| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 015.00 | 9 015.00 | | 9 015.00 |
AJ Other Intangible Assets | 920 000.00 | 470 000.00 | 451 000.00 | 920 000.00 |
AT Other tangible assets | 37 620.00 | 28 514.00 | 9 106.00 | 37 620.00 |
BH Other financial assets | 25 137.00 | | 25 137.00 | 25 137.00 |
BJ TOTAL (I) | 1 925 052.00 | 37 529.00 | 1 887 523.00 | 1 925 052.00 |
BT Goods | 5 998 000.00 | 195 000.00 | 5 803 000.00 | 5 998 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 7 365 000.00 | 59 000.00 | 7 306 000.00 | 7 365 000.00 |
BZ Other receivables | 2 006 789.00 | | 2 006 789.00 | 2 006 789.00 |
CD Marketable securities | 21 984 000.00 | 230 000.00 | 21 754 000.00 | 21 984 000.00 |
CF Cash and cash equivalents | 1 917 165.00 | | 1 917 165.00 | 1 917 165.00 |
CJ TOTAL (II) | 3 923 954.00 | | 3 923 954.00 | 3 923 954.00 |
CO Grand total (0 to V) | 5 849 006.00 | 37 529.00 | 5 811 477.00 | 5 849 006.00 |
CU Other investments | 1 853 280.00 | | 1 853 280.00 | 1 853 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 949 245.00 | 949 245.00 | | 949 245.00 |
DD Legal reserve (1) | 94 924.00 | 94 925.00 | | 94 924.00 |
DG Other reserves | 511 882.00 | 1 757 219.00 | | 511 882.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 087 290.00 | 2 321 524.00 | | 3 087 290.00 |
DL TOTAL (I) | 4 643 342.00 | 5 122 912.00 | | 4 643 342.00 |
DO TOTAL (II) | | -17 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 069 000.00 | 3 139 000.00 | | 2 069 000.00 |
DX Trade payables and related accounts | 38 100.00 | 47 700.00 | | 38 100.00 |
DY Tax and social security liabilities | 1 129 142.00 | 68 105.00 | | 1 129 142.00 |
EA Other liabilities | 894.00 | 534.00 | | 894.00 |
EC TOTAL (IV) | 1 168 136.00 | 116 338.00 | | 1 168 136.00 |
EE Grand total (I to V) | 5 811 477.00 | 5 239 251.00 | | 5 811 477.00 |
P2 LIABILITIES - Gross Technical Reserves | 9 122 000.00 | 7 994 000.00 | | 9 122 000.00 |
P3 TOTAL LIABILITIES | | -17 000.00 | | |
P5 LIABILITIES - Reserves | | 10 792 000.00 | | |
P6 LIABILITIES - Revaluation Adjustments | 12 424 000.00 | | | 12 424 000.00 |
P7 LIABILITIES - Retained Earnings | 12 424 000.00 | 10 792 000.00 | | 12 424 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 61 768 000.00 | |
FG Production sold - services | 110 320.00 | | 110 320.00 | 110 320.00 |
FJ Net sales | 110 320.00 | | 110 320.00 | 110 320.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 110 822.00 | |
FS Purchases of goods (including customs duties) | | | 12 992 000.00 | |
FW Other purchases and external expenses | | | 107 740.00 | |
FX Taxes, duties, and similar payments | | | 4 544.00 | |
FY Salaries and Wages | | | 171 057.00 | |
FZ Social Security Contributions | | | 86 499.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 856.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 374 697.00 | |
GG - OPERATING RESULT (I - II) | | | -263 875.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 332 620.00 | |
GK Income from other securities and fixed asset receivables | | | 20 000.00 | |
GL Other interest and similar income | | | 12.00 | |
GO Net income from sales of marketable securities | | | 212 000.00 | |
GP Total financial income (V) | | | 3 352 632.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 352 632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 088 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 57 000.00 | 54 000.00 | | 57 000.00 |
HD Total exceptional income (VII) | 57 000.00 | 54 000.00 | | 57 000.00 |
HE Exceptional expenses on management operations | 1 467.00 | | | 1 467.00 |
HH Total exceptional expenses (VIII) | 1 467.00 | | | 1 467.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 467.00 | | | -1 467.00 |
HK Income tax | -4 130 000.00 | -3 820 000.00 | | -4 130 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 463 454.00 | 2 686 943.00 | | 3 463 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 376 164.00 | 365 419.00 | | 376 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 087 290.00 | 2 321 524.00 | | 3 087 290.00 |
R5 Net income of consolidated companies | 11 503 000.00 | 10 070 000.00 | | 11 503 000.00 |
R6 Group Income (Consolidated Net Income) | 11 503 000.00 | 10 070 000.00 | | 11 503 000.00 |
R7 Share of minority interests (Non-group income) | 2 381 000.00 | 2 076 000.00 | | 2 381 000.00 |
R8 Net income, group share (parent company share) | 8 122 000.00 | 7 994 000.00 | | 8 122 000.00 |
| |
| 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 | 1 925 053.00 | | | 1 925 053.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 878 417.00 | |
I4 DECREASES Grand Total | | | 1 925 053.00 | |
IO DECREASES Total including other intangible assets | | | 9 015.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 620.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 015.00 | | | 9 015.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 620.00 | | | 37 620.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 878 417.00 | | | 1 878 417.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 673.00 | 4 856.00 | | 32 673.00 |
PE DEPRECIATION Total including other intangible assets | 9 015.00 | | | 9 015.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 658.00 | 4 856.00 | | 23 658.00 |
| |
| 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 | -1 066 860.00 | | -1 066 860.00 | -1 066 860.00 |
8B Suppliers and Related Accounts | 38 100.00 | 38 100.00 | | 38 100.00 |
8C Staff and Related Accounts | 17 522.00 | 17 522.00 | | 17 522.00 |
8D Social Security and Other Social Organizations | 24 904.00 | 24 904.00 | | 24 904.00 |
8K Other liabilities (including liabilities related to repo transactions) | 894.00 | 894.00 | | 894.00 |
UT Other financial assets | 25 137.00 | | 25 137.00 | 25 137.00 |
VB VAT | 6 789.00 | 6 789.00 | | 6 789.00 |
VI Group and Associates | 1 066 860.00 | 1 066 860.00 | | 1 066 860.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 496.00 | 2 496.00 | | 2 496.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 031 926.00 | 2 006 789.00 | 25 137.00 | 2 031 926.00 |
VW VAT | 17 360.00 | 17 360.00 | | 17 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 275.00 | 1 168 135.00 | -1 066 860.00 | 101 275.00 |
