| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 277 777.00 | 46 233.00 | 231 544.00 | 277 777.00 |
AN Land | 1 087 128.00 | 78 109.00 | 1 009 019.00 | 1 087 128.00 |
AP Buildings | 14 646 241.00 | 11 050 580.00 | 3 595 660.00 | 14 646 241.00 |
AT Other tangible assets | 2 348 527.00 | 1 743 511.00 | 605 015.00 | 2 348 527.00 |
AV Fixed assets in progress | 564 157.00 | | 564 157.00 | 564 157.00 |
BH Other financial assets | 3 800.00 | | 3 800.00 | 3 800.00 |
BJ TOTAL (I) | 174 296 113.00 | 12 918 434.00 | 161 377 680.00 | 174 296 113.00 |
BX Customers and related accounts | 2 550 155.00 | | 2 550 155.00 | 2 550 155.00 |
BZ Other receivables | 169 651.00 | | 169 651.00 | 169 651.00 |
CF Cash and cash equivalents | 13 613.00 | | 13 613.00 | 13 613.00 |
CH Prepaid expenses | 265.00 | | 265.00 | 265.00 |
CJ TOTAL (II) | 2 733 684.00 | | 2 733 684.00 | 2 733 684.00 |
CO Grand total (0 to V) | 177 029 797.00 | 12 918 434.00 | 164 111 363.00 | 177 029 797.00 |
CU Other investments | 155 368 484.00 | | 155 368 484.00 | 155 368 484.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 692 850.00 | 24 692 850.00 | | 24 692 850.00 |
DB Share, merger, contribution premiums, etc. | 15 186 714.00 | 15 186 714.00 | | 15 186 714.00 |
DC Revaluation differences | 185 999.00 | 185 999.00 | | 185 999.00 |
DD Legal reserve (1) | 2 469 285.00 | 2 469 285.00 | | 2 469 285.00 |
DH Retained earnings | 19 862 471.00 | 19 182 651.00 | | 19 862 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 297 784.00 | 679 821.00 | | 297 784.00 |
DL TOTAL (I) | 62 695 103.00 | 62 397 319.00 | | 62 695 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 622 162.00 | 97 463 049.00 | | 100 622 162.00 |
DX Trade payables and related accounts | 789 206.00 | 586 290.00 | | 789 206.00 |
DY Tax and social security liabilities | 4 762.00 | 268 670.00 | | 4 762.00 |
DZ Fixed asset liabilities and related accounts | | 3 000 000.00 | | |
EA Other liabilities | 131.00 | 131.00 | | 131.00 |
EC TOTAL (IV) | 101 416 261.00 | 101 318 140.00 | | 101 416 261.00 |
EE Grand total (I to V) | 164 111 363.00 | 163 715 459.00 | | 164 111 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 978 410.00 | | 2 978 410.00 | 2 978 410.00 |
FJ Net sales | 2 978 410.00 | | 2 978 410.00 | 2 978 410.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 255.00 | |
FQ Other income | | | 1 204 083.00 | |
FR Total operating income (I) | | | 4 201 747.00 | |
FW Other purchases and external expenses | | | 1 661 033.00 | |
FX Taxes, duties, and similar payments | | | 203 290.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 842 866.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 2 707 191.00 | |
GG - OPERATING RESULT (I - II) | | | 1 494 556.00 | |
GH Attributed profit or transferred loss (III) | | | 32.00 | |
GR Interest and similar expenses | | | 1 591 210.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 1 591 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 591 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -96 622.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 620 000.00 | 1 710 000.00 | | 620 000.00 |
HD Total exceptional income (VII) | 620 000.00 | 1 710 000.00 | | 620 000.00 |
HE Exceptional expenses on management operations | 115 797.00 | 186 706.00 | | 115 797.00 |
HF Exceptional expenses on capital transactions | 23 497.00 | 678 821.00 | | 23 497.00 |
HH Total exceptional expenses (VIII) | 139 293.00 | 865 527.00 | | 139 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 480 707.00 | 844 473.00 | | 480 707.00 |
HK Income tax | 86 301.00 | 235 996.00 | | 86 301.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 821 779.00 | 5 447 789.00 | | 4 821 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 523 995.00 | 4 767 968.00 | | 4 523 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 297 784.00 | 679 821.00 | | 297 784.00 |
| |
| 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 | 173 690 533.00 | | 814 110.00 | 173 690 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 155 372 284.00 | |
I4 DECREASES Grand Total | | 208 530.00 | 174 296 113.00 | |
IO DECREASES Total including other intangible assets | | | 277 777.00 | |
IY DECREASES Total Tangible Fixed Assets | | 208 530.00 | 18 646 052.00 | |
KD ACQUISITIONS Total including other intangible assets | 277 777.00 | | | 277 777.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 040 471.00 | | 814 110.00 | 18 040 471.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 155 372 284.00 | | | 155 372 284.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 260 601.00 | 842 866.00 | 185 033.00 | 12 260 601.00 |
PE DEPRECIATION Total including other intangible assets | 46 233.00 | | | 46 233.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 214 367.00 | 842 866.00 | 185 033.00 | 12 214 367.00 |
| |
| 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 | 69 999 767.00 | 242 429.00 | 238 813.00 | 69 999 767.00 |
8B Suppliers and Related Accounts | 789 206.00 | 789 206.00 | | 789 206.00 |
8K Other liabilities (including liabilities related to repo transactions) | 131.00 | | 131.00 | 131.00 |
UT Other financial assets | 3 800.00 | 3 800.00 | | 3 800.00 |
UX Other trade receivables | 2 550 155.00 | 2 550 155.00 | | 2 550 155.00 |
VB VAT | 24 007.00 | 24 007.00 | | 24 007.00 |
VI Group and Associates | 30 622 396.00 | 30 622 396.00 | | 30 622 396.00 |
VM Income taxes | 137 051.00 | 137 051.00 | | 137 051.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 762.00 | 4 762.00 | | 4 762.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 593.00 | 8 593.00 | | 8 593.00 |
VS Prepaid expenses | 265.00 | 265.00 | | 265.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 723 871.00 | 2 723 871.00 | | 2 723 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 416 261.00 | 31 658 793.00 | 238 944.00 | 101 416 261.00 |
