| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 29 325.00 | | 29 325.00 | 29 325.00 |
AP Buildings | 322 224.00 | 80 958.00 | 241 266.00 | 322 224.00 |
BH Other financial assets | 8 786.00 | | 8 786.00 | 8 786.00 |
BJ TOTAL (I) | 4 455 189.00 | 80 958.00 | 4 374 231.00 | 4 455 189.00 |
BV Advances and down payments on orders | 54.00 | | 54.00 | 54.00 |
BX Customers and related accounts | 6 570.00 | | 6 570.00 | 6 570.00 |
BZ Other receivables | 1 112 963.00 | | 1 112 963.00 | 1 112 963.00 |
CF Cash and cash equivalents | 91 759.00 | | 91 759.00 | 91 759.00 |
CH Prepaid expenses | 719.00 | | 719.00 | 719.00 |
CJ TOTAL (II) | 1 212 066.00 | | 1 212 066.00 | 1 212 066.00 |
CO Grand total (0 to V) | 5 667 255.00 | 80 958.00 | 5 586 297.00 | 5 667 255.00 |
CP Shares due in less than one year | 8 786.00 | | | 8 786.00 |
CU Other investments | 4 094 854.00 | | 4 094 854.00 | 4 094 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 540.00 | 51 540.00 | | 51 540.00 |
DB Share, merger, contribution premiums, etc. | 2 658 560.00 | 2 658 560.00 | | 2 658 560.00 |
DD Legal reserve (1) | 5 154.00 | 5 154.00 | | 5 154.00 |
DG Other reserves | 1 692 641.00 | 1 243 525.00 | | 1 692 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 703.00 | 449 115.00 | | -50 703.00 |
DL TOTAL (I) | 4 357 191.00 | 4 407 895.00 | | 4 357 191.00 |
DU Loans and Debts from Credit Institutions (3) | 386 430.00 | 561 469.00 | | 386 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 237 681.00 | 102 919.00 | | 237 681.00 |
DX Trade payables and related accounts | 9 897.00 | 6 464.00 | | 9 897.00 |
DY Tax and social security liabilities | 460 461.00 | 465 857.00 | | 460 461.00 |
EA Other liabilities | 134 636.00 | 4 484.00 | | 134 636.00 |
EB Prepaid income (2) | | 8 400.00 | | |
EC TOTAL (IV) | 1 229 106.00 | 1 149 593.00 | | 1 229 106.00 |
EE Grand total (I to V) | 5 586 297.00 | 5 557 487.00 | | 5 586 297.00 |
EG Accrued income and payables due within one year | 998 901.00 | 764 419.00 | | 998 901.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 376.00 | 356.00 | | 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 647 981.00 | | 647 981.00 | 647 981.00 |
FJ Net sales | 647 981.00 | | 647 981.00 | 647 981.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 647 982.00 | |
FW Other purchases and external expenses | | | 12 700.00 | |
FX Taxes, duties, and similar payments | | | 10 444.00 | |
FY Salaries and Wages | | | 395 638.00 | |
FZ Social Security Contributions | | | 186 782.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 491.00 | |
GE Other Expenses | | | 96.00 | |
GF Total Operating Expenses (II) | | | 622 150.00 | |
GG - OPERATING RESULT (I - II) | | | 25 831.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 15 701.00 | |
GP Total financial income (V) | | | 15 701.00 | |
GR Interest and similar expenses | | | 21 885.00 | |
GU Total financial expenses (VI) | | | 21 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 85 453.00 | | | 85 453.00 |
HH Total exceptional expenses (VIII) | 85 453.00 | | | 85 453.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -85 453.00 | | | -85 453.00 |
HK Income tax | -15 102.00 | 11 782.00 | | -15 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 663 683.00 | 1 210 937.00 | | 663 683.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 714 386.00 | 761 821.00 | | 714 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 703.00 | 449 115.00 | | -50 703.00 |
| |
| 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 | 4 446 189.00 | | 9 000.00 | 4 446 189.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 103 640.00 | |
I4 DECREASES Grand Total | | | 4 455 189.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 351 549.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 351 549.00 | | | 351 549.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 094 640.00 | | 9 000.00 | 4 094 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 467.00 | 16 491.00 | | 64 467.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 467.00 | 16 491.00 | | 64 467.00 |
| |
| 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 | 9 897.00 | 9 897.00 | | 9 897.00 |
8C Staff and Related Accounts | 219 538.00 | 219 538.00 | | 219 538.00 |
8D Social Security and Other Social Organizations | 130 245.00 | 130 245.00 | | 130 245.00 |
8K Other liabilities (including liabilities related to repo transactions) | 134 636.00 | 134 636.00 | | 134 636.00 |
UT Other financial assets | 8 786.00 | 8 786.00 | | 8 786.00 |
UX Other trade receivables | 6 570.00 | 6 570.00 | | 6 570.00 |
VB VAT | 24 355.00 | 24 355.00 | | 24 355.00 |
VC Group and associates | 1 062 536.00 | 1 062 536.00 | | 1 062 536.00 |
VG Loans with a maturity of up to one year at origin | 376.00 | 376.00 | | 376.00 |
VH Loans with a maturity of more than one year at origin | 386 053.00 | 155 849.00 | 86 818.00 | 386 053.00 |
VI Group and Associates | 237 681.00 | 237 681.00 | | 237 681.00 |
VK Loans repaid during the year | 174 804.00 | | | 174 804.00 |
VM Income taxes | 26 072.00 | 26 072.00 | | 26 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 97 948.00 | 97 948.00 | | 97 948.00 |
VS Prepaid expenses | 719.00 | 719.00 | | 719.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 129 039.00 | 1 129 039.00 | | 1 129 039.00 |
VW VAT | 12 730.00 | 12 730.00 | | 12 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 229 106.00 | 998 901.00 | 86 818.00 | 1 229 106.00 |
