| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 420.00 | 4 769.00 | 2 651.00 | 7 420.00 |
AJ Other Intangible Assets | 677 333.00 | | 677 333.00 | 677 333.00 |
AN Land | 278 576.00 | 120 657.00 | 157 919.00 | 278 576.00 |
AP Buildings | 521 718.00 | 501 726.00 | 19 992.00 | 521 718.00 |
BB Receivables related to investments | 1 178.00 | | 1 178.00 | 1 178.00 |
BJ TOTAL (I) | 2 283 375.00 | 627 151.00 | 1 656 224.00 | 2 283 375.00 |
BV Advances and down payments on orders | 26 277.00 | | 26 277.00 | 26 277.00 |
BZ Other receivables | 185 964.00 | | 185 964.00 | 185 964.00 |
CF Cash and cash equivalents | 433 072.00 | | 433 072.00 | 433 072.00 |
CH Prepaid expenses | 963.00 | | 963.00 | 963.00 |
CJ TOTAL (II) | 646 276.00 | | 646 276.00 | 646 276.00 |
CO Grand total (0 to V) | 2 929 651.00 | 627 151.00 | 2 302 500.00 | 2 929 651.00 |
CP Shares due in less than one year | 1 178.00 | | | 1 178.00 |
CU Other investments | 797 151.00 | | 797 151.00 | 797 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 900.00 | 130 900.00 | | 130 900.00 |
DD Legal reserve (1) | 13 090.00 | | | 13 090.00 |
DG Other reserves | 87 716.00 | | | 87 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 246 175.00 | 138 886.00 | | 246 175.00 |
DL TOTAL (I) | 477 881.00 | 269 786.00 | | 477 881.00 |
DU Loans and Debts from Credit Institutions (3) | 1 735 999.00 | 1 871 128.00 | | 1 735 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 186.00 | 11 216.00 | | 6 186.00 |
DX Trade payables and related accounts | 32 415.00 | 25 410.00 | | 32 415.00 |
DY Tax and social security liabilities | 50 020.00 | 60 772.00 | | 50 020.00 |
EC TOTAL (IV) | 1 824 618.00 | 1 968 526.00 | | 1 824 618.00 |
EE Grand total (I to V) | 2 302 500.00 | 2 238 312.00 | | 2 302 500.00 |
EG Accrued income and payables due within one year | 273 459.00 | 279 373.00 | | 273 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 383 817.00 | 78 000.00 | 461 817.00 | 383 817.00 |
FJ Net sales | 383 817.00 | 78 000.00 | 461 817.00 | 383 817.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 482.00 | |
FQ Other income | | | 177.00 | |
FR Total operating income (I) | | | 462 475.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 35 053.00 | |
FX Taxes, duties, and similar payments | | | 12 971.00 | |
FY Salaries and Wages | | | 83 577.00 | |
FZ Social Security Contributions | | | 52 720.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 533.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 196 857.00 | |
GG - OPERATING RESULT (I - II) | | | 265 619.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 544.00 | |
GP Total financial income (V) | | | 544.00 | |
GR Interest and similar expenses | | | 21 009.00 | |
GU Total financial expenses (VI) | | | 21 009.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 245 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 482.00 | | | 482.00 |
A2 TOTAL ASSETS | 2 452.00 | 24 663.00 | | 2 452.00 |
HA Exceptional income from management transactions | 793.00 | 1 741.00 | | 793.00 |
HD Total exceptional income (VII) | 793.00 | 1 741.00 | | 793.00 |
HE Exceptional expenses on management operations | 229.00 | 126.00 | | 229.00 |
HH Total exceptional expenses (VIII) | 229.00 | 126.00 | | 229.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 564.00 | 1 615.00 | | 564.00 |
HK Income tax | -458.00 | -458.00 | | -458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 463 812.00 | 424 239.00 | | 463 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 636.00 | 285 353.00 | | 217 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 246 175.00 | 138 886.00 | | 246 175.00 |
| |
| 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 | 2 283 375.00 | | | 2 283 375.00 |
I3 DECREASES Total Financial Fixed Assets | | | 798 329.00 | |
I4 DECREASES Grand Total | | | 2 283 375.00 | |
IO DECREASES Total including other intangible assets | | | 684 753.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 800 294.00 | |
KD ACQUISITIONS Total including other intangible assets | 684 753.00 | | | 684 753.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 800 294.00 | | | 800 294.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 798 329.00 | | | 798 329.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 614 619.00 | 12 533.00 | | 614 619.00 |
PE DEPRECIATION Total including other intangible assets | 3 708.00 | 1 060.00 | | 3 708.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 610 911.00 | 11 472.00 | | 610 911.00 |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
8B Suppliers and Related Accounts | 32 415.00 | 32 415.00 | | 32 415.00 |
8D Social Security and Other Social Organizations | 26 794.00 | 26 794.00 | | 26 794.00 |
UL Receivables related to investments | 1 178.00 | 1 178.00 | | 1 178.00 |
UY Staff and related accounts | 3 288.00 | 3 288.00 | | 3 288.00 |
VB VAT | 5 137.00 | 5 137.00 | | 5 137.00 |
VC Group and associates | 154 680.00 | 154 680.00 | | 154 680.00 |
VG Loans with a maturity of up to one year at origin | 1 839.00 | 1 839.00 | | 1 839.00 |
VH Loans with a maturity of more than one year at origin | 1 734 160.00 | 183 001.00 | 759 074.00 | 1 734 160.00 |
VI Group and Associates | 186.00 | 186.00 | | 186.00 |
VK Loans repaid during the year | 142 575.00 | | | 142 575.00 |
VM Income taxes | 458.00 | 458.00 | | 458.00 |
VQ Other Taxes, Duties, and Similar Debts | 542.00 | 542.00 | | 542.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 400.00 | 22 400.00 | | 22 400.00 |
VS Prepaid expenses | 963.00 | 963.00 | | 963.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 188 105.00 | 188 105.00 | | 188 105.00 |
VW VAT | 22 684.00 | 22 684.00 | | 22 684.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 824 618.00 | 273 459.00 | 759 074.00 | 1 824 618.00 |
| |
| 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 | 12 971.00 | 40 309.00 | | 12 971.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 220.00 | 20 896.00 | | 10 220.00 |
ST Other accounts | 21 412.00 | 25 726.00 | | 21 412.00 |
XQ Rental, rental and co-ownership charges | 3 420.00 | 3 420.00 | | 3 420.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 971.00 | 40 309.00 | | 12 971.00 |
YY Amount of VAT collected | 92 364.00 | 84 467.00 | | 92 364.00 |
YZ Total deductible VAT on goods and services | 8 869.00 | 5 245.00 | | 8 869.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 053.00 | 50 042.00 | | 35 053.00 |
