| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | 385 581.00 | | 385 581.00 | 385 581.00 |
AN Land | 361 010.00 | | 361 010.00 | 361 010.00 |
AP Buildings | 5 577 865.00 | 5 263 415.00 | 314 449.00 | 5 577 865.00 |
AR Technical installations, industrial equipment and tools | 296 554.00 | 291 726.00 | 4 828.00 | 296 554.00 |
AT Other tangible assets | 2 199 152.00 | 1 278 477.00 | 920 675.00 | 2 199 152.00 |
BJ TOTAL (I) | 8 830 161.00 | 6 833 618.00 | 1 996 543.00 | 8 830 161.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
BX Customers and related accounts | 32 498.00 | | 32 498.00 | 32 498.00 |
BZ Other receivables | 5 967 179.00 | | 5 967 179.00 | 5 967 179.00 |
CH Prepaid expenses | 348 020.00 | | 348 020.00 | 348 020.00 |
CJ TOTAL (II) | 6 348 198.00 | | 6 348 198.00 | 6 348 198.00 |
CO Grand total (0 to V) | 15 178 359.00 | 6 833 618.00 | 8 344 741.00 | 15 178 359.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 844 635.00 | 2 844 635.00 | | 2 844 635.00 |
DD Legal reserve (1) | 284 464.00 | 284 464.00 | | 284 464.00 |
DH Retained earnings | 859.00 | 16 908.00 | | 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 770 381.00 | 922 681.00 | | 2 770 381.00 |
DL TOTAL (I) | 5 900 339.00 | 4 068 688.00 | | 5 900 339.00 |
DP Provisions for Risks | 389 257.00 | | | 389 257.00 |
DR TOTAL (IV) | 389 257.00 | | | 389 257.00 |
DX Trade payables and related accounts | 535 918.00 | 1 189 433.00 | | 535 918.00 |
DY Tax and social security liabilities | 832 521.00 | 135 257.00 | | 832 521.00 |
EA Other liabilities | 686 706.00 | 221 807.00 | | 686 706.00 |
EC TOTAL (IV) | 2 055 145.00 | 1 546 498.00 | | 2 055 145.00 |
EE Grand total (I to V) | 8 344 741.00 | 5 615 185.00 | | 8 344 741.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 044 166.00 | | 6 044 166.00 | 6 044 166.00 |
FJ Net sales | 6 044 166.00 | | 6 044 166.00 | 6 044 166.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 015.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 049 181.00 | |
FW Other purchases and external expenses | | | 4 489 001.00 | |
FX Taxes, duties, and similar payments | | | 244 837.00 | |
FZ Social Security Contributions | | | 3 394.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 328 313.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 5 065 548.00 | |
GG - OPERATING RESULT (I - II) | | | 983 633.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 3 638.00 | |
GP Total financial income (V) | | | 203 638.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 203 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 187 271.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 591 220.00 | | | 3 591 220.00 |
HD Total exceptional income (VII) | 3 591 220.00 | | | 3 591 220.00 |
HE Exceptional expenses on management operations | 28 931.00 | | | 28 931.00 |
HF Exceptional expenses on capital transactions | 563 455.00 | 6 945.00 | | 563 455.00 |
HG Exceptional depreciation and provisions | 389 257.00 | | | 389 257.00 |
HH Total exceptional expenses (VIII) | 981 643.00 | 6 945.00 | | 981 643.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 609 577.00 | -6 945.00 | | 2 609 577.00 |
HK Income tax | 1 026 467.00 | 361 165.00 | | 1 026 467.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 844 039.00 | 2 906 396.00 | | 9 844 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 073 658.00 | 1 983 714.00 | | 7 073 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 770 381.00 | 922 681.00 | | 2 770 381.00 |
| |
| 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 | 8 944 132.00 | | 449 484.00 | 8 944 132.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 000.00 | |
I4 DECREASES Grand Total | | 563 455.00 | 8 830 161.00 | |
IO DECREASES Total including other intangible assets | | | 385 581.00 | |
IY DECREASES Total Tangible Fixed Assets | | 563 455.00 | 8 434 580.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 385 581.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 934 132.00 | | 63 903.00 | 8 934 132.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | | 10 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 505 304.00 | 328 313.00 | | 6 505 304.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 505 304.00 | 328 313.00 | | 6 505 304.00 |
| |
| 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 | | 389 257.00 | | |
7C Grand total | | 389 257.00 | | |
UJ - Exceptional | | 389 257.00 | | |
| |
| 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 | 535 918.00 | 535 918.00 | | 535 918.00 |
UX Other trade receivables | 32 498.00 | 32 498.00 | | 32 498.00 |
VB VAT | 147 858.00 | 147 858.00 | | 147 858.00 |
VC Group and associates | 1 503 002.00 | 1 503 002.00 | | 1 503 002.00 |
VI Group and Associates | 686 706.00 | 686 706.00 | | 686 706.00 |
VP Miscellaneous | 2 601.00 | 2 601.00 | | 2 601.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 313 718.00 | 4 313 718.00 | | 4 313 718.00 |
VS Prepaid expenses | 348 020.00 | 348 020.00 | | 348 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 347 698.00 | 6 347 698.00 | | 6 347 698.00 |
VW VAT | 832 521.00 | 832 521.00 | | 832 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 055 145.00 | 2 055 145.00 | | 2 055 145.00 |
