| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 462.00 | 18 462.00 | | 18 462.00 |
AH Goodwill | 373 500.00 | | 373 500.00 | 373 500.00 |
AP Buildings | 151 172.00 | 85 118.00 | 66 053.00 | 151 172.00 |
AR Technical installations, industrial equipment and tools | 1 750 273.00 | 1 395 472.00 | 354 800.00 | 1 750 273.00 |
AT Other tangible assets | 237 412.00 | 209 392.00 | 28 020.00 | 237 412.00 |
BH Other financial assets | 69 166.00 | | 69 166.00 | 69 166.00 |
BJ TOTAL (I) | 2 600 147.00 | 1 708 445.00 | 891 701.00 | 2 600 147.00 |
BX Customers and related accounts | 1 187 556.00 | | 1 187 556.00 | 1 187 556.00 |
BZ Other receivables | 3 098 578.00 | | 3 098 578.00 | 3 098 578.00 |
CF Cash and cash equivalents | 116 689.00 | | 116 689.00 | 116 689.00 |
CJ TOTAL (II) | 4 402 824.00 | | 4 402 824.00 | 4 402 824.00 |
CO Grand total (0 to V) | 7 002 972.00 | 1 708 445.00 | 5 294 526.00 | 7 002 972.00 |
CU Other investments | 160.00 | | 160.00 | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 456.00 | | | 76 456.00 |
DB Share, merger, contribution premiums, etc. | 232 005.00 | | | 232 005.00 |
DD Legal reserve (1) | 7 646.00 | | | 7 646.00 |
DF Regulated reserves (1) | 224.00 | | | 224.00 |
DG Other reserves | 520 528.00 | | | 520 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 610 403.00 | | | 1 610 403.00 |
DL TOTAL (I) | 2 447 265.00 | | | 2 447 265.00 |
DU Loans and Debts from Credit Institutions (3) | 745 994.00 | | | 745 994.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 490 156.00 | | | 1 490 156.00 |
DX Trade payables and related accounts | 510 093.00 | | | 510 093.00 |
DY Tax and social security liabilities | 10 726.00 | | | 10 726.00 |
DZ Fixed asset liabilities and related accounts | 89 806.00 | | | 89 806.00 |
EB Prepaid income (2) | 483.00 | | | 483.00 |
EC TOTAL (IV) | 2 847 261.00 | | | 2 847 261.00 |
EE Grand total (I to V) | 5 294 526.00 | | | 5 294 526.00 |
EG Accrued income and payables due within one year | 2 286 034.00 | | | 2 286 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 159 482.00 | | 1 159 482.00 | 1 159 482.00 |
FJ Net sales | 1 159 482.00 | | 1 159 482.00 | 1 159 482.00 |
FQ Other income | | | 827.00 | |
FR Total operating income (I) | | | 1 160 310.00 | |
FW Other purchases and external expenses | | | 639 310.00 | |
FX Taxes, duties, and similar payments | | | 86 019.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 417 854.00 | |
GE Other Expenses | | | 698.00 | |
GF Total Operating Expenses (II) | | | 1 143 882.00 | |
GG - OPERATING RESULT (I - II) | | | 16 428.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 402.00 | |
GP Total financial income (V) | | | 64 402.00 | |
GR Interest and similar expenses | | | 131 162.00 | |
GU Total financial expenses (VI) | | | 131 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -66 759.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 305 625.00 | | | 8 305 625.00 |
HD Total exceptional income (VII) | 8 305 625.00 | | | 8 305 625.00 |
HF Exceptional expenses on capital transactions | 5 877 546.00 | | | 5 877 546.00 |
HG Exceptional depreciation and provisions | 47.00 | | | 47.00 |
HH Total exceptional expenses (VIII) | 5 877 594.00 | | | 5 877 594.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 428 031.00 | | | 2 428 031.00 |
HK Income tax | 767 296.00 | | | 767 296.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 530 338.00 | | | 9 530 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 919 934.00 | | | 7 919 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 610 403.00 | | | 1 610 403.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 731 592.00 | 417 854.00 | 3 441 001.00 | 4 731 592.00 |
PE DEPRECIATION Total including other intangible assets | 18 462.00 | | | 18 462.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 713 130.00 | 417 854.00 | 3 441 001.00 | 4 713 130.00 |
| |
| 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 | 510 093.00 | 510 093.00 | | 510 093.00 |
8J Fixed Asset Liabilities and Related Accounts | 89 806.00 | 89 806.00 | | 89 806.00 |
8L Deferred income | 483.00 | 483.00 | | 483.00 |
UT Other financial assets | 69 166.00 | | | 69 166.00 |
UX Other trade receivables | 1 187 556.00 | | | 1 187 556.00 |
VB VAT | 2 878.00 | | | 2 878.00 |
VC Group and associates | 3 094 402.00 | | | 3 094 402.00 |
VH Loans with a maturity of more than one year at origin | 745 994.00 | 184 767.00 | 557 818.00 | 745 994.00 |
VI Group and Associates | 1 490 156.00 | 1 490 156.00 | | 1 490 156.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 514.00 | 10 514.00 | | 10 514.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 297.00 | | | 1 297.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 355 299.00 | 4 286 133.00 | 69 166.00 | 4 355 299.00 |
VW VAT | 212.00 | 212.00 | | 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 847 258.00 | 2 286 031.00 | 557 818.00 | 2 847 258.00 |
