| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 595 995.00 | 638 398.00 | 957 597.00 | 1 595 995.00 |
AN Land | 536 652.00 | 536 652.00 | | 536 652.00 |
AP Buildings | 1 468 161.00 | 1 302 530.00 | 165 631.00 | 1 468 161.00 |
AX Advances and down payments | | | | |
BB Receivables related to investments | 314 643.00 | | 314 643.00 | 314 643.00 |
BH Other financial assets | 16 885.00 | | 16 885.00 | 16 885.00 |
BJ TOTAL (I) | 12 468 439.00 | 2 477 579.00 | 9 990 859.00 | 12 468 439.00 |
BZ Other receivables | 2 138 475.00 | | 2 138 475.00 | 2 138 475.00 |
CF Cash and cash equivalents | 1 528.00 | | 1 528.00 | 1 528.00 |
CH Prepaid expenses | 136.00 | | 136.00 | 136.00 |
CJ TOTAL (II) | 2 140 139.00 | | 2 140 139.00 | 2 140 139.00 |
CO Grand total (0 to V) | 14 608 578.00 | 2 477 579.00 | 12 130 998.00 | 14 608 578.00 |
CU Other investments | 8 536 102.00 | | 8 536 102.00 | 8 536 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000 000.00 | 6 000 000.00 | | 6 000 000.00 |
DB Share, merger, contribution premiums, etc. | 56 305.00 | 56 305.00 | | 56 305.00 |
DD Legal reserve (1) | 600 000.00 | 600 000.00 | | 600 000.00 |
DH Retained earnings | 4 102 537.00 | 3 550 416.00 | | 4 102 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 604 127.00 | 552 121.00 | | 604 127.00 |
DJ Investment subsidies | 17 528.00 | 22 011.00 | | 17 528.00 |
DL TOTAL (I) | 11 380 497.00 | 10 780 853.00 | | 11 380 497.00 |
DU Loans and Debts from Credit Institutions (3) | 331 793.00 | 453 982.00 | | 331 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 896.00 | 65 896.00 | | 65 896.00 |
DX Trade payables and related accounts | 61 686.00 | 10 439.00 | | 61 686.00 |
DY Tax and social security liabilities | 826.00 | 13 937.00 | | 826.00 |
EA Other liabilities | 290 301.00 | 368 665.00 | | 290 301.00 |
EC TOTAL (IV) | 750 501.00 | 912 919.00 | | 750 501.00 |
EE Grand total (I to V) | 12 130 998.00 | 11 693 772.00 | | 12 130 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 363 481.00 | | 363 481.00 | 363 481.00 |
FJ Net sales | 363 481.00 | | 363 481.00 | 363 481.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 363 483.00 | |
FW Other purchases and external expenses | | | 8 582.00 | |
FX Taxes, duties, and similar payments | | | 38 251.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 114 283.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 161 118.00 | |
GG - OPERATING RESULT (I - II) | | | 202 365.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 449 868.00 | |
GK Income from other securities and fixed asset receivables | | | 8 845.00 | |
GL Other interest and similar income | | | 23 440.00 | |
GP Total financial income (V) | | | 482 153.00 | |
GR Interest and similar expenses | | | 13 516.00 | |
GU Total financial expenses (VI) | | | 13 516.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 468 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 671 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 483.00 | 4 885.00 | | 4 483.00 |
HD Total exceptional income (VII) | 4 483.00 | 4 885.00 | | 4 483.00 |
HE Exceptional expenses on management operations | 2 621.00 | | | 2 621.00 |
HH Total exceptional expenses (VIII) | 2 621.00 | | | 2 621.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 862.00 | 4 885.00 | | 1 862.00 |
HK Income tax | 68 737.00 | 68 317.00 | | 68 737.00 |
HL TOTAL REVENUE (I + III + V + VII) | 850 119.00 | 794 243.00 | | 850 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 992.00 | 242 122.00 | | 245 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 604 127.00 | 552 121.00 | | 604 127.00 |
| |
| 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 | 12 495 263.00 | | 47 150.00 | 12 495 263.00 |
I3 DECREASES Total Financial Fixed Assets | | 73 974.00 | 8 867 631.00 | |
I4 DECREASES Grand Total | | 73 974.00 | 12 468 439.00 | |
IO DECREASES Total including other intangible assets | | | 1 595 995.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 004 813.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 595 995.00 | | | 1 595 995.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 957 663.00 | | 47 150.00 | 1 957 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 941 605.00 | | | 8 941 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 363 297.00 | 114 283.00 | | 2 363 297.00 |
PE DEPRECIATION Total including other intangible assets | 558 598.00 | 79 800.00 | | 558 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 804 698.00 | 34 483.00 | | 1 804 698.00 |
| |
| 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 | 65 896.00 | 65 896.00 | | 65 896.00 |
8B Suppliers and Related Accounts | 61 686.00 | 61 686.00 | | 61 686.00 |
UL Receivables related to investments | 314 643.00 | 314 643.00 | | 314 643.00 |
UT Other financial assets | 16 885.00 | 16 885.00 | | 16 885.00 |
VB VAT | 11 297.00 | 11 297.00 | | 11 297.00 |
VC Group and associates | 2 127 179.00 | 2 127 179.00 | | 2 127 179.00 |
VH Loans with a maturity of more than one year at origin | 331 793.00 | 92 953.00 | 238 841.00 | 331 793.00 |
VI Group and Associates | 290 301.00 | 290 301.00 | | 290 301.00 |
VK Loans repaid during the year | 122 016.00 | | | 122 016.00 |
VS Prepaid expenses | 136.00 | 136.00 | | 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 470 140.00 | 2 470 140.00 | | 2 470 140.00 |
VW VAT | 826.00 | 826.00 | | 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 750 501.00 | 511 661.00 | 238 841.00 | 750 501.00 |
