| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | | | 99 284 000.00 | |
AJ Other Intangible Assets | | | 44 111 000.00 | |
AT Other tangible assets | | | 16 484 000.00 | |
BH Other financial assets | | | 4 535 000.00 | |
BJ TOTAL (I) | | | 164 415 000.00 | |
BN Goods in progress | | | | |
BX Customers and related accounts | | | 88 220 000.00 | |
BZ Other receivables | | | 15 451 000.00 | |
CD Marketable securities | | | 17 000.00 | |
CF Cash and cash equivalents | | | 18 774 000.00 | |
CJ TOTAL (II) | | | 122 462 000.00 | |
CO Grand total (0 to V) | | | 286 877 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 437 000.00 | 68 437 000.00 | | 68 437 000.00 |
DB Share, merger, contribution premiums, etc. | 773 000.00 | 773 000.00 | | 773 000.00 |
DG Other reserves | -35 000.00 | 7 000.00 | | -35 000.00 |
DL TOTAL (I) | 89 435 000.00 | 69 183 000.00 | | 89 435 000.00 |
DP Provisions for Risks | 5 664 000.00 | 5 681 000.00 | | 5 664 000.00 |
DR TOTAL (IV) | 13 103 000.00 | 15 617 000.00 | | 13 103 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 689 000.00 | 94 654 000.00 | | 83 689 000.00 |
DX Trade payables and related accounts | 8 430 000.00 | 7 639 000.00 | | 8 430 000.00 |
DY Tax and social security liabilities | 37 520 000.00 | 27 459 000.00 | | 37 520 000.00 |
EA Other liabilities | 54 701 000.00 | 52 299 000.00 | | 54 701 000.00 |
EC TOTAL (IV) | 184 340 000.00 | 182 051 000.00 | | 184 340 000.00 |
EE Grand total (I to V) | 286 877 000.00 | 266 851 000.00 | | 286 877 000.00 |
P2 LIABILITIES - Gross Technical Reserves | 20 259 000.00 | -34 000.00 | | 20 259 000.00 |
P8 LIABILITIES - Profit or Loss for the Year | 7 439 000.00 | 9 936 000.00 | | 7 439 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 191 763 000.00 | |
FJ Net sales | | | 191 763 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 837 000.00 | |
FQ Other income | | | 3 000 000.00 | |
FR Total operating income (I) | | | 197 600 000.00 | |
FS Purchases of goods (including customs duties) | | | 3 937 000.00 | |
FW Other purchases and external expenses | | | 50 466 000.00 | |
FX Taxes, duties, and similar payments | | | 10 839 000.00 | |
FY Salaries and Wages | | | 79 816 000.00 | |
FZ Social Security Contributions | | | 5 694 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 523 000.00 | |
GB Operating Expenses - Provisions | | | 377 000.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 391 000.00 | |
GE Other Expenses | | | 4 017 000.00 | |
GF Total Operating Expenses (II) | | | 167 060 000.00 | |
GG - OPERATING RESULT (I - II) | | | 30 542 000.00 | |
GO Net income from sales of marketable securities | | | 132 000.00 | |
GP Total financial income (V) | | | 132 000.00 | |
GT Net expenses on sales of marketable securities | | | 5 536 000.00 | |
GU Total financial expenses (VI) | | | 5 536 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 404 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 138 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 11 137 000.00 | 1 636 000.00 | | 11 137 000.00 |
HD Total exceptional income (VII) | 11 137 000.00 | 1 636 000.00 | | 11 137 000.00 |
HG Exceptional depreciation and provisions | 7 641 000.00 | 3 110 000.00 | | 7 641 000.00 |
HH Total exceptional expenses (VIII) | 7 641 000.00 | 3 110 000.00 | | 7 641 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 497 000.00 | -1 474 000.00 | | 3 497 000.00 |
HK Income tax | -10 442 000.00 | -993 000.00 | | -10 442 000.00 |
R1 Income Statement - Premiums - Earned Contributions | 2 067 000.00 | 3 548 000.00 | | 2 067 000.00 |
R8 Net income, group share (parent company share) | 20 259 000.00 | -34 000.00 | | 20 259 000.00 |
