| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 665.00 | 11 136.00 | 529.00 | 11 665.00 |
AT Other tangible assets | 434 643.00 | 409 346.00 | 25 297.00 | 434 643.00 |
BH Other financial assets | 22 298.00 | | 22 298.00 | 22 298.00 |
BJ TOTAL (I) | 1 213 231.00 | 420 482.00 | 792 749.00 | 1 213 231.00 |
BX Customers and related accounts | 301 027.00 | 15 294.00 | 285 733.00 | 301 027.00 |
BZ Other receivables | 230 145.00 | | 230 145.00 | 230 145.00 |
CD Marketable securities | 178 538.00 | | 178 538.00 | 178 538.00 |
CH Prepaid expenses | 35 172.00 | | 35 172.00 | 35 172.00 |
CJ TOTAL (II) | 744 882.00 | 15 294.00 | 729 588.00 | 744 882.00 |
CO Grand total (0 to V) | 1 958 113.00 | 435 776.00 | 1 522 337.00 | 1 958 113.00 |
CR Shares due in more than one year | 131 981.00 | | | 131 981.00 |
CU Other investments | 744 625.00 | | 744 625.00 | 744 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 254 358.00 | 254 358.00 | | 254 358.00 |
DB Share, merger, contribution premiums, etc. | 7 998.00 | 7 998.00 | | 7 998.00 |
DD Legal reserve (1) | 25 436.00 | 25 436.00 | | 25 436.00 |
DF Regulated reserves (1) | 28 584.00 | 28 584.00 | | 28 584.00 |
DG Other reserves | 174 003.00 | 166 804.00 | | 174 003.00 |
DH Retained earnings | 24 525.00 | 24 525.00 | | 24 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 655.00 | 7 199.00 | | 31 655.00 |
DL TOTAL (I) | 546 558.00 | 514 904.00 | | 546 558.00 |
DU Loans and Debts from Credit Institutions (3) | 18 114.00 | 58 106.00 | | 18 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 866.00 | 133 544.00 | | 134 866.00 |
DX Trade payables and related accounts | 503 135.00 | 392 150.00 | | 503 135.00 |
DY Tax and social security liabilities | 279 863.00 | 502 110.00 | | 279 863.00 |
EA Other liabilities | 39 800.00 | 130 543.00 | | 39 800.00 |
EC TOTAL (IV) | 975 778.00 | 1 216 453.00 | | 975 778.00 |
EE Grand total (I to V) | 1 522 337.00 | 1 731 356.00 | | 1 522 337.00 |
EG Accrued income and payables due within one year | 840 820.00 | 1 083 490.00 | | 840 820.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18 114.00 | 58 106.00 | | 18 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 305 841.00 | | 1 305 841.00 | 1 305 841.00 |
FJ Net sales | 1 305 841.00 | | 1 305 841.00 | 1 305 841.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 974.00 | |
FQ Other income | | | 714.00 | |
FR Total operating income (I) | | | 1 307 529.00 | |
FW Other purchases and external expenses | | | 658 948.00 | |
FX Taxes, duties, and similar payments | | | 20 143.00 | |
FY Salaries and Wages | | | 458 490.00 | |
FZ Social Security Contributions | | | 133 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 080.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 574.00 | |
GE Other Expenses | | | 5 072.00 | |
GF Total Operating Expenses (II) | | | 1 302 989.00 | |
GG - OPERATING RESULT (I - II) | | | 4 539.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 507.00 | |
GP Total financial income (V) | | | 1 507.00 | |
GR Interest and similar expenses | | | 7 522.00 | |
GS Negative differences of foreign exchange | | | 51.00 | |
GU Total financial expenses (VI) | | | 7 572.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 30 634.00 | 6 303.00 | | 30 634.00 |
HD Total exceptional income (VII) | 30 634.00 | 6 303.00 | | 30 634.00 |
HE Exceptional expenses on management operations | -5 876.00 | 49 377.00 | | -5 876.00 |
HH Total exceptional expenses (VIII) | -5 876.00 | 49 377.00 | | -5 876.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36 510.00 | -43 074.00 | | 36 510.00 |
HK Income tax | 3 329.00 | 3 476.00 | | 3 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 339 669.00 | 1 407 496.00 | | 1 339 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 308 014.00 | 1 400 296.00 | | 1 308 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 655.00 | 7 199.00 | | 31 655.00 |
| |
| 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 | 1 207 227.00 | | | 1 207 227.00 |
I3 DECREASES Total Financial Fixed Assets | | | 766 923.00 | |
I4 DECREASES Grand Total | | | 1 213 231.00 | |
IO DECREASES Total including other intangible assets | | | 11 665.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 434 643.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 865.00 | | | 8 865.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 431 883.00 | | | 431 883.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 766 479.00 | | | 766 479.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 396 402.00 | 24 080.00 | | 396 402.00 |
PE DEPRECIATION Total including other intangible assets | 8 865.00 | 2 271.00 | | 8 865.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 387 537.00 | 21 809.00 | | 387 537.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 12 720.00 | 2 574.00 | | 12 720.00 |
7C Grand total | 12 720.00 | 2 574.00 | | 12 720.00 |
UE of which provisions and reversals: - Operating | | 2 574.00 | | |
| |
| 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 | 503 135.00 | 503 135.00 | | 503 135.00 |
8K Other liabilities (including liabilities related to repo transactions) | 174 759.00 | 39 800.00 | | 174 759.00 |
UT Other financial assets | 22 298.00 | | | 22 298.00 |
VG Loans with a maturity of up to one year at origin | 18 114.00 | 18 114.00 | | 18 114.00 |
VS Prepaid expenses | 35 172.00 | | | 35 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 588 642.00 | 434 363.00 | 154 279.00 | 588 642.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 975 778.00 | 840 820.00 | | 975 778.00 |
