| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 161.00 | 8 350.00 | 3 811.00 | 12 161.00 |
AH Goodwill | 1 000.00 | | 1 000.00 | 1 000.00 |
AN Land | 127 900.00 | 3 003.00 | 124 897.00 | 127 900.00 |
AP Buildings | 374 250.00 | 162 283.00 | 211 967.00 | 374 250.00 |
AR Technical installations, industrial equipment and tools | 265 880.00 | 247 628.00 | 18 252.00 | 265 880.00 |
AT Other tangible assets | 580 341.00 | 449 991.00 | 130 350.00 | 580 341.00 |
AV Fixed assets in progress | 38 375.00 | | 38 375.00 | 38 375.00 |
BD Other fixed assets | 6.00 | | 6.00 | 6.00 |
BH Other financial assets | 102.00 | | 102.00 | 102.00 |
BJ TOTAL (I) | 1 400 016.00 | 871 256.00 | 528 760.00 | 1 400 016.00 |
BX Customers and related accounts | 34 731.00 | | 34 731.00 | 34 731.00 |
BZ Other receivables | 198 172.00 | | 198 172.00 | 198 172.00 |
CD Marketable securities | 1 002.00 | | 1 002.00 | 1 002.00 |
CF Cash and cash equivalents | 15 368.00 | | 15 368.00 | 15 368.00 |
CH Prepaid expenses | 1 876.00 | | 1 876.00 | 1 876.00 |
CJ TOTAL (II) | 251 149.00 | | 251 149.00 | 251 149.00 |
CO Grand total (0 to V) | 1 651 165.00 | 871 256.00 | 779 909.00 | 1 651 165.00 |
CR Shares due in more than one year | 124 888.00 | | | 124 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DB Share, merger, contribution premiums, etc. | 8.00 | 8.00 | | 8.00 |
DD Legal reserve (1) | 602.00 | 602.00 | | 602.00 |
DF Regulated reserves (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -46 734.00 | -51 643.00 | | -46 734.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 072.00 | 4 909.00 | | -11 072.00 |
DK Regulated provisions | 46 089.00 | 44 615.00 | | 46 089.00 |
DL TOTAL (I) | 50 393.00 | 59 990.00 | | 50 393.00 |
DU Loans and Debts from Credit Institutions (3) | 70 106.00 | 61 139.00 | | 70 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 506 096.00 | 503 142.00 | | 506 096.00 |
DW Advances and down payments received on current orders | 3 808.00 | 7 701.00 | | 3 808.00 |
DX Trade payables and related accounts | 83 542.00 | 62 174.00 | | 83 542.00 |
DY Tax and social security liabilities | 52 417.00 | 44 480.00 | | 52 417.00 |
DZ Fixed asset liabilities and related accounts | | 4 925.00 | | |
EA Other liabilities | 13 548.00 | 14 016.00 | | 13 548.00 |
EC TOTAL (IV) | 729 517.00 | 697 578.00 | | 729 517.00 |
EE Grand total (I to V) | 779 909.00 | 757 568.00 | | 779 909.00 |
EG Accrued income and payables due within one year | 206 706.00 | 655 852.00 | | 206 706.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36 042.00 | 6 387.00 | | 36 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 75.00 | | 75.00 | 75.00 |
FG Production sold - services | 431 838.00 | | 431 838.00 | 431 838.00 |
FJ Net sales | 431 913.00 | | 431 913.00 | 431 913.00 |
FN Capitalized production | | | 5 085.00 | |
FO Operating subsidies | | | 439.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 960.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 461 408.00 | |
FU Purchases of raw materials and other supplies | | | 4 554.00 | |
FW Other purchases and external expenses | | | 211 177.00 | |
FX Taxes, duties, and similar payments | | | 13 283.00 | |
FY Salaries and Wages | | | 145 831.00 | |
FZ Social Security Contributions | | | 25 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 73 927.00 | |
GE Other Expenses | | | 7 181.00 | |
GF Total Operating Expenses (II) | | | 481 786.00 | |
GG - OPERATING RESULT (I - II) | | | -20 378.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 1 367.00 | |
GU Total financial expenses (VI) | | | 1 367.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 129.00 | 2 647.00 | | 12 129.00 |
HD Total exceptional income (VII) | 12 129.00 | 2 647.00 | | 12 129.00 |
HE Exceptional expenses on management operations | | 408.00 | | |
HG Exceptional depreciation and provisions | 1 474.00 | 1 474.00 | | 1 474.00 |
HH Total exceptional expenses (VIII) | 1 474.00 | 1 883.00 | | 1 474.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 655.00 | 764.00 | | 10 655.00 |
HL TOTAL REVENUE (I + III + V + VII) | 473 555.00 | 468 332.00 | | 473 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 484 627.00 | 463 422.00 | | 484 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 072.00 | 4 909.00 | | -11 072.00 |
| |
| 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 | 1 348 171.00 | | | 1 348 171.00 |
I3 DECREASES Total Financial Fixed Assets | | | 108.00 | |
I4 DECREASES Grand Total | | | 1 400 016.00 | |
IO DECREASES Total including other intangible assets | | | 12 161.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 386 747.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 161.00 | | | 12 161.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 334 901.00 | | | 1 334 901.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 108.00 | | | 108.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 797 328.00 | 73 927.00 | | 797 328.00 |
PE DEPRECIATION Total including other intangible assets | 8 350.00 | | | 8 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 788 978.00 | 73 927.00 | | 788 978.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 44 615.00 | 1 474.00 | | 44 615.00 |
7C Grand total | 44 615.00 | 1 474.00 | | 44 615.00 |
UJ - Exceptional | | 1 474.00 | | |
| |
| 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 | 83 542.00 | 83 542.00 | | 83 542.00 |
8K Other liabilities (including liabilities related to repo transactions) | 519 644.00 | 13 548.00 | | 519 644.00 |
UT Other financial assets | 102.00 | | | 102.00 |
UX Other trade receivables | 34 731.00 | | | 34 731.00 |
VG Loans with a maturity of up to one year at origin | 36 042.00 | 36 042.00 | | 36 042.00 |
VH Loans with a maturity of more than one year at origin | 34 065.00 | 21 158.00 | 12 906.00 | 34 065.00 |
VK Loans repaid during the year | 20 663.00 | | | 20 663.00 |
VP Miscellaneous | 198 172.00 | | | 198 172.00 |
VQ Other Taxes, Duties, and Similar Debts | 52 417.00 | 52 417.00 | | 52 417.00 |
VS Prepaid expenses | 1 876.00 | | | 1 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234 880.00 | 109 890.00 | 124 990.00 | 234 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 725 709.00 | 206 706.00 | 12 906.00 | 725 709.00 |
