| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 269 791.00 | 12 444.00 | 9 257 347.00 | 9 269 791.00 |
AN Land | 2 100 000.00 | | 2 100 000.00 | 2 100 000.00 |
AP Buildings | 16 632 501.00 | 7 863 098.00 | 8 769 403.00 | 16 632 501.00 |
AT Other tangible assets | 96 043.00 | 82 513.00 | 13 530.00 | 96 043.00 |
BJ TOTAL (I) | 63 737 020.00 | 7 958 055.00 | 55 778 964.00 | 63 737 020.00 |
BV Advances and down payments on orders | 279 650.00 | | 279 650.00 | 279 650.00 |
BX Customers and related accounts | 2 439 043.00 | | 2 439 043.00 | 2 439 043.00 |
BZ Other receivables | 6 187 152.00 | 1 386 124.00 | 4 801 027.00 | 6 187 152.00 |
CF Cash and cash equivalents | 29 073.00 | | 29 073.00 | 29 073.00 |
CJ TOTAL (II) | 8 934 917.00 | 1 386 124.00 | 7 548 793.00 | 8 934 917.00 |
CO Grand total (0 to V) | 72 671 937.00 | 9 344 180.00 | 63 327 757.00 | 72 671 937.00 |
CU Other investments | 35 638 684.00 | | 35 638 684.00 | 35 638 684.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 912 848.00 | 2 912 848.00 | | 2 912 848.00 |
DB Share, merger, contribution premiums, etc. | 32 320 856.00 | 32 320 856.00 | | 32 320 856.00 |
DD Legal reserve (1) | 213 856.00 | 213 856.00 | | 213 856.00 |
DH Retained earnings | -11 230 094.00 | -10 928 404.00 | | -11 230 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 818 985.00 | -301 690.00 | | -1 818 985.00 |
DL TOTAL (I) | 22 398 481.00 | 24 217 466.00 | | 22 398 481.00 |
DU Loans and Debts from Credit Institutions (3) | 14 686 695.00 | | | 14 686 695.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 752 347.00 | 32 524 894.00 | | 20 752 347.00 |
DX Trade payables and related accounts | 5 245 848.00 | 375 509.00 | | 5 245 848.00 |
DY Tax and social security liabilities | 214 355.00 | 255 634.00 | | 214 355.00 |
EA Other liabilities | 227.00 | | | 227.00 |
EC TOTAL (IV) | 40 899 472.00 | 33 156 036.00 | | 40 899 472.00 |
ED (V) | 29 804.00 | 29 804.00 | | 29 804.00 |
EE Grand total (I to V) | 63 327 757.00 | 57 403 307.00 | | 63 327 757.00 |
EG Accrued income and payables due within one year | 13 579 129.00 | | | 13 579 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 447 389.00 | |
FJ Net sales | | | 1 447 389.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 214 559.00 | |
FQ Other income | | | 9 370 836.00 | |
FR Total operating income (I) | | | 11 032 784.00 | |
FW Other purchases and external expenses | | | 11 484 857.00 | |
FX Taxes, duties, and similar payments | | | 176 807.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 534 488.00 | |
GB Operating Expenses - Provisions | | | 816.00 | |
GE Other Expenses | | | 757.00 | |
GF Total Operating Expenses (II) | | | 12 197 724.00 | |
GG - OPERATING RESULT (I - II) | | | -1 164 940.00 | |
GL Other interest and similar income | | | 34 045.00 | |
GP Total financial income (V) | | | 34 045.00 | |
GR Interest and similar expenses | | | 555 404.00 | |
GS Negative differences of foreign exchange | | | 34.00 | |
GU Total financial expenses (VI) | | | 555 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -521 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 686 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 350 000.00 | | | 1 350 000.00 |
HD Total exceptional income (VII) | 1 350 000.00 | | | 1 350 000.00 |
HE Exceptional expenses on management operations | 1 484 852.00 | | | 1 484 852.00 |
HH Total exceptional expenses (VIII) | 1 484 852.00 | | | 1 484 852.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -134 852.00 | | | -134 852.00 |
HK Income tax | -2 201.00 | | | -2 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 416 829.00 | 1 089 467.00 | | 12 416 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 235 813.00 | 1 391 157.00 | | 14 235 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 818 985.00 | -301 690.00 | | -1 818 985.00 |
| |
| 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 | 54 793 930.00 | | 18 889 748.00 | 54 793 930.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 946 659.00 | 35 638 684.00 | |
I4 DECREASES Grand Total | | 9 946 659.00 | 63 737 020.00 | |
IO DECREASES Total including other intangible assets | | | 9 269 791.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 828 544.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 208 587.00 | | 61 204.00 | 9 208 587.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 18 828 544.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 585 343.00 | | | 45 585 343.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 411 124.00 | 534 488.00 | | 7 411 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 411 124.00 | 534 488.00 | | 7 411 124.00 |
| |
| 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 | 5 245 848.00 | 5 245 848.00 | | 5 245 848.00 |
8K Other liabilities (including liabilities related to repo transactions) | 227.00 | 227.00 | | 227.00 |
UX Other trade receivables | 2 439 043.00 | 2 439 043.00 | | 2 439 043.00 |
VB VAT | 1 111 626.00 | 1 111 626.00 | | 1 111 626.00 |
VC Group and associates | 4 987 553.00 | 4 987 553.00 | | 4 987 553.00 |
VH Loans with a maturity of more than one year at origin | 14 686 695.00 | 1 448 945.00 | 5 850 860.00 | 14 686 695.00 |
VI Group and Associates | 20 752 347.00 | 6 669 754.00 | 14 082 593.00 | 20 752 347.00 |
VJ Loans taken out during the year | 15 000 000.00 | | | 15 000 000.00 |
VK Loans repaid during the year | 2 726 574.00 | | | 2 726 574.00 |
VM Income taxes | 87 973.00 | 87 973.00 | | 87 973.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 834.00 | 14 834.00 | | 14 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 626 194.00 | 8 626 194.00 | | 8 626 194.00 |
VW VAT | 199 521.00 | 199 521.00 | | 199 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 899 472.00 | 13 579 129.00 | 19 933 453.00 | 40 899 472.00 |
