| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 581 488.00 | 563 808.00 | 17 680.00 | 581 488.00 |
AN Land | 262 212.00 | | 262 212.00 | 262 212.00 |
AP Buildings | 5 742 400.00 | 1 847 561.00 | 3 894 839.00 | 5 742 400.00 |
AR Technical installations, industrial equipment and tools | 266 974.00 | 266 974.00 | | 266 974.00 |
AT Other tangible assets | 858 880.00 | 769 289.00 | 89 591.00 | 858 880.00 |
BD Other fixed assets | 2 257.00 | | 2 257.00 | 2 257.00 |
BF Loans | 1 064.00 | | 1 064.00 | 1 064.00 |
BH Other financial assets | 381 505.00 | | 381 505.00 | 381 505.00 |
BJ TOTAL (I) | 8 840 108.00 | 3 447 633.00 | 5 392 475.00 | 8 840 108.00 |
BL Raw materials, supplies | 940 790.00 | 505 587.00 | 435 203.00 | 940 790.00 |
BV Advances and down payments on orders | 241 855.00 | | 241 855.00 | 241 855.00 |
BZ Other receivables | 42 630 019.00 | 22 995 562.00 | 19 634 458.00 | 42 630 019.00 |
CF Cash and cash equivalents | 7 693 985.00 | | 7 693 985.00 | 7 693 985.00 |
CH Prepaid expenses | 8 080.00 | | 8 080.00 | 8 080.00 |
CJ TOTAL (II) | 51 514 730.00 | 23 501 148.00 | 28 013 581.00 | 51 514 730.00 |
CO Grand total (0 to V) | 60 354 838.00 | 26 948 781.00 | 33 406 056.00 | 60 354 838.00 |
CU Other investments | 743 327.00 | | 743 327.00 | 743 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 602 253.00 | 2 602 253.00 | | 2 602 253.00 |
DB Share, merger, contribution premiums, etc. | 3 723 555.00 | 3 723 555.00 | | 3 723 555.00 |
DD Legal reserve (1) | 375 504.00 | 375 504.00 | | 375 504.00 |
DG Other reserves | 19 385 337.00 | 18 850 642.00 | | 19 385 337.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 898.00 | 562 837.00 | | 102 898.00 |
DL TOTAL (I) | 26 189 547.00 | 26 114 792.00 | | 26 189 547.00 |
DP Provisions for Risks | 4 116 123.00 | 4 116 123.00 | | 4 116 123.00 |
DQ Provisions for Expenses | 764 532.00 | 764 532.00 | | 764 532.00 |
DR TOTAL (IV) | 4 880 655.00 | 4 880 655.00 | | 4 880 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 925 216.00 | 888 916.00 | | 925 216.00 |
DX Trade payables and related accounts | 34 150.00 | 66 058.00 | | 34 150.00 |
DY Tax and social security liabilities | 1 255 898.00 | 1 271 498.00 | | 1 255 898.00 |
EA Other liabilities | 120 590.00 | 117 766.00 | | 120 590.00 |
EC TOTAL (IV) | 2 335 854.00 | 2 344 239.00 | | 2 335 854.00 |
EE Grand total (I to V) | 33 406 056.00 | 33 339 686.00 | | 33 406 056.00 |
EG Accrued income and payables due within one year | 2 267 004.00 | 2 271 649.00 | | 2 267 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 602 624.00 | |
FJ Net sales | | | 602 624.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 233 937.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 836 563.00 | |
FU Purchases of raw materials and other supplies | | | 2 690.00 | |
FV Inventory change (raw materials and supplies) | | | 2 734.00 | |
FW Other purchases and external expenses | | | 387 475.00 | |
FX Taxes, duties, and similar payments | | | 46 584.00 | |
FY Salaries and Wages | | | 483 621.00 | |
FZ Social Security Contributions | | | 110 986.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 900.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 14 963.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 095 957.00 | |
GG - OPERATING RESULT (I - II) | | | -259 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 119 534.00 | |
GL Other interest and similar income | | | 253 864.00 | |
GP Total financial income (V) | | | 373 398.00 | |
GR Interest and similar expenses | | | 12 400.00 | |
GU Total financial expenses (VI) | | | 12 403.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 360 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 600.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 662.00 | 2 393.00 | | 662.00 |
HD Total exceptional income (VII) | 662.00 | 2 393.00 | | 662.00 |
HE Exceptional expenses on management operations | 26 531.00 | | | 26 531.00 |
HH Total exceptional expenses (VIII) | 2 653.00 | | | 2 653.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 991.00 | 2 393.00 | | -1 991.00 |
HK Income tax | -3 289.00 | 36 537.00 | | -3 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 210 622.00 | 1 683 322.00 | | 1 210 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 107 725.00 | 1 120 485.00 | | 1 107 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 898.00 | 562 837.00 | | 102 898.00 |
| |
| 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 | 8 888 522.00 | | 902.00 | 8 888 522.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 128 153.00 | |
I4 DECREASES Grand Total | | 49 315.00 | 8 840 108.00 | |
IO DECREASES Total including other intangible assets | | 603.00 | 581 488.00 | |
IY DECREASES Total Tangible Fixed Assets | | 48 712.00 | 7 130 467.00 | |
KD ACQUISITIONS Total including other intangible assets | 582 091.00 | | | 582 091.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 178 306.00 | | 873.00 | 7 178 306.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 128 124.00 | | 29.00 | 1 128 124.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 450 048.00 | 46 900.00 | 49 315.00 | 3 450 048.00 |
PE DEPRECIATION Total including other intangible assets | 556 238.00 | 8 173.00 | 603.00 | 556 238.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 893 809.00 | 38 727.00 | 48 712.00 | 2 893 809.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 4 880 655.00 | | | 4 880 655.00 |
6N Inventories and work in progress | 490 624.00 | 14 963.00 | | 490 624.00 |
6T Receivables | 22 867 353.00 | | | 22 867 353.00 |
6X Other provisions for depreciation | 128 209.00 | | | 128 209.00 |
7B Total provisions for depreciation | 23 486 185.00 | 14 963.00 | | 23 486 185.00 |
7C Grand total | 28 366 840.00 | 14 963.00 | | 28 366 840.00 |
UE of which provisions and reversals: - Operating | | 14 963.00 | | |
| |
| 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 | 899 597.00 | 830 747.00 | | 899 597.00 |
8B Suppliers and Related Accounts | 34 150.00 | 34 150.00 | | 34 150.00 |
8C Staff and Related Accounts | 477 171.00 | 477 171.00 | | 477 171.00 |
8D Social Security and Other Social Organizations | 295 103.00 | 295 103.00 | | 295 103.00 |
8E Income Taxes | 111 807.00 | 111 807.00 | | 111 807.00 |
8K Other liabilities (including liabilities related to repo transactions) | 117 766.00 | 117 766.00 | | 117 766.00 |
UP Loans | 1 064.00 | | | 1 064.00 |
UT Other financial assets | 381 505.00 | | | 381 505.00 |
UX Other trade receivables | 41 739 549.00 | | | 41 739 549.00 |
VB VAT | 8 903.00 | | | 8 903.00 |
VC Group and associates | 3 912.00 | | | 3 912.00 |
VI Group and Associates | 28 443.00 | 28 443.00 | | 28 443.00 |
VM Income taxes | 49 050.00 | | | 49 050.00 |
VQ Other Taxes, Duties, and Similar Debts | 361 269.00 | 361 269.00 | | 361 269.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 828 605.00 | | | 828 605.00 |
VS Prepaid expenses | 8 080.00 | | | 8 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 020 669.00 | 42 638 100.00 | 382 569.00 | 43 020 669.00 |
VW VAT | 10 548.00 | 10 548.00 | | 10 548.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 335 854.00 | 2 267 004.00 | | 2 335 854.00 |
