| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 668 683.00 | 356 787.00 | 1 311 896.00 | 1 668 683.00 |
AP Buildings | 6 426 721.00 | 2 653 842.00 | 3 772 878.00 | 6 426 721.00 |
AR Technical installations, industrial equipment and tools | 836 864.00 | 697 156.00 | 139 707.00 | 836 864.00 |
AT Other tangible assets | 204 962.00 | 204 962.00 | | 204 962.00 |
BJ TOTAL (I) | 15 572 182.00 | 3 912 748.00 | 11 659 434.00 | 15 572 182.00 |
BX Customers and related accounts | 9 889.00 | | 9 889.00 | 9 889.00 |
BZ Other receivables | 992 120.00 | | 992 120.00 | 992 120.00 |
CD Marketable securities | 12 806.00 | | 12 806.00 | 12 806.00 |
CF Cash and cash equivalents | 272 042.00 | | 272 042.00 | 272 042.00 |
CH Prepaid expenses | 579.00 | | 579.00 | 579.00 |
CJ TOTAL (II) | 1 287 437.00 | | 1 287 437.00 | 1 287 437.00 |
CO Grand total (0 to V) | 16 859 620.00 | 3 912 748.00 | 12 946 871.00 | 16 859 620.00 |
CU Other investments | 6 434 950.00 | | 6 434 950.00 | 6 434 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 002 500.00 | 2 002 500.00 | | 2 002 500.00 |
DB Share, merger, contribution premiums, etc. | 82 245.00 | 82 245.00 | | 82 245.00 |
DD Legal reserve (1) | 200 250.00 | 200 250.00 | | 200 250.00 |
DG Other reserves | 6 746 032.00 | 6 426 224.00 | | 6 746 032.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 371 076.00 | 319 807.00 | | 371 076.00 |
DL TOTAL (I) | 9 402 104.00 | 9 031 027.00 | | 9 402 104.00 |
DU Loans and Debts from Credit Institutions (3) | 3 274 618.00 | 4 125 097.00 | | 3 274 618.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 734.00 | 82 734.00 | | 82 734.00 |
DX Trade payables and related accounts | 7 093.00 | 14 592.00 | | 7 093.00 |
DY Tax and social security liabilities | 4 687.00 | 4 335.00 | | 4 687.00 |
DZ Fixed asset liabilities and related accounts | | 11 004.00 | | |
EA Other liabilities | 175 634.00 | 177 241.00 | | 175 634.00 |
EC TOTAL (IV) | 3 544 767.00 | 4 415 004.00 | | 3 544 767.00 |
EE Grand total (I to V) | 12 946 871.00 | 13 446 032.00 | | 12 946 871.00 |
EG Accrued income and payables due within one year | 1 134 663.00 | 1 151 400.00 | | 1 134 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 331 365.00 | | 1 331 365.00 | 1 331 365.00 |
FJ Net sales | 1 331 365.00 | | 1 331 365.00 | 1 331 365.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 331 365.00 | |
FW Other purchases and external expenses | | | 20 197.00 | |
FX Taxes, duties, and similar payments | | | 158 819.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 590 975.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 769 993.00 | |
GG - OPERATING RESULT (I - II) | | | 561 371.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 991.00 | |
GL Other interest and similar income | | | 3 586.00 | |
GO Net income from sales of marketable securities | | | 19.00 | |
GP Total financial income (V) | | | 4 597.00 | |
GR Interest and similar expenses | | | 82 278.00 | |
GU Total financial expenses (VI) | | | 82 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -77 681.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 483 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 72 925.00 | | | 72 925.00 |
HD Total exceptional income (VII) | 72 925.00 | | | 72 925.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 72 925.00 | | | 72 925.00 |
HK Income tax | 185 538.00 | 159 904.00 | | 185 538.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 408 887.00 | 1 331 782.00 | | 1 408 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 037 810.00 | 1 011 974.00 | | 1 037 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 371 076.00 | 319 807.00 | | 371 076.00 |
| |
| 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 | 15 572 182.00 | | | 15 572 182.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 434 950.00 | |
I4 DECREASES Grand Total | | | 15 572 182.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 137 232.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 137 232.00 | | | 9 137 232.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 434 950.00 | | | 6 434 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 321 773.00 | 590 975.00 | | 3 321 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 321 773.00 | 590 975.00 | | 3 321 773.00 |
| |
| 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 | 82 734.00 | 82 734.00 | | 82 734.00 |
8B Suppliers and Related Accounts | 7 093.00 | 7 093.00 | | 7 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175 634.00 | 175 634.00 | | 175 634.00 |
UX Other trade receivables | 9 889.00 | | | 9 889.00 |
VB VAT | 876.00 | | | 876.00 |
VC Group and associates | 991 244.00 | | | 991 244.00 |
VG Loans with a maturity of up to one year at origin | 724.00 | 724.00 | | 724.00 |
VH Loans with a maturity of more than one year at origin | 3 273 893.00 | 863 789.00 | 2 410 103.00 | 3 273 893.00 |
VK Loans repaid during the year | 850 365.00 | | | 850 365.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 958.00 | 3 958.00 | | 3 958.00 |
VS Prepaid expenses | 579.00 | | | 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 002 589.00 | 1 002 589.00 | | 1 002 589.00 |
VW VAT | 729.00 | 729.00 | | 729.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 544 767.00 | 1 134 663.00 | 2 410 103.00 | 3 544 767.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 157 326.00 | 122 128.00 | | 157 326.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 978.00 | 6 065.00 | | 4 978.00 |
ST Other accounts | 13 959.00 | 16 872.00 | | 13 959.00 |
XQ Rental, rental and co-ownership charges | 1 260.00 | 1 260.00 | | 1 260.00 |
YW Business tax | 1 493.00 | 14 241.00 | | 1 493.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 158 819.00 | 136 369.00 | | 158 819.00 |
YY Amount of VAT collected | 266 365.00 | 265 612.00 | | 266 365.00 |
YZ Total deductible VAT on goods and services | 4 440.00 | 12 036.00 | | 4 440.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 197.00 | 24 197.00 | | 20 197.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
