| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 360 347.00 | 360 346.00 | | 360 347.00 |
AR Technical installations, industrial equipment and tools | 22 120.00 | 22 120.00 | | 22 120.00 |
BJ TOTAL (I) | 78 876 866.00 | 382 466.00 | 78 494 400.00 | 78 876 866.00 |
BZ Other receivables | 271 615.00 | | 271 615.00 | 271 615.00 |
CF Cash and cash equivalents | 1 046 636.00 | | 1 046 636.00 | 1 046 636.00 |
CH Prepaid expenses | 42 526.00 | | 42 526.00 | 42 526.00 |
CJ TOTAL (II) | 1 360 776.00 | | 1 360 776.00 | 1 360 776.00 |
CO Grand total (0 to V) | 80 237 642.00 | 382 466.00 | 79 855 176.00 | 80 237 642.00 |
CU Other investments | 78 494 399.00 | | 78 494 399.00 | 78 494 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 917 079.00 | 56 917 079.00 | | 56 917 079.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 1 610 988.00 | 1 330 099.00 | | 1 610 988.00 |
DH Retained earnings | -863 100.00 | -3 700 000.00 | | -863 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 930 528.00 | 5 617 789.00 | | 2 930 528.00 |
DK Regulated provisions | 30 477.00 | | | 30 477.00 |
DL TOTAL (I) | 60 625 971.00 | 60 164 966.00 | | 60 625 971.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | 72.00 | | 80.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 894 945.00 | 19 997 500.00 | | 17 894 945.00 |
DX Trade payables and related accounts | 79 861.00 | 15 595.00 | | 79 861.00 |
DY Tax and social security liabilities | 3 511.00 | 135 577.00 | | 3 511.00 |
EA Other liabilities | 1 247 442.00 | | | 1 247 442.00 |
EB Prepaid income (2) | 3 366.00 | | | 3 366.00 |
EC TOTAL (IV) | 19 229 205.00 | 20 148 745.00 | | 19 229 205.00 |
EE Grand total (I to V) | 79 855 176.00 | 80 313 711.00 | | 79 855 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 540 515.00 | | 4 540 515.00 | 4 540 515.00 |
FJ Net sales | 4 540 515.00 | | 4 540 515.00 | 4 540 515.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 4 540 517.00 | |
FW Other purchases and external expenses | | | 1 303 250.00 | |
FX Taxes, duties, and similar payments | | | 265 166.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 568 418.00 | |
GG - OPERATING RESULT (I - II) | | | 2 972 099.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 518 794.00 | |
GP Total financial income (V) | | | 2 518 794.00 | |
GR Interest and similar expenses | | | 899 485.00 | |
GU Total financial expenses (VI) | | | 899 485.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 619 309.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 591 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 30 477.00 | | | 30 477.00 |
HH Total exceptional expenses (VIII) | 30 477.00 | | | 30 477.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 477.00 | | | -30 477.00 |
HK Income tax | 1 630 403.00 | 759 755.00 | | 1 630 403.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 059 311.00 | 8 890 418.00 | | 7 059 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 128 783.00 | 3 272 629.00 | | 4 128 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 930 528.00 | 5 617 789.00 | | 2 930 528.00 |
| |
| 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 | 78 876 865.00 | | 78 494 400.00 | 78 876 865.00 |
I3 DECREASES Total Financial Fixed Assets | | 78 494 399.00 | 78 494 399.00 | |
I4 DECREASES Grand Total | | 78 494 399.00 | 78 876 866.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 382 467.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 382 466.00 | | 1.00 | 382 466.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 78 494 399.00 | | 78 494 399.00 | 78 494 399.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 382 466.00 | | | 382 466.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 382 466.00 | | | 382 466.00 |
| |
| 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 | 17 894 945.00 | 2 894 945.00 | 8 000 000.00 | 17 894 945.00 |
8B Suppliers and Related Accounts | 79 861.00 | 79 861.00 | | 79 861.00 |
8L Deferred income | 3 366.00 | 3 366.00 | | 3 366.00 |
VB VAT | 9 195.00 | 9 195.00 | | 9 195.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 1 247 442.00 | 1 247 442.00 | | 1 247 442.00 |
VK Loans repaid during the year | 2 000 000.00 | | | 2 000 000.00 |
VM Income taxes | 180 199.00 | 180 199.00 | | 180 199.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 511.00 | 3 511.00 | | 3 511.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 82 221.00 | 82 221.00 | | 82 221.00 |
VS Prepaid expenses | 42 526.00 | 42 526.00 | | 42 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 314 141.00 | 314 141.00 | | 314 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 229 205.00 | 4 229 205.00 | 8 000 000.00 | 19 229 205.00 |
