| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 580 096.00 | 142 878.00 | 1 437 218.00 | 1 580 096.00 |
AP Buildings | 3 993 449.00 | 1 483 047.00 | 2 510 402.00 | 3 993 449.00 |
BH Other financial assets | 6 137.00 | | 6 137.00 | 6 137.00 |
BJ TOTAL (I) | 5 965 060.00 | 1 625 924.00 | 4 339 136.00 | 5 965 060.00 |
BX Customers and related accounts | 261 806.00 | | 261 806.00 | 261 806.00 |
BZ Other receivables | 5 634 702.00 | | 5 634 702.00 | 5 634 702.00 |
CF Cash and cash equivalents | 8 545.00 | | 8 545.00 | 8 545.00 |
CJ TOTAL (II) | 5 905 053.00 | | 5 905 053.00 | 5 905 053.00 |
CO Grand total (0 to V) | 11 870 114.00 | 1 625 924.00 | 10 244 189.00 | 11 870 114.00 |
CU Other investments | 385 379.00 | | 385 379.00 | 385 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 525.00 | 1 525.00 | | 1 525.00 |
DH Retained earnings | 3 819 818.00 | 3 541 357.00 | | 3 819 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 429 130.00 | 278 460.00 | | 429 130.00 |
DL TOTAL (I) | 4 265 717.00 | 3 836 587.00 | | 4 265 717.00 |
DS Convertible Bond Issues | 2 138.00 | 2 257.00 | | 2 138.00 |
DU Loans and Debts from Credit Institutions (3) | 3 658 477.00 | 3 886 496.00 | | 3 658 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 254 880.00 | 1 239 065.00 | | 2 254 880.00 |
DW Advances and down payments received on current orders | | 327 744.00 | | |
DX Trade payables and related accounts | 11 667.00 | 2 280.00 | | 11 667.00 |
DY Tax and social security liabilities | 48 600.00 | 581.00 | | 48 600.00 |
DZ Fixed asset liabilities and related accounts | 2 710.00 | 2 710.00 | | 2 710.00 |
EC TOTAL (IV) | 5 978 472.00 | 5 461 133.00 | | 5 978 472.00 |
EE Grand total (I to V) | 10 244 189.00 | 9 297 720.00 | | 10 244 189.00 |
EG Accrued income and payables due within one year | 2 645 940.00 | | | 2 645 940.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 69.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 956 000.00 | | 956 000.00 | 956 000.00 |
FJ Net sales | 956 000.00 | | 956 000.00 | 956 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 72 412.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 028 414.00 | |
FW Other purchases and external expenses | | | 31 269.00 | |
FX Taxes, duties, and similar payments | | | 71 799.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 340 538.00 | |
GF Total Operating Expenses (II) | | | 443 607.00 | |
GG - OPERATING RESULT (I - II) | | | 584 807.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 13 072.00 | |
GP Total financial income (V) | | | 13 072.00 | |
GR Interest and similar expenses | | | 63 973.00 | |
GU Total financial expenses (VI) | | | 63 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 533 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 104 776.00 | 57 403.00 | | 104 776.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 041 486.00 | 939 233.00 | | 1 041 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 612 356.00 | 660 773.00 | | 612 356.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 429 130.00 | 278 460.00 | | 429 130.00 |
| |
| 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 | 5 687 060.00 | | 278 000.00 | 5 687 060.00 |
I3 DECREASES Total Financial Fixed Assets | | | 391 516.00 | |
I4 DECREASES Grand Total | | | 5 965 060.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 573 545.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 573 545.00 | | | 5 573 545.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 113 516.00 | | 278 000.00 | 113 516.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 285 386.00 | 340 538.00 | | 1 285 386.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 285 386.00 | 340 538.00 | | 1 285 386.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 6 137.00 | | 6 137.00 | 6 137.00 |
UX Other trade receivables | 261 806.00 | 261 806.00 | | 261 806.00 |
VB VAT | 2 730.00 | 2 730.00 | | 2 730.00 |
VC Group and associates | 5 631 463.00 | 5 631 463.00 | | 5 631 463.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 509.00 | 509.00 | | 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 902 645.00 | 5 896 509.00 | 6 137.00 | 5 902 645.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 71 799.00 | 46 485.00 | | 71 799.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 438.00 | 176 417.00 | | 13 438.00 |
ST Other accounts | 17 831.00 | 18 039.00 | | 17 831.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 71 799.00 | 46 485.00 | | 71 799.00 |
YY Amount of VAT collected | 205 682.00 | 185 931.00 | | 205 682.00 |
YZ Total deductible VAT on goods and services | 5.00 | 5.00 | | 5.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 31 269.00 | 194 456.00 | | 31 269.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
