| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 185 246.00 | | 185 246.00 | 185 246.00 |
AP Buildings | 3 704 289.00 | 2 661 787.00 | 1 042 502.00 | 3 704 289.00 |
AR Technical installations, industrial equipment and tools | 793 725.00 | 423 615.00 | 370 110.00 | 793 725.00 |
AT Other tangible assets | 48 002.00 | 29 672.00 | 18 330.00 | 48 002.00 |
BB Receivables related to investments | 127 810.00 | | 127 810.00 | 127 810.00 |
BH Other financial assets | 90 100.00 | | 90 100.00 | 90 100.00 |
BJ TOTAL (I) | 4 950 771.00 | 3 115 074.00 | 1 835 697.00 | 4 950 771.00 |
BX Customers and related accounts | 139 047.00 | | 139 047.00 | 139 047.00 |
BZ Other receivables | 5 921.00 | | 5 921.00 | 5 921.00 |
CF Cash and cash equivalents | 612 919.00 | | 612 919.00 | 612 919.00 |
CH Prepaid expenses | 88.00 | | 88.00 | 88.00 |
CJ TOTAL (II) | 757 975.00 | | 757 975.00 | 757 975.00 |
CO Grand total (0 to V) | 5 708 746.00 | 3 115 074.00 | 2 593 672.00 | 5 708 746.00 |
CU Other investments | 1 600.00 | | 1 600.00 | 1 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 378 827.00 | 55 408.00 | | 378 827.00 |
DK Regulated provisions | 30 751.00 | 77 203.00 | | 30 751.00 |
DL TOTAL (I) | 485 803.00 | 208 836.00 | | 485 803.00 |
DU Loans and Debts from Credit Institutions (3) | 1 283 953.00 | 2 267 077.00 | | 1 283 953.00 |
DV Miscellaneous Loans and Financial Debts (4) | 620 779.00 | 565 371.00 | | 620 779.00 |
DX Trade payables and related accounts | 51 991.00 | 29 563.00 | | 51 991.00 |
DY Tax and social security liabilities | 151 022.00 | 14 679.00 | | 151 022.00 |
EA Other liabilities | 123.00 | | | 123.00 |
EC TOTAL (IV) | 2 107 869.00 | 2 876 691.00 | | 2 107 869.00 |
EE Grand total (I to V) | 2 593 672.00 | 3 085 526.00 | | 2 593 672.00 |
EG Accrued income and payables due within one year | 1 183 376.00 | 1 027 366.00 | | 1 183 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 992 563.00 | | 992 563.00 | 992 563.00 |
FG Production sold - services | 20 700.00 | | 20 700.00 | 20 700.00 |
FJ Net sales | 1 013 263.00 | | 1 013 263.00 | 1 013 263.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 266.00 | |
FQ Other income | | | 801.00 | |
FR Total operating income (I) | | | 1 014 330.00 | |
FW Other purchases and external expenses | | | 117 904.00 | |
FX Taxes, duties, and similar payments | | | 55 102.00 | |
FY Salaries and Wages | | | 51 085.00 | |
FZ Social Security Contributions | | | 17 104.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 258 170.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 499 389.00 | |
GG - OPERATING RESULT (I - II) | | | 514 941.00 | |
GR Interest and similar expenses | | | 40 586.00 | |
GU Total financial expenses (VI) | | | 40 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 474 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 266.00 | 485 039.00 | | 266.00 |
HC Reversals of provisions and transfers of expenses | 46 452.00 | 46 452.00 | | 46 452.00 |
HD Total exceptional income (VII) | 46 452.00 | 46 452.00 | | 46 452.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 46 452.00 | 46 452.00 | | 46 452.00 |
HK Income tax | 141 979.00 | | | 141 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 060 782.00 | 1 406 862.00 | | 1 060 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 681 954.00 | 1 351 455.00 | | 681 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 378 827.00 | 55 408.00 | | 378 827.00 |
| |
| 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 | 4 888 371.00 | | 62 400.00 | 4 888 371.00 |
I3 DECREASES Total Financial Fixed Assets | | | 219 510.00 | |
I4 DECREASES Grand Total | | | 4 950 771.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 731 261.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 731 261.00 | | | 4 731 261.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 157 110.00 | | 62 400.00 | 157 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 856 909.00 | 258 170.00 | | 2 856 909.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 856 909.00 | 258 170.00 | | 2 856 909.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 77 203.00 | | 46 452.00 | 77 203.00 |
7C Grand total | 77 203.00 | | 46 452.00 | 77 203.00 |
UJ - Exceptional | | | 46 452.00 | |
| |
| 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 | 51 991.00 | 51 991.00 | | 51 991.00 |
8C Staff and Related Accounts | 3 061.00 | 3 061.00 | | 3 061.00 |
8D Social Security and Other Social Organizations | 5 606.00 | 5 606.00 | | 5 606.00 |
8E Income Taxes | 141 979.00 | 141 979.00 | | 141 979.00 |
8K Other liabilities (including liabilities related to repo transactions) | 123.00 | 123.00 | | 123.00 |
UL Receivables related to investments | 127 810.00 | | 127 810.00 | 127 810.00 |
UT Other financial assets | 90 100.00 | | 90 100.00 | 90 100.00 |
UX Other trade receivables | 139 047.00 | 139 047.00 | | 139 047.00 |
VB VAT | 5 921.00 | 5 921.00 | | 5 921.00 |
VH Loans with a maturity of more than one year at origin | 1 283 953.00 | 359 460.00 | 924 492.00 | 1 283 953.00 |
VI Group and Associates | 620 779.00 | 620 779.00 | | 620 779.00 |
VK Loans repaid during the year | 353 696.00 | | | 353 696.00 |
VQ Other Taxes, Duties, and Similar Debts | 376.00 | 376.00 | | 376.00 |
VS Prepaid expenses | 88.00 | 88.00 | | 88.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 362 966.00 | 145 056.00 | 217 910.00 | 362 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 107 869.00 | 1 183 376.00 | 924 492.00 | 2 107 869.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 28 234.00 | 27 487.00 | | 28 234.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 57 058.00 | 48 796.00 | | 57 058.00 |
ST Other accounts | 47 719.00 | 887 546.00 | | 47 719.00 |
XQ Rental, rental and co-ownership charges | 13 127.00 | 1 504.00 | | 13 127.00 |
YW Business tax | 26 868.00 | 26 188.00 | | 26 868.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 55 102.00 | 53 675.00 | | 55 102.00 |
YY Amount of VAT collected | 4 140.00 | 10 700.00 | | 4 140.00 |
YZ Total deductible VAT on goods and services | 19 291.00 | 19 291.00 | | 19 291.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 117 904.00 | 937 845.00 | | 117 904.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
