| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 129 247.00 | 129 247.00 | | 129 247.00 |
AN Land | 12 342.00 | | 12 342.00 | 12 342.00 |
AR Technical installations, industrial equipment and tools | 28 900.00 | 28 900.00 | | 28 900.00 |
AT Other tangible assets | 186 978.00 | 108 382.00 | 78 596.00 | 186 978.00 |
BH Other financial assets | 960.00 | | 960.00 | 960.00 |
BJ TOTAL (I) | 1 547 899.00 | 266 528.00 | 1 281 371.00 | 1 547 899.00 |
BX Customers and related accounts | 550 123.00 | | 550 123.00 | 550 123.00 |
CF Cash and cash equivalents | 649 341.00 | | 649 341.00 | 649 341.00 |
CH Prepaid expenses | 195 291.00 | | 195 291.00 | 195 291.00 |
CJ TOTAL (II) | 1 394 754.00 | | 1 394 754.00 | 1 394 754.00 |
CO Grand total (0 to V) | 2 942 653.00 | 266 528.00 | 2 676 125.00 | 2 942 653.00 |
CS Evaluated investments - equity method | 1 189 473.00 | | 1 189 473.00 | 1 189 473.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 193 000.00 | 193 000.00 | | 193 000.00 |
DD Legal reserve (1) | 19 300.00 | 19 300.00 | | 19 300.00 |
DG Other reserves | 163.00 | 1 188 253.00 | | 163.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 669 977.00 | 265 333.00 | | 1 669 977.00 |
DL TOTAL (I) | 1 882 440.00 | 1 665 886.00 | | 1 882 440.00 |
DU Loans and Debts from Credit Institutions (3) | 55 848.00 | 131 477.00 | | 55 848.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 734.00 | | |
DX Trade payables and related accounts | 575 491.00 | 497 622.00 | | 575 491.00 |
DY Tax and social security liabilities | 159 544.00 | 169 901.00 | | 159 544.00 |
DZ Fixed asset liabilities and related accounts | | 758.00 | | |
EA Other liabilities | 2 802.00 | 2 356.00 | | 2 802.00 |
EC TOTAL (IV) | 793 685.00 | 804 847.00 | | 793 685.00 |
EE Grand total (I to V) | 2 676 125.00 | 2 470 733.00 | | 2 676 125.00 |
EG Accrued income and payables due within one year | 793 685.00 | 748 999.00 | | 793 685.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 068 116.00 | |
FJ Net sales | | | 2 068 116.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 571.00 | |
FR Total operating income (I) | | | 2 080 687.00 | |
FW Other purchases and external expenses | | | 1 144 134.00 | |
FX Taxes, duties, and similar payments | | | 10 488.00 | |
FY Salaries and Wages | | | 376 256.00 | |
FZ Social Security Contributions | | | 161 139.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 698.00 | |
GE Other Expenses | | | 1 874.00 | |
GF Total Operating Expenses (II) | | | 1 734 590.00 | |
GG - OPERATING RESULT (I - II) | | | 346 098.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 670 680.00 | |
GP Total financial income (V) | | | 1 670 680.00 | |
GU Total financial expenses (VI) | | | 1 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 669 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 015 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 796.00 | 56 856.00 | | 6 796.00 |
HD Total exceptional income (VII) | 6 796.00 | 56 856.00 | | 6 796.00 |
HF Exceptional expenses on capital transactions | 234 821.00 | 19 608.00 | | 234 821.00 |
HH Total exceptional expenses (VIII) | 234 821.00 | 19 608.00 | | 234 821.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -228 025.00 | 37 248.00 | | -228 025.00 |
HK Income tax | 117 432.00 | 84 854.00 | | 117 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 758 163.00 | 2 037 532.00 | | 3 758 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 088 186.00 | 1 772 200.00 | | 2 088 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 669 977.00 | 265 333.00 | | 1 669 977.00 |
| |
| 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 | 1 582 095.00 | | 80 003.00 | 1 582 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 202 533.00 | |
I4 DECREASES Grand Total | | 106 178.00 | 1 555 919.00 | |
IO DECREASES Total including other intangible assets | | | 134 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | 106 178.00 | 219 122.00 | |
KD ACQUISITIONS Total including other intangible assets | 134 264.00 | | | 134 264.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 245 297.00 | | 80 003.00 | 245 297.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 202 533.00 | | | 1 202 533.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 275 954.00 | 43 503.00 | 86 570.00 | 275 954.00 |
PE DEPRECIATION Total including other intangible assets | 134 264.00 | | | 134 264.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 141 690.00 | 43 503.00 | 86 570.00 | 141 690.00 |
| |
| 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 | 497 622.00 | 497 622.00 | | 497 622.00 |
8C Staff and Related Accounts | 43 397.00 | 43 397.00 | | 43 397.00 |
8D Social Security and Other Social Organizations | 31 723.00 | 31 723.00 | | 31 723.00 |
8E Income Taxes | 17 937.00 | 17 937.00 | | 17 937.00 |
8J Fixed Asset Liabilities and Related Accounts | 758.00 | 758.00 | | 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 356.00 | 2 356.00 | | 2 356.00 |
UT Other financial assets | 12 960.00 | | 12 960.00 | 12 960.00 |
UX Other trade receivables | 418 049.00 | 418 049.00 | | 418 049.00 |
VB VAT | 66 891.00 | 66 891.00 | | 66 891.00 |
VC Group and associates | 300 303.00 | 300 303.00 | | 300 303.00 |
VH Loans with a maturity of more than one year at origin | 131 477.00 | 75 629.00 | 55 848.00 | 131 477.00 |
VI Group and Associates | 2 734.00 | 2 734.00 | | 2 734.00 |
VK Loans repaid during the year | 83 727.00 | | | 83 727.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 416.00 | 29 416.00 | | 29 416.00 |
VS Prepaid expenses | 190 449.00 | 190 449.00 | | 190 449.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 988 652.00 | 975 692.00 | 12 960.00 | 988 652.00 |
VW VAT | 47 429.00 | 47 429.00 | | 47 429.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 804 847.00 | 748 999.00 | 55 848.00 | 804 847.00 |
