| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 12 482 845.00 | 12 482 845.00 | | 12 482 845.00 |
AT Other tangible assets | 635.00 | 635.00 | | 635.00 |
BB Receivables related to investments | 2 980 276.00 | 1 981 451.00 | 998 825.00 | 2 980 276.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15 463 774.00 | 14 464 934.00 | 998 841.00 | 15 463 774.00 |
BX Customers and related accounts | 4 253 940.00 | 4 253 940.00 | | 4 253 940.00 |
BZ Other receivables | 5 804 102.00 | | 5 804 102.00 | 5 804 102.00 |
CF Cash and cash equivalents | 2 359 842.00 | | 2 359 842.00 | 2 359 842.00 |
CJ TOTAL (II) | 12 417 885.00 | 4 253 940.00 | 8 163 945.00 | 12 417 885.00 |
CO Grand total (0 to V) | 27 881 659.00 | 18 718 874.00 | 9 162 785.00 | 27 881 659.00 |
CP Shares due in less than one year | 2 980 276.00 | | | 2 980 276.00 |
CU Other investments | 3.00 | 3.00 | | 3.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
DB Share, merger, contribution premiums, etc. | 2 182 282.00 | 2 182 282.00 | | 2 182 282.00 |
DD Legal reserve (1) | 140 000.00 | 140 000.00 | | 140 000.00 |
DE Statutory or contractual reserves | 22 065.00 | 5 774 851.00 | | 22 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 232 385.00 | 347 214.00 | | 3 232 385.00 |
DL TOTAL (I) | 6 976 731.00 | 9 844 347.00 | | 6 976 731.00 |
DP Provisions for Risks | 256 000.00 | 402 649.00 | | 256 000.00 |
DR TOTAL (IV) | 256 000.00 | 402 649.00 | | 256 000.00 |
DX Trade payables and related accounts | 99 265.00 | 105 450.00 | | 99 265.00 |
DY Tax and social security liabilities | 359 154.00 | 114 956.00 | | 359 154.00 |
EA Other liabilities | 1 471 635.00 | 81 600.00 | | 1 471 635.00 |
EC TOTAL (IV) | 1 930 054.00 | 302 006.00 | | 1 930 054.00 |
EE Grand total (I to V) | 9 162 785.00 | 10 549 001.00 | | 9 162 785.00 |
EG Accrued income and payables due within one year | 1 930 054.00 | 302 006.00 | | 1 930 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 439 200.00 | | 439 200.00 | 439 200.00 |
FJ Net sales | 439 200.00 | | 439 200.00 | 439 200.00 |
FQ Other income | | | 2 770.00 | |
FR Total operating income (I) | | | 441 970.00 | |
FW Other purchases and external expenses | | | 109 270.00 | |
FX Taxes, duties, and similar payments | | | 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 57.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 439 200.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 549 067.00 | |
GG - OPERATING RESULT (I - II) | | | -107 098.00 | |
GH Attributed profit or transferred loss (III) | | | 1 387 943.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 47 890.00 | |
GP Total financial income (V) | | | 47 890.00 | |
GQ Financial allocations to depreciation and provisions | | | 17 984.00 | |
GR Interest and similar expenses | | | 8 905.00 | |
GU Total financial expenses (VI) | | | 26 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 001.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 301 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 012.00 | 530.00 | | 3 012.00 |
HB Exceptional income from capital transactions | 3 033 792.00 | | | 3 033 792.00 |
HC Reversals of provisions and transfers of expenses | 146 649.00 | 437 500.00 | | 146 649.00 |
HD Total exceptional income (VII) | 3 183 453.00 | 438 030.00 | | 3 183 453.00 |
HF Exceptional expenses on capital transactions | 152.00 | | | 152.00 |
HH Total exceptional expenses (VIII) | 152.00 | | | 152.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 183 301.00 | 438 030.00 | | 3 183 301.00 |
HK Income tax | 1 252 762.00 | 975 420.00 | | 1 252 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 061 255.00 | 3 991 641.00 | | 5 061 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 828 870.00 | 3 644 427.00 | | 1 828 870.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 232 385.00 | 347 214.00 | | 3 232 385.00 |
| |
| 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 | 26 895 369.00 | | 37 583.00 | 26 895 369.00 |
I3 DECREASES Total Financial Fixed Assets | | 552.00 | 2 980 295.00 | |
I4 DECREASES Grand Total | | 11 469 177.00 | 15 463 774.00 | |
IY DECREASES Total Tangible Fixed Assets | | 11 468 625.00 | 12 483 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 952 104.00 | | | 23 952 104.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 943 265.00 | | 37 583.00 | 2 943 265.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 952 048.00 | 57.00 | 11 468 625.00 | 23 952 048.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 952 048.00 | 57.00 | 11 468 625.00 | 23 952 048.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
02 aucun libellé | 3.00 | | | 3.00 |
06 aucun libellé | 1 963 467.00 | 17 984.00 | | 1 963 467.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 402 649.00 | | 146 649.00 | 402 649.00 |
6T Receivables | 3 814 740.00 | 439 200.00 | | 3 814 740.00 |
7B Total provisions for depreciation | 5 778 210.00 | 457 184.00 | | 5 778 210.00 |
7C Grand total | 6 180 859.00 | 457 184.00 | 146 649.00 | 6 180 859.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 439 200.00 | | |
UG - Financial | | 17 984.00 | | |
UJ - Exceptional | | | 146 649.00 | |
| |
| 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 | 99 265.00 | 99 265.00 | | 99 265.00 |
8E Income Taxes | 357 534.00 | 357 534.00 | | 357 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 471 635.00 | 1 471 635.00 | | 1 471 635.00 |
UL Receivables related to investments | 2 980 276.00 | 2 980 276.00 | | 2 980 276.00 |
UX Other trade receivables | 4 253 940.00 | 4 253 940.00 | | 4 253 940.00 |
VC Group and associates | 4 413 148.00 | 4 413 148.00 | | 4 413 148.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 620.00 | 1 620.00 | | 1 620.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 390 955.00 | 1 390 955.00 | | 1 390 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 038 319.00 | 13 038 319.00 | | 13 038 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 930 054.00 | 1 930 054.00 | | 1 930 054.00 |
