| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 56 847 545.00 | 56 847 545.00 | | 56 847 545.00 |
BH Other financial assets | 10 160 909.00 | | 10 160 909.00 | 10 160 909.00 |
BJ TOTAL (I) | 67 008 454.00 | 56 847 545.00 | 10 160 909.00 | 67 008 454.00 |
BX Customers and related accounts | 153 458.00 | | 153 458.00 | 153 458.00 |
BZ Other receivables | 35 676.00 | | 35 676.00 | 35 676.00 |
CF Cash and cash equivalents | 125 522.00 | | 125 522.00 | 125 522.00 |
CJ TOTAL (II) | 314 656.00 | | 314 656.00 | 314 656.00 |
CO Grand total (0 to V) | 67 323 110.00 | 56 847 545.00 | 10 475 565.00 | 67 323 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -20 302 133.00 | -22 635 941.00 | | -20 302 133.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 437 712.00 | 2 333 808.00 | | 2 437 712.00 |
DL TOTAL (I) | -17 864 322.00 | -20 302 033.00 | | -17 864 322.00 |
DU Loans and Debts from Credit Institutions (3) | 6 141 923.00 | 11 430 033.00 | | 6 141 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 912 198.00 | 19 363 120.00 | | 20 912 198.00 |
DX Trade payables and related accounts | 5 564.00 | 5 538.00 | | 5 564.00 |
DY Tax and social security liabilities | | 4 099.00 | | |
EA Other liabilities | 1 280 202.00 | 1 215 618.00 | | 1 280 202.00 |
EC TOTAL (IV) | 28 339 886.00 | 32 018 407.00 | | 28 339 886.00 |
EE Grand total (I to V) | 10 475 565.00 | 11 716 374.00 | | 10 475 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 5 170 777.00 | 5 170 777.00 | |
FJ Net sales | | 5 170 777.00 | 5 170 777.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 170 778.00 | |
FW Other purchases and external expenses | | | 143 981.00 | |
FX Taxes, duties, and similar payments | | | 34 150.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 178 131.00 | |
GG - OPERATING RESULT (I - II) | | | 4 992 647.00 | |
GK Income from other securities and fixed asset receivables | | | 411 589.00 | |
GL Other interest and similar income | | | 125 509.00 | |
GN Positive exchange differences | | | 33 184.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 570 282.00 | |
GR Interest and similar expenses | | | 1 845 015.00 | |
GU Total financial expenses (VI) | | | 1 845 015.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 274 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 717 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 280 202.00 | 1 215 618.00 | | 1 280 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 741 060.00 | 5 605 598.00 | | 5 741 060.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 303 349.00 | 3 271 790.00 | | 3 303 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 437 712.00 | 2 333 808.00 | | 2 437 712.00 |
| |
| 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 | 68 202 225.00 | | -1 193 771.00 | 68 202 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 160 909.00 | |
I4 DECREASES Grand Total | | | 67 008 454.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 857 545.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 857 545.00 | | | 56 857 545.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 354 679.00 | | -1 193 771.00 | 11 354 679.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 847 545.00 | | | 56 847 545.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 847 545.00 | | | 56 847 545.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 20 912 198.00 | | 20 912 198.00 | 20 912 198.00 |
8B Suppliers and Related Accounts | 5 564.00 | 5 564.00 | | 5 564.00 |
UT Other financial assets | 10 160 909.00 | | | 10 160 909.00 |
UX Other trade receivables | 153 458.00 | | | 153 458.00 |
VB VAT | 7 474.00 | | | 7 474.00 |
VH Loans with a maturity of more than one year at origin | 6 141 923.00 | 5 636 877.00 | 505 046.00 | 6 141 923.00 |
VI Group and Associates | 1 280 202.00 | 1 280 202.00 | | 1 280 202.00 |
VJ Loans taken out during the year | 1 549 078.00 | | | 1 549 078.00 |
VK Loans repaid during the year | 5 268 109.00 | | | 5 268 109.00 |
VP Miscellaneous | 28 202.00 | | | 28 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 350 043.00 | 1 847 080.00 | 8 502 963.00 | 10 350 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 339 886.00 | 6 922 643.00 | 21 417 244.00 | 28 339 886.00 |
