| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 258 182.00 | 230 085.00 | 28 096.00 | 258 182.00 |
AF Concessions, Patents and Similar Rights | 19 061.00 | 18 407.00 | 654.00 | 19 061.00 |
AN Land | 975 111.00 | | 975 111.00 | 975 111.00 |
AP Buildings | 5 209 227.00 | 565 510.00 | 4 643 717.00 | 5 209 227.00 |
AT Other tangible assets | 8 500.00 | 8 500.00 | | 8 500.00 |
BD Other fixed assets | 665.00 | | 665.00 | 665.00 |
BJ TOTAL (I) | 11 427 942.00 | 3 978 546.00 | 7 449 396.00 | 11 427 942.00 |
BX Customers and related accounts | 237 095.00 | | 237 095.00 | 237 095.00 |
BZ Other receivables | 423 381.00 | 4 793.00 | 418 588.00 | 423 381.00 |
CD Marketable securities | 984.00 | | 984.00 | 984.00 |
CF Cash and cash equivalents | 9 796.00 | | 9 796.00 | 9 796.00 |
CH Prepaid expenses | 3 648.00 | | 3 648.00 | 3 648.00 |
CJ TOTAL (II) | 674 905.00 | 4 793.00 | 670 112.00 | 674 905.00 |
CO Grand total (0 to V) | 12 102 847.00 | 3 983 339.00 | 8 119 508.00 | 12 102 847.00 |
CU Other investments | 4 957 195.00 | 3 156 043.00 | 1 801 152.00 | 4 957 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 755 055.00 | | | 1 755 055.00 |
DB Share, merger, contribution premiums, etc. | 1 543 018.00 | | | 1 543 018.00 |
DD Legal reserve (1) | 7 622.00 | | | 7 622.00 |
DG Other reserves | 49 106.00 | | | 49 106.00 |
DH Retained earnings | -2 815 773.00 | | | -2 815 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 928.00 | | | 64 928.00 |
DL TOTAL (I) | 603 955.00 | | | 603 955.00 |
DU Loans and Debts from Credit Institutions (3) | 276.00 | | | 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 483 804.00 | | | 1 483 804.00 |
DX Trade payables and related accounts | 215 433.00 | | | 215 433.00 |
DY Tax and social security liabilities | 13 655.00 | | | 13 655.00 |
EA Other liabilities | 5 802 384.00 | | | 5 802 384.00 |
EC TOTAL (IV) | 7 515 553.00 | | | 7 515 553.00 |
EE Grand total (I to V) | 8 119 508.00 | | | 8 119 508.00 |
EG Accrued income and payables due within one year | 317 482.00 | | | 317 482.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 276.00 | | | 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 141 036.00 | | 141 086.00 | 141 036.00 |
FJ Net sales | 141 036.00 | | 141 086.00 | 141 036.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 118 026.00 | |
FQ Other income | | | 1 130.00 | |
FR Total operating income (I) | | | 260 242.00 | |
FW Other purchases and external expenses | | | 207 441.00 | |
FX Taxes, duties, and similar payments | | | 124 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 181 299.00 | |
GB Operating Expenses - Provisions | | | 4 793.00 | |
GE Other Expenses | | | 9 849.00 | |
GF Total Operating Expenses (II) | | | 527 567.00 | |
GG - OPERATING RESULT (I - II) | | | -267 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17.00 | |
GM Reversals of provisions and transfers of expenses | | | 87 000.00 | |
GP Total financial income (V) | | | 587 017.00 | |
GQ Financial allocations to depreciation and provisions | | | 156 043.00 | |
GR Interest and similar expenses | | | 81 848.00 | |
GS Negative differences of foreign exchange | | | 400.00 | |
GU Total financial expenses (VI) | | | 238 291.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 348 727.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 118 026.00 | | | 118 026.00 |
A4 Equity method investments | 511.00 | | | 511.00 |
HA Exceptional income from management transactions | 15 731.00 | | | 15 731.00 |
HD Total exceptional income (VII) | 15 731.00 | | | 15 731.00 |
HE Exceptional expenses on management operations | 32 205.00 | | | 32 205.00 |
HH Total exceptional expenses (VIII) | 32 205.00 | | | 32 205.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 474.00 | | | -16 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 862 991.00 | | | 862 991.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 798 063.00 | | | 798 063.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 928.00 | | | 64 928.00 |
| |
| 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 | 11 502 342.00 | | 172 023.00 | 11 502 342.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 258 182.00 | | | 258 182.00 |
I3 DECREASES Total Financial Fixed Assets | | 74 400.00 | 4 957 861.00 | |
I4 DECREASES Grand Total | | 246 423.00 | 11 427 942.00 | |
IN DECREASES Start-up, development, or research expenses | | | 258 182.00 | |
IO DECREASES Total including other intangible assets | | | 19 061.00 | |
IY DECREASES Total Tangible Fixed Assets | | 172 023.00 | 6 192 838.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 061.00 | | | 19 061.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 192 838.00 | | 172 023.00 | 6 192 838.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 032 261.00 | | | 5 032 261.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 641 203.00 | 181 299.00 | | 641 203.00 |
CY DEPRECIATION Start-up, development, or research expenses | 179 081.00 | 51 004.00 | | 179 081.00 |
PE DEPRECIATION Total including other intangible assets | 17 074.00 | 1 333.00 | | 17 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 445 049.00 | 128 962.00 | | 445 049.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 4 793.00 | | |
7B Total provisions for depreciation | 3 587 000.00 | 160 836.00 | 587 000.00 | 3 587 000.00 |
7C Grand total | 3 587 000.00 | 160 836.00 | 587 000.00 | 3 587 000.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 4 793.00 | | |
UG - Financial | | 156 043.00 | 587 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 215 433.00 | 215 433.00 | | 215 433.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 802 384.00 | 88 117.00 | 602 662.00 | 5 802 384.00 |
UX Other trade receivables | 237 095.00 | 237 095.00 | | 237 095.00 |
VB VAT | 58 891.00 | 58 891.00 | | 58 891.00 |
VC Group and associates | 330 725.00 | 330 725.00 | | 330 725.00 |
VG Loans with a maturity of up to one year at origin | 276.00 | 276.00 | | 276.00 |
VI Group and Associates | 1 483 804.00 | | 1 483 804.00 | 1 483 804.00 |
VM Income taxes | 20 000.00 | 20 000.00 | | 20 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 132.00 | 3 132.00 | | 3 132.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 764.00 | 13 764.00 | | 13 764.00 |
VS Prepaid expenses | 3 648.00 | 3 648.00 | | 3 648.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 664 124.00 | 664 124.00 | | 664 124.00 |
VW VAT | 10 523.00 | 10 523.00 | | 10 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 515 553.00 | 317 482.00 | 2 086 466.00 | 7 515 553.00 |
| |
| 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 | 121 416.00 | | | 121 416.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 146 098.00 | | | 146 098.00 |
ST Other accounts | 31 700.00 | | | 31 700.00 |
XQ Rental, rental and co-ownership charges | 10 483.00 | | | 10 483.00 |
YT Subcontracting | 19 161.00 | | | 19 161.00 |
YW Business tax | 2 769.00 | | | 2 769.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 124 185.00 | | | 124 185.00 |
YY Amount of VAT collected | 79 421.00 | | | 79 421.00 |
YZ Total deductible VAT on goods and services | 131 961.00 | | | 131 961.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 207 441.00 | | | 207 441.00 |
