| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 061.00 | 11 326.00 | 6 735.00 | 18 061.00 |
AH Goodwill | 96 892.00 | | 96 892.00 | 96 892.00 |
AR Technical installations, industrial equipment and tools | 605.00 | 150.00 | 455.00 | 605.00 |
AT Other tangible assets | 52 257.00 | 21 832.00 | 30 426.00 | 52 257.00 |
BB Receivables related to investments | 139 860.00 | | 139 860.00 | 139 860.00 |
BD Other fixed assets | 889 000.00 | | 889 000.00 | 889 000.00 |
BH Other financial assets | 128.00 | | 128.00 | 128.00 |
BJ TOTAL (I) | 5 477 932.00 | 33 308.00 | 5 444 624.00 | 5 477 932.00 |
BV Advances and down payments on orders | 5 583.00 | | 5 583.00 | 5 583.00 |
BX Customers and related accounts | 203 164.00 | | 203 164.00 | 203 164.00 |
BZ Other receivables | 63 682.00 | | 63 682.00 | 63 682.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 61 672.00 | | 61 672.00 | 61 672.00 |
CH Prepaid expenses | 58 792.00 | | 58 792.00 | 58 792.00 |
CJ TOTAL (II) | 392 893.00 | | 392 893.00 | 392 893.00 |
CO Grand total (0 to V) | 5 870 825.00 | 33 308.00 | 5 837 518.00 | 5 870 825.00 |
CU Other investments | 4 281 129.00 | | 4 281 129.00 | 4 281 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 3 013 566.00 | 2 234 809.00 | | 3 013 566.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 098 236.00 | 1 159 912.00 | | 1 098 236.00 |
DL TOTAL (I) | 4 120 052.00 | 3 402 970.00 | | 4 120 052.00 |
DU Loans and Debts from Credit Institutions (3) | 210 751.00 | 491 754.00 | | 210 751.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 075 912.00 | 929 434.00 | | 1 075 912.00 |
DX Trade payables and related accounts | 116 184.00 | 116 657.00 | | 116 184.00 |
DY Tax and social security liabilities | 194 707.00 | 114 546.00 | | 194 707.00 |
EA Other liabilities | 119 910.00 | 84.00 | | 119 910.00 |
EC TOTAL (IV) | 1 717 466.00 | 1 652 475.00 | | 1 717 466.00 |
EE Grand total (I to V) | 5 837 518.00 | 5 055 445.00 | | 5 837 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 141 213.00 | 380 596.00 | 1 521 809.00 | 1 141 213.00 |
FJ Net sales | 1 141 213.00 | 380 596.00 | 1 521 809.00 | 1 141 213.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 571.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 546 388.00 | |
FW Other purchases and external expenses | | | 494 271.00 | |
FX Taxes, duties, and similar payments | | | 76 921.00 | |
FY Salaries and Wages | | | 495 251.00 | |
FZ Social Security Contributions | | | 294 087.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 798.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 374 330.00 | |
GG - OPERATING RESULT (I - II) | | | 172 057.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 941 701.00 | |
GL Other interest and similar income | | | 130.00 | |
GP Total financial income (V) | | | 941 831.00 | |
GR Interest and similar expenses | | | 15 653.00 | |
GU Total financial expenses (VI) | | | 15 653.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 926 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 098 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 7 391.00 | | |
HD Total exceptional income (VII) | | 7 391.00 | | |
HE Exceptional expenses on management operations | | 537.00 | | |
HH Total exceptional expenses (VIII) | | 537.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 854.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 488 219.00 | 2 403 684.00 | | 2 488 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 389 983.00 | 1 243 773.00 | | 1 389 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 098 236.00 | 1 159 912.00 | | 1 098 236.00 |
| |
| 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 | 4 448 932.00 | | 1 029 000.00 | 4 448 932.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 310 117.00 | |
I4 DECREASES Grand Total | | | 5 477 932.00 | |
IO DECREASES Total including other intangible assets | | | 114 953.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 862.00 | |
KD ACQUISITIONS Total including other intangible assets | 114 953.00 | | | 114 953.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 862.00 | | | 52 862.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 281 117.00 | | 1 029 000.00 | 4 281 117.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 509.00 | 13 799.00 | | 19 509.00 |
PE DEPRECIATION Total including other intangible assets | 5 702.00 | 5 624.00 | | 5 702.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 807.00 | 8 175.00 | | 13 807.00 |
| |
| 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 | 116 184.00 | 116 184.00 | | 116 184.00 |
8C Staff and Related Accounts | 25 857.00 | 25 857.00 | | 25 857.00 |
8D Social Security and Other Social Organizations | 106 166.00 | 106 166.00 | | 106 166.00 |
8K Other liabilities (including liabilities related to repo transactions) | 119 910.00 | 119 910.00 | | 119 910.00 |
UL Receivables related to investments | 139 860.00 | | | 139 860.00 |
UT Other financial assets | 128.00 | | | 128.00 |
UX Other trade receivables | 203 164.00 | | | 203 164.00 |
VB VAT | 37 697.00 | | | 37 697.00 |
VC Group and associates | 16 331.00 | | | 16 331.00 |
VH Loans with a maturity of more than one year at origin | 210 751.00 | 210 751.00 | | 210 751.00 |
VI Group and Associates | 1 075 912.00 | 1 075 912.00 | | 1 075 912.00 |
VK Loans repaid during the year | 280 851.00 | | | 280 851.00 |
VM Income taxes | 6 178.00 | | | 6 178.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 896.00 | 1 896.00 | | 1 896.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 476.00 | | | 3 476.00 |
VS Prepaid expenses | 58 792.00 | | | 58 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 465 626.00 | 325 638.00 | 139 988.00 | 465 626.00 |
VW VAT | 60 789.00 | 60 789.00 | | 60 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 717 466.00 | 1 717 466.00 | | 1 717 466.00 |
