subsidies | | | 45 315.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 939 449.00 | |
FQ Other income | | | 1 816 937.00 | |
FR Total operating income (I) | | | 324 932 480.00 | |
FS Purchases of goods (including customs duties) | | | 18 916 824.00 | |
FT Inventory change (goods) | | | -413 244.00 | |
FU Purchases of raw materials and other supplies | | | 177 549 017.00 | |
FV Inventory change (raw materials and supplies) | | | 1 686 052.00 | |
FW Other purchases and external expenses | | | 38 238 300.00 | |
FX Taxes, duties, and similar payments | | | 3 317 533.00 | |
FY Salaries and Wages | | | 41 883 246.00 | |
FZ Social Security Contributions | | | 21 237 594.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 029 540.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 624 012.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 809 131.00 | |
GE Other Expenses | | | 483 555.00 | |
GF Total Operating Expenses (II) | | | 315 361 559.00 | |
GG - OPERATING RESULT (I - II) | | | 9 570 921.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 030 568.00 | |
GK Income from other securities and fixed asset receivables | | | 190 195.00 | |
GL Other interest and similar income | | | 2 974.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 964 840.00 | |
GN Positive exchange differences | | | 457 445.00 | |
GO Net income from sales of marketable securities | | | 112 004.00 | |
GP Total financial income (V) | | | 3 788 914.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 378 241.00 | |
GR Interest and similar expenses | | | 1 370 677.00 | |
GS Negative differences of foreign exchange | | | 771 473.00 | |
GT Net expenses on sales of marketable securities | | | 248 877.00 | |
GU Total financial expenses (VI) | | | 3 769 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 590 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 026 244.00 | | | 3 026 244.00 |
HC Reversals of provisions and transfers of expenses | 1 552 449.00 | | | 1 552 449.00 |
HD Total exceptional income (VII) | 4 578 694.00 | 4 949 592.00 | | 4 578 694.00 |
HE Exceptional expenses on management operations | 1 292 867.00 | | | 1 292 867.00 |
HF Exceptional expenses on capital transactions | 284 777.00 | | | 284 777.00 |
HG Exceptional depreciation and provisions | 2 439 328.00 | | | 2 439 328.00 |
HH Total exceptional expenses (VIII) | 4 016 971.00 | 6 191 022.00 | | 4 016 971.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 561 723.00 | -1 241 430.00 | | 561 723.00 |
HK Income tax | -289 832.00 | -589 729.00 | | -289 832.00 |
HL TOTAL REVENUE (I + III + V + VII) | 333 300 088.00 | 341 498 444.00 | | 333 300 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 322 857 965.00 | 333 753 111.00 | | 322 857 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 442 123.00 | 7 745 333.00 | | 10 442 123.00 |
| |
| 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 | 289 317 564.00 | | 18 831 378.00 | 289 317 564.00 |
I3 DECREASES Total Financial Fixed Assets | | 349 132.00 | 49 648 864.00 | |
I4 DECREASES Grand Total | 1 680.00 | 8 209 409.00 | 299 937 853.00 | 1 680.00 |
IY DECREASES Total Tangible Fixed Assets | 840.00 | 7 579 320.00 | 239 913 851.00 | 840.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 237 929 750.00 | | 9 564 261.00 | 237 929 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 277 862.00 | | 8 720 134.00 | 41 277 862.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 206 620 068.00 | 7 408 722.00 | 7 625 500.00 | 206 620 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 198 304 403.00 | 7 217 698.00 | 7 421 736.00 | 198 304 403.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 30 647 340.00 | 13 525 630.00 | 19 095 410.00 | 30 647 340.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 060 400.00 | 1 856 773.00 | 1 138 897.00 | 7 060 400.00 |
4N Provisions for fines and penalties | | | | |
4T Provisions for foreign exchange losses | | | | |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 5 511 367.00 | 834 809.00 | 753 367.00 | 5 511 367.00 |
6A on fixed assets – intangible | 8 119.00 | 89 925.00 | 4 684.00 | 8 119.00 |
6E on fixed assets – tangible | 2 735 877.00 | 113 448.00 | 375 357.00 | 2 735 877.00 |
6N Inventories and work in progress | 3 239 691.00 | 4 622 787.00 | 3 239 691.00 | 3 239 691.00 |
6T Receivables | 18 518.00 | 1 224.00 | 7 104.00 | 18 518.00 |
6X Other provisions for depreciation | 223 000.00 | | | 223 000.00 |
7B Total provisions for depreciation | 9 289 938.00 | 6 179 948.00 | 5 536 377.00 | 9 289 938.00 |
7C Grand total | 21 861 706.00 | 8 871 529.00 | 7 428 641.00 | 21 861 706.00 |
UE of which provisions and reversals: - Operating | | 5 433 143.00 | 3 911 352.00 | |
UG - Financial | | 1 378 241.00 | 1 964 840.00 | |
UJ - Exceptional | | 2 060 145.00 | 1 552 449.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 20 273 534.00 | 273 534.00 | | 20 273 534.00 |
8A Miscellaneous Loans and Financial Debts | 9 542 544.00 | 3 178 481.00 | 6 364 063.00 | 9 542 544.00 |
8B Suppliers and Related Accounts | 28 336 118.00 | 28 336 118.00 | | 28 336 118.00 |
8C Staff and Related Accounts | 59 675.00 | 59 675.00 | | 59 675.00 |
8D Social Security and Other Social Organizations | 4 842 701.00 | 4 842 701.00 | | 4 842 701.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 394 191.00 | 1 394 191.00 | | 1 394 191.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 331 881.00 | 10 331 881.00 | | 10 331 881.00 |
UP Loans | 14 394 353.00 | 198 675.00 | | 14 394 353.00 |
UT Other financial assets | 157 559.00 | 157 559.00 | | 157 559.00 |
UZ Social Security, other social security organizations | 1 805.00 | | | 1 805.00 |
VA Doubtful or disputed receivables | 63 935 166.00 | | | 63 935 166.00 |
VB VAT | 2 796 481.00 | | | 2 796 481.00 |
VC Group and associates | 23 665 343.00 | | | 23 665 343.00 |
VN Other taxes, similar payments | 8 681 578.00 | | | 8 681 578.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 137.00 | 3 137.00 | | 3 137.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 460 280.00 | | | 460 280.00 |
VS Prepaid expenses | 543 447.00 | | | 543 447.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 246 647.00 | 79 000 735.00 | 37 245 912.00 | 116 246 647.00 |
VW VAT | 878 140.00 | 878 140.00 | | 878 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 225 957.00 | 83 855 156.00 | 7 370 801.00 | 111 225 957.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1 115.00 | | | 1 115.00 |
