| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 900.00 | 3 900.00 | | 3 900.00 |
AH Goodwill | 71 651.00 | | 71 651.00 | 71 651.00 |
AN Land | 564 872.00 | 11 300.00 | 553 573.00 | 564 872.00 |
AP Buildings | 2 663 436.00 | 1 286 811.00 | 1 376 626.00 | 2 663 436.00 |
AR Technical installations, industrial equipment and tools | 520 586.00 | 354 701.00 | 165 885.00 | 520 586.00 |
AT Other tangible assets | 807 004.00 | 457 626.00 | 349 379.00 | 807 004.00 |
BB Receivables related to investments | 20 655.00 | | 20 655.00 | 20 655.00 |
BH Other financial assets | 310.00 | | 310.00 | 310.00 |
BJ TOTAL (I) | 4 656 414.00 | 2 114 337.00 | 2 542 077.00 | 4 656 414.00 |
BX Customers and related accounts | 151 491.00 | | 151 491.00 | 151 491.00 |
BZ Other receivables | 7 292.00 | | 7 292.00 | 7 292.00 |
CF Cash and cash equivalents | 399 176.00 | | 399 176.00 | 399 176.00 |
CJ TOTAL (II) | 557 959.00 | | 557 959.00 | 557 959.00 |
CO Grand total (0 to V) | 5 214 373.00 | 2 114 337.00 | 3 100 036.00 | 5 214 373.00 |
CU Other investments | 4 000.00 | | 4 000.00 | 4 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DE Statutory or contractual reserves | 1 179 978.00 | 1 253 009.00 | | 1 179 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 206 295.00 | 206 969.00 | | 206 295.00 |
DK Regulated provisions | 213 734.00 | 192 360.00 | | 213 734.00 |
DL TOTAL (I) | 1 767 701.00 | 1 820 032.00 | | 1 767 701.00 |
DU Loans and Debts from Credit Institutions (3) | 1 197 839.00 | 1 483 923.00 | | 1 197 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 375.00 | 1 375.00 | | 1 375.00 |
DX Trade payables and related accounts | 6 270.00 | 4 887.00 | | 6 270.00 |
DY Tax and social security liabilities | 120 830.00 | 91 981.00 | | 120 830.00 |
EA Other liabilities | 6 022.00 | 11 112.00 | | 6 022.00 |
EC TOTAL (IV) | 1 332 335.00 | 1 593 279.00 | | 1 332 335.00 |
EE Grand total (I to V) | 3 100 036.00 | 3 413 312.00 | | 3 100 036.00 |
EG Accrued income and payables due within one year | 420 595.00 | 396 637.00 | | 420 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 599 050.00 | | 599 050.00 | 599 050.00 |
FJ Net sales | 599 050.00 | | 599 050.00 | 599 050.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 599 051.00 | |
FW Other purchases and external expenses | | | 39 108.00 | |
FX Taxes, duties, and similar payments | | | 50 646.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 9 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 194 026.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 317 005.00 | |
GG - OPERATING RESULT (I - II) | | | 282 046.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 511.00 | |
GP Total financial income (V) | | | 27 511.00 | |
GR Interest and similar expenses | | | 20 808.00 | |
GU Total financial expenses (VI) | | | 20 808.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 288 749.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 30 000.00 | 30 000.00 | | 30 000.00 |
HD Total exceptional income (VII) | 30 000.00 | 30 000.00 | | 30 000.00 |
HF Exceptional expenses on capital transactions | 6 853.00 | | | 6 853.00 |
HG Exceptional depreciation and provisions | 21 373.00 | 21 373.00 | | 21 373.00 |
HH Total exceptional expenses (VIII) | 28 226.00 | 21 373.00 | | 28 226.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 774.00 | 8 627.00 | | 1 774.00 |
HK Income tax | 84 228.00 | 92 011.00 | | 84 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 656 562.00 | 647 814.00 | | 656 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 450 267.00 | 440 845.00 | | 450 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 206 295.00 | 206 969.00 | | 206 295.00 |
| |
| 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 | 4 626 744.00 | | | 4 626 744.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 965.00 | |
I4 DECREASES Grand Total | | | 4 656 414.00 | |
IO DECREASES Total including other intangible assets | | | 3 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 555 898.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 900.00 | | | 3 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 526 539.00 | | | 4 526 539.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 654.00 | | | 24 654.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 923 459.00 | 194 026.00 | 3 147.00 | 1 923 459.00 |
PE DEPRECIATION Total including other intangible assets | 3 900.00 | | | 3 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 919 559.00 | 194 026.00 | 3 147.00 | 1 919 559.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 192 360.00 | 21 373.00 | | 192 360.00 |
7C Grand total | 192 360.00 | 21 373.00 | | 192 360.00 |
UJ - Exceptional | | 21 373.00 | | |
| |
| 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 | 1 375.00 | 1 375.00 | | 1 375.00 |
8B Suppliers and Related Accounts | 6 270.00 | 6 270.00 | | 6 270.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 022.00 | 6 022.00 | | 6 022.00 |
UL Receivables related to investments | 20 655.00 | | 20 655.00 | 20 655.00 |
UT Other financial assets | 310.00 | | 310.00 | 310.00 |
UX Other trade receivables | 151 491.00 | 151 491.00 | | 151 491.00 |
VH Loans with a maturity of more than one year at origin | 1 197 839.00 | 286 099.00 | 659 711.00 | 1 197 839.00 |
VI Group and Associates | 30 029.00 | 30 029.00 | | 30 029.00 |
VK Loans repaid during the year | 285 792.00 | | | 285 792.00 |
VP Miscellaneous | 7 292.00 | 7 292.00 | | 7 292.00 |
VQ Other Taxes, Duties, and Similar Debts | 90 801.00 | 90 801.00 | | 90 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 748.00 | 158 783.00 | 20 965.00 | 179 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 332 335.00 | 420 595.00 | 659 711.00 | 1 332 335.00 |
