| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 36 736.00 | 24 599.00 | 12 137.00 | 36 736.00 |
AF Concessions, Patents and Similar Rights | 50 377.00 | 50 377.00 | | 50 377.00 |
AH Goodwill | 280 181.00 | | 280 181.00 | 280 181.00 |
AN Land | 20 000.00 | | 20 000.00 | 20 000.00 |
AP Buildings | 298 986.00 | 170 307.00 | 128 679.00 | 298 986.00 |
AR Technical installations, industrial equipment and tools | 89 078.00 | 89 078.00 | | 89 078.00 |
AT Other tangible assets | 229 061.00 | 225 440.00 | 3 621.00 | 229 061.00 |
BD Other fixed assets | 1 979.00 | | 1 979.00 | 1 979.00 |
BH Other financial assets | 50 200.00 | | 50 200.00 | 50 200.00 |
BJ TOTAL (I) | 5 945 759.00 | 559 800.00 | 5 385 959.00 | 5 945 759.00 |
BX Customers and related accounts | 28 315.00 | | 28 315.00 | 28 315.00 |
BZ Other receivables | 415 520.00 | | 415 520.00 | 415 520.00 |
CF Cash and cash equivalents | 54 517.00 | | 54 517.00 | 54 517.00 |
CH Prepaid expenses | 7 589.00 | | 7 589.00 | 7 589.00 |
CJ TOTAL (II) | 505 942.00 | | 505 942.00 | 505 942.00 |
CM Bond redemption premiums (IV) | 254 360.00 | | 254 360.00 | 254 360.00 |
CO Grand total (0 to V) | 6 727 345.00 | 559 800.00 | 6 167 545.00 | 6 727 345.00 |
CU Other investments | 4 889 161.00 | | 4 889 161.00 | 4 889 161.00 |
CW Deferred expenses or loan issuance costs | 21 284.00 | | 21 284.00 | 21 284.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 786 300.00 | 786 300.00 | | 786 300.00 |
DB Share, merger, contribution premiums, etc. | 675 600.00 | 675 600.00 | | 675 600.00 |
DD Legal reserve (1) | 78 630.00 | 64 691.00 | | 78 630.00 |
DG Other reserves | 1 079 088.00 | 675 738.00 | | 1 079 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 422 979.00 | 417 289.00 | | 422 979.00 |
DL TOTAL (I) | 3 042 597.00 | 2 619 618.00 | | 3 042 597.00 |
DS Convertible Bond Issues | 481 993.00 | 481 993.00 | | 481 993.00 |
DT Other Bond Issues | 561 992.00 | 561 992.00 | | 561 992.00 |
DU Loans and Debts from Credit Institutions (3) | 1 925 243.00 | 2 408 912.00 | | 1 925 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 721.00 | 144 203.00 | | 1 721.00 |
DX Trade payables and related accounts | 22 742.00 | 23 091.00 | | 22 742.00 |
DY Tax and social security liabilities | 131 110.00 | 127 221.00 | | 131 110.00 |
DZ Fixed asset liabilities and related accounts | 40.00 | 60.00 | | 40.00 |
EA Other liabilities | 106.00 | 358.00 | | 106.00 |
EC TOTAL (IV) | 3 124 948.00 | 3 747 830.00 | | 3 124 948.00 |
EE Grand total (I to V) | 6 167 545.00 | 6 367 447.00 | | 6 167 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 827 710.00 | | 827 710.00 | 827 710.00 |
FJ Net sales | 827 710.00 | | 827 710.00 | 827 710.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 925.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 844 651.00 | |
FU Purchases of raw materials and other supplies | | | 3 721.00 | |
FW Other purchases and external expenses | | | 176 707.00 | |
FX Taxes, duties, and similar payments | | | 17 224.00 | |
FY Salaries and Wages | | | 355 742.00 | |
FZ Social Security Contributions | | | 142 730.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 436.00 | |
GE Other Expenses | | | 1 093.00 | |
GF Total Operating Expenses (II) | | | 729 653.00 | |
GG - OPERATING RESULT (I - II) | | | 114 998.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 405 180.00 | |
GP Total financial income (V) | | | 405 180.00 | |
GQ Financial allocations to depreciation and provisions | | | 48 734.00 | |
GR Interest and similar expenses | | | 56 144.00 | |
GU Total financial expenses (VI) | | | 104 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 415 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 349.00 | | | 349.00 |
HD Total exceptional income (VII) | 349.00 | | | 349.00 |
HE Exceptional expenses on management operations | 2 572.00 | 98.00 | | 2 572.00 |
HH Total exceptional expenses (VIII) | 2 572.00 | 98.00 | | 2 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 223.00 | -98.00 | | -2 223.00 |
HK Income tax | -9 901.00 | -65 554.00 | | -9 901.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 250 181.00 | 1 142 031.00 | | 1 250 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 827 202.00 | 724 743.00 | | 827 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 422 979.00 | 417 289.00 | | 422 979.00 |
| |
| 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 | 5 942 973.00 | 2 787.00 | | 5 942 973.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 36 736.00 | | | 36 736.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 941 341.00 | |
I4 DECREASES Grand Total | | | 5 945 759.00 | |
IN DECREASES Start-up, development, or research expenses | | | 36 736.00 | |
IO DECREASES Total including other intangible assets | | | 330 558.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 637 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 330 558.00 | | | 330 558.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 634 338.00 | 2 787.00 | | 634 338.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 941 341.00 | | | 4 941 341.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 533 247.00 | 26 554.00 | | 533 247.00 |
CY DEPRECIATION Start-up, development, or research expenses | 17 251.00 | 7 347.00 | | 17 251.00 |
PE DEPRECIATION Total including other intangible assets | 50 028.00 | 350.00 | | 50 028.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 465 968.00 | 18 857.00 | | 465 968.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 481 993.00 | | | 481 993.00 |
7Z Other gross bonds with a maturity of up to one year | 561 992.00 | | | 561 992.00 |
8B Suppliers and Related Accounts | 22 742.00 | 22 742.00 | | 22 742.00 |
8C Staff and Related Accounts | 55 141.00 | 55 141.00 | | 55 141.00 |
8D Social Security and Other Social Organizations | 39 935.00 | 39 935.00 | | 39 935.00 |
8J Fixed Asset Liabilities and Related Accounts | 40.00 | 40.00 | | 40.00 |
8K Other liabilities (including liabilities related to repo transactions) | 106.00 | 106.00 | | 106.00 |
UT Other financial assets | 50 200.00 | | 50 200.00 | 50 200.00 |
UX Other trade receivables | 28 315.00 | 28 315.00 | | 28 315.00 |
VB VAT | 4 216.00 | 4 216.00 | | 4 216.00 |
VC Group and associates | 404 483.00 | 404 483.00 | | 404 483.00 |
VG Loans with a maturity of up to one year at origin | 896.00 | 896.00 | | 896.00 |
VH Loans with a maturity of more than one year at origin | 1 924 347.00 | 495 868.00 | 1 428 479.00 | 1 924 347.00 |
VI Group and Associates | 1 721.00 | 1 721.00 | | 1 721.00 |
VK Loans repaid during the year | 482 100.00 | | | 482 100.00 |
VM Income taxes | 6 821.00 | 6 821.00 | | 6 821.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 504.00 | 18 504.00 | | 18 504.00 |
VS Prepaid expenses | 7 589.00 | 7 589.00 | | 7 589.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 501 625.00 | 451 425.00 | 50 200.00 | 501 625.00 |
VW VAT | 17 530.00 | 17 530.00 | | 17 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 124 948.00 | 652 485.00 | 1 428 479.00 | 3 124 948.00 |
