| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 217.00 | | 217.00 | 217.00 |
AR Technical installations, industrial equipment and tools | 274 052.00 | 274 052.00 | | 274 052.00 |
AT Other tangible assets | 825 182.00 | 553 197.00 | 271 986.00 | 825 182.00 |
BB Receivables related to investments | 474 168.00 | 238 495.00 | 235 674.00 | 474 168.00 |
BD Other fixed assets | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 1 874 646.00 | 1 065 743.00 | 808 903.00 | 1 874 646.00 |
BL Raw materials, supplies | 45 114.00 | | 45 114.00 | 45 114.00 |
BX Customers and related accounts | 444 907.00 | 150 039.00 | 294 868.00 | 444 907.00 |
BZ Other receivables | 4 359.00 | | 4 359.00 | 4 359.00 |
CF Cash and cash equivalents | 2 536.00 | | 2 536.00 | 2 536.00 |
CJ TOTAL (II) | 496 917.00 | 150 039.00 | 346 878.00 | 496 917.00 |
CO Grand total (0 to V) | 2 371 563.00 | 1 215 782.00 | 1 155 780.00 | 2 371 563.00 |
CU Other investments | 300 874.00 | | 300 874.00 | 300 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 107 460.00 | | | 107 460.00 |
DB Share, merger, contribution premiums, etc. | 123 774.00 | | | 123 774.00 |
DD Legal reserve (1) | 10 746.00 | | | 10 746.00 |
DE Statutory or contractual reserves | 125 017.00 | | | 125 017.00 |
DH Retained earnings | 349 669.00 | | | 349 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 677.00 | | | 82 677.00 |
DJ Investment subsidies | 45 446.00 | | | 45 446.00 |
DL TOTAL (I) | 844 789.00 | | | 844 789.00 |
DU Loans and Debts from Credit Institutions (3) | 155 769.00 | | | 155 769.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 445.00 | | | 146 445.00 |
DX Trade payables and related accounts | 2 040.00 | | | 2 040.00 |
EA Other liabilities | 6 738.00 | | | 6 738.00 |
EC TOTAL (IV) | 310 991.00 | | | 310 991.00 |
EE Grand total (I to V) | 1 155 780.00 | | | 1 155 780.00 |
EG Accrued income and payables due within one year | 206 565.00 | | | 206 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 973.00 | | 135 973.00 | 135 973.00 |
FJ Net sales | 135 973.00 | | 135 973.00 | 135 973.00 |
FQ Other income | | | 563.00 | |
FR Total operating income (I) | | | 136 535.00 | |
FU Purchases of raw materials and other supplies | | | 45 114.00 | |
FV Inventory change (raw materials and supplies) | | | -45 114.00 | |
FW Other purchases and external expenses | | | 32 618.00 | |
FX Taxes, duties, and similar payments | | | 1 298.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 740.00 | |
GF Total Operating Expenses (II) | | | 58 657.00 | |
GG - OPERATING RESULT (I - II) | | | 77 879.00 | |
GL Other interest and similar income | | | 6 279.00 | |
GP Total financial income (V) | | | 6 279.00 | |
GR Interest and similar expenses | | | 5 250.00 | |
GU Total financial expenses (VI) | | | 5 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 770.00 | | | 3 770.00 |
HD Total exceptional income (VII) | 3 770.00 | | | 3 770.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 770.00 | | | 3 770.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 584.00 | | | 146 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 907.00 | | | 63 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 677.00 | | | 82 677.00 |
| |
| 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 | 1 848 473.00 | | 26 173.00 | 1 848 473.00 |
I3 DECREASES Total Financial Fixed Assets | | | 775 194.00 | |
I4 DECREASES Grand Total | | | 1 874 646.00 | |
IO DECREASES Total including other intangible assets | | | 217.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 099 234.00 | |
KD ACQUISITIONS Total including other intangible assets | 217.00 | | | 217.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 099 234.00 | | | 1 099 234.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 749 021.00 | | 26 173.00 | 749 021.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 802 508.00 | 24 740.00 | | 802 508.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 802 508.00 | 24 740.00 | | 802 508.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 238 495.00 | | | 238 495.00 |
6T Receivables | 150 039.00 | | | 150 039.00 |
7B Total provisions for depreciation | 388 534.00 | | | 388 534.00 |
7C Grand total | 388 534.00 | | | 388 534.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 738.00 | 6 738.00 | | 6 738.00 |
UL Receivables related to investments | 474 168.00 | | 474 168.00 | 474 168.00 |
UX Other trade receivables | 68 840.00 | 68 840.00 | | 68 840.00 |
VA Doubtful or disputed receivables | 376 067.00 | 376 067.00 | | 376 067.00 |
VB VAT | 4 323.00 | 4 323.00 | | 4 323.00 |
VH Loans with a maturity of more than one year at origin | 155 769.00 | 51 342.00 | 104 427.00 | 155 769.00 |
VI Group and Associates | 146 445.00 | 146 445.00 | | 146 445.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37.00 | 37.00 | | 37.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 923 435.00 | 449 267.00 | 474 168.00 | 923 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 310 991.00 | 206 565.00 | 104 427.00 | 310 991.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 493.00 | | | 1 493.00 |
ST Other accounts | 14 946.00 | | | 14 946.00 |
XQ Rental, rental and co-ownership charges | 15 620.00 | | | 15 620.00 |
YT Subcontracting | 560.00 | | | 560.00 |
YW Business tax | 1 298.00 | | | 1 298.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 298.00 | | | 1 298.00 |
YY Amount of VAT collected | 2 559.00 | | | 2 559.00 |
YZ Total deductible VAT on goods and services | 5 513.00 | | | 5 513.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 618.00 | | | 32 618.00 |
