| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 287.00 | | 2 287.00 | 2 287.00 |
AP Buildings | 26 679.00 | | 26 679.00 | 26 679.00 |
AR Technical installations, industrial equipment and tools | 84 636.00 | 36 680.00 | 47 956.00 | 84 636.00 |
AT Other tangible assets | 750 228.00 | 324 840.00 | 425 389.00 | 750 228.00 |
BH Other financial assets | 30 152.00 | | 30 152.00 | 30 152.00 |
BJ TOTAL (I) | 894 069.00 | 361 520.00 | 532 549.00 | 894 069.00 |
BZ Other receivables | 164 369.00 | | 164 369.00 | 164 369.00 |
CF Cash and cash equivalents | 329.00 | | 329.00 | 329.00 |
CJ TOTAL (II) | 164 698.00 | | 164 698.00 | 164 698.00 |
CO Grand total (0 to V) | 1 058 766.00 | 361 520.00 | 697 247.00 | 1 058 766.00 |
CP Shares due in less than one year | 30 152.00 | | | 30 152.00 |
CU Other investments | 86.00 | | 86.00 | 86.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 4 801.00 | 4 801.00 | | 4 801.00 |
DG Other reserves | 116 233.00 | 116 233.00 | | 116 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3.00 | | | -3.00 |
DK Regulated provisions | 13 500.00 | 22 500.00 | | 13 500.00 |
DL TOTAL (I) | 182 531.00 | 191 534.00 | | 182 531.00 |
DU Loans and Debts from Credit Institutions (3) | 486 106.00 | 553 055.00 | | 486 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 076.00 | 15 076.00 | | 15 076.00 |
DX Trade payables and related accounts | 9 191.00 | 9 808.00 | | 9 191.00 |
DY Tax and social security liabilities | 3 342.00 | 3 395.00 | | 3 342.00 |
EA Other liabilities | 1 000.00 | 1 000.00 | | 1 000.00 |
EC TOTAL (IV) | 514 716.00 | 582 334.00 | | 514 716.00 |
EE Grand total (I to V) | 697 247.00 | 773 868.00 | | 697 247.00 |
EG Accrued income and payables due within one year | 98 806.00 | 582 334.00 | | 98 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | 75 047.00 | |
FR Total operating income (I) | | | 135 047.00 | |
FW Other purchases and external expenses | | | 63 740.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 118 199.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 182 007.00 | |
GG - OPERATING RESULT (I - II) | | | -46 960.00 | |
GL Other interest and similar income | | | 2 171.00 | |
GP Total financial income (V) | | | 2 171.00 | |
GR Interest and similar expenses | | | 18 445.00 | |
GU Total financial expenses (VI) | | | 18 445.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63 234.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 450.00 | | | 1 450.00 |
HC Reversals of provisions and transfers of expenses | 9 000.00 | 9 000.00 | | 9 000.00 |
HD Total exceptional income (VII) | 10 450.00 | 9 000.00 | | 10 450.00 |
HE Exceptional expenses on management operations | 3.00 | 286.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 286.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 447.00 | 8 714.00 | | 10 447.00 |
HK Income tax | -52 784.00 | -49 518.00 | | -52 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 668.00 | 146 377.00 | | 147 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 147 671.00 | 146 377.00 | | 147 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3.00 | | | -3.00 |
| |
| 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 | 868 978.00 | | 37 698.00 | 868 978.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 238.00 | |
I4 DECREASES Grand Total | 12 608.00 | | 894 069.00 | 12 608.00 |
IO DECREASES Total including other intangible assets | | | 2 287.00 | |
IY DECREASES Total Tangible Fixed Assets | 12 608.00 | | 861 543.00 | 12 608.00 |
KD ACQUISITIONS Total including other intangible assets | 2 287.00 | | | 2 287.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 836 453.00 | | 37 698.00 | 836 453.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 238.00 | | | 30 238.00 |
NC DECREASES Transfers to advances and down payments | 12 608.00 | | | 12 608.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 243 321.00 | 118 199.00 | | 243 321.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 243 321.00 | 118 199.00 | | 243 321.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 22 500.00 | | 9 000.00 | 22 500.00 |
7C Grand total | 22 500.00 | | 9 000.00 | 22 500.00 |
UJ - Exceptional | | | 9 000.00 | |
| |
| 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 | 9 191.00 | 9 191.00 | | 9 191.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
UT Other financial assets | 30 152.00 | 30 152.00 | | 30 152.00 |
VB VAT | 1 941.00 | | | 1 941.00 |
VC Group and associates | 162 428.00 | | | 162 428.00 |
VG Loans with a maturity of up to one year at origin | 842.00 | 842.00 | | 842.00 |
VH Loans with a maturity of more than one year at origin | 485 265.00 | 69 355.00 | 278 312.00 | 485 265.00 |
VI Group and Associates | 15 076.00 | 15 076.00 | | 15 076.00 |
VK Loans repaid during the year | 67 026.00 | | | 67 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 65.00 | 65.00 | | 65.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 194 521.00 | 194 521.00 | | 194 521.00 |
VW VAT | 3 277.00 | 3 277.00 | | 3 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 514 716.00 | 98 806.00 | 278 312.00 | 514 716.00 |
