| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 495 278.00 | 495 278.00 | | 495 278.00 |
AF Concessions, Patents and Similar Rights | 2 349 293.00 | 1 469 203.00 | 880 091.00 | 2 349 293.00 |
AJ Other Intangible Assets | 5 565 438.00 | 332 568.00 | 5 232 871.00 | 5 565 438.00 |
AP Buildings | 16 984 667.00 | 2 895 659.00 | 14 089 007.00 | 16 984 667.00 |
AR Technical installations, industrial equipment and tools | 6 876 899.00 | 6 546 519.00 | 330 380.00 | 6 876 899.00 |
AT Other tangible assets | 143 302.00 | 143 302.00 | | 143 302.00 |
BJ TOTAL (I) | 32 414 878.00 | 11 882 529.00 | 20 532 349.00 | 32 414 878.00 |
BX Customers and related accounts | 4 674 656.00 | | 4 674 656.00 | 4 674 656.00 |
BZ Other receivables | 5 162 114.00 | | 5 162 114.00 | 5 162 114.00 |
CF Cash and cash equivalents | 5 076 231.00 | | 5 076 231.00 | 5 076 231.00 |
CH Prepaid expenses | 17 663.00 | | 17 663.00 | 17 663.00 |
CJ TOTAL (II) | 14 930 664.00 | | 14 930 664.00 | 14 930 664.00 |
CO Grand total (0 to V) | 47 669 761.00 | 11 882 529.00 | 35 787 232.00 | 47 669 761.00 |
CW Deferred expenses or loan issuance costs | 324 219.00 | | 324 219.00 | 324 219.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 963 150.00 | 5 963 150.00 | | 5 963 150.00 |
DD Legal reserve (1) | 359 442.00 | 359 442.00 | | 359 442.00 |
DH Retained earnings | -763 664.00 | -1 703 793.00 | | -763 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 066 606.00 | 940 129.00 | | 2 066 606.00 |
DK Regulated provisions | 1 045 044.00 | 583 251.00 | | 1 045 044.00 |
DL TOTAL (I) | 8 670 577.00 | 6 142 179.00 | | 8 670 577.00 |
DU Loans and Debts from Credit Institutions (3) | 25 972 784.00 | 26 234 815.00 | | 25 972 784.00 |
DX Trade payables and related accounts | 72 396.00 | 56 047.00 | | 72 396.00 |
DY Tax and social security liabilities | 1 046 000.00 | 488 811.00 | | 1 046 000.00 |
EA Other liabilities | 25 474.00 | 25 474.00 | | 25 474.00 |
EC TOTAL (IV) | 27 116 654.00 | 26 805 147.00 | | 27 116 654.00 |
EE Grand total (I to V) | 35 787 232.00 | 32 947 325.00 | | 35 787 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 194 062.00 | | 5 194 062.00 | 5 194 062.00 |
FJ Net sales | 5 194 062.00 | | 5 194 062.00 | 5 194 062.00 |
FR Total operating income (I) | | | 5 194 062.00 | |
FW Other purchases and external expenses | | | 116 465.00 | |
FX Taxes, duties, and similar payments | | | 516 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 504 438.00 | |
GF Total Operating Expenses (II) | | | 2 137 855.00 | |
GG - OPERATING RESULT (I - II) | | | 3 056 207.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 898.00 | |
GP Total financial income (V) | | | 72 898.00 | |
GR Interest and similar expenses | | | 437 795.00 | |
GU Total financial expenses (VI) | | | 437 795.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -364 897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 691 310.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 461 793.00 | 461 793.00 | | 461 793.00 |
HH Total exceptional expenses (VIII) | 461 793.00 | 461 793.00 | | 461 793.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -461 793.00 | -461 793.00 | | -461 793.00 |
HK Income tax | 162 911.00 | -213 455.00 | | 162 911.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 266 960.00 | 3 820 284.00 | | 5 266 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 200 355.00 | 2 880 155.00 | | 3 200 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 066 606.00 | 940 129.00 | | 2 066 606.00 |
| |
| 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 | 32 414 878.00 | | | 32 414 878.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 495 278.00 | | | 495 278.00 |
I4 DECREASES Grand Total | | | 32 414 878.00 | |
IN DECREASES Start-up, development, or research expenses | | | 495 278.00 | |
IO DECREASES Total including other intangible assets | | | 7 914 732.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 004 868.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 914 732.00 | | | 7 914 732.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 004 868.00 | | | 24 004 868.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 496 347.00 | 1 386 182.00 | | 10 496 347.00 |
CY DEPRECIATION Start-up, development, or research expenses | 495 278.00 | | | 495 278.00 |
PE DEPRECIATION Total including other intangible assets | 1 608 561.00 | 193 209.00 | | 1 608 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 392 508.00 | 1 192 973.00 | | 8 392 508.00 |
| |
| 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 | 72 396.00 | 72 396.00 | | 72 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 474.00 | 25 474.00 | | 25 474.00 |
UX Other trade receivables | 4 674 656.00 | 4 674 656.00 | | 4 674 656.00 |
VB VAT | 38 672.00 | 38 672.00 | | 38 672.00 |
VC Group and associates | 5 123 442.00 | 5 123 442.00 | | 5 123 442.00 |
VH Loans with a maturity of more than one year at origin | 25 972 784.00 | 61 216.00 | 25 911 568.00 | 25 972 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 301.00 | 1 301.00 | | 1 301.00 |
VS Prepaid expenses | 17 663.00 | 17 663.00 | | 17 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 854 433.00 | 9 854 433.00 | | 9 854 433.00 |
VW VAT | 1 044 699.00 | 1 044 699.00 | | 1 044 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 116 654.00 | 1 205 086.00 | 25 911 568.00 | 27 116 654.00 |
