| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 337.00 | 2 337.00 | | 2 337.00 |
AT Other tangible assets | 5 523.00 | 5 523.00 | | 5 523.00 |
BJ TOTAL (I) | 2 797 768.00 | 7 860.00 | 2 789 908.00 | 2 797 768.00 |
BX Customers and related accounts | 42 029.00 | | 42 029.00 | 42 029.00 |
BZ Other receivables | 301 823.00 | | 301 823.00 | 301 823.00 |
CF Cash and cash equivalents | | | 1 128 902.00 | |
CJ TOTAL (II) | 343 852.00 | | 343 852.00 | 343 852.00 |
CO Grand total (0 to V) | 3 141 621.00 | 7 860.00 | 3 133 760.00 | 3 141 621.00 |
CU Other investments | 2 789 908.00 | | 2 789 908.00 | 2 789 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 200.00 | 180 000.00 | | 160 200.00 |
DD Legal reserve (1) | 18 000.00 | 18 000.00 | | 18 000.00 |
DG Other reserves | 76 654.00 | 854 065.00 | | 76 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 808 755.00 | 219 060.00 | | 808 755.00 |
DK Regulated provisions | 136 438.00 | 85 200.00 | | 136 438.00 |
DL TOTAL (I) | 1 063 609.00 | 1 271 124.00 | | 1 063 609.00 |
DR TOTAL (IV) | 134 496.00 | 132 832.00 | | 134 496.00 |
DU Loans and Debts from Credit Institutions (3) | 108 856.00 | 198 210.00 | | 108 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 683.00 | 37 898.00 | | 20 683.00 |
DX Trade payables and related accounts | 29 233.00 | 24 310.00 | | 29 233.00 |
DY Tax and social security liabilities | 148 274.00 | 237 428.00 | | 148 274.00 |
DZ Fixed asset liabilities and related accounts | 358 579.00 | | | 358 579.00 |
EA Other liabilities | 1 763 106.00 | 1 163 052.00 | | 1 763 106.00 |
EC TOTAL (IV) | 2 070 151.00 | 1 660 898.00 | | 2 070 151.00 |
EE Grand total (I to V) | 3 133 760.00 | 2 932 023.00 | | 3 133 760.00 |
EG Accrued income and payables due within one year | 2 070 151.00 | 1 593 693.00 | | 2 070 151.00 |
P2 LIABILITIES - Gross Technical Reserves | 645 415.00 | 817 979.00 | | 645 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 67 476 937.00 | |
FG Production sold - services | 719 255.00 | | 719 255.00 | 719 255.00 |
FJ Net sales | 719 255.00 | | 719 255.00 | 719 255.00 |
FO Operating subsidies | | | 360 567.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 066.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 732 335.00 | |
FT Inventory change (goods) | | | 60 316 842.00 | |
FW Other purchases and external expenses | | | 32 046.00 | |
FX Taxes, duties, and similar payments | | | 17 093.00 | |
FY Salaries and Wages | | | 457 085.00 | |
FZ Social Security Contributions | | | 182 015.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 688 246.00 | |
GG - OPERATING RESULT (I - II) | | | 44 090.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 799 722.00 | |
GP Total financial income (V) | | | 799 722.00 | |
GR Interest and similar expenses | | | 28 896.00 | |
GU Total financial expenses (VI) | | | 28 896.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 770 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 814 916.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 513 763.00 | 124 888.00 | | 513 763.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | 6 159.00 | 5 282.00 | | 6 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 532 057.00 | 928 906.00 | | 1 532 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 723 303.00 | 709 847.00 | | 723 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 808 755.00 | 219 060.00 | | 808 755.00 |
R3 Income Statement - Technical Result | 43 466.00 | 43 466.00 | | 43 466.00 |
R5 Net income of consolidated companies | 689 651.00 | 862 182.00 | | 689 651.00 |
R6 Group Income (Consolidated Net Income) | 646 185.00 | 818 716.00 | | 646 185.00 |
R7 Share of minority interests (Non-group income) | 770.00 | 735.00 | | 770.00 |
R8 Net income, group share (parent company share) | 645 415.00 | 817 979.00 | | 645 415.00 |
| |
| 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 | 2 797 768.00 | | | 2 797 768.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 789 908.00 | |
I4 DECREASES Grand Total | | | 2 797 768.00 | |
IO DECREASES Total including other intangible assets | | | 2 337.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 523.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 337.00 | | | 2 337.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 523.00 | | | 5 523.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 789 908.00 | | | 2 789 908.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 860.00 | | | 7 860.00 |
PE DEPRECIATION Total including other intangible assets | 2 337.00 | | | 2 337.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 523.00 | | | 5 523.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 29 233.00 | 29 233.00 | | 29 233.00 |
8C Staff and Related Accounts | 12 780.00 | 12 780.00 | | 12 780.00 |
8D Social Security and Other Social Organizations | 89 302.00 | 89 302.00 | | 89 302.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 763 106.00 | 1 763 106.00 | | 1 763 106.00 |
UX Other trade receivables | 42 029.00 | | | 42 029.00 |
VB VAT | 5 107.00 | | | 5 107.00 |
VG Loans with a maturity of up to one year at origin | 41 651.00 | 41 651.00 | | 41 651.00 |
VH Loans with a maturity of more than one year at origin | 67 205.00 | 67 205.00 | | 67 205.00 |
VI Group and Associates | 20 683.00 | 20 683.00 | | 20 683.00 |
VJ Loans taken out during the year | 65 181.00 | | | 65 181.00 |
VK Loans repaid during the year | 20 683.00 | | | 20 683.00 |
VM Income taxes | 296 716.00 | | | 296 716.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 060.00 | 9 060.00 | | 9 060.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 852.00 | 343 852.00 | | 343 852.00 |
VW VAT | 37 132.00 | 37 132.00 | | 37 132.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 070 151.00 | 2 070 151.00 | | 2 070 151.00 |
