| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 240.00 | 240.00 | | 240.00 |
AN Land | 1 083 357.00 | | 1 083 357.00 | 1 083 357.00 |
AP Buildings | 5 719 925.00 | 4 233 190.00 | 1 486 735.00 | 5 719 925.00 |
AR Technical installations, industrial equipment and tools | 13 795.00 | 13 795.00 | | 13 795.00 |
AT Other tangible assets | 63 210.00 | 63 210.00 | | 63 210.00 |
BF Loans | 158 543.00 | 9 892.00 | 148 651.00 | 158 543.00 |
BH Other financial assets | 491.00 | | 491.00 | 491.00 |
BJ TOTAL (I) | 9 014 537.00 | 4 740 328.00 | 4 274 209.00 | 9 014 537.00 |
BX Customers and related accounts | 53 050.00 | 19 685.00 | 33 365.00 | 53 050.00 |
BZ Other receivables | 3 603 762.00 | | 3 603 762.00 | 3 603 762.00 |
CD Marketable securities | 5 764 483.00 | | 5 764 483.00 | 5 764 483.00 |
CF Cash and cash equivalents | 5 248 863.00 | | 5 248 863.00 | 5 248 863.00 |
CH Prepaid expenses | 16 517.00 | | 16 517.00 | 16 517.00 |
CJ TOTAL (II) | 14 686 676.00 | 19 685.00 | 14 666 991.00 | 14 686 676.00 |
CO Grand total (0 to V) | 23 701 213.00 | 4 760 013.00 | 18 941 200.00 | 23 701 213.00 |
CS Evaluated investments - equity method | 1 974 975.00 | 420 000.00 | 1 554 975.00 | 1 974 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 588 500.00 | 1 588 500.00 | | 1 588 500.00 |
DC Revaluation differences | 7 609.00 | 7 609.00 | | 7 609.00 |
DD Legal reserve (1) | 158 850.00 | 158 850.00 | | 158 850.00 |
DG Other reserves | 305 697.00 | 161 150.00 | | 305 697.00 |
DH Retained earnings | 14 891 343.00 | 14 891 343.00 | | 14 891 343.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 294 946.00 | 349 547.00 | | 294 946.00 |
DK Regulated provisions | 267 922.00 | 286 334.00 | | 267 922.00 |
DL TOTAL (I) | 17 514 867.00 | 17 443 333.00 | | 17 514 867.00 |
DU Loans and Debts from Credit Institutions (3) | 54.00 | | | 54.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 003 395.00 | 1 254 004.00 | | 1 003 395.00 |
DX Trade payables and related accounts | 82 835.00 | 67 951.00 | | 82 835.00 |
DY Tax and social security liabilities | 265 678.00 | 255 889.00 | | 265 678.00 |
EA Other liabilities | 72 866.00 | 75 481.00 | | 72 866.00 |
EB Prepaid income (2) | 1 503.00 | 1 451.00 | | 1 503.00 |
EC TOTAL (IV) | 1 426 332.00 | 1 654 777.00 | | 1 426 332.00 |
EE Grand total (I to V) | 18 941 200.00 | 19 098 110.00 | | 18 941 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 978 621.00 | |
FJ Net sales | | | 978 621.00 | |
FQ Other income | | | 125 180.00 | |
FR Total operating income (I) | | | 1 103 801.00 | |
FU Purchases of raw materials and other supplies | | | 13 233.00 | |
FW Other purchases and external expenses | | | 176 786.00 | |
FX Taxes, duties, and similar payments | | | 191 046.00 | |
FY Salaries and Wages | | | 124 274.00 | |
FZ Social Security Contributions | | | 58 200.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 82 134.00 | |
GE Other Expenses | | | 2 558.00 | |
GF Total Operating Expenses (II) | | | 648 231.00 | |
GG - OPERATING RESULT (I - II) | | | 455 570.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 799.00 | |
GP Total financial income (V) | | | 293 386.00 | |
GU Total financial expenses (VI) | | | 251 626.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 760.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 497 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 25 247.00 | 20 487.00 | | 25 247.00 |
HH Total exceptional expenses (VIII) | 5 336.00 | 7 124.00 | | 5 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 912.00 | 13 362.00 | | 19 912.00 |
HJ Employee participation in company results | 29 799.00 | 29 421.00 | | 29 799.00 |
HK Income tax | 192 497.00 | 220 445.00 | | 192 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 422 434.00 | 1 435 572.00 | | 1 422 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 127 488.00 | 1 086 025.00 | | 1 127 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 294 946.00 | 349 547.00 | | 294 946.00 |
| |
| 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 | 9 022 055.00 | | 9 850.00 | 9 022 055.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 369.00 | 2 134 009.00 | |
I4 DECREASES Grand Total | | 17 369.00 | 9 014 537.00 | |
IO DECREASES Total including other intangible assets | | | 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 880 287.00 | |
KD ACQUISITIONS Total including other intangible assets | 240.00 | | | 240.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 870 437.00 | | 9 850.00 | 6 870 437.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 151 378.00 | | | 2 151 378.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 238 704.00 | 71 731.00 | | 4 238 704.00 |
PE DEPRECIATION Total including other intangible assets | 240.00 | | | 240.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 238 464.00 | 71 731.00 | | 4 238 464.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 286 334.00 | 5 131.00 | 23 543.00 | 286 334.00 |
7C Grand total | 286 334.00 | 5 131.00 | 23 543.00 | 286 334.00 |
UJ - Exceptional | | 5 131.00 | 23 543.00 | |
| |
| 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 | 18 690.00 | 4 950.00 | 13 740.00 | 18 690.00 |
8B Suppliers and Related Accounts | 82 835.00 | 82 835.00 | | 82 835.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 057 572.00 | 1 057 572.00 | | 1 057 572.00 |
8L Deferred income | 1 503.00 | 1 503.00 | | 1 503.00 |
UP Loans | 158 543.00 | | 158 543.00 | 158 543.00 |
UT Other financial assets | 491.00 | | 491.00 | 491.00 |
UX Other trade receivables | 53 050.00 | 29 465.00 | 23 585.00 | 53 050.00 |
VG Loans with a maturity of up to one year at origin | 54.00 | 54.00 | | 54.00 |
VP Miscellaneous | 3 603 762.00 | 52 219.00 | 3 551 543.00 | 3 603 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 265 678.00 | 265 678.00 | | 265 678.00 |
VS Prepaid expenses | 16 517.00 | 16 517.00 | | 16 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 832 364.00 | 98 202.00 | 3 734 162.00 | 3 832 364.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 426 332.00 | 1 412 592.00 | 13 740.00 | 1 426 332.00 |
