| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 182.00 | 1 182.00 | | 1 182.00 |
AJ Other Intangible Assets | 1 550.00 | 1 500.00 | 50.00 | 1 550.00 |
AN Land | 386 136.00 | | 386 136.00 | 386 136.00 |
AP Buildings | 5 111 249.00 | 2 308 375.00 | 2 802 874.00 | 5 111 249.00 |
AT Other tangible assets | 1 580 862.00 | 1 246 430.00 | 334 432.00 | 1 580 862.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 8 844 620.00 | 3 557 487.00 | 5 287 133.00 | 8 844 620.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 122 400.00 | 42 529.00 | 79 871.00 | 122 400.00 |
BZ Other receivables | 4 602 464.00 | | 4 602 464.00 | 4 602 464.00 |
CD Marketable securities | 65 746.00 | | 65 746.00 | 65 746.00 |
CF Cash and cash equivalents | 74 413.00 | | 74 413.00 | 74 413.00 |
CH Prepaid expenses | 3 361.00 | | 3 361.00 | 3 361.00 |
CJ TOTAL (II) | 4 868 384.00 | 42 529.00 | 4 825 855.00 | 4 868 384.00 |
CO Grand total (0 to V) | 13 713 004.00 | 3 600 016.00 | 10 112 988.00 | 13 713 004.00 |
CU Other investments | 1 763 641.00 | | 1 763 641.00 | 1 763 641.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 809 416.00 | 1 809 416.00 | | 1 809 416.00 |
DB Share, merger, contribution premiums, etc. | 1 960.00 | 1 960.00 | | 1 960.00 |
DD Legal reserve (1) | 3 613.00 | 3 613.00 | | 3 613.00 |
DF Regulated reserves (1) | 245.00 | 245.00 | | 245.00 |
DG Other reserves | 62 149.00 | 62 149.00 | | 62 149.00 |
DH Retained earnings | -3 553.00 | 79 792.00 | | -3 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 118 594.00 | -83 344.00 | | 118 594.00 |
DL TOTAL (I) | 1 992 423.00 | 1 873 830.00 | | 1 992 423.00 |
DU Loans and Debts from Credit Institutions (3) | 2 816 274.00 | 3 564 599.00 | | 2 816 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 256 178.00 | 339 179.00 | | 5 256 178.00 |
DX Trade payables and related accounts | 28 466.00 | 20 866.00 | | 28 466.00 |
DY Tax and social security liabilities | 12 886.00 | 45 602.00 | | 12 886.00 |
EA Other liabilities | 4 831.00 | 4 778.00 | | 4 831.00 |
EB Prepaid income (2) | 1 929.00 | 4 827.00 | | 1 929.00 |
EC TOTAL (IV) | 8 120 565.00 | 3 979 850.00 | | 8 120 565.00 |
EE Grand total (I to V) | 10 112 988.00 | 5 853 679.00 | | 10 112 988.00 |
EG Accrued income and payables due within one year | 635 685.00 | 724 844.00 | | 635 685.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 466 064.00 | | 466 064.00 | 466 064.00 |
FJ Net sales | 466 064.00 | | 466 064.00 | 466 064.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34 255.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 500 320.00 | |
FW Other purchases and external expenses | | | 312 435.00 | |
FX Taxes, duties, and similar payments | | | 41 100.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 195 031.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 548 569.00 | |
GG - OPERATING RESULT (I - II) | | | -48 249.00 | |
GH Attributed profit or transferred loss (III) | | | 8 257.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 219 425.00 | |
GP Total financial income (V) | | | 219 425.00 | |
GR Interest and similar expenses | | | 101 723.00 | |
GU Total financial expenses (VI) | | | 101 723.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 41 694.00 | | | 41 694.00 |
HD Total exceptional income (VII) | 41 694.00 | | | 41 694.00 |
HE Exceptional expenses on management operations | 810.00 | 100.00 | | 810.00 |
HH Total exceptional expenses (VIII) | 810.00 | 100.00 | | 810.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 40 884.00 | -100.00 | | 40 884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 769 696.00 | 556 626.00 | | 769 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 651 102.00 | 639 970.00 | | 651 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 118 594.00 | -83 344.00 | | 118 594.00 |
| |
| 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 | 8 816 092.00 | | 370 071.00 | 8 816 092.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 763 641.00 | |
I4 DECREASES Grand Total | | 341 542.00 | 8 844 620.00 | |
IO DECREASES Total including other intangible assets | | | 2 732.00 | |
IY DECREASES Total Tangible Fixed Assets | | 341 542.00 | 7 078 247.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 732.00 | | | 2 732.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 049 719.00 | | 370 071.00 | 7 049 719.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 763 641.00 | | | 1 763 641.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 361 274.00 | 195 031.00 | | 3 361 274.00 |
PE DEPRECIATION Total including other intangible assets | 1 411.00 | 89.00 | | 1 411.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 359 863.00 | 194 942.00 | | 3 359 863.00 |
| |
| 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 | 2 550.00 | 2 550.00 | | 2 550.00 |
8B Suppliers and Related Accounts | 28 466.00 | 28 466.00 | | 28 466.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 831.00 | 4 831.00 | | 4 831.00 |
8L Deferred income | 1 929.00 | 1 929.00 | | 1 929.00 |
UX Other trade receivables | 79 860.00 | 79 860.00 | | 79 860.00 |
VA Doubtful or disputed receivables | 42 540.00 | 42 540.00 | | 42 540.00 |
VB VAT | 22 122.00 | 22 122.00 | | 22 122.00 |
VC Group and associates | 4 571 600.00 | 4 571 600.00 | | 4 571 600.00 |
VG Loans with a maturity of up to one year at origin | 3 237.00 | 3 237.00 | | 3 237.00 |
VH Loans with a maturity of more than one year at origin | 2 813 037.00 | 128 158.00 | 1 343 732.00 | 2 813 037.00 |
VI Group and Associates | 5 253 628.00 | 453 628.00 | | 5 253 628.00 |
VK Loans repaid during the year | 747 934.00 | | | 747 934.00 |
VQ Other Taxes, Duties, and Similar Debts | 241.00 | 241.00 | | 241.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 742.00 | 8 742.00 | | 8 742.00 |
VS Prepaid expenses | 3 361.00 | 3 361.00 | | 3 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 728 225.00 | 4 728 225.00 | | 4 728 225.00 |
VW VAT | 12 645.00 | 12 645.00 | | 12 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 120 565.00 | 635 685.00 | 1 343 732.00 | 8 120 565.00 |
