| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 13 686 379.00 | | 13 686 379.00 | 13 686 379.00 |
AP Buildings | 16 911 388.00 | 2 061 316.00 | 14 850 072.00 | 16 911 388.00 |
BB Receivables related to investments | 4 227 440.00 | | 4 227 440.00 | 4 227 440.00 |
BF Loans | 37 884 751.00 | | 37 884 751.00 | 37 884 751.00 |
BH Other financial assets | 22 345.00 | | 22 345.00 | 22 345.00 |
BJ TOTAL (I) | 83 610 395.00 | 2 061 316.00 | 81 549 079.00 | 83 610 395.00 |
BX Customers and related accounts | 7 004.00 | | 7 004.00 | 7 004.00 |
BZ Other receivables | 21 441 748.00 | | 21 441 748.00 | 21 441 748.00 |
CF Cash and cash equivalents | 687 092.00 | | 687 092.00 | 687 092.00 |
CJ TOTAL (II) | 22 135 844.00 | | 22 135 844.00 | 22 135 844.00 |
CO Grand total (0 to V) | 106 104 545.00 | 2 061 316.00 | 104 043 229.00 | 106 104 545.00 |
CU Other investments | 10 878 092.00 | | 10 878 092.00 | 10 878 092.00 |
CW Deferred expenses or loan issuance costs | 358 306.00 | | 358 306.00 | 358 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 290 131.00 | 3 290 131.00 | | 3 290 131.00 |
DB Share, merger, contribution premiums, etc. | 23 281 194.00 | 23 281 194.00 | | 23 281 194.00 |
DD Legal reserve (1) | 329 013.00 | 247 947.00 | | 329 013.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 642 100.00 | 4 266 198.00 | | 3 642 100.00 |
DL TOTAL (I) | 30 542 438.00 | 31 085 470.00 | | 30 542 438.00 |
DU Loans and Debts from Credit Institutions (3) | 50 097 725.00 | 52 518 132.00 | | 50 097 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 170 132.00 | 23 388 020.00 | | 23 170 132.00 |
DW Advances and down payments received on current orders | 150 581.00 | | | 150 581.00 |
DX Trade payables and related accounts | 62 688.00 | 87 453.00 | | 62 688.00 |
DY Tax and social security liabilities | 19 558.00 | 3 972.00 | | 19 558.00 |
EA Other liabilities | 107.00 | 60 628.00 | | 107.00 |
EC TOTAL (IV) | 73 500 791.00 | 76 058 205.00 | | 73 500 791.00 |
EE Grand total (I to V) | 104 043 229.00 | 107 143 675.00 | | 104 043 229.00 |
EI Including equity loans | 23 170 132.00 | | | 23 170 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 209 128.00 | | 2 209 128.00 | 2 209 128.00 |
FJ Net sales | 2 209 128.00 | | 2 209 128.00 | 2 209 128.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 31 125.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 240 255.00 | |
FW Other purchases and external expenses | | | 363 254.00 | |
FX Taxes, duties, and similar payments | | | 18 595.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 753 358.00 | |
GE Other Expenses | | | 31 578.00 | |
GF Total Operating Expenses (II) | | | 1 166 785.00 | |
GG - OPERATING RESULT (I - II) | | | 1 073 471.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 798 283.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 3 798 285.00 | |
GR Interest and similar expenses | | | 1 229 656.00 | |
GU Total financial expenses (VI) | | | 1 229 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 568 629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 642 100.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 49.00 | | |
HD Total exceptional income (VII) | | 49.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 49.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 038 540.00 | 6 727 830.00 | | 6 038 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 396 441.00 | 2 461 631.00 | | 2 396 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 642 100.00 | 4 266 198.00 | | 3 642 100.00 |
| |
| 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 | 85 426 814.00 | | 22 345.00 | 85 426 814.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 838 764.00 | 53 012 628.00 | |
I4 DECREASES Grand Total | | 1 838 764.00 | 83 610 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 597 767.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 597 767.00 | | | 30 597 767.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 829 047.00 | | 22 345.00 | 54 829 047.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 427 144.00 | 634 172.00 | | 1 427 144.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 427 144.00 | 634 172.00 | | 1 427 144.00 |
| |
| 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 | 23 170 132.00 | 12 154.00 | | 23 170 132.00 |
8B Suppliers and Related Accounts | 62 688.00 | 62 688.00 | | 62 688.00 |
8K Other liabilities (including liabilities related to repo transactions) | 107.00 | 107.00 | | 107.00 |
UL Receivables related to investments | 4 227 440.00 | | 4 227 440.00 | 4 227 440.00 |
UP Loans | 37 884 751.00 | | 37 884 751.00 | 37 884 751.00 |
UT Other financial assets | 22 345.00 | 22 345.00 | | 22 345.00 |
UX Other trade receivables | 7 004.00 | 7 004.00 | | 7 004.00 |
VB VAT | 34 396.00 | 34 396.00 | | 34 396.00 |
VC Group and associates | 21 269 459.00 | 21 269 459.00 | | 21 269 459.00 |
VG Loans with a maturity of up to one year at origin | 29 531.00 | 29 531.00 | | 29 531.00 |
VH Loans with a maturity of more than one year at origin | 50 068 194.00 | 2 515 954.00 | 47 552 241.00 | 50 068 194.00 |
VQ Other Taxes, Duties, and Similar Debts | 212.00 | 212.00 | | 212.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 137 892.00 | 137 892.00 | | 137 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 583 288.00 | 21 471 097.00 | 42 112 191.00 | 63 583 288.00 |
VW VAT | 19 346.00 | 19 346.00 | | 19 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 350 210.00 | 2 639 992.00 | 47 552 241.00 | 73 350 210.00 |
