| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 34 261.00 | 34 261.00 | | 34 261.00 |
AJ Other Intangible Assets | 12 177.00 | 12 177.00 | | 12 177.00 |
AN Land | 871 520.00 | | 871 520.00 | 871 520.00 |
AP Buildings | 4 542 504.00 | 3 535 760.00 | 1 006 744.00 | 4 542 504.00 |
AR Technical installations, industrial equipment and tools | 5 986.00 | 5 986.00 | | 5 986.00 |
AT Other tangible assets | 22 563.00 | 22 563.00 | | 22 563.00 |
BF Loans | 11 087.00 | | 11 087.00 | 11 087.00 |
BJ TOTAL (I) | 47 981 741.00 | 3 610 748.00 | 44 370 993.00 | 47 981 741.00 |
BX Customers and related accounts | 535 000.00 | 535 000.00 | | 535 000.00 |
BZ Other receivables | 14 752 048.00 | | 14 752 048.00 | 14 752 048.00 |
CF Cash and cash equivalents | 698 309.00 | | 698 309.00 | 698 309.00 |
CJ TOTAL (II) | 15 985 356.00 | 535 000.00 | 15 450 356.00 | 15 985 356.00 |
CO Grand total (0 to V) | 63 967 097.00 | 4 145 748.00 | 59 821 350.00 | 63 967 097.00 |
CU Other investments | 42 481 642.00 | | 42 481 642.00 | 42 481 642.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 900 000.00 | 24 900 000.00 | | 24 900 000.00 |
DD Legal reserve (1) | 2 490 000.00 | 2 490 000.00 | | 2 490 000.00 |
DH Retained earnings | 26 046 224.00 | -6 381 574.00 | | 26 046 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 249 044.00 | 32 427 798.00 | | 249 044.00 |
DL TOTAL (I) | 53 685 268.00 | 53 436 224.00 | | 53 685 268.00 |
DQ Provisions for Expenses | | 174 816.00 | | |
DR TOTAL (IV) | | 174 816.00 | | |
DU Loans and Debts from Credit Institutions (3) | 79.00 | 388.00 | | 79.00 |
DX Trade payables and related accounts | 8 421.00 | 20 100.00 | | 8 421.00 |
DY Tax and social security liabilities | 7 347.00 | 9 351.00 | | 7 347.00 |
EA Other liabilities | 6 120 235.00 | 11 568 593.00 | | 6 120 235.00 |
EC TOTAL (IV) | 6 136 082.00 | 11 598 432.00 | | 6 136 082.00 |
EE Grand total (I to V) | 59 821 350.00 | 65 209 472.00 | | 59 821 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 398 988.00 | | 398 988.00 | 398 988.00 |
FJ Net sales | 398 988.00 | | 398 988.00 | 398 988.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 31.00 | |
FR Total operating income (I) | | | 399 019.00 | |
FW Other purchases and external expenses | | | 33 574.00 | |
FX Taxes, duties, and similar payments | | | 222 621.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 214 329.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 470 526.00 | |
GG - OPERATING RESULT (I - II) | | | -71 507.00 | |
GL Other interest and similar income | | | 276 528.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 276 528.00 | |
GR Interest and similar expenses | | | 25 387.00 | |
GS Negative differences of foreign exchange | | | 25 387.00 | |
GU Total financial expenses (VI) | | | 25 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 251 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 179 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 859.00 | | | 1 859.00 |
HC Reversals of provisions and transfers of expenses | 174 816.00 | 86 078.00 | | 174 816.00 |
HD Total exceptional income (VII) | 176 676.00 | 86 078.00 | | 176 676.00 |
HE Exceptional expenses on management operations | 6 038.00 | | | 6 038.00 |
HG Exceptional depreciation and provisions | | 88 738.00 | | |
HH Total exceptional expenses (VIII) | 6 038.00 | 88 738.00 | | 6 038.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 170 638.00 | -2 660.00 | | 170 638.00 |
HK Income tax | 101 228.00 | 121 778.00 | | 101 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 852 223.00 | 33 092 190.00 | | 852 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 603 179.00 | 664 393.00 | | 603 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 249 044.00 | 32 427 798.00 | | 249 044.00 |
| |
| 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 | 47 981 741.00 | | | 47 981 741.00 |
I3 DECREASES Total Financial Fixed Assets | | | 42 492 729.00 | |
I4 DECREASES Grand Total | | | 47 981 741.00 | |
IO DECREASES Total including other intangible assets | | | 46 438.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 442 574.00 | |
KD ACQUISITIONS Total including other intangible assets | 46 438.00 | | | 46 438.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 442 573.00 | | | 5 442 573.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 42 492 729.00 | | | 42 492 729.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 396 418.00 | 214 329.00 | | 3 396 418.00 |
PE DEPRECIATION Total including other intangible assets | 46 438.00 | | | 46 438.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 349 980.00 | 214 329.00 | | 3 349 980.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 174 816.00 | | 174 816.00 | 174 816.00 |
6T Receivables | 535 000.00 | | | 535 000.00 |
7B Total provisions for depreciation | 535 000.00 | | | 535 000.00 |
7C Grand total | 709 816.00 | | 174 816.00 | 709 816.00 |
UJ - Exceptional | | | 174 816.00 | |
| |
| 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 | 8 421.00 | 8 421.00 | | 8 421.00 |
UP Loans | 11 087.00 | | 11 087.00 | 11 087.00 |
VA Doubtful or disputed receivables | 535 000.00 | | 535 000.00 | 535 000.00 |
VB VAT | 1 403.00 | 1 403.00 | | 1 403.00 |
VC Group and associates | 13 404 885.00 | | 13 404 885.00 | 13 404 885.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VI Group and Associates | 6 120 235.00 | 6 120 235.00 | | 6 120 235.00 |
VM Income taxes | 1 314 851.00 | 689 361.00 | 625 490.00 | 1 314 851.00 |
VP Miscellaneous | 30 908.00 | 30 908.00 | | 30 908.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 691.00 | 1 691.00 | | 1 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 298 135.00 | 721 672.00 | 14 576 463.00 | 15 298 135.00 |
VW VAT | 5 656.00 | 5 656.00 | | 5 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 136 082.00 | 6 136 082.00 | | 6 136 082.00 |
