| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 58 853.00 | 58 853.00 | | 58 853.00 |
AN Land | 1 902 734.00 | | 1 902 734.00 | 1 902 734.00 |
AP Buildings | 10 886 113.00 | 6 909 906.00 | 3 976 207.00 | 10 886 113.00 |
AR Technical installations, industrial equipment and tools | 28 078.00 | 28 078.00 | | 28 078.00 |
AT Other tangible assets | 184 762.00 | 152 732.00 | 32 029.00 | 184 762.00 |
BH Other financial assets | 1 467.00 | | 1 467.00 | 1 467.00 |
BJ TOTAL (I) | 13 062 507.00 | 7 149 569.00 | 5 912 937.00 | 13 062 507.00 |
BX Customers and related accounts | 1 083 409.00 | 23 803.00 | 1 059 606.00 | 1 083 409.00 |
BZ Other receivables | 77 305.00 | | 77 305.00 | 77 305.00 |
CD Marketable securities | 1 014 660.00 | | 1 014 660.00 | 1 014 660.00 |
CF Cash and cash equivalents | 2 835 810.00 | | 2 835 810.00 | 2 835 810.00 |
CH Prepaid expenses | 5 083.00 | | 5 083.00 | 5 083.00 |
CJ TOTAL (II) | 5 016 267.00 | 23 803.00 | 4 992 464.00 | 5 016 267.00 |
CO Grand total (0 to V) | 18 078 773.00 | 7 173 372.00 | 10 905 401.00 | 18 078 773.00 |
CP Shares due in less than one year | 1 467.00 | | | 1 467.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 364.00 | 86 364.00 | | 86 364.00 |
DD Legal reserve (1) | 8 637.00 | 8 637.00 | | 8 637.00 |
DG Other reserves | 1 109 561.00 | 1 300 000.00 | | 1 109 561.00 |
DH Retained earnings | | 76 077.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 921 803.00 | 769 852.00 | | 921 803.00 |
DJ Investment subsidies | 964 400.00 | 1 205 500.00 | | 964 400.00 |
DL TOTAL (I) | 3 090 765.00 | 3 446 430.00 | | 3 090 765.00 |
DP Provisions for Risks | 326 348.00 | 326 348.00 | | 326 348.00 |
DR TOTAL (IV) | 326 348.00 | 326 348.00 | | 326 348.00 |
DU Loans and Debts from Credit Institutions (3) | 5 904 711.00 | 6 458 901.00 | | 5 904 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225.00 | 12 725.00 | | 225.00 |
DX Trade payables and related accounts | 592 422.00 | 732 059.00 | | 592 422.00 |
DY Tax and social security liabilities | 711 615.00 | 584 705.00 | | 711 615.00 |
EA Other liabilities | 219 992.00 | 121 129.00 | | 219 992.00 |
EB Prepaid income (2) | 59 324.00 | 74 024.00 | | 59 324.00 |
EC TOTAL (IV) | 7 488 289.00 | 7 983 543.00 | | 7 488 289.00 |
EE Grand total (I to V) | 10 905 401.00 | 11 756 320.00 | | 10 905 401.00 |
EG Accrued income and payables due within one year | 5 761 355.00 | 6 091 793.00 | | 5 761 355.00 |
EI Including equity loans | 225.00 | | | 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 536 742.00 | | 7 536 742.00 | 7 536 742.00 |
FJ Net sales | 7 536 742.00 | | 7 536 742.00 | 7 536 742.00 |
FO Operating subsidies | | | 24 880.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 962.00 | |
FQ Other income | | | 826.00 | |
FR Total operating income (I) | | | 7 590 409.00 | |
FU Purchases of raw materials and other supplies | | | 364 503.00 | |
FW Other purchases and external expenses | | | 1 274 568.00 | |
FX Taxes, duties, and similar payments | | | 398 856.00 | |
FY Salaries and Wages | | | 2 442 204.00 | |
FZ Social Security Contributions | | | 825 302.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 847 164.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 408.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 8 382.00 | |
GF Total Operating Expenses (II) | | | 6 166 389.00 | |
GG - OPERATING RESULT (I - II) | | | 1 424 021.00 | |
GL Other interest and similar income | | | 25 289.00 | |
GP Total financial income (V) | | | 25 289.00 | |
GR Interest and similar expenses | | | 168 277.00 | |
GU Total financial expenses (VI) | | | 168 277.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -142 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 281 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 903.00 | 6 008.00 | | 2 903.00 |
HB Exceptional income from capital transactions | 271 100.00 | 241 100.00 | | 271 100.00 |
HD Total exceptional income (VII) | 274 003.00 | 247 108.00 | | 274 003.00 |
HE Exceptional expenses on management operations | 12 521.00 | 10 585.00 | | 12 521.00 |
HF Exceptional expenses on capital transactions | 15 455.00 | | | 15 455.00 |
HH Total exceptional expenses (VIII) | 27 975.00 | 10 585.00 | | 27 975.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 246 028.00 | 236 523.00 | | 246 028.00 |
HJ Employee participation in company results | 182 599.00 | 108 772.00 | | 182 599.00 |
HK Income tax | 422 659.00 | 303 096.00 | | 422 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 889 702.00 | 7 805 118.00 | | 7 889 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 967 899.00 | 7 035 267.00 | | 6 967 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 921 803.00 | 769 852.00 | | 921 803.00 |
HP References: Equipment leasing | 74 271.00 | 123 983.00 | | 74 271.00 |
| |
| 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 | 13 123 007.00 | | 15 000.00 | 13 123 007.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 967.00 | |
I4 DECREASES Grand Total | | 75 500.00 | 13 062 507.00 | |
IO DECREASES Total including other intangible assets | | | 58 853.00 | |
IY DECREASES Total Tangible Fixed Assets | | 75 500.00 | 13 001 687.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 853.00 | | | 58 853.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 062 187.00 | | 15 000.00 | 13 062 187.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 967.00 | | | 1 967.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 362 451.00 | 847 164.00 | 60 046.00 | 6 362 451.00 |
PE DEPRECIATION Total including other intangible assets | 58 853.00 | | | 58 853.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 303 598.00 | 847 164.00 | 60 046.00 | 6 303 598.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 326 348.00 | | | 326 348.00 |
6T Receivables | 18 994.00 | 5 408.00 | 600.00 | 18 994.00 |
7B Total provisions for depreciation | 18 994.00 | 5 408.00 | 600.00 | 18 994.00 |
7C Grand total | 345 342.00 | 5 408.00 | 600.00 | 345 342.00 |
UE of which provisions and reversals: - Operating | | 5 408.00 | 600.00 | |
| |
| 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 | 225.00 | 225.00 | | 225.00 |
8B Suppliers and Related Accounts | 592 422.00 | 592 422.00 | | 592 422.00 |
8C Staff and Related Accounts | 323 560.00 | 323 560.00 | | 323 560.00 |
8D Social Security and Other Social Organizations | 214 957.00 | 214 957.00 | | 214 957.00 |
8E Income Taxes | 131 323.00 | 131 323.00 | | 131 323.00 |
8K Other liabilities (including liabilities related to repo transactions) | 219 992.00 | 219 992.00 | | 219 992.00 |
8L Deferred income | 59 324.00 | 59 324.00 | | 59 324.00 |
UT Other financial assets | 1 467.00 | 1 467.00 | | 1 467.00 |
UX Other trade receivables | 1 059 304.00 | 1 059 304.00 | | 1 059 304.00 |
UY Staff and related accounts | 145.00 | 145.00 | | 145.00 |
VA Doubtful or disputed receivables | 24 104.00 | 24 104.00 | | 24 104.00 |
VB VAT | 3 149.00 | 3 149.00 | | 3 149.00 |
VG Loans with a maturity of up to one year at origin | 14 026.00 | 14 026.00 | | 14 026.00 |
VH Loans with a maturity of more than one year at origin | 5 890 684.00 | 4 163 750.00 | 1 726 934.00 | 5 890 684.00 |
VK Loans repaid during the year | 565 377.00 | | | 565 377.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 718.00 | 29 718.00 | | 29 718.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 74 011.00 | 74 011.00 | | 74 011.00 |
VS Prepaid expenses | 5 083.00 | 5 083.00 | | 5 083.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 167 263.00 | 1 167 263.00 | | 1 167 263.00 |
VW VAT | 12 058.00 | 12 058.00 | | 12 058.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 488 289.00 | 5 761 355.00 | 1 726 934.00 | 7 488 289.00 |
