| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 108 286.00 | 67 214.00 | 41 072.00 | 108 286.00 |
AH Goodwill | 995 258.00 | | 995 258.00 | 995 258.00 |
AT Other tangible assets | 31 249.00 | 14 132.00 | 17 117.00 | 31 249.00 |
BJ TOTAL (I) | 6 610 319.00 | 81 346.00 | 6 528 974.00 | 6 610 319.00 |
BX Customers and related accounts | 414 470.00 | | 414 470.00 | 414 470.00 |
BZ Other receivables | 589 289.00 | | 589 289.00 | 589 289.00 |
CF Cash and cash equivalents | 50 856.00 | | 50 856.00 | 50 856.00 |
CH Prepaid expenses | 168 492.00 | | 168 492.00 | 168 492.00 |
CJ TOTAL (II) | 1 223 106.00 | | 1 223 106.00 | 1 223 106.00 |
CO Grand total (0 to V) | 7 855 625.00 | 81 346.00 | 7 774 279.00 | 7 855 625.00 |
CU Other investments | 5 475 527.00 | | 5 475 527.00 | 5 475 527.00 |
CW Deferred expenses or loan issuance costs | 22 199.00 | | 22 199.00 | 22 199.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 807 471.00 | 2 807 471.00 | | 2 807 471.00 |
DD Legal reserve (1) | 77 762.00 | 48 934.00 | | 77 762.00 |
DG Other reserves | 1 475 489.00 | 927 749.00 | | 1 475 489.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 393 396.00 | 576 568.00 | | 393 396.00 |
DK Regulated provisions | 310 800.00 | 271 950.00 | | 310 800.00 |
DL TOTAL (I) | 5 064 918.00 | 4 632 672.00 | | 5 064 918.00 |
DS Convertible Bond Issues | 1 063 947.00 | 1 063 947.00 | | 1 063 947.00 |
DU Loans and Debts from Credit Institutions (3) | 1 288 706.00 | 1 716 546.00 | | 1 288 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 616.00 | 4 479.00 | | 3 616.00 |
DX Trade payables and related accounts | 70 190.00 | 49 469.00 | | 70 190.00 |
DY Tax and social security liabilities | 225 604.00 | 242 243.00 | | 225 604.00 |
EA Other liabilities | 57 298.00 | 29 145.00 | | 57 298.00 |
EC TOTAL (IV) | 2 709 361.00 | 3 105 828.00 | | 2 709 361.00 |
EE Grand total (I to V) | 7 774 279.00 | 7 738 500.00 | | 7 774 279.00 |
EI Including equity loans | 3 616.00 | | | 3 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 207 024.00 | | 1 207 024.00 | 1 207 024.00 |
FJ Net sales | 1 207 024.00 | | 1 207 024.00 | 1 207 024.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 91 761.00 | |
FQ Other income | | | 7 567.00 | |
FR Total operating income (I) | | | 1 306 351.00 | |
FW Other purchases and external expenses | | | 499 283.00 | |
FX Taxes, duties, and similar payments | | | 52 471.00 | |
FY Salaries and Wages | | | 439 718.00 | |
FZ Social Security Contributions | | | 158 698.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 295.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 1 168 472.00 | |
GG - OPERATING RESULT (I - II) | | | 137 879.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 390 000.00 | |
GL Other interest and similar income | | | 6 753.00 | |
GP Total financial income (V) | | | 396 753.00 | |
GR Interest and similar expenses | | | 94 072.00 | |
GU Total financial expenses (VI) | | | 94 072.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 302 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 440 560.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 22 071.00 | | | 22 071.00 |
HB Exceptional income from capital transactions | 27 059.00 | 14 011.00 | | 27 059.00 |
HD Total exceptional income (VII) | 49 130.00 | 14 011.00 | | 49 130.00 |
HE Exceptional expenses on management operations | 6 290.00 | 20 396.00 | | 6 290.00 |
HF Exceptional expenses on capital transactions | 16 606.00 | 15 609.00 | | 16 606.00 |
HG Exceptional depreciation and provisions | 38 850.00 | 38 850.00 | | 38 850.00 |
HH Total exceptional expenses (VIII) | 61 746.00 | 74 854.00 | | 61 746.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 615.00 | -60 843.00 | | -12 615.00 |
HK Income tax | 34 549.00 | 22 134.00 | | 34 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 752 235.00 | 1 781 934.00 | | 1 752 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 358 839.00 | 1 205 366.00 | | 1 358 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 393 396.00 | 576 568.00 | | 393 396.00 |
| |
| 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 | 6 630 731.00 | | 7 755.00 | 6 630 731.00 |
I3 DECREASES Total Financial Fixed Assets | | 13 000.00 | 5 475 527.00 | |
I4 DECREASES Grand Total | | 28 167.00 | 6 610 320.00 | |
IO DECREASES Total including other intangible assets | | 1 396.00 | 1 103 543.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 771.00 | 31 250.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 103 979.00 | | 960.00 | 1 103 979.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 225.00 | | 6 795.00 | 38 225.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 488 527.00 | | | 5 488 527.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 075.00 | 10 932.00 | 14 661.00 | 85 075.00 |
PE DEPRECIATION Total including other intangible assets | 66 280.00 | 2 330.00 | 1 396.00 | 66 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 795.00 | 8 602.00 | 13 265.00 | 18 795.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 271 950.00 | 38 850.00 | | 271 950.00 |
7C Grand total | 271 950.00 | 38 850.00 | | 271 950.00 |
UJ - Exceptional | | 38 850.00 | | |
| |
| 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 | 1 063 947.00 | 2 947.00 | 1 061 000.00 | 1 063 947.00 |
8A Miscellaneous Loans and Financial Debts | 3 616.00 | 3 616.00 | | 3 616.00 |
8B Suppliers and Related Accounts | 70 190.00 | 70 190.00 | | 70 190.00 |
8C Staff and Related Accounts | 49 788.00 | 49 788.00 | | 49 788.00 |
8D Social Security and Other Social Organizations | 58 743.00 | 58 743.00 | | 58 743.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 298.00 | 57 298.00 | | 57 298.00 |
UX Other trade receivables | 414 470.00 | 414 470.00 | | 414 470.00 |
VB VAT | 12 565.00 | 12 565.00 | | 12 565.00 |
VC Group and associates | 494 793.00 | 494 793.00 | | 494 793.00 |
VG Loans with a maturity of up to one year at origin | 706.00 | 706.00 | | 706.00 |
VH Loans with a maturity of more than one year at origin | 1 288 000.00 | 428 000.00 | 860 000.00 | 1 288 000.00 |
VK Loans repaid during the year | 428 000.00 | | | 428 000.00 |
VM Income taxes | 66 771.00 | 66 771.00 | | 66 771.00 |
VP Miscellaneous | 12 961.00 | 12 961.00 | | 12 961.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 999.00 | 12 999.00 | | 12 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 199.00 | 2 199.00 | | 2 199.00 |
VS Prepaid expenses | 168 492.00 | 168 492.00 | | 168 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 172 251.00 | 1 172 251.00 | | 1 172 251.00 |
VW VAT | 104 074.00 | 104 074.00 | | 104 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 709 361.00 | 788 361.00 | 1 921 000.00 | 2 709 361.00 |
