| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 70 000.00 | | 70 000.00 | 70 000.00 |
AP Buildings | 230 000.00 | 17 654.00 | 212 346.00 | 230 000.00 |
BJ TOTAL (I) | 8 780 393.00 | 17 654.00 | 8 762 739.00 | 8 780 393.00 |
BX Customers and related accounts | 50 435.00 | | 50 435.00 | 50 435.00 |
BZ Other receivables | 787 900.00 | | 787 900.00 | 787 900.00 |
CF Cash and cash equivalents | 22 454.00 | | 22 454.00 | 22 454.00 |
CJ TOTAL (II) | 860 789.00 | | 860 789.00 | 860 789.00 |
CO Grand total (0 to V) | 9 641 182.00 | 17 654.00 | 9 623 528.00 | 9 641 182.00 |
CS Evaluated investments - equity method | 8 480 393.00 | | 8 480 393.00 | 8 480 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 016.00 | 800 016.00 | | 800 016.00 |
DB Share, merger, contribution premiums, etc. | 226 617.00 | 226 617.00 | | 226 617.00 |
DD Legal reserve (1) | 80 002.00 | 79 200.00 | | 80 002.00 |
DG Other reserves | 2 825 975.00 | 2 813 243.00 | | 2 825 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 303 713.00 | 213 534.00 | | 303 713.00 |
DK Regulated provisions | 180 608.00 | 160 043.00 | | 180 608.00 |
DL TOTAL (I) | 4 416 930.00 | 4 292 652.00 | | 4 416 930.00 |
DU Loans and Debts from Credit Institutions (3) | 2 331 486.00 | 2 952 256.00 | | 2 331 486.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 482.00 | 3 317.00 | | 2 482.00 |
DW Advances and down payments received on current orders | 2 764 059.00 | 1 566 850.00 | | 2 764 059.00 |
DX Trade payables and related accounts | 100 040.00 | 113 287.00 | | 100 040.00 |
DY Tax and social security liabilities | 8 531.00 | 531.00 | | 8 531.00 |
EC TOTAL (IV) | 5 206 597.00 | 4 636 241.00 | | 5 206 597.00 |
EE Grand total (I to V) | 9 623 528.00 | 8 928 893.00 | | 9 623 528.00 |
EI Including equity loans | 2 482.00 | | | 2 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 275 000.00 | |
FJ Net sales | | | 275 000.00 | |
FR Total operating income (I) | | | 275 000.00 | |
FW Other purchases and external expenses | | | 281 550.00 | |
FX Taxes, duties, and similar payments | | | 4 104.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 667.00 | |
GF Total Operating Expenses (II) | | | 293 321.00 | |
GG - OPERATING RESULT (I - II) | | | -4 030.00 | |
GP Total financial income (V) | | | 366 148.00 | |
GU Total financial expenses (VI) | | | 66 976.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 299 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 295 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 20 565.00 | 24 748.00 | | 20 565.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 565.00 | -24 748.00 | | -20 565.00 |
HK Income tax | -29 136.00 | 8 947.00 | | -29 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 641 148.00 | 599 522.00 | | 641 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 337 435.00 | 385 988.00 | | 337 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 303 713.00 | 213 534.00 | | 303 713.00 |
| |
| 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 | 8 780 393.00 | | | 8 780 393.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 480 393.00 | |
I4 DECREASES Grand Total | | | 8 780 393.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 300 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 300 000.00 | | | 300 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 480 393.00 | | | 8 480 393.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 988.00 | 7 667.00 | | 9 988.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 988.00 | 7 667.00 | | 9 988.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 160 043.00 | 20 565.00 | | 160 043.00 |
7C Grand total | 160 043.00 | 20 565.00 | | 160 043.00 |
UJ - Exceptional | | 20 565.00 | | |
| |
| 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 | 2 482.00 | 195.00 | | 2 482.00 |
8B Suppliers and Related Accounts | 100 040.00 | 100 040.00 | | 100 040.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 764 059.00 | 2 764 059.00 | | 2 764 059.00 |
UX Other trade receivables | 50 435.00 | 50 435.00 | | 50 435.00 |
VG Loans with a maturity of up to one year at origin | 71.00 | 71.00 | | 71.00 |
VH Loans with a maturity of more than one year at origin | 2 331 415.00 | 501 166.00 | 1 665 188.00 | 2 331 415.00 |
VK Loans repaid during the year | 620 841.00 | | | 620 841.00 |
VP Miscellaneous | 787 900.00 | 787 900.00 | | 787 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 531.00 | 8 531.00 | | 8 531.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 838 335.00 | 838 335.00 | | 838 335.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 206 597.00 | 3 374 062.00 | 1 665 188.00 | 5 206 597.00 |
