| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 059.00 | 1 059.00 | | 1 059.00 |
AH Goodwill | 2 658.00 | | 2 658.00 | 2 658.00 |
AJ Other Intangible Assets | 76 225.00 | 76 225.00 | | 76 225.00 |
AN Land | 11 662.00 | | 11 662.00 | 11 662.00 |
AP Buildings | 30 660.00 | 27 796.00 | 2 863.00 | 30 660.00 |
AR Technical installations, industrial equipment and tools | 684.00 | 684.00 | | 684.00 |
AT Other tangible assets | 156 552.00 | 96 927.00 | 59 626.00 | 156 552.00 |
BB Receivables related to investments | 764 959.00 | 168 000.00 | 596 959.00 | 764 959.00 |
BH Other financial assets | 7 741.00 | | 7 741.00 | 7 741.00 |
BJ TOTAL (I) | 2 009 474.00 | 370 690.00 | 1 638 783.00 | 2 009 474.00 |
BV Advances and down payments on orders | 1 900.00 | | 1 900.00 | 1 900.00 |
BX Customers and related accounts | 14 714.00 | | 14 714.00 | 14 714.00 |
BZ Other receivables | 11 011.00 | | 11 011.00 | 11 011.00 |
CF Cash and cash equivalents | 295.00 | | 295.00 | 295.00 |
CJ TOTAL (II) | 27 920.00 | | 27 920.00 | 27 920.00 |
CO Grand total (0 to V) | 2 037 394.00 | 370 690.00 | 1 666 703.00 | 2 037 394.00 |
CP Shares due in less than one year | 7 741.00 | | | 7 741.00 |
CU Other investments | 957 274.00 | | 957 274.00 | 957 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 842.00 | 8 842.00 | | 8 842.00 |
DD Legal reserve (1) | 1 525.00 | 1 525.00 | | 1 525.00 |
DH Retained earnings | 431 843.00 | 462 461.00 | | 431 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 291 750.00 | -30 617.00 | | 291 750.00 |
DL TOTAL (I) | 733 961.00 | 442 210.00 | | 733 961.00 |
DQ Provisions for Expenses | 301 770.00 | 883 648.00 | | 301 770.00 |
DR TOTAL (IV) | 301 770.00 | 883 648.00 | | 301 770.00 |
DU Loans and Debts from Credit Institutions (3) | 55 034.00 | 70 950.00 | | 55 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 339 639.00 | 223 108.00 | | 339 639.00 |
DX Trade payables and related accounts | 29 247.00 | 3 188.00 | | 29 247.00 |
DY Tax and social security liabilities | 207 052.00 | 53 240.00 | | 207 052.00 |
EC TOTAL (IV) | 630 972.00 | 350 485.00 | | 630 972.00 |
EE Grand total (I to V) | 1 666 703.00 | 1 676 343.00 | | 1 666 703.00 |
EG Accrued income and payables due within one year | 626 694.00 | 251 150.00 | | 626 694.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17 272.00 | | | 17 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 127 043.00 | | 127 043.00 | 127 043.00 |
FJ Net sales | 127 043.00 | | 127 043.00 | 127 043.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 600 608.00 | |
FQ Other income | | | 1 732.00 | |
FR Total operating income (I) | | | 729 383.00 | |
FW Other purchases and external expenses | | | 234 455.00 | |
FX Taxes, duties, and similar payments | | | 7 257.00 | |
FY Salaries and Wages | | | 6 036.00 | |
FZ Social Security Contributions | | | 737.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 843.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 18 731.00 | |
GF Total Operating Expenses (II) | | | 289 059.00 | |
GG - OPERATING RESULT (I - II) | | | 440 323.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 375.00 | |
GP Total financial income (V) | | | 6 375.00 | |
GR Interest and similar expenses | | | 1 088.00 | |
GU Total financial expenses (VI) | | | 1 088.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 445 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 5 100.00 | | |
HE Exceptional expenses on management operations | 52.00 | 41 128.00 | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | 41 128.00 | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52.00 | -41 128.00 | | -52.00 |
HK Income tax | 153 808.00 | | | 153 808.00 |
HL TOTAL REVENUE (I + III + V + VII) | 735 758.00 | 166 688.00 | | 735 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 444 007.00 | 197 305.00 | | 444 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 291 750.00 | -30 617.00 | | 291 750.00 |
| |
| 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 | 1 244 516.00 | | | 1 244 516.00 |
I3 DECREASES Total Financial Fixed Assets | | | 965 015.00 | |
I4 DECREASES Grand Total | | | 1 244 516.00 | |
IO DECREASES Total including other intangible assets | | | 79 941.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 199 559.00 | |
KD ACQUISITIONS Total including other intangible assets | 79 941.00 | | | 79 941.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 199 559.00 | | | 199 559.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 965 015.00 | | | 965 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 180 847.00 | 21 843.00 | | 180 847.00 |
PE DEPRECIATION Total including other intangible assets | 77 284.00 | | | 77 284.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 564.00 | 21 843.00 | | 103 564.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 168 000.00 | | | 168 000.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 883 648.00 | | 581 878.00 | 883 648.00 |
6T Receivables | 18 730.00 | | 18 730.00 | 18 730.00 |
7B Total provisions for depreciation | 186 730.00 | | 18 730.00 | 186 730.00 |
7C Grand total | 1 070 378.00 | | 600 608.00 | 1 070 378.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | | 600 608.00 | |
| |
| 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 | 214 751.00 | 214 011.00 | 740.00 | 214 751.00 |
8B Suppliers and Related Accounts | 29 247.00 | 29 247.00 | | 29 247.00 |
8D Social Security and Other Social Organizations | 791.00 | 791.00 | | 791.00 |
8E Income Taxes | 153 271.00 | 153 271.00 | | 153 271.00 |
UL Receivables related to investments | 764 959.00 | | 764 959.00 | 764 959.00 |
UT Other financial assets | 7 741.00 | 7 741.00 | | 7 741.00 |
UX Other trade receivables | 14 714.00 | 14 714.00 | | 14 714.00 |
VB VAT | 4 839.00 | 4 839.00 | | 4 839.00 |
VG Loans with a maturity of up to one year at origin | 17 506.00 | 17 506.00 | | 17 506.00 |
VH Loans with a maturity of more than one year at origin | 37 527.00 | 33 989.00 | 3 538.00 | 37 527.00 |
VI Group and Associates | 176 345.00 | 176 345.00 | | 176 345.00 |
VK Loans repaid during the year | 33 343.00 | | | 33 343.00 |
VM Income taxes | 6 172.00 | 6 172.00 | | 6 172.00 |
VQ Other Taxes, Duties, and Similar Debts | 922.00 | 922.00 | | 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 798 425.00 | 33 466.00 | 764 959.00 | 798 425.00 |
VW VAT | 612.00 | 612.00 | | 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 630 972.00 | 626 694.00 | 4 278.00 | 630 972.00 |
| |
| 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 | 6 335.00 | 6 098.00 | | 6 335.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 920.00 | 5 100.00 | | 10 920.00 |
ST Other accounts | 212 037.00 | 80 635.00 | | 212 037.00 |
XQ Rental, rental and co-ownership charges | 11 498.00 | 12 415.00 | | 11 498.00 |
YW Business tax | 922.00 | 875.00 | | 922.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 257.00 | 6 973.00 | | 7 257.00 |
YY Amount of VAT collected | 2 448.00 | 2 448.00 | | 2 448.00 |
YZ Total deductible VAT on goods and services | 1 065.00 | 1 879.00 | | 1 065.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 234 455.00 | 98 150.00 | | 234 455.00 |
