| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 797.00 | 6 108.00 | 6 689.00 | 12 797.00 |
AH Goodwill | 200 086.00 | 160 046.00 | 40 040.00 | 200 086.00 |
AJ Other Intangible Assets | 128 057.00 | 128 057.00 | | 128 057.00 |
AN Land | 140 354.00 | 104 036.00 | 36 318.00 | 140 354.00 |
AP Buildings | 3 181 008.00 | 2 079 862.00 | 1 101 145.00 | 3 181 008.00 |
AR Technical installations, industrial equipment and tools | 624 082.00 | 556 349.00 | 67 733.00 | 624 082.00 |
AT Other tangible assets | 1 132 289.00 | 1 038 461.00 | 93 828.00 | 1 132 289.00 |
AV Fixed assets in progress | 16 227.00 | | 16 227.00 | 16 227.00 |
AX Advances and down payments | 450.00 | | 450.00 | 450.00 |
BH Other financial assets | 376.00 | | 376.00 | 376.00 |
BJ TOTAL (I) | 5 435 725.00 | 4 072 919.00 | 1 362 806.00 | 5 435 725.00 |
BT Goods | 6 112.00 | | 6 112.00 | 6 112.00 |
BV Advances and down payments on orders | 1 800.00 | | 1 800.00 | 1 800.00 |
BX Customers and related accounts | 17 503.00 | | 17 503.00 | 17 503.00 |
BZ Other receivables | 285 351.00 | | 285 351.00 | 285 351.00 |
CF Cash and cash equivalents | 46 130.00 | | 46 130.00 | 46 130.00 |
CH Prepaid expenses | 7 684.00 | | 7 684.00 | 7 684.00 |
CJ TOTAL (II) | 364 579.00 | | 364 579.00 | 364 579.00 |
CO Grand total (0 to V) | 5 800 305.00 | 4 072 919.00 | 1 727 386.00 | 5 800 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 242 240.00 | 242 240.00 | | 242 240.00 |
DB Share, merger, contribution premiums, etc. | 204 790.00 | 204 790.00 | | 204 790.00 |
DD Legal reserve (1) | 24 224.00 | 24 224.00 | | 24 224.00 |
DE Statutory or contractual reserves | 74 994.00 | 74 994.00 | | 74 994.00 |
DH Retained earnings | -1 602 301.00 | -1 613 036.00 | | -1 602 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 416.00 | 10 734.00 | | -63 416.00 |
DK Regulated provisions | 189 186.00 | 207 912.00 | | 189 186.00 |
DL TOTAL (I) | -930 284.00 | -848 141.00 | | -930 284.00 |
DU Loans and Debts from Credit Institutions (3) | 7 952.00 | 2 238.00 | | 7 952.00 |
DW Advances and down payments received on current orders | 52 754.00 | 50 536.00 | | 52 754.00 |
DX Trade payables and related accounts | 645 912.00 | 525 071.00 | | 645 912.00 |
DY Tax and social security liabilities | 39 632.00 | 35 645.00 | | 39 632.00 |
DZ Fixed asset liabilities and related accounts | 12 442.00 | 2 623.00 | | 12 442.00 |
EA Other liabilities | 1 898 977.00 | 2 193 534.00 | | 1 898 977.00 |
EC TOTAL (IV) | 2 657 669.00 | 2 809 646.00 | | 2 657 669.00 |
EE Grand total (I to V) | 1 727 386.00 | 1 961 505.00 | | 1 727 386.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 427 039.00 | | 2 427 039.00 | 2 427 039.00 |
FJ Net sales | 2 427 039.00 | | 2 427 039.00 | 2 427 039.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 861.00 | |
FQ Other income | | | 839.00 | |
FR Total operating income (I) | | | 2 431 739.00 | |
FS Purchases of goods (including customs duties) | | | 172 688.00 | |
FT Inventory change (goods) | | | -1 709.00 | |
FU Purchases of raw materials and other supplies | | | 22 043.00 | |
FW Other purchases and external expenses | | | 1 831 197.00 | |
FX Taxes, duties, and similar payments | | | 48 263.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 250 796.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 172 922.00 | |
GF Total Operating Expenses (II) | | | 2 496 200.00 | |
GG - OPERATING RESULT (I - II) | | | -64 462.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 14 218.00 | |
GU Total financial expenses (VI) | | | 14 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -78 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 503.00 | | |
HC Reversals of provisions and transfers of expenses | 30 356.00 | 34 365.00 | | 30 356.00 |
HD Total exceptional income (VII) | 30 356.00 | 38 869.00 | | 30 356.00 |
HE Exceptional expenses on management operations | 81.00 | 479.00 | | 81.00 |
HG Exceptional depreciation and provisions | 11 630.00 | 14 330.00 | | 11 630.00 |
HH Total exceptional expenses (VIII) | 11 711.00 | 14 809.00 | | 11 711.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 646.00 | 24 060.00 | | 18 646.00 |
HK Income tax | 3 382.00 | -41 299.00 | | 3 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 462 095.00 | 2 399 245.00 | | 2 462 095.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 525 511.00 | 2 388 511.00 | | 2 525 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 416.00 | 10 734.00 | | -63 416.00 |
| |
| 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 | 5 417 736.00 | | 50 159.00 | 5 417 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 376.00 | |
I4 DECREASES Grand Total | 24 484.00 | 7 685.00 | 5 435 725.00 | 24 484.00 |
IO DECREASES Total including other intangible assets | | | 340 939.00 | |
IY DECREASES Total Tangible Fixed Assets | 24 484.00 | 7 685.00 | 5 094 410.00 | 24 484.00 |
KD ACQUISITIONS Total including other intangible assets | 340 939.00 | | | 340 939.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 076 420.00 | | 50 159.00 | 5 076 420.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 376.00 | | | 376.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 24 484.00 | | | 24 484.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 829 807.00 | 250 796.00 | 7 685.00 | 3 829 807.00 |
PE DEPRECIATION Total including other intangible assets | 289 208.00 | 5 002.00 | | 289 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 540 599.00 | 245 794.00 | 7 685.00 | 3 540 599.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 207 912.00 | 11 630.00 | 30 356.00 | 207 912.00 |
6X Other provisions for depreciation | 3 861.00 | | 3 861.00 | 3 861.00 |
7B Total provisions for depreciation | 3 861.00 | | 3 861.00 | 3 861.00 |
7C Grand total | 211 773.00 | 11 630.00 | 34 217.00 | 211 773.00 |
UE of which provisions and reversals: - Operating | | | 3 861.00 | |
UJ - Exceptional | | 11 630.00 | 30 356.00 | |
| |
| 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 | 645 912.00 | 645 912.00 | | 645 912.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 442.00 | 12 442.00 | | 12 442.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 706.00 | 43 706.00 | | 43 706.00 |
UT Other financial assets | 376.00 | | 376.00 | 376.00 |
UX Other trade receivables | 17 503.00 | 17 503.00 | | 17 503.00 |
VB VAT | 125 468.00 | 125 468.00 | | 125 468.00 |
VG Loans with a maturity of up to one year at origin | 7 952.00 | 7 952.00 | | 7 952.00 |
VI Group and Associates | 1 855 271.00 | 1 855 271.00 | | 1 855 271.00 |
VM Income taxes | 75 578.00 | 75 578.00 | | 75 578.00 |
VN Other taxes, similar payments | 20 284.00 | 20 284.00 | | 20 284.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 288.00 | 30 288.00 | | 30 288.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 64 021.00 | 64 021.00 | | 64 021.00 |
VS Prepaid expenses | 7 684.00 | 7 684.00 | | 7 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 914.00 | 310 538.00 | 376.00 | 310 914.00 |
VW VAT | 9 344.00 | 9 344.00 | | 9 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 604 915.00 | 2 604 915.00 | | 2 604 915.00 |
