| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | 13 742 986.00 | -4 409 552.00 | 9 333 434.00 | 13 742 986.00 |
AB Establishment Expenses | 155 623.00 | 155 623.00 | | 155 623.00 |
AJ Other Intangible Assets | 26 580.00 | 9 100.00 | 17 480.00 | 26 580.00 |
AT Other tangible assets | 284 055.00 | 253 390.00 | 30 665.00 | 284 055.00 |
BH Other financial assets | 4 708 856.00 | | 4 708 856.00 | 4 708 856.00 |
BJ TOTAL (I) | 20 739 398.00 | 418 112.00 | 20 321 286.00 | 20 739 398.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 416 127.00 | | 416 127.00 | 416 127.00 |
BZ Other receivables | 1 165 004.00 | | 1 165 004.00 | 1 165 004.00 |
CF Cash and cash equivalents | 1 003 531.00 | | 1 003 531.00 | 1 003 531.00 |
CH Prepaid expenses | 177 089.00 | | 177 089.00 | 177 089.00 |
CJ TOTAL (II) | 2 761 752.00 | | 2 761 752.00 | 2 761 752.00 |
CO Grand total (0 to V) | 23 501 150.00 | 418 112.00 | 23 083 038.00 | 23 501 150.00 |
CU Other investments | 15 564 284.00 | | 15 564 284.00 | 15 564 284.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 488 251.00 | 6 763 802.00 | | 6 488 251.00 |
DB Share, merger, contribution premiums, etc. | 1 089 018.00 | 1 089 018.00 | | 1 089 018.00 |
DD Legal reserve (1) | 488 540.00 | 434 130.00 | | 488 540.00 |
DE Statutory or contractual reserves | 8 834 479.00 | 8 018 454.00 | | 8 834 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 706 839.00 | 1 088 044.00 | | 706 839.00 |
DK Regulated provisions | 346 442.00 | 325 032.00 | | 346 442.00 |
DL TOTAL (I) | 17 953 569.00 | 17 718 481.00 | | 17 953 569.00 |
DR TOTAL (IV) | 198 248.00 | 174 418.00 | | 198 248.00 |
DU Loans and Debts from Credit Institutions (3) | 2 526 327.00 | 3 067 570.00 | | 2 526 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 774 917.00 | 2 202 660.00 | | 1 774 917.00 |
DX Trade payables and related accounts | 525 692.00 | 495 639.00 | | 525 692.00 |
DY Tax and social security liabilities | 302 533.00 | 230 759.00 | | 302 533.00 |
EA Other liabilities | 3 868 414.00 | 3 824 894.00 | | 3 868 414.00 |
EC TOTAL (IV) | 5 129 468.00 | 5 996 627.00 | | 5 129 468.00 |
EE Grand total (I to V) | 23 083 038.00 | 23 715 108.00 | | 23 083 038.00 |
EI Including equity loans | 1 774 917.00 | | | 1 774 917.00 |
P2 LIABILITIES - Gross Technical Reserves | 363 137.00 | 292 811.00 | | 363 137.00 |
P8 LIABILITIES - Profit or Loss for the Year | 198 248.00 | 174 418.00 | | 198 248.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 662 998.00 | | 1 662 998.00 | 1 662 998.00 |
FJ Net sales | 1 662 998.00 | | 1 662 998.00 | 1 662 998.00 |
FO Operating subsidies | | | 1 100.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 953.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 1 676 061.00 | |
FW Other purchases and external expenses | | | 750 263.00 | |
FX Taxes, duties, and similar payments | | | 50 825.00 | |
FY Salaries and Wages | | | 562 836.00 | |
FZ Social Security Contributions | | | 269 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 410.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 1 651 667.00 | |
GG - OPERATING RESULT (I - II) | | | 24 394.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 771 590.00 | |
GL Other interest and similar income | | | 228.00 | |
GP Total financial income (V) | | | 771 818.00 | |
GR Interest and similar expenses | | | 52 277.00 | |
GU Total financial expenses (VI) | | | 52 277.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 719 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 743 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 25 036.00 | | |
HD Total exceptional income (VII) | | 25 036.00 | | |
HE Exceptional expenses on management operations | 17 785.00 | 56 324.00 | | 17 785.00 |
HG Exceptional depreciation and provisions | 21 410.00 | 47 608.00 | | 21 410.00 |
HH Total exceptional expenses (VIII) | 39 195.00 | 103 932.00 | | 39 195.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39 195.00 | -78 896.00 | | -39 195.00 |
HK Income tax | -2 100.00 | -79 592.00 | | -2 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 447 878.00 | 2 831 980.00 | | 2 447 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 741 040.00 | 1 743 935.00 | | 1 741 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 706 839.00 | 1 088 044.00 | | 706 839.00 |
R3 Income Statement - Technical Result | -459 333.00 | -459 333.00 | | -459 333.00 |
R5 Net income of consolidated companies | 822 470.00 | 752 144.00 | | 822 470.00 |
R6 Group Income (Consolidated Net Income) | 363 137.00 | 292 811.00 | | 363 137.00 |
R8 Net income, group share (parent company share) | 363 137.00 | 292 811.00 | | 363 137.00 |
| |
| 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 | 20 732 288.00 | | 7 110.00 | 20 732 288.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 155 623.00 | | | 155 623.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 273 140.00 | |
I4 DECREASES Grand Total | | | 20 739 398.00 | |
IN DECREASES Start-up, development, or research expenses | | | 155 623.00 | |
IO DECREASES Total including other intangible assets | | | 26 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 284 055.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 880.00 | | 5 700.00 | 20 880.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 284 055.00 | | | 284 055.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 271 730.00 | | 1 410.00 | 20 271 730.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 399 702.00 | 18 410.00 | | 399 702.00 |
CY DEPRECIATION Start-up, development, or research expenses | 155 623.00 | | | 155 623.00 |
PE DEPRECIATION Total including other intangible assets | 1 081.00 | 8 019.00 | | 1 081.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 242 999.00 | 10 391.00 | | 242 999.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 325 032.00 | 21 410.00 | | 325 032.00 |
7C Grand total | 325 032.00 | 21 410.00 | | 325 032.00 |
| |
| 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 | 525 692.00 | 525 692.00 | | 525 692.00 |
8C Staff and Related Accounts | 48 303.00 | 48 303.00 | | 48 303.00 |
8D Social Security and Other Social Organizations | 54 869.00 | 54 869.00 | | 54 869.00 |
UT Other financial assets | 4 708 856.00 | | 4 708 856.00 | 4 708 856.00 |
UX Other trade receivables | 416 127.00 | 416 127.00 | | 416 127.00 |
VB VAT | 77 738.00 | 77 738.00 | | 77 738.00 |
VG Loans with a maturity of up to one year at origin | 1 073.00 | 1 073.00 | | 1 073.00 |
VH Loans with a maturity of more than one year at origin | 2 525 253.00 | 506 745.00 | 2 018 508.00 | 2 525 253.00 |
VI Group and Associates | 1 774 917.00 | 1 774 917.00 | | 1 774 917.00 |
VK Loans repaid during the year | 541 624.00 | | | 541 624.00 |
VM Income taxes | 1 081 207.00 | 1 081 207.00 | | 1 081 207.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 769.00 | 10 769.00 | | 10 769.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 059.00 | 6 059.00 | | 6 059.00 |
VS Prepaid expenses | 177 089.00 | 177 089.00 | | 177 089.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 467 077.00 | 1 758 221.00 | 4 708 856.00 | 6 467 077.00 |
VW VAT | 188 592.00 | 188 592.00 | | 188 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 129 468.00 | 3 110 960.00 | 2 018 508.00 | 5 129 468.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 9.00 | | | 9.00 |
