Microdata : Résultats financiers 2021

%,/$1 $&7,) GLUKDPV

,002%,/,6$7,216 (1 121 9$/(85 $

)UDLV SUpOLPLQDLUHV

&KDUJHV j UpSDUWLU VXU SOXVLHXUV H[HUFLFHV

$&7,)

, 0 0 2 % , / , 6 (

3ULPHV GH UHPERXUVHPHQWV GHV REOLJDWLRQV ,002%,/,6$7,216 ,1&25325(//(6 %

,PPRELOLVDWLRQV HQ UHFKHUFKH HW GpYHORSSHPHQW

%UHYHWV PDUTXHV GURLWV HW YDOHXUV VLPLODLUHV

)RQGV FRPPHUFLDO

$XWUHV LPPRELOLVDWLRQV LQFRUSRUHOOHV ,002%,/,6$7,216 &25325(//(6 &

7HUUDLQV

&RQVWUXFWLRQV

,QVWDOODWLRQV WHFKQLTXHV PDWpULHO HW RXWLOODJH

0DWpULHO GH WUDQVSRUW

0RELOLHU PDWpULHO GH EXUHDX HW DPpQDJHPHQWV GLYHUV

$XWUHV LPPRELOLVDWLRQV FRUSRUHOOHV

,PPRELOLVDWLRQV FRUSRUHOOHV HQ FRXUV ,002%,/,6$7,216 ),1$1&,(5(6 '

3UrWV LPPRELOLVpV

Autres créances ¿nancières 7LWUHV GH SDUWLFLSDWLRQ $XWUHV WLWUHV LPPRELOLVpV

(&$576 '( &219(56,21 $&7,) (

'LPLQXWLRQ GHV FUpDQFHV LPPRELOLVpHV Augmentation des dettes ¿nancières

727$/ , $

%

&

'

(

672&.6 )

0DUFKDQGLVHV

$ & 7 , )

& , 5 & 8 / $ 1 7

Matières et fournitures consommables

3URGXLWV HQ FRXUV

3URGXLWV LQWHUPpGLDLUHV HW SURGXLWV UpVLGXHOV Produits ¿nis &5($1&(6 '( /¶$&7,) &,5&8/$17 *

)RXUQLV GpELWHXUV DYDQFHV HW DFRPSWHV

&OLHQWV HW FRPSWHV UDWWDFKpV

3HUVRQQHO

(WDW

&RPSWHV G¶DVVRFLpV

$XWUHV GpELWHXUV

Comptes de régularis. actif 7,75(6 (7 9$/(856 '( 3/$&(0(17 + (&$576 '( &219(56,21 $&7,) , (OpPHQWV FLUFXODQWV

727$/ ,, )

*

+

,75(625(5,( $&7,)

7 5 ( 6 2

Chèques et valeurs à encaisser %DQTXH 7 * HW & & 3

Caisse, Régies d'avances et accréditifs

727$/ ,,,727$/ *(1(5$/ ,,,,,,

6,78$7,21 $8

'(&(0%5(

1) Variation de stocks :stock ¿nal - stock initial ;augmentation (+) ;diminution (-).

&2037( '( 352'8,76 (7 &+$5*(6

1$785(

, 352'8,76 '¶(;3/2,7$7,21

( ; 3 / 2 , 7 $ 7 , 2 1

9HQWHV GH PDUFKDQGLVHV HQ O¶pWDW 9HQWHV GH ELHQV HW VHUYLFHV SURGXLWV Chiႇre d'aႇaires

Variation de stocks de produits (+)

,PPRELOLVDWLRQV SURGXLWHV SDU O¶HQWUHSULVH SRXU HOOH PrPH 6XEYHQWLRQV G¶H[SORLWDWLRQ

$XWUHV SURGXLWV G¶H[SORLWDWLRQ

Reprises d'exploitations; transferts de charge 727$/ ,

,, &+$5*(6 '¶(;3/2,7$7,21

$FKDWV UHYHQGXV GH PDUFKDQGLVHV

Achats consommés (2) de matières et fournitures

$XWUHV FKDUJHV H[WHUQHV

,PS{WV HW WD[HV

&KDUJHV GH SHUVRQQHO

$XWUHV FKDUJHV G¶H[SORLWDWLRQ

'RWDWLRQV G¶H[SORLWDWLRQ 727$/ ,,

,,, 5(68/7$7 '¶(;3/2,7$7,21 , ,, ,9 352'8,76 ),1$1&,(56

3URGXLWV GHV WLWUHV GH SDUWLFLSDWLRQ HW $XWUHV WLWUHV

) , 1 $ 1 & , ( 5

*DLQV GH FKDQJH

Intérêts et autres produits ¿nanciers Reprises ¿nancières; transferts de charges 727$/ ,9 9 &+$5*(6 ),1$1&,(5(6

&KDUJHV G¶LQWpUrWV 3HUWHV GH FKDQJH

Autres charges ¿nancières Dotations ¿nancières 727$/ 9

9, 5(68/7$7 ),1$1&,(5 ,9 9 9,, 5(68/7$7 &285$17 ,,, 9, 9,,, 352'8,76 121 &285$176

3URGXLWV GHV FHVVLRQV G¶LPPRELOLVDWLRQ

6XEYHQWLRQV G¶pTXLOLEUH

5HSULVHV VXU VXEYHQWLRQV G¶LQYHVWLVVHPHQW

$XWUHV SURGXLWV QRQ FRXUDQWV

Reprises non courantes : transferts de charges 727$/ 9,,,

,; &+$5*(6 121 &285$17(6

9DOHXUV QHWWHV G¶DPRUWLVVHPHQWV GHV LPPRELOLVDWLRQV FpGpHV

6XEYHQWLRQV DFFRUGpHV

$XWUHV FKDUJHV QRQ FRXUDQWHV

'RWDWLRQV QRQ FRXUDQWHV DX[ DPRUWLVVHPHQWV HW DX[ SURY

727$/ ,;

; 5(68/7$7 121 &285$17 9 ,,, , ; ;, 5(68/7$7 $9$17 ,0327 9,, " ; ;,, ,03276 685 /(6 5(68/7$76

;,,, 5(68/7$7 1(7 ;, ;,,

;,9 727$/ '(6 352'8,76

;9 727$/ '(6 &+$5*(6 ,, 9 ,; ;,, ;9, 5(68/7$7 1(7

WRWDO GHV SURGXLWV WRWDO GHV FKDUJHV

$FKDWV UHYHQGXV RX FRQVRPPpV DFKDWV

YDULDWLRQ GH VWRFNV

, ,9 9,,,

(1)

3URSUHV j O¶H[HUFLFH

23(5$7,216

([HUFLFH GX

&RQFHUQDQWOHV H[HUFLFHV SUpFpGHQWVHW SURYLVLRQV

H[HUFLFH FORV OH

DX

727$8; '(/¶(;(5&,&(

GpFHPEUH

727$8; '( /¶(;(5&,&( 35(&('(17

%,/$1 3$66,) GLUKDPV

&$3,7$8; 35235(6

&DSLWDO VRFLDO RX SHUVRQQHO

) , 1 $ 1 & ( 0 ( 1 7

3 ( 5 0 $ 1 ( 1 7

0RLQV DFWLRQQDLUHV FDSLWDO VRXVFULW QRQ DSSHOp &DSLWDO DSSHOp GRQW YHUVH

Primes d'émission, de fusion, d'apport

(FDUWV GH UppYDOXDWLRQ

5pVHUYH OpJDOH $XWUHV UpVHUYHV 5HSRUW j QRXYHDX

Résultats nets en instance d'aႇectation (2)

5pVXOWDWV QHW GH O¶H[HUFLFH

7RWDO GHV FDSLWDX[ SURSUHV

$

&$3,7$8; 35235(6 $66,0,/(6

%

6XEYHQWLRQV G¶LQYHVWLVVHPHQW

3URYLVLRQV UpJOHPHQWpHV '(77(6 '( ),1$1&(0(17

&

(PSUXQWV REOLJDWRLUHV

Autres dettes de ¿nancement 3529,6,216 '85$%/(6 3285 5,648(6 (7 &+$5*(6

'

3URYLVLRQV SRXU ULVTXHV

3URYLVLRQV SRXU FKDUJHV (&$576 '( &219(56,21 3$66,)

(

$XJPHQWDWLRQV GHV FUpDQFHV LPPRELOLVpHV

Diminution des dettes de ¿nancement

727$/ , $

%

& ' (

3$66,) &,5&8/$17

'(77(6 '8 3$66,) &,5&8/$17

)

)RXUQLVVHXUV HW FRPSWHV UDWWDFKpV

&OLHQWV FUpGLWHXUV DYDQFHV HW DFRPSWHV

3HUVRQQHO

2UJDQLVPHV VRFLDX[

(WDW

&RPSWHV G¶DVVRFLpV

$XWUHV FUpDQFLHUV

Comptes de régularisation - passif $875(6 3529,6,216 3285 5,648(6 (7 &+$5*(6 (&$576 '( &219(56,21 3$66,) (OpPHQWV FLUFXODQWV

* +

727$/ ,, )

*

+

7 5 ( 6 2

H[HUFLFH FORV OHGpFHPEUH

(;(5&,&( DX

(;(5&,&( 35(&('(17

75(625(5,( 3$66,)

&UpGLWV G¶HVFRPSWH &UpGLWV GH WUpVRUHULH %DQTXHV GH UpJXODULVDWLRQ

727$/ ,,,727$/ *(1(5$/ ,,,,,,

&DSLWDO SHUVRQQHO GpELWHXU (2) Béné¿ciaire (+), dé¿citaire (-)