| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 6 973 433.00 | |
AT Other tangible assets | 256 948.00 | 215 446.00 | 41 502.00 | 256 948.00 |
BH Other financial assets | 26 317 528.00 | | 26 317 528.00 | 26 317 528.00 |
BJ TOTAL (I) | 34 617 041.00 | 1 615 426.00 | 33 001 615.00 | 34 617 041.00 |
BN Goods in progress | | | 6 627 090.00 | |
BX Customers and related accounts | | | 211 110.00 | |
BZ Other receivables | 1 165 380.00 | | 1 165 380.00 | 1 165 380.00 |
CD Marketable securities | | | 4 607 516.00 | |
CF Cash and cash equivalents | 46 972.00 | | 46 972.00 | 46 972.00 |
CH Prepaid expenses | 696.00 | | 696.00 | 696.00 |
CJ TOTAL (II) | 1 213 048.00 | | 1 213 048.00 | 1 213 048.00 |
CO Grand total (0 to V) | 35 830 089.00 | 1 615 426.00 | 34 214 663.00 | 35 830 089.00 |
CU Other investments | 8 042 565.00 | 1 399 980.00 | 6 642 585.00 | 8 042 565.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 19 504 321.00 | 17 116 338.00 | | 19 504 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 480 389.00 | 2 687 983.00 | | 2 480 389.00 |
DL TOTAL (I) | 22 025 411.00 | 19 845 021.00 | | 22 025 411.00 |
DR TOTAL (IV) | 3 076 249.00 | 3 038 313.00 | | 3 076 249.00 |
DU Loans and Debts from Credit Institutions (3) | 11 322 712.00 | 13 742 923.00 | | 11 322 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 794 457.00 | 1 095 641.00 | | 794 457.00 |
DX Trade payables and related accounts | 17 400.00 | 10 404.00 | | 17 400.00 |
DY Tax and social security liabilities | 54 683.00 | 46 635.00 | | 54 683.00 |
DZ Fixed asset liabilities and related accounts | 969 689.00 | 133 200.00 | | 969 689.00 |
EA Other liabilities | 354 842.00 | 81 013.00 | | 354 842.00 |
EB Prepaid income (2) | 6 955.00 | 7 172.00 | | 6 955.00 |
EC TOTAL (IV) | 12 189 253.00 | 14 895 603.00 | | 12 189 253.00 |
EE Grand total (I to V) | 34 214 663.00 | 34 740 625.00 | | 34 214 663.00 |
EG Accrued income and payables due within one year | 3 322 555.00 | 3 576 483.00 | | 3 322 555.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 26 209.00 | | |
P2 LIABILITIES - Gross Technical Reserves | -53 852.00 | 548 460.00 | | -53 852.00 |
P7 LIABILITIES - Retained Earnings | 112 268.00 | 115 302.00 | | 112 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 82 348 054.00 | |
FD Production sold - goods | | | 8 621 855.00 | |
FG Production sold - services | 395 034.00 | | 395 034.00 | 395 034.00 |
FJ Net sales | 395 034.00 | | 395 034.00 | 395 034.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 492.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 410 538.00 | |
FT Inventory change (goods) | | | 70 495 020.00 | |
FW Other purchases and external expenses | | | 60 035.00 | |
FX Taxes, duties, and similar payments | | | 38 213.00 | |
FY Salaries and Wages | | | 194 079.00 | |
FZ Social Security Contributions | | | 102 568.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 47 648.00 | |
GB Operating Expenses - Provisions | | | 133 175.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 50 084.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 442 555.00 | |
GG - OPERATING RESULT (I - II) | | | -32 017.00 | |
GH Attributed profit or transferred loss (III) | | | 239 521.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 592 405.00 | |
GL Other interest and similar income | | | 1 688.00 | |
GP Total financial income (V) | | | 2 594 093.00 | |
GR Interest and similar expenses | | | 40 111.00 | |
GU Total financial expenses (VI) | | | 40 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 553 983.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 521 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 15 492.00 | 16 925.00 | | 15 492.00 |
HA Exceptional income from management transactions | | 4 101.00 | | |
HD Total exceptional income (VII) | | 4 101.00 | | |
HH Total exceptional expenses (VIII) | 1 345 176.00 | 787 189.00 | | 1 345 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 101.00 | | |
HK Income tax | 41 576.00 | 14 942.00 | | 41 576.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 004 631.00 | 3 206 772.00 | | 3 004 631.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 524 242.00 | 518 789.00 | | 524 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 480 389.00 | 2 687 983.00 | | 2 480 389.00 |
R3 Income Statement - Technical Result | 1 823 105.00 | 1 823 105.00 | | 1 823 105.00 |
R5 Net income of consolidated companies | 1 774 476.00 | 2 378 952.00 | | 1 774 476.00 |
R6 Group Income (Consolidated Net Income) | -48 630.00 | 655 847.00 | | -48 630.00 |
R7 Share of minority interests (Non-group income) | 5 222.00 | 7 387.00 | | 5 222.00 |
R8 Net income, group share (parent company share) | -53 852.00 | 548 460.00 | | -53 852.00 |
| |
| 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 | 34 617 041.00 | | | 34 617 041.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 360 093.00 | |
I4 DECREASES Grand Total | | | 34 617 041.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 256 948.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 256 948.00 | | | 256 948.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 34 360 093.00 | | | 34 360 093.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 167 798.00 | 47 648.00 | | 167 798.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 167 798.00 | 47 648.00 | | 167 798.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 399 980.00 | | | 1 399 980.00 |
7C Grand total | 1 399 980.00 | | | 1 399 980.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 17 400.00 | 17 400.00 | | 17 400.00 |
8C Staff and Related Accounts | 10 388.00 | 10 388.00 | | 10 388.00 |
8D Social Security and Other Social Organizations | 25 241.00 | 25 241.00 | | 25 241.00 |
UT Other financial assets | 26 317 528.00 | | 26 317 528.00 | 26 317 528.00 |
VB VAT | 2 924.00 | 2 924.00 | | 2 924.00 |
VC Group and associates | 744 312.00 | 744 312.00 | | 744 312.00 |
VG Loans with a maturity of up to one year at origin | 3 136.00 | 3 136.00 | | 3 136.00 |
VH Loans with a maturity of more than one year at origin | 11 319 577.00 | 2 452 879.00 | 8 866 698.00 | 11 319 577.00 |
VI Group and Associates | 794 457.00 | 794 457.00 | | 794 457.00 |
VK Loans repaid during the year | 2 392 732.00 | | | 2 392 732.00 |
VM Income taxes | 418 144.00 | 418 144.00 | | 418 144.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 617.00 | 9 617.00 | | 9 617.00 |
VS Prepaid expenses | 696.00 | 696.00 | | 696.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 483 604.00 | 1 166 076.00 | 26 317 528.00 | 27 483 604.00 |
VW VAT | 9 437.00 | 9 437.00 | | 9 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 189 253.00 | 3 322 555.00 | 8 866 698.00 | 12 189 253.00 |
