| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 349.00 | 5 349.00 | | 5 349.00 |
AN Land | 50 351.00 | 42 407.00 | 7 944.00 | 50 351.00 |
AT Other tangible assets | 32 537.00 | 9 395.00 | 23 143.00 | 32 537.00 |
BD Other fixed assets | 277 163.00 | | 277 163.00 | 277 163.00 |
BF Loans | 70 000.00 | 70 000.00 | | 70 000.00 |
BJ TOTAL (I) | 2 848 584.00 | 356 516.00 | 2 492 068.00 | 2 848 584.00 |
BV Advances and down payments on orders | 494.00 | | 494.00 | 494.00 |
BX Customers and related accounts | 50 047.00 | | 50 047.00 | 50 047.00 |
BZ Other receivables | 5 511 961.00 | | 5 511 961.00 | 5 511 961.00 |
CD Marketable securities | 2 388 794.00 | 347 540.00 | 2 041 254.00 | 2 388 794.00 |
CF Cash and cash equivalents | 1 287 182.00 | | 1 287 182.00 | 1 287 182.00 |
CH Prepaid expenses | 3 557.00 | | 3 557.00 | 3 557.00 |
CJ TOTAL (II) | 9 242 036.00 | 347 540.00 | 8 894 495.00 | 9 242 036.00 |
CO Grand total (0 to V) | 12 090 619.00 | 704 056.00 | 11 386 563.00 | 12 090 619.00 |
CU Other investments | 2 413 183.00 | 229 365.00 | 2 183 818.00 | 2 413 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 347 889.00 | 1 347 889.00 | | 1 347 889.00 |
DB Share, merger, contribution premiums, etc. | 235 616.00 | 235 616.00 | | 235 616.00 |
DD Legal reserve (1) | 134 789.00 | 134 789.00 | | 134 789.00 |
DG Other reserves | 3 215.00 | 3 215.00 | | 3 215.00 |
DH Retained earnings | 7 818 961.00 | 8 311 247.00 | | 7 818 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 852 690.00 | -454 429.00 | | 852 690.00 |
DL TOTAL (I) | 10 393 161.00 | 9 578 328.00 | | 10 393 161.00 |
DQ Provisions for Expenses | 274 769.00 | 274 769.00 | | 274 769.00 |
DR TOTAL (IV) | 274 769.00 | 274 769.00 | | 274 769.00 |
DU Loans and Debts from Credit Institutions (3) | 472 228.00 | 474 395.00 | | 472 228.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 694.00 | 135 649.00 | | 115 694.00 |
DX Trade payables and related accounts | 8 687.00 | 8 217.00 | | 8 687.00 |
DY Tax and social security liabilities | 122 025.00 | 10 138.00 | | 122 025.00 |
EC TOTAL (IV) | 718 633.00 | 628 400.00 | | 718 633.00 |
EE Grand total (I to V) | 11 386 563.00 | 10 481 497.00 | | 11 386 563.00 |
EG Accrued income and payables due within one year | 246 406.00 | 156 172.00 | | 246 406.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 167.00 | | | 2 167.00 |
EI Including equity loans | 115 694.00 | | | 115 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 759.00 | | 18 759.00 | 18 759.00 |
FJ Net sales | 18 759.00 | | 18 759.00 | 18 759.00 |
FQ Other income | | | 92.00 | |
FR Total operating income (I) | | | 18 851.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 122 395.00 | |
FX Taxes, duties, and similar payments | | | 2 924.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 936.00 | |
GF Total Operating Expenses (II) | | | 131 254.00 | |
GG - OPERATING RESULT (I - II) | | | -112 403.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 315 774.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 42 670.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 365 683.00 | |
GO Net income from sales of marketable securities | | | 53 361.00 | |
GP Total financial income (V) | | | 1 777 487.00 | |
GQ Financial allocations to depreciation and provisions | | | 467 540.00 | |
GR Interest and similar expenses | | | 10 841.00 | |
GU Total financial expenses (VI) | | | 478 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 299 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 186 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 207.00 | 72.00 | | 1 207.00 |
HB Exceptional income from capital transactions | 2 051 461.00 | | | 2 051 461.00 |
HD Total exceptional income (VII) | 2 052 667.00 | 72.00 | | 2 052 667.00 |
HE Exceptional expenses on management operations | 1 202 121.00 | 2 257 759.00 | | 1 202 121.00 |
HF Exceptional expenses on capital transactions | 1 086 097.00 | 435 000.00 | | 1 086 097.00 |
HH Total exceptional expenses (VIII) | 2 288 217.00 | 2 692 759.00 | | 2 288 217.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -235 550.00 | -2 692 687.00 | | -235 550.00 |
HK Income tax | 98 463.00 | -5 167.00 | | 98 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 849 005.00 | 3 520 737.00 | | 3 849 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 996 315.00 | 3 975 166.00 | | 2 996 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 852 690.00 | -454 429.00 | | 852 690.00 |
| |
| 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 | 3 714 637.00 | | 386 459.00 | 3 714 637.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 251 763.00 | 2 760 346.00 | |
I4 DECREASES Grand Total | | 1 252 512.00 | 2 848 584.00 | |
IO DECREASES Total including other intangible assets | | | 5 349.00 | |
IY DECREASES Total Tangible Fixed Assets | | 749.00 | 82 889.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 349.00 | | | 5 349.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 079.00 | | 23 559.00 | 60 079.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 649 209.00 | | 362 900.00 | 3 649 209.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 964.00 | 5 936.00 | 749.00 | 51 964.00 |
PE DEPRECIATION Total including other intangible assets | 5 349.00 | | | 5 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 615.00 | 5 936.00 | 749.00 | 46 615.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 70 000.00 | | | 70 000.00 |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 274 769.00 | | | 274 769.00 |
6X Other provisions for depreciation | 1 365 683.00 | 347 540.00 | 1 365 683.00 | 1 365 683.00 |
7B Total provisions for depreciation | 1 545 048.00 | 467 540.00 | 1 365 683.00 | 1 545 048.00 |
7C Grand total | 1 819 817.00 | 467 540.00 | 1 365 683.00 | 1 819 817.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 467 540.00 | 1 365 683.00 | |
| |
| 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 | 8 687.00 | 8 687.00 | | 8 687.00 |
8E Income Taxes | 111 457.00 | 111 457.00 | | 111 457.00 |
UP Loans | 70 000.00 | 70 000.00 | | 70 000.00 |
UX Other trade receivables | 50 047.00 | 50 047.00 | | 50 047.00 |
VB VAT | 2 181.00 | 2 181.00 | | 2 181.00 |
VC Group and associates | 5 228 100.00 | 5 228 100.00 | | 5 228 100.00 |
VH Loans with a maturity of more than one year at origin | 472 228.00 | | 472 228.00 | 472 228.00 |
VI Group and Associates | 115 694.00 | 115 694.00 | | 115 694.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 003.00 | 2 003.00 | | 2 003.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 281 680.00 | 281 680.00 | | 281 680.00 |
VS Prepaid expenses | 3 557.00 | 3 557.00 | | 3 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 635 565.00 | 5 635 565.00 | | 5 635 565.00 |
VW VAT | 8 565.00 | 8 565.00 | | 8 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 718 633.00 | 246 406.00 | 472 228.00 | 718 633.00 |
