| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 100 000.00 | | 100 000.00 | 100 000.00 |
AF Concessions, Patents and Similar Rights | 2 500.00 | 1 358.00 | 1 142.00 | 2 500.00 |
AH Goodwill | 915 000.00 | | 915 000.00 | 915 000.00 |
AR Technical installations, industrial equipment and tools | 134 683.00 | 127 969.00 | 6 714.00 | 134 683.00 |
AT Other tangible assets | 150 437.00 | 135 276.00 | 15 161.00 | 150 437.00 |
BH Other financial assets | 15 366.00 | | 15 366.00 | 15 366.00 |
BJ TOTAL (I) | 2 626 936.00 | 264 604.00 | 2 362 332.00 | 2 626 936.00 |
BT Goods | 86 569.00 | | 86 569.00 | 86 569.00 |
BX Customers and related accounts | 29 511.00 | | 29 511.00 | 29 511.00 |
BZ Other receivables | 25 072.00 | | 25 072.00 | 25 072.00 |
CF Cash and cash equivalents | 94 711.00 | | 94 711.00 | 94 711.00 |
CH Prepaid expenses | 13 020.00 | | 13 020.00 | 13 020.00 |
CJ TOTAL (II) | 248 883.00 | | 248 883.00 | 248 883.00 |
CO Grand total (0 to V) | 2 975 819.00 | 264 604.00 | 2 711 216.00 | 2 975 819.00 |
CS Evaluated investments - equity method | 1 408 950.00 | | 1 408 950.00 | 1 408 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -177 694.00 | -201 751.00 | | -177 694.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 717.00 | 24 057.00 | | 12 717.00 |
DK Regulated provisions | 103 950.00 | 93 184.00 | | 103 950.00 |
DL TOTAL (I) | 138 972.00 | 115 490.00 | | 138 972.00 |
DU Loans and Debts from Credit Institutions (3) | 498 794.00 | 675 548.00 | | 498 794.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 786 951.00 | 1 834 858.00 | | 1 786 951.00 |
DX Trade payables and related accounts | 250 703.00 | 188 666.00 | | 250 703.00 |
DY Tax and social security liabilities | 33 422.00 | 41 745.00 | | 33 422.00 |
EA Other liabilities | 2 374.00 | 491.00 | | 2 374.00 |
EC TOTAL (IV) | 2 572 243.00 | 2 741 308.00 | | 2 572 243.00 |
EE Grand total (I to V) | 2 711 216.00 | 2 856 798.00 | | 2 711 216.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 054 756.00 | |
FJ Net sales | | | 1 054 756.00 | |
FQ Other income | | | 83 253.00 | |
FR Total operating income (I) | | | 1 138 009.00 | |
FS Purchases of goods (including customs duties) | | | 537 568.00 | |
FT Inventory change (goods) | | | 20 743.00 | |
FU Purchases of raw materials and other supplies | | | 293.00 | |
FW Other purchases and external expenses | | | 196 467.00 | |
FX Taxes, duties, and similar payments | | | 10 935.00 | |
FY Salaries and Wages | | | 113 820.00 | |
FZ Social Security Contributions | | | 24 165.00 | |
GB Operating Expenses - Provisions | | | 56 874.00 | |
GE Other Expenses | | | 130 896.00 | |
GF Total Operating Expenses (II) | | | 1 091 761.00 | |
GG - OPERATING RESULT (I - II) | | | 46 248.00 | |
GP Total financial income (V) | | | 31 581.00 | |
GU Total financial expenses (VI) | | | 54 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 773.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 474.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 8.00 | 292.00 | | 8.00 |
HH Total exceptional expenses (VIII) | 10 766.00 | 20 858.00 | | 10 766.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 758.00 | -20 566.00 | | -10 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 169 598.00 | 1 162 408.00 | | 1 169 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 156 881.00 | 1 138 351.00 | | 1 156 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 717.00 | 24 057.00 | | 12 717.00 |
| |
| 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 | 2 626 696.00 | | 240.00 | 2 626 696.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 424 316.00 | |
I4 DECREASES Grand Total | | | 2 626 936.00 | |
IO DECREASES Total including other intangible assets | | | 917 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 285 120.00 | |
KD ACQUISITIONS Total including other intangible assets | 917 500.00 | | | 917 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 285 120.00 | | | 285 120.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 424 077.00 | | 240.00 | 1 424 077.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 207 730.00 | 56 874.00 | | 207 730.00 |
PE DEPRECIATION Total including other intangible assets | 858.00 | 500.00 | | 858.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 206 871.00 | 56 374.00 | | 206 871.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 93 184.00 | 10 766.00 | | 93 184.00 |
7C Grand total | 93 184.00 | 10 766.00 | | 93 184.00 |
UJ - Exceptional | | 10 766.00 | | |
| |
| 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 | 17.00 | 17.00 | | 17.00 |
8B Suppliers and Related Accounts | 250 703.00 | 250 703.00 | | 250 703.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 789 308.00 | 1 789 308.00 | | 1 789 308.00 |
UT Other financial assets | 15 366.00 | | 15 366.00 | 15 366.00 |
UX Other trade receivables | 29 511.00 | 29 511.00 | | 29 511.00 |
VG Loans with a maturity of up to one year at origin | 705.00 | 705.00 | | 705.00 |
VH Loans with a maturity of more than one year at origin | 498 089.00 | 26 629.00 | 471 460.00 | 498 089.00 |
VK Loans repaid during the year | 177 459.00 | | | 177 459.00 |
VP Miscellaneous | 25 072.00 | 25 072.00 | | 25 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 33 422.00 | 33 422.00 | | 33 422.00 |
VS Prepaid expenses | 13 020.00 | 13 020.00 | | 13 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 969.00 | 67 603.00 | 15 366.00 | 82 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 572 243.00 | 2 100 783.00 | 471 460.00 | 2 572 243.00 |
