| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AJ Other Intangible Assets | 15 171.00 | 15 171.00 | | 15 171.00 |
AR Technical installations, industrial equipment and tools | 15 941.00 | 14 558.00 | 1 383.00 | 15 941.00 |
AT Other tangible assets | 7 097 801.00 | 2 940 565.00 | 4 157 235.00 | 7 097 801.00 |
AV Fixed assets in progress | 16 949.00 | | 16 949.00 | 16 949.00 |
BH Other financial assets | 12 353.00 | | 12 353.00 | 12 353.00 |
BJ TOTAL (I) | 7 179 211.00 | 2 975 547.00 | 4 203 665.00 | 7 179 211.00 |
BX Customers and related accounts | 415 354.00 | 191 840.00 | 223 514.00 | 415 354.00 |
BZ Other receivables | 254 312.00 | | 254 312.00 | 254 312.00 |
CF Cash and cash equivalents | 17 611.00 | | 17 611.00 | 17 611.00 |
CH Prepaid expenses | 2 292.00 | | 2 292.00 | 2 292.00 |
CJ TOTAL (II) | 689 569.00 | 191 840.00 | 497 729.00 | 689 569.00 |
CO Grand total (0 to V) | 7 868 781.00 | 3 167 387.00 | 4 701 394.00 | 7 868 781.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
CX Development or Research and Development Expenses | 5 252.00 | 5 252.00 | | 5 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 229 000.00 | 229 000.00 | | 229 000.00 |
DD Legal reserve (1) | 22 900.00 | 22 900.00 | | 22 900.00 |
DG Other reserves | 536 063.00 | 522 644.00 | | 536 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 355.00 | 13 418.00 | | 27 355.00 |
DL TOTAL (I) | 815 317.00 | 787 962.00 | | 815 317.00 |
DP Provisions for Risks | 24 187.00 | 24 187.00 | | 24 187.00 |
DR TOTAL (IV) | 24 187.00 | 24 187.00 | | 24 187.00 |
DS Convertible Bond Issues | 544.00 | 351.00 | | 544.00 |
DU Loans and Debts from Credit Institutions (3) | 1 536 673.00 | 1 311 345.00 | | 1 536 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 889 999.00 | 1 544 003.00 | | 1 889 999.00 |
DX Trade payables and related accounts | 291 694.00 | 315 758.00 | | 291 694.00 |
DY Tax and social security liabilities | 71 451.00 | 45 741.00 | | 71 451.00 |
EA Other liabilities | 52 462.00 | 38 436.00 | | 52 462.00 |
EB Prepaid income (2) | 19 066.00 | 17 657.00 | | 19 066.00 |
EC TOTAL (IV) | 3 861 889.00 | 3 273 290.00 | | 3 861 889.00 |
EE Grand total (I to V) | 4 701 394.00 | 4 085 440.00 | | 4 701 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 079.00 | | 12 079.00 | 12 079.00 |
FG Production sold - services | 1 952 022.00 | | 1 952 022.00 | 1 952 022.00 |
FJ Net sales | 1 964 101.00 | | 1 964 101.00 | 1 964 101.00 |
FO Operating subsidies | | | 6 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 107 886.00 | |
FQ Other income | | | 1 867 817.00 | |
FR Total operating income (I) | | | 3 945 803.00 | |
FS Purchases of goods (including customs duties) | | | -38 679.00 | |
FW Other purchases and external expenses | | | 649 484.00 | |
FX Taxes, duties, and similar payments | | | 54 528.00 | |
FY Salaries and Wages | | | 173 574.00 | |
FZ Social Security Contributions | | | 52 270.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 544 561.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 44 351.00 | |
GE Other Expenses | | | 1 448 347.00 | |
GF Total Operating Expenses (II) | | | 3 928 437.00 | |
GG - OPERATING RESULT (I - II) | | | 17 367.00 | |
GL Other interest and similar income | | | 77.00 | |
GP Total financial income (V) | | | 77.00 | |
GR Interest and similar expenses | | | 32 643.00 | |
GU Total financial expenses (VI) | | | 32 643.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 566.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 51 622.00 | 20 322.00 | | 51 622.00 |
HC Reversals of provisions and transfers of expenses | | 14 495.00 | | |
HD Total exceptional income (VII) | 51 622.00 | 34 817.00 | | 51 622.00 |
HE Exceptional expenses on management operations | 203.00 | 1 365.00 | | 203.00 |
HG Exceptional depreciation and provisions | | 24 187.00 | | |
HH Total exceptional expenses (VIII) | 203.00 | 25 552.00 | | 203.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 51 419.00 | 9 265.00 | | 51 419.00 |
HK Income tax | 8 865.00 | 2 524.00 | | 8 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 997 502.00 | 4 242 627.00 | | 3 997 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 970 147.00 | 4 229 208.00 | | 3 970 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 355.00 | 13 418.00 | | 27 355.00 |
| |
| 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 | 6 670 060.00 | | 3 450 905.00 | 6 670 060.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 252.00 | | | 5 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 853.00 | |
I4 DECREASES Grand Total | | 2 941 754.00 | 7 179 211.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 252.00 | |
IO DECREASES Total including other intangible assets | | | 30 416.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 941 754.00 | 7 130 690.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 416.00 | | | 30 416.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 621 539.00 | | 3 450 905.00 | 6 621 539.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 853.00 | | | 12 853.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 955 595.00 | 1 544 561.00 | 1 524 609.00 | 2 955 595.00 |
PE DEPRECIATION Total including other intangible assets | 20 423.00 | | | 20 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 935 171.00 | 1 544 561.00 | 1 524 609.00 | 2 935 171.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 24 187.00 | | | 24 187.00 |
6T Receivables | 171 924.00 | 44 351.00 | 24 434.00 | 171 924.00 |
7B Total provisions for depreciation | 171 924.00 | 44 351.00 | 24 434.00 | 171 924.00 |
7C Grand total | 196 111.00 | 44 351.00 | 24 434.00 | 196 111.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 544.00 | | 544.00 | 544.00 |
8A Miscellaneous Loans and Financial Debts | 74 800.00 | | 74 800.00 | 74 800.00 |
8B Suppliers and Related Accounts | 291 694.00 | 291 694.00 | | 291 694.00 |
8C Staff and Related Accounts | 14 457.00 | 14 457.00 | | 14 457.00 |
8D Social Security and Other Social Organizations | 25 425.00 | 25 425.00 | | 25 425.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 462.00 | 52 462.00 | | 52 462.00 |
8L Deferred income | 19 066.00 | 19 066.00 | | 19 066.00 |
UT Other financial assets | 12 353.00 | | | 12 353.00 |
UX Other trade receivables | 194 820.00 | | | 194 820.00 |
VA Doubtful or disputed receivables | 220 535.00 | | | 220 535.00 |
VB VAT | 71 487.00 | | | 71 487.00 |
VC Group and associates | 23 682.00 | | | 23 682.00 |
VH Loans with a maturity of more than one year at origin | 1 536 673.00 | 1 536 673.00 | | 1 536 673.00 |
VI Group and Associates | 1 815 200.00 | 1 815 200.00 | | 1 815 200.00 |
VN Other taxes, similar payments | 45 740.00 | | | 45 740.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 372.00 | 3 372.00 | | 3 372.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 113 664.00 | | | 113 664.00 |
VS Prepaid expenses | 2 292.00 | | | 2 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 684 573.00 | 451 686.00 | 232 888.00 | 684 573.00 |
VW VAT | 28 197.00 | 28 197.00 | | 28 197.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 861 889.00 | 3 786 546.00 | 75 343.00 | 3 861 889.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | | | 7.00 |
