| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 22 867.00 | | 22 867.00 | 22 867.00 |
AP Buildings | 174 112.00 | 96 542.00 | 77 570.00 | 174 112.00 |
AT Other tangible assets | 134 854.00 | 110 547.00 | 24 307.00 | 134 854.00 |
BJ TOTAL (I) | 3 417 865.00 | 207 090.00 | 3 210 775.00 | 3 417 865.00 |
BX Customers and related accounts | 1 908 108.00 | | 1 908 108.00 | 1 908 108.00 |
BZ Other receivables | 4 743 899.00 | | 4 743 899.00 | 4 743 899.00 |
CF Cash and cash equivalents | 1 238 365.00 | | 1 238 365.00 | 1 238 365.00 |
CH Prepaid expenses | 351.00 | | 351.00 | 351.00 |
CJ TOTAL (II) | 7 890 723.00 | | 7 890 723.00 | 7 890 723.00 |
CO Grand total (0 to V) | 11 308 588.00 | 207 090.00 | 11 101 498.00 | 11 308 588.00 |
CS Evaluated investments - equity method | 3 086 031.00 | | 3 086 031.00 | 3 086 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 169 600.00 | 169 600.00 | | 169 600.00 |
DB Share, merger, contribution premiums, etc. | 933 400.00 | 933 400.00 | | 933 400.00 |
DD Legal reserve (1) | 16 960.00 | 16 960.00 | | 16 960.00 |
DE Statutory or contractual reserves | 2 394 946.00 | 2 394 946.00 | | 2 394 946.00 |
DH Retained earnings | 120 357.00 | 692 972.00 | | 120 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 414 932.00 | 217 886.00 | | 414 932.00 |
DL TOTAL (I) | 4 050 195.00 | 4 425 763.00 | | 4 050 195.00 |
DP Provisions for Risks | | 180 000.00 | | |
DR TOTAL (IV) | | 180 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 1 284 590.00 | 1 632 807.00 | | 1 284 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 558 543.00 | 2 676 996.00 | | 4 558 543.00 |
DX Trade payables and related accounts | 55 360.00 | 39 481.00 | | 55 360.00 |
DY Tax and social security liabilities | 1 147 599.00 | 1 126 489.00 | | 1 147 599.00 |
EA Other liabilities | | 2 322.00 | | |
EB Prepaid income (2) | 5 212.00 | 5 188.00 | | 5 212.00 |
EC TOTAL (IV) | 7 051 303.00 | 5 483 283.00 | | 7 051 303.00 |
EE Grand total (I to V) | 11 101 498.00 | 10 089 046.00 | | 11 101 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 868 088.00 | |
FJ Net sales | | | 2 868 088.00 | |
FQ Other income | | | 211 906.00 | |
FR Total operating income (I) | | | 3 079 994.00 | |
FW Other purchases and external expenses | | | 98 215.00 | |
FX Taxes, duties, and similar payments | | | 73 953.00 | |
FY Salaries and Wages | | | 1 603 612.00 | |
FZ Social Security Contributions | | | 764 142.00 | |
GB Operating Expenses - Provisions | | | 49 752.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 2 589 691.00 | |
GG - OPERATING RESULT (I - II) | | | 490 303.00 | |
GP Total financial income (V) | | | 151 493.00 | |
GU Total financial expenses (VI) | | | 42 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 599 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 257.00 | 28 000.00 | | 2 257.00 |
HH Total exceptional expenses (VIII) | | 80 109.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 257.00 | -52 109.00 | | 2 257.00 |
HJ Employee participation in company results | 150 916.00 | 145 014.00 | | 150 916.00 |
HK Income tax | 35 444.00 | | | 35 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 233 744.00 | 3 161 150.00 | | 3 233 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 818 812.00 | 2 943 265.00 | | 2 818 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 414 931.00 | 217 885.00 | | 414 931.00 |
| |
| 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 | 3 229 935.00 | | 203 312.00 | 3 229 935.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 086 031.00 | |
I4 DECREASES Grand Total | | 15 382.00 | 3 417 865.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 382.00 | 331 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 282 888.00 | | 64 328.00 | 282 888.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 947 048.00 | | 138 984.00 | 2 947 048.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 172 719.00 | 49 753.00 | 15 382.00 | 172 719.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 172 719.00 | 49 753.00 | 15 382.00 | 172 719.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 180 000.00 | | 180 000.00 | 180 000.00 |
7C Grand total | 180 000.00 | | 180 000.00 | 180 000.00 |
UE of which provisions and reversals: - Operating | | | 180 000.00 | |
| |
| 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 | 571.00 | 571.00 | | 571.00 |
8B Suppliers and Related Accounts | 55 360.00 | 55 360.00 | | 55 360.00 |
8D Social Security and Other Social Organizations | 1 147 599.00 | 1 147 599.00 | | 1 147 599.00 |
8L Deferred income | 5 212.00 | 5 212.00 | | 5 212.00 |
UL Receivables related to investments | 1 284 750.00 | | 1 284 750.00 | 1 284 750.00 |
UX Other trade receivables | 1 908 108.00 | 1 908 108.00 | | 1 908 108.00 |
VG Loans with a maturity of up to one year at origin | 170.00 | 170.00 | | 170.00 |
VH Loans with a maturity of more than one year at origin | 1 284 420.00 | 350 292.00 | 895 480.00 | 1 284 420.00 |
VI Group and Associates | 4 557 972.00 | 4 557 972.00 | | 4 557 972.00 |
VK Loans repaid during the year | 348 200.00 | | | 348 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 743 899.00 | 4 743 899.00 | | 4 743 899.00 |
VS Prepaid expenses | 351.00 | 351.00 | | 351.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 937 108.00 | 6 652 358.00 | 1 284 750.00 | 7 937 108.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 051 303.00 | 6 117 175.00 | 895 480.00 | 7 051 303.00 |
