| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 104.00 | | 2 104.00 | 2 104.00 |
AP Buildings | 514 569.00 | 449 414.00 | 65 155.00 | 514 569.00 |
AR Technical installations, industrial equipment and tools | 31 029.00 | 31 029.00 | | 31 029.00 |
AT Other tangible assets | 521 356.00 | 509 364.00 | 11 992.00 | 521 356.00 |
BD Other fixed assets | 191.00 | | 191.00 | 191.00 |
BH Other financial assets | 2 203.00 | | 2 203.00 | 2 203.00 |
BJ TOTAL (I) | 15 072 452.00 | 989 807.00 | 14 082 645.00 | 15 072 452.00 |
BX Customers and related accounts | 80 029.00 | | 80 029.00 | 80 029.00 |
BZ Other receivables | 473 750.00 | | 473 750.00 | 473 750.00 |
CD Marketable securities | 8 307 181.00 | | 8 307 181.00 | 8 307 181.00 |
CF Cash and cash equivalents | 11 632 983.00 | | 11 632 983.00 | 11 632 983.00 |
CH Prepaid expenses | 3 069.00 | | 3 069.00 | 3 069.00 |
CJ TOTAL (II) | 20 497 013.00 | | 20 497 013.00 | 20 497 013.00 |
CO Grand total (0 to V) | 35 569 465.00 | 989 807.00 | 34 579 658.00 | 35 569 465.00 |
CS Evaluated investments - equity method | 14 001 000.00 | | 14 001 000.00 | 14 001 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 33 013 935.00 | 32 132 992.00 | | 33 013 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 341 901.00 | 1 880 943.00 | | 1 341 901.00 |
DL TOTAL (I) | 34 439 683.00 | 34 097 782.00 | | 34 439 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 485.00 | 49 485.00 | | 49 485.00 |
DX Trade payables and related accounts | 69 901.00 | 24 412.00 | | 69 901.00 |
DY Tax and social security liabilities | 20 588.00 | 137 290.00 | | 20 588.00 |
EC TOTAL (IV) | 139 975.00 | 211 188.00 | | 139 975.00 |
EE Grand total (I to V) | 34 579 658.00 | 34 308 970.00 | | 34 579 658.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 27 391.00 | |
FD Production sold - goods | | | 733 248.00 | |
FJ Net sales | | | 760 639.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 2 277.00 | |
FR Total operating income (I) | | | 762 915.00 | |
FW Other purchases and external expenses | | | 284 966.00 | |
FX Taxes, duties, and similar payments | | | 71 236.00 | |
FY Salaries and Wages | | | 75 682.00 | |
FZ Social Security Contributions | | | 126 169.00 | |
GB Operating Expenses - Provisions | | | 22 823.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 580 895.00 | |
GG - OPERATING RESULT (I - II) | | | 182 020.00 | |
GP Total financial income (V) | | | 1 432 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 432 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 614 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 167.00 | 1 330.00 | | 167.00 |
HH Total exceptional expenses (VIII) | 222 610.00 | 23 032.00 | | 222 610.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -222 443.00 | -21 703.00 | | -222 443.00 |
HK Income tax | 50 128.00 | 283 175.00 | | 50 128.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 195 534.00 | 2 741 860.00 | | 2 195 534.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 853 633.00 | 860 917.00 | | 853 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 341 901.00 | 1 880 943.00 | | 1 341 901.00 |
| |
| 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 | 15 209 828.00 | | | 15 209 828.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 003 394.00 | |
I4 DECREASES Grand Total | | 137 375.00 | 15 072 452.00 | |
IY DECREASES Total Tangible Fixed Assets | | 137 375.00 | 1 069 058.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 206 434.00 | | | 1 206 434.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 003 394.00 | | | 14 003 394.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 104 360.00 | 22 823.00 | 137 375.00 | 1 104 360.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 104 360.00 | 22 823.00 | 137 375.00 | 1 104 360.00 |
| |
| 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 | 49 485.00 | | | 49 485.00 |
8B Suppliers and Related Accounts | 69 901.00 | 69 901.00 | | 69 901.00 |
8D Social Security and Other Social Organizations | 20 588.00 | 20 588.00 | | 20 588.00 |
UT Other financial assets | 2 203.00 | | 2 203.00 | 2 203.00 |
UX Other trade receivables | 80 029.00 | 80 029.00 | | 80 029.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 473 750.00 | 473 750.00 | | 473 750.00 |
VS Prepaid expenses | 3 069.00 | 3 069.00 | | 3 069.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 559 051.00 | 556 848.00 | 2 203.00 | 559 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 975.00 | 90 490.00 | | 139 975.00 |
