| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 16 953.00 | |
AP Buildings | | | 29 214.00 | |
AV Fixed assets in progress | | | | |
BH Other financial assets | | | 520.00 | |
BJ TOTAL (I) | | | 47 106.00 | |
BX Customers and related accounts | | | 5 900.00 | |
BZ Other receivables | | | 231 773.00 | |
CD Marketable securities | | | 1 451 692.00 | |
CF Cash and cash equivalents | | | 281 470.00 | |
CJ TOTAL (II) | | | 1 970 835.00 | |
CO Grand total (0 to V) | | | 2 017 942.00 | |
CS Evaluated investments - equity method | | | 419.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 250.00 | 65 250.00 | | 65 250.00 |
DD Legal reserve (1) | 8 232.00 | 8 232.00 | | 8 232.00 |
DF Regulated reserves (1) | 668 172.00 | 668 172.00 | | 668 172.00 |
DG Other reserves | 1 024 543.00 | 1 003 821.00 | | 1 024 543.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 953.00 | 20 722.00 | | 18 953.00 |
DL TOTAL (I) | 1 785 150.00 | 1 766 197.00 | | 1 785 150.00 |
DP Provisions for Risks | 96 000.00 | 96 000.00 | | 96 000.00 |
DR TOTAL (IV) | 96 000.00 | 96 000.00 | | 96 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 650.00 | 118 133.00 | | 107 650.00 |
DX Trade payables and related accounts | 4 423.00 | 16 184.00 | | 4 423.00 |
DY Tax and social security liabilities | 24 718.00 | 26 032.00 | | 24 718.00 |
EC TOTAL (IV) | 136 791.00 | 160 349.00 | | 136 791.00 |
EE Grand total (I to V) | 2 017 942.00 | 2 022 546.00 | | 2 017 942.00 |
EG Accrued income and payables due within one year | 136 791.00 | 160 349.00 | | 136 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 138 990.00 | |
FJ Net sales | | | 138 990.00 | |
FQ Other income | | | 1 451.00 | |
FR Total operating income (I) | | | 140 441.00 | |
FW Other purchases and external expenses | | | 50 632.00 | |
FX Taxes, duties, and similar payments | | | 11 703.00 | |
FY Salaries and Wages | | | 23 362.00 | |
FZ Social Security Contributions | | | 4 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 776.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 24 564.00 | |
GF Total Operating Expenses (II) | | | 118 942.00 | |
GG - OPERATING RESULT (I - II) | | | 21 499.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 882.00 | 679.00 | | 882.00 |
HC Reversals of provisions and transfers of expenses | 11 475.00 | | | 11 475.00 |
HD Total exceptional income (VII) | 12 357.00 | 679.00 | | 12 357.00 |
HE Exceptional expenses on management operations | | 300.00 | | |
HG Exceptional depreciation and provisions | 11 475.00 | | | 11 475.00 |
HH Total exceptional expenses (VIII) | 11 475.00 | 300.00 | | 11 475.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 882.00 | 379.00 | | 882.00 |
HK Income tax | 3 428.00 | 3 794.00 | | 3 428.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 798.00 | 143 008.00 | | 152 798.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 845.00 | 122 286.00 | | 133 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 953.00 | 20 722.00 | | 18 953.00 |
| |
| 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 | 189 103.00 | | 29 474.00 | 189 103.00 |
I3 DECREASES Total Financial Fixed Assets | | | 939.00 | |
I4 DECREASES Grand Total | 29 474.00 | 11 475.00 | 177 628.00 | 29 474.00 |
IO DECREASES Total including other intangible assets | | | 179.00 | |
IY DECREASES Total Tangible Fixed Assets | 29 474.00 | 11 475.00 | 176 509.00 | 29 474.00 |
KD ACQUISITIONS Total including other intangible assets | 179.00 | | | 179.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 187 985.00 | | 29 474.00 | 187 985.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 939.00 | | | 939.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 29 474.00 | | | 29 474.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 126 745.00 | 15 252.00 | 11 475.00 | 126 745.00 |
PE DEPRECIATION Total including other intangible assets | 179.00 | | | 179.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 126 566.00 | 15 252.00 | 11 475.00 | 126 566.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 96 000.00 | | | 96 000.00 |
6E on fixed assets – tangible | 11 475.00 | | 11 475.00 | 11 475.00 |
6T Receivables | 5 337.00 | | | 5 337.00 |
6X Other provisions for depreciation | 4 450.00 | 4 450.00 | | 4 450.00 |
7B Total provisions for depreciation | 21 262.00 | 4 450.00 | 11 475.00 | 21 262.00 |
7C Grand total | 117 262.00 | 4 450.00 | 11 475.00 | 117 262.00 |
UJ - Exceptional | | | 11 475.00 | |
| |
| 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 | 6 226.00 | 6 226.00 | | 6 226.00 |
8B Suppliers and Related Accounts | 4 423.00 | 4 423.00 | | 4 423.00 |
8C Staff and Related Accounts | 15 549.00 | 15 549.00 | | 15 549.00 |
8D Social Security and Other Social Organizations | 8 630.00 | 8 630.00 | | 8 630.00 |
UT Other financial assets | 520.00 | | 520.00 | 520.00 |
UX Other trade receivables | 4 833.00 | 4 833.00 | | 4 833.00 |
VA Doubtful or disputed receivables | 6 404.00 | 6 404.00 | | 6 404.00 |
VB VAT | 1 652.00 | 1 652.00 | | 1 652.00 |
VI Group and Associates | 101 424.00 | 101 424.00 | | 101 424.00 |
VM Income taxes | 366.00 | 366.00 | | 366.00 |
VQ Other Taxes, Duties, and Similar Debts | 540.00 | 540.00 | | 540.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 234 205.00 | 234 205.00 | | 234 205.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 980.00 | 247 460.00 | 520.00 | 247 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 791.00 | 136 791.00 | | 136 791.00 |
