| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 914 694.00 | | 914 694.00 | 914 694.00 |
AN Land | 7 203 582.00 | | 7 203 582.00 | 7 203 582.00 |
AP Buildings | 34 916 605.00 | 11 467 419.00 | 23 449 185.00 | 34 916 605.00 |
AV Fixed assets in progress | 966 161.00 | | 966 161.00 | 966 161.00 |
BH Other financial assets | 4 968.00 | | 4 968.00 | 4 968.00 |
BJ TOTAL (I) | 44 006 011.00 | 11 467 419.00 | 32 538 592.00 | 44 006 011.00 |
BV Advances and down payments on orders | 2 653 917.00 | | 2 653 917.00 | 2 653 917.00 |
BX Customers and related accounts | 2 667 005.00 | 1 017 114.00 | 1 649 890.00 | 2 667 005.00 |
BZ Other receivables | 2 137 191.00 | | 2 137 191.00 | 2 137 191.00 |
CH Prepaid expenses | 338 970.00 | | 338 970.00 | 338 970.00 |
CJ TOTAL (II) | 7 797 084.00 | 1 017 114.00 | 6 779 969.00 | 7 797 084.00 |
CO Grand total (0 to V) | 51 803 096.00 | 12 484 534.00 | 39 318 561.00 | 51 803 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 812 500.00 | 3 812 500.00 | | 3 812 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211 839.00 | 691 420.00 | | 211 839.00 |
DL TOTAL (I) | 4 024 339.00 | 4 503 920.00 | | 4 024 339.00 |
DP Provisions for Risks | 120 000.00 | 120 000.00 | | 120 000.00 |
DR TOTAL (IV) | 120 000.00 | 120 000.00 | | 120 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 457.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 30 420 452.00 | 32 379 359.00 | | 30 420 452.00 |
DX Trade payables and related accounts | 2 677 385.00 | 1 693 206.00 | | 2 677 385.00 |
DY Tax and social security liabilities | 426 464.00 | 204 367.00 | | 426 464.00 |
DZ Fixed asset liabilities and related accounts | 97 188.00 | 97 188.00 | | 97 188.00 |
EA Other liabilities | 1 271 606.00 | 901 307.00 | | 1 271 606.00 |
EB Prepaid income (2) | 281 125.00 | 324 819.00 | | 281 125.00 |
EC TOTAL (IV) | 35 174 222.00 | 35 600 704.00 | | 35 174 222.00 |
EE Grand total (I to V) | 39 318 561.00 | 40 224 625.00 | | 39 318 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 659 721.00 | | 3 659 721.00 | 3 659 721.00 |
FJ Net sales | 3 659 721.00 | | 3 659 721.00 | 3 659 721.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 137 610.00 | |
FQ Other income | | | 226 318.00 | |
FR Total operating income (I) | | | 4 023 650.00 | |
FW Other purchases and external expenses | | | 1 390 944.00 | |
FX Taxes, duties, and similar payments | | | 201 257.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 320 664.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 523 844.00 | |
GE Other Expenses | | | 26 949.00 | |
GF Total Operating Expenses (II) | | | 3 463 661.00 | |
GG - OPERATING RESULT (I - II) | | | 559 989.00 | |
GL Other interest and similar income | | | 3 785.00 | |
GP Total financial income (V) | | | 3 785.00 | |
GR Interest and similar expenses | | | 351 935.00 | |
GU Total financial expenses (VI) | | | 351 935.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -348 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 211 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 67 492.00 | | |
HD Total exceptional income (VII) | | 67 492.00 | | |
HF Exceptional expenses on capital transactions | | 18 347.00 | | |
HH Total exceptional expenses (VIII) | | 18 347.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 49 145.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 027 436.00 | 4 076 022.00 | | 4 027 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 815 596.00 | 3 384 601.00 | | 3 815 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211 839.00 | 691 420.00 | | 211 839.00 |
| |
| 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 | 43 833 149.00 | | 284 975.00 | 43 833 149.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 968.00 | |
I4 DECREASES Grand Total | 112 112.00 | | 44 006 011.00 | 112 112.00 |
IO DECREASES Total including other intangible assets | | | 914 694.00 | |
IY DECREASES Total Tangible Fixed Assets | 112 112.00 | | 43 086 349.00 | 112 112.00 |
KD ACQUISITIONS Total including other intangible assets | 914 694.00 | | | 914 694.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 913 486.00 | | 284 975.00 | 42 913 486.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 968.00 | | | 4 968.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 146 755.00 | 1 320 664.00 | | 10 146 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 146 755.00 | 1 320 664.00 | | 10 146 755.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 120 000.00 | | | 120 000.00 |
6T Receivables | 630 880.00 | 523 844.00 | 137 610.00 | 630 880.00 |
7B Total provisions for depreciation | 630 880.00 | 523 844.00 | 137 610.00 | 630 880.00 |
7C Grand total | 750 880.00 | 523 844.00 | 137 610.00 | 750 880.00 |
UE of which provisions and reversals: - Operating | | 523 844.00 | 137 610.00 | |
| |
| 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 | 30 420 452.00 | 351 935.00 | 29 367 330.00 | 30 420 452.00 |
8B Suppliers and Related Accounts | 2 677 385.00 | 2 677 385.00 | | 2 677 385.00 |
8J Fixed Asset Liabilities and Related Accounts | 97 188.00 | 97 188.00 | | 97 188.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 271 606.00 | 704 106.00 | 567 500.00 | 1 271 606.00 |
8L Deferred income | 281 125.00 | 42 245.00 | 147 979.00 | 281 125.00 |
UT Other financial assets | 4 968.00 | 4 968.00 | | 4 968.00 |
UX Other trade receivables | 1 186 197.00 | 1 186 197.00 | | 1 186 197.00 |
VA Doubtful or disputed receivables | 1 480 807.00 | 1 480 807.00 | | 1 480 807.00 |
VB VAT | 111 314.00 | 111 314.00 | | 111 314.00 |
VC Group and associates | 281 902.00 | 281 902.00 | | 281 902.00 |
VK Loans repaid during the year | 2 999 988.00 | | | 2 999 988.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 743 974.00 | 1 176 474.00 | 567 500.00 | 1 743 974.00 |
VS Prepaid expenses | 338 970.00 | 12 211.00 | 326 758.00 | 338 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 148 135.00 | 4 253 877.00 | 894 258.00 | 5 148 135.00 |
VW VAT | 426 464.00 | 426 464.00 | | 426 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 174 222.00 | 4 299 325.00 | 30 082 810.00 | 35 174 222.00 |
