| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 29 601.00 | 25 691.00 | 3 910.00 | 29 601.00 |
AT Other tangible assets | 15 036.00 | 8 724.00 | 6 311.00 | 15 036.00 |
BF Loans | 338 907.00 | | 338 907.00 | 338 907.00 |
BH Other financial assets | 27 500.00 | | 27 500.00 | 27 500.00 |
BJ TOTAL (I) | 2 440 053.00 | 34 415.00 | 2 405 638.00 | 2 440 053.00 |
BV Advances and down payments on orders | 3 484.00 | | 3 484.00 | 3 484.00 |
BX Customers and related accounts | 788 131.00 | | 788 131.00 | 788 131.00 |
BZ Other receivables | 1 637 977.00 | | 1 637 977.00 | 1 637 977.00 |
CD Marketable securities | 10.00 | | 10.00 | 10.00 |
CF Cash and cash equivalents | 1 771 952.00 | | 1 771 952.00 | 1 771 952.00 |
CH Prepaid expenses | 96 374.00 | | 96 374.00 | 96 374.00 |
CJ TOTAL (II) | 4 297 926.00 | | 4 297 926.00 | 4 297 926.00 |
CO Grand total (0 to V) | 6 737 979.00 | 34 415.00 | 6 703 564.00 | 6 737 979.00 |
CU Other investments | 2 029 009.00 | | 2 029 009.00 | 2 029 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 680.00 | 33 680.00 | | 33 680.00 |
DB Share, merger, contribution premiums, etc. | 330 540.00 | 330 540.00 | | 330 540.00 |
DD Legal reserve (1) | 3 368.00 | 3 368.00 | | 3 368.00 |
DG Other reserves | 36.00 | 36.00 | | 36.00 |
DH Retained earnings | 3 043 932.00 | 2 483 031.00 | | 3 043 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 144 227.00 | 1 226 081.00 | | 1 144 227.00 |
DK Regulated provisions | 53 281.00 | 37 099.00 | | 53 281.00 |
DL TOTAL (I) | 4 609 064.00 | 4 113 835.00 | | 4 609 064.00 |
DU Loans and Debts from Credit Institutions (3) | 956 911.00 | 1 236 869.00 | | 956 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 757.00 | 2 230.00 | | 1 757.00 |
DX Trade payables and related accounts | 697 734.00 | 421 132.00 | | 697 734.00 |
DY Tax and social security liabilities | 421 355.00 | 144 038.00 | | 421 355.00 |
EA Other liabilities | 16 742.00 | 11 302.00 | | 16 742.00 |
EC TOTAL (IV) | 2 094 500.00 | 1 815 570.00 | | 2 094 500.00 |
EE Grand total (I to V) | 6 703 564.00 | 5 929 405.00 | | 6 703 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 848 907.00 | 1 434 740.00 | 2 283 647.00 | 848 907.00 |
FJ Net sales | 848 907.00 | 1 434 740.00 | 2 283 647.00 | 848 907.00 |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 2 283 661.00 | |
FW Other purchases and external expenses | | | 1 296 177.00 | |
FX Taxes, duties, and similar payments | | | -1 149.00 | |
FY Salaries and Wages | | | 119 953.00 | |
FZ Social Security Contributions | | | 52 152.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 288.00 | |
GE Other Expenses | | | 622 418.00 | |
GF Total Operating Expenses (II) | | | 2 094 839.00 | |
GG - OPERATING RESULT (I - II) | | | 188 823.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 038 957.00 | |
GL Other interest and similar income | | | 4 099.00 | |
GP Total financial income (V) | | | 1 043 056.00 | |
GR Interest and similar expenses | | | 24 834.00 | |
GS Negative differences of foreign exchange | | | 446.00 | |
GU Total financial expenses (VI) | | | 25 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 017 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 206 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 182.00 | 16 182.00 | | 16 182.00 |
HH Total exceptional expenses (VIII) | 16 182.00 | 16 182.00 | | 16 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 182.00 | -16 182.00 | | -16 182.00 |
HK Income tax | 46 189.00 | 49 497.00 | | 46 189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 326 717.00 | 3 207 279.00 | | 3 326 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 182 491.00 | 1 981 198.00 | | 2 182 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 144 227.00 | 1 226 081.00 | | 1 144 227.00 |
| |
| 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 | 2 650 156.00 | | 30 127.00 | 2 650 156.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 395 416.00 | |
I4 DECREASES Grand Total | | 240 229.00 | 2 440 053.00 | |
IO DECREASES Total including other intangible assets | | 118 852.00 | 29 601.00 | |
IY DECREASES Total Tangible Fixed Assets | | 121 377.00 | 15 036.00 | |
KD ACQUISITIONS Total including other intangible assets | 148 453.00 | | | 148 453.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 130 393.00 | | 6 020.00 | 130 393.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 371 309.00 | | 24 107.00 | 2 371 309.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 269 356.00 | 5 288.00 | 240 229.00 | 269 356.00 |
PE DEPRECIATION Total including other intangible assets | 144 543.00 | | 118 852.00 | 144 543.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 813.00 | 5 288.00 | 121 377.00 | 124 813.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 37 099.00 | 16 182.00 | | 37 099.00 |
7C Grand total | 37 099.00 | 16 182.00 | | 37 099.00 |
UJ - Exceptional | | | 16 182.00 | |
| |
| 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 | 1 667.00 | 1 667.00 | | 1 667.00 |
8B Suppliers and Related Accounts | 697 734.00 | 697 734.00 | | 697 734.00 |
8C Staff and Related Accounts | 10 364.00 | 10 364.00 | | 10 364.00 |
8D Social Security and Other Social Organizations | 27 534.00 | 27 534.00 | | 27 534.00 |
8E Income Taxes | 319 817.00 | 319 817.00 | | 319 817.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 742.00 | 16 742.00 | | 16 742.00 |
UP Loans | 338 907.00 | | 338 907.00 | 338 907.00 |
UT Other financial assets | 27 500.00 | | 27 500.00 | 27 500.00 |
UX Other trade receivables | 788 131.00 | 788 131.00 | | 788 131.00 |
VB VAT | 458 763.00 | 458 763.00 | | 458 763.00 |
VC Group and associates | 1 141 550.00 | 1 141 550.00 | | 1 141 550.00 |
VG Loans with a maturity of up to one year at origin | 461.00 | 461.00 | | 461.00 |
VH Loans with a maturity of more than one year at origin | 956 450.00 | 283 772.00 | 672 678.00 | 956 450.00 |
VI Group and Associates | 90.00 | 90.00 | | 90.00 |
VK Loans repaid during the year | 280 420.00 | | | 280 420.00 |
VM Income taxes | 37 397.00 | 37 397.00 | | 37 397.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 030.00 | 3 030.00 | | 3 030.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 267.00 | 267.00 | | 267.00 |
VS Prepaid expenses | 96 374.00 | 96 374.00 | | 96 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 888 887.00 | 2 522 480.00 | 366 407.00 | 2 888 887.00 |
VW VAT | 60 610.00 | 60 610.00 | | 60 610.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 094 500.00 | 1 421 822.00 | 672 678.00 | 2 094 500.00 |
