| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 83 237.00 | 83 237.00 | | 83 237.00 |
AN Land | 205 517.00 | | 205 517.00 | 205 517.00 |
AP Buildings | 1 548 777.00 | 926 728.00 | 622 049.00 | 1 548 777.00 |
AR Technical installations, industrial equipment and tools | 222 754.00 | 222 754.00 | | 222 754.00 |
AT Other tangible assets | 3 528.00 | 3 528.00 | | 3 528.00 |
BJ TOTAL (I) | 3 177 026.00 | 1 238 487.00 | 1 938 538.00 | 3 177 026.00 |
BX Customers and related accounts | 1 651 170.00 | | 1 651 170.00 | 1 651 170.00 |
BZ Other receivables | 3 060 781.00 | | 3 060 781.00 | 3 060 781.00 |
CJ TOTAL (II) | 4 711 951.00 | | 4 711 951.00 | 4 711 951.00 |
CO Grand total (0 to V) | 7 968 246.00 | 1 238 487.00 | 6 729 759.00 | 7 968 246.00 |
CU Other investments | 1 113 213.00 | 2 241.00 | 1 110 972.00 | 1 113 213.00 |
CW Deferred expenses or loan issuance costs | 79 270.00 | | 79 270.00 | 79 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 224 862.00 | 224 862.00 | | 224 862.00 |
DB Share, merger, contribution premiums, etc. | 1 151.00 | 1 151.00 | | 1 151.00 |
DC Revaluation differences | 16 671.00 | 16 671.00 | | 16 671.00 |
DD Legal reserve (1) | 22 486.00 | 22 486.00 | | 22 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 202 398.00 | 1 044 088.00 | | 1 202 398.00 |
DL TOTAL (I) | 1 467 568.00 | 1 309 259.00 | | 1 467 568.00 |
DU Loans and Debts from Credit Institutions (3) | 2 525 000.00 | 2 675 000.00 | | 2 525 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 467 218.00 | 2 100 281.00 | | 2 467 218.00 |
DX Trade payables and related accounts | 7 425.00 | 10 269.00 | | 7 425.00 |
DY Tax and social security liabilities | 237 018.00 | 260 711.00 | | 237 018.00 |
EA Other liabilities | 25 531.00 | 27 026.00 | | 25 531.00 |
EC TOTAL (IV) | 5 262 191.00 | 5 073 286.00 | | 5 262 191.00 |
EE Grand total (I to V) | 6 729 759.00 | 6 382 545.00 | | 6 729 759.00 |
EG Accrued income and payables due within one year | 2 887 191.00 | | | 2 887 191.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 437 819.00 | | 1 437 819.00 | 1 437 819.00 |
FJ Net sales | 1 437 819.00 | | 1 437 819.00 | 1 437 819.00 |
FR Total operating income (I) | | | 1 437 819.00 | |
FW Other purchases and external expenses | | | 11 285.00 | |
FX Taxes, duties, and similar payments | | | 75 822.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 801.00 | |
GF Total Operating Expenses (II) | | | 115 907.00 | |
GG - OPERATING RESULT (I - II) | | | 1 321 912.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 379 173.00 | |
GL Other interest and similar income | | | 32 380.00 | |
GP Total financial income (V) | | | 411 553.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 512.00 | |
GR Interest and similar expenses | | | 154 617.00 | |
GU Total financial expenses (VI) | | | 164 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 247 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 569 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 366 937.00 | 386 762.00 | | 366 937.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 849 372.00 | 1 730 433.00 | | 1 849 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 646 974.00 | 686 344.00 | | 646 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 202 398.00 | 1 044 088.00 | | 1 202 398.00 |
| |
| 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 | 3 177 026.00 | | | 3 177 026.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 113 213.00 | |
I4 DECREASES Grand Total | | | 3 177 026.00 | |
IO DECREASES Total including other intangible assets | | | 83 237.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 980 575.00 | |
KD ACQUISITIONS Total including other intangible assets | 83 237.00 | | | 83 237.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 980 575.00 | | | 1 980 575.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 113 213.00 | | | 1 113 213.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 207 445.00 | 28 801.00 | | 1 207 445.00 |
PE DEPRECIATION Total including other intangible assets | 83 237.00 | | | 83 237.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 124 208.00 | 28 801.00 | | 1 124 208.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 241.00 | | | 2 241.00 |
7C Grand total | 2 241.00 | | | 2 241.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 9 512.00 | | |
| |
| 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 | 38 875.00 | 38 875.00 | | 38 875.00 |
8B Suppliers and Related Accounts | 7 425.00 | 7 425.00 | | 7 425.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 531.00 | 25 531.00 | | 25 531.00 |
UX Other trade receivables | 1 651 170.00 | 1 651 170.00 | | 1 651 170.00 |
VB VAT | 1 462.00 | 1 462.00 | | 1 462.00 |
VC Group and associates | 3 059 319.00 | 3 059 319.00 | | 3 059 319.00 |
VH Loans with a maturity of more than one year at origin | 2 525 000.00 | 150 000.00 | 600 000.00 | 2 525 000.00 |
VI Group and Associates | 2 428 343.00 | 2 428 343.00 | | 2 428 343.00 |
VK Loans repaid during the year | 150 000.00 | | | 150 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 732.00 | 732.00 | | 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 711 951.00 | 4 711 951.00 | | 4 711 951.00 |
VW VAT | 236 286.00 | 236 286.00 | | 236 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 262 191.00 | 2 887 191.00 | 600 000.00 | 5 262 191.00 |
| |
| 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 | 58 243.00 | | | 58 243.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 529.00 | | | 7 529.00 |
ST Other accounts | 21.00 | | | 21.00 |
XQ Rental, rental and co-ownership charges | 3 735.00 | | | 3 735.00 |
YW Business tax | 17 579.00 | | | 17 579.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75 822.00 | | | 75 822.00 |
YY Amount of VAT collected | 240 873.00 | | | 240 873.00 |
YZ Total deductible VAT on goods and services | 1 643.00 | | | 1 643.00 |
ZE Dividends | 1 044 088.00 | | | 1 044 088.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 285.00 | | | 11 285.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
