| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 470.00 | | 2 470.00 | 2 470.00 |
AH Goodwill | 350 633.00 | 350 633.00 | | 350 633.00 |
AN Land | 57 941.00 | | 57 941.00 | 57 941.00 |
AP Buildings | 593 887.00 | 202 021.00 | 391 866.00 | 593 887.00 |
AT Other tangible assets | 129 252.00 | 10 702.00 | 118 550.00 | 129 252.00 |
BH Other financial assets | 3 098.00 | | 3 098.00 | 3 098.00 |
BJ TOTAL (I) | 2 637 281.00 | 563 355.00 | 2 073 926.00 | 2 637 281.00 |
BL Raw materials, supplies | 26 515.00 | 26 515.00 | | 26 515.00 |
BT Goods | 121 915.00 | | 121 915.00 | 121 915.00 |
BX Customers and related accounts | 224 103.00 | | 224 103.00 | 224 103.00 |
BZ Other receivables | 9 882.00 | | 9 882.00 | 9 882.00 |
CF Cash and cash equivalents | 56 916.00 | | 56 916.00 | 56 916.00 |
CJ TOTAL (II) | 439 330.00 | 26 515.00 | 412 815.00 | 439 330.00 |
CO Grand total (0 to V) | 3 076 611.00 | 589 870.00 | 2 486 741.00 | 3 076 611.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 027 930.00 | 4 027 930.00 | | 4 027 930.00 |
DB Share, merger, contribution premiums, etc. | 44 239.00 | 44 239.00 | | 44 239.00 |
DD Legal reserve (1) | 209 261.00 | 209 261.00 | | 209 261.00 |
DG Other reserves | 353 832.00 | 353 832.00 | | 353 832.00 |
DH Retained earnings | -4 388 915.00 | -4 371 152.00 | | -4 388 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 495.00 | -17 763.00 | | 19 495.00 |
DL TOTAL (I) | 265 842.00 | 246 347.00 | | 265 842.00 |
DT Other Bond Issues | 1 592 100.00 | 1 602 100.00 | | 1 592 100.00 |
DU Loans and Debts from Credit Institutions (3) | 125 405.00 | 93 655.00 | | 125 405.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 873.00 | 129 376.00 | | 85 873.00 |
DW Advances and down payments received on current orders | 173 922.00 | 40 000.00 | | 173 922.00 |
DX Trade payables and related accounts | 131 477.00 | 8 698.00 | | 131 477.00 |
DY Tax and social security liabilities | 101 074.00 | 47 615.00 | | 101 074.00 |
EA Other liabilities | 11 046.00 | 14 000.00 | | 11 046.00 |
EC TOTAL (IV) | 2 220 898.00 | 1 935 444.00 | | 2 220 898.00 |
EE Grand total (I to V) | 2 486 741.00 | 2 181 792.00 | | 2 486 741.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 542 754.00 | | 542 754.00 | 542 754.00 |
FG Production sold - services | 156 000.00 | | 156 000.00 | 156 000.00 |
FJ Net sales | 698 754.00 | | 698 754.00 | 698 754.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 213 875.00 | |
FQ Other income | | | 1 521.00 | |
FR Total operating income (I) | | | 914 150.00 | |
FS Purchases of goods (including customs duties) | | | 241 077.00 | |
FT Inventory change (goods) | | | 408 639.00 | |
FW Other purchases and external expenses | | | 98 315.00 | |
FX Taxes, duties, and similar payments | | | 15 643.00 | |
FY Salaries and Wages | | | 55 852.00 | |
FZ Social Security Contributions | | | 38 436.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 249.00 | |
GE Other Expenses | | | 282.00 | |
GF Total Operating Expenses (II) | | | 859 494.00 | |
GG - OPERATING RESULT (I - II) | | | 54 657.00 | |
GR Interest and similar expenses | | | 45 162.00 | |
GU Total financial expenses (VI) | | | 45 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HE Exceptional expenses on management operations | | 116.00 | | |
HH Total exceptional expenses (VIII) | | 116.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 000.00 | -116.00 | | 10 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 924 150.00 | 557 377.00 | | 924 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 904 655.00 | 575 139.00 | | 904 655.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 495.00 | -17 763.00 | | 19 495.00 |
| |
| 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 | 2 334 829.00 | | 302 452.00 | 2 334 829.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 503 098.00 | |
I4 DECREASES Grand Total | | | 2 637 281.00 | |
IO DECREASES Total including other intangible assets | | | 353 103.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 781 080.00 | |
KD ACQUISITIONS Total including other intangible assets | 353 103.00 | | | 353 103.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 778 628.00 | | 2 452.00 | 778 628.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 203 098.00 | | 300 000.00 | 1 203 098.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 453.00 | 1 249.00 | | 9 453.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 453.00 | 1 249.00 | | 9 453.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 350 633.00 | | | 350 633.00 |
6E on fixed assets – tangible | 202 021.00 | | | 202 021.00 |
6N Inventories and work in progress | 240 390.00 | | 213 875.00 | 240 390.00 |
7B Total provisions for depreciation | 793 043.00 | | 213 875.00 | 793 043.00 |
7C Grand total | 793 043.00 | | 213 875.00 | 793 043.00 |
UE of which provisions and reversals: - Operating | | | 213 875.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 592 100.00 | 1 592 100.00 | | 1 592 100.00 |
8B Suppliers and Related Accounts | 131 477.00 | 131 477.00 | | 131 477.00 |
8C Staff and Related Accounts | 18 123.00 | 18 123.00 | | 18 123.00 |
8D Social Security and Other Social Organizations | 11 102.00 | 11 102.00 | | 11 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 046.00 | 11 046.00 | | 11 046.00 |
UT Other financial assets | 3 098.00 | | 3 098.00 | 3 098.00 |
UX Other trade receivables | 224 103.00 | 224 103.00 | | 224 103.00 |
UY Staff and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
VB VAT | 2 451.00 | 2 451.00 | | 2 451.00 |
VH Loans with a maturity of more than one year at origin | 125 405.00 | 125 405.00 | | 125 405.00 |
VI Group and Associates | 85 873.00 | 85 873.00 | | 85 873.00 |
VK Loans repaid during the year | 10 000.00 | | | 10 000.00 |
VP Miscellaneous | 3 856.00 | 3 856.00 | | 3 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 234.00 | 13 234.00 | | 13 234.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 775.00 | 1 775.00 | | 1 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 237 082.00 | 233 984.00 | 3 098.00 | 237 082.00 |
VW VAT | 58 615.00 | 58 615.00 | | 58 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 046 976.00 | 2 046 976.00 | | 2 046 976.00 |
