| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 776 028.00 | 41 268.00 | 1 734 760.00 | 1 776 028.00 |
BF Loans | 78 003 900.00 | | 78 003 900.00 | 78 003 900.00 |
BH Other financial assets | 416 567.00 | 381 123.00 | 35 444.00 | 416 567.00 |
BJ TOTAL (I) | 82 843 638.00 | 422 390.00 | 82 421 248.00 | 82 843 638.00 |
BV Advances and down payments on orders | 10 609.00 | | 10 609.00 | 10 609.00 |
BZ Other receivables | 15 114.00 | | 15 114.00 | 15 114.00 |
CF Cash and cash equivalents | 3 337 802.00 | | 3 337 802.00 | 3 337 802.00 |
CJ TOTAL (II) | 3 363 524.00 | | 3 363 524.00 | 3 363 524.00 |
CO Grand total (0 to V) | 86 207 162.00 | 422 390.00 | 85 784 772.00 | 86 207 162.00 |
CU Other investments | 2 647 143.00 | | 2 647 143.00 | 2 647 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 293 883.00 | 18 293 883.00 | | 18 293 883.00 |
DB Share, merger, contribution premiums, etc. | 20 525 988.00 | 20 525 988.00 | | 20 525 988.00 |
DD Legal reserve (1) | 1 829 388.00 | 1 829 388.00 | | 1 829 388.00 |
DH Retained earnings | 44 842 047.00 | 44 838 771.00 | | 44 842 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 263 810.00 | 291 277.00 | | 263 810.00 |
DL TOTAL (I) | 85 755 117.00 | 85 779 307.00 | | 85 755 117.00 |
EA Other liabilities | 29 656.00 | 14 561.00 | | 29 656.00 |
EC TOTAL (IV) | 29 656.00 | 14 561.00 | | 29 656.00 |
EE Grand total (I to V) | 85 784 772.00 | 85 793 868.00 | | 85 784 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 51 676.00 | |
FX Taxes, duties, and similar payments | | | 192.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 51 868.00 | |
GG - OPERATING RESULT (I - II) | | | -51 868.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 202 052.00 | |
GK Income from other securities and fixed asset receivables | | | 132 015.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 053.00 | |
GP Total financial income (V) | | | 337 120.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 337 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 285 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2.00 | 3 500.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 3 500.00 | | 2.00 |
HF Exceptional expenses on capital transactions | | 11 117.00 | | |
HH Total exceptional expenses (VIII) | | 11 117.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | -7 617.00 | | 2.00 |
HK Income tax | 21 444.00 | 21 542.00 | | 21 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 122.00 | 362 385.00 | | 337 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 312.00 | 71 109.00 | | 73 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 263 810.00 | 291 277.00 | | 263 810.00 |
| |
| 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 | 82 844 158.00 | | | 82 844 158.00 |
I3 DECREASES Total Financial Fixed Assets | | 520.00 | 82 843 638.00 | |
I4 DECREASES Grand Total | | 520.00 | 82 843 638.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 82 844 158.00 | | | 82 844 158.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 425 443.00 | | 3 053.00 | 425 443.00 |
7B Total provisions for depreciation | 425 443.00 | | 3 053.00 | 425 443.00 |
7C Grand total | 425 443.00 | | 3 053.00 | 425 443.00 |
UG - Financial | | | 3 053.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 26 000.00 | 26 000.00 | | 26 000.00 |
UP Loans | 78 003 900.00 | 3 900.00 | 78 000 000.00 | 78 003 900.00 |
UT Other financial assets | 416 567.00 | | 416 567.00 | 416 567.00 |
VC Group and associates | 12 114.00 | 3 000.00 | 9 114.00 | 12 114.00 |
VI Group and Associates | 3 656.00 | 3 656.00 | | 3 656.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 435 581.00 | 9 900.00 | 78 425 681.00 | 78 435 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 656.00 | 29 656.00 | | 29 656.00 |
