| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 636 954.00 | 636 954.00 | | 636 954.00 |
AR Technical installations, industrial equipment and tools | 22 557.00 | 22 557.00 | | 22 557.00 |
AT Other tangible assets | 524 431.00 | 524 431.00 | | 524 431.00 |
BF Loans | 9 326.00 | | 9 326.00 | 9 326.00 |
BJ TOTAL (I) | 23 049 592.00 | 9 492 318.00 | 13 557 275.00 | 23 049 592.00 |
BX Customers and related accounts | 88 528.00 | | 88 528.00 | 88 528.00 |
BZ Other receivables | 35 885 486.00 | 19 496 424.00 | 16 389 062.00 | 35 885 486.00 |
CF Cash and cash equivalents | 255 984.00 | | 255 984.00 | 255 984.00 |
CH Prepaid expenses | 347 894.00 | | 347 894.00 | 347 894.00 |
CJ TOTAL (II) | 36 577 892.00 | 19 496 424.00 | 17 081 468.00 | 36 577 892.00 |
CO Grand total (0 to V) | 59 627 485.00 | 28 988 742.00 | 30 638 743.00 | 59 627 485.00 |
CU Other investments | 21 856 324.00 | 8 308 376.00 | 13 547 948.00 | 21 856 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 400 000.00 | 2 400 000.00 | | 2 400 000.00 |
DD Legal reserve (1) | 240 000.00 | 240 000.00 | | 240 000.00 |
DG Other reserves | 986 813.00 | 986 813.00 | | 986 813.00 |
DH Retained earnings | 10 682 716.00 | | | 10 682 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 629 802.00 | 10 682 716.00 | | 4 629 802.00 |
DL TOTAL (I) | 18 939 331.00 | 14 309 529.00 | | 18 939 331.00 |
DP Provisions for Risks | 121 000.00 | 1 752 000.00 | | 121 000.00 |
DR TOTAL (IV) | 121 000.00 | 1 752 000.00 | | 121 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 18 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 8 006 839.00 | 9 723 658.00 | | 8 006 839.00 |
DX Trade payables and related accounts | 125 591.00 | 817 161.00 | | 125 591.00 |
DY Tax and social security liabilities | 415 053.00 | 955 591.00 | | 415 053.00 |
EA Other liabilities | 3 029 120.00 | 5 740 270.00 | | 3 029 120.00 |
EB Prepaid income (2) | 1 810.00 | | | 1 810.00 |
EC TOTAL (IV) | 11 578 412.00 | 17 254 680.00 | | 11 578 412.00 |
EE Grand total (I to V) | 30 638 743.00 | 33 316 209.00 | | 30 638 743.00 |
EI Including equity loans | 8 006 839.00 | | | 8 006 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 985 816.00 | | 5 985 816.00 | 5 985 816.00 |
FJ Net sales | 5 985 816.00 | | 5 985 816.00 | 5 985 816.00 |
FR Total operating income (I) | | | 5 985 816.00 | |
FW Other purchases and external expenses | | | 1 615 059.00 | |
FX Taxes, duties, and similar payments | | | 221 319.00 | |
GE Other Expenses | | | 4 924.00 | |
GF Total Operating Expenses (II) | | | 1 841 303.00 | |
GG - OPERATING RESULT (I - II) | | | 4 144 513.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 338 946.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 631 000.00 | |
GP Total financial income (V) | | | 1 969 946.00 | |
GQ Financial allocations to depreciation and provisions | | | 129 529.00 | |
GR Interest and similar expenses | | | 170 206.00 | |
GU Total financial expenses (VI) | | | 299 735.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 670 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 814 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 14 292.00 | | |
HD Total exceptional income (VII) | | 14 292.00 | | |
HF Exceptional expenses on capital transactions | | 22 867.00 | | |
HH Total exceptional expenses (VIII) | | 22 867.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8 575.00 | | |
HK Income tax | 1 184 922.00 | 846 589.00 | | 1 184 922.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 955 761.00 | 14 889 629.00 | | 7 955 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 325 960.00 | 4 206 913.00 | | 3 325 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 629 802.00 | 10 682 716.00 | | 4 629 802.00 |
| |
| 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 | 23 054 001.00 | | | 23 054 001.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 409.00 | 21 865 650.00 | |
I4 DECREASES Grand Total | | 4 409.00 | 23 049 592.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 183 942.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 183 942.00 | | | 1 183 942.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 870 059.00 | | | 21 870 059.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 183 942.00 | | | 1 183 942.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 183 942.00 | | | 1 183 942.00 |
| |
| 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 | 1 752 000.00 | | 1 631 000.00 | 1 752 000.00 |
6X Other provisions for depreciation | 19 366 895.00 | 129 529.00 | | 19 366 895.00 |
7B Total provisions for depreciation | 27 675 271.00 | 129 529.00 | | 27 675 271.00 |
7C Grand total | 29 427 271.00 | 129 529.00 | 1 631 000.00 | 29 427 271.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 129 529.00 | 1 631 000.00 | |
| |
| 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 | 8 006 839.00 | 1 631 839.00 | 6 000 000.00 | 8 006 839.00 |
8B Suppliers and Related Accounts | 125 591.00 | 125 591.00 | | 125 591.00 |
8E Income Taxes | 338 330.00 | 338 330.00 | | 338 330.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 817.00 | 10 817.00 | | 10 817.00 |
8L Deferred income | 1 810.00 | 1 810.00 | | 1 810.00 |
UP Loans | 9 326.00 | 9 326.00 | | 9 326.00 |
UX Other trade receivables | 88 528.00 | 88 528.00 | | 88 528.00 |
VC Group and associates | 35 885 486.00 | 35 885 486.00 | | 35 885 486.00 |
VI Group and Associates | 3 018 303.00 | 3 018 303.00 | | 3 018 303.00 |
VQ Other Taxes, Duties, and Similar Debts | 76 723.00 | 76 723.00 | | 76 723.00 |
VS Prepaid expenses | 347 894.00 | 347 894.00 | | 347 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 331 235.00 | 36 331 235.00 | | 36 331 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 578 412.00 | 5 203 412.00 | 6 000 000.00 | 11 578 412.00 |
