| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 39 867.00 | | 39 867.00 | 39 867.00 |
AN Land | 15 000.00 | | 15 000.00 | 15 000.00 |
AP Buildings | 2 214 570.00 | 1 662 053.00 | 552 517.00 | 2 214 570.00 |
AR Technical installations, industrial equipment and tools | 55 302.00 | 55 302.00 | | 55 302.00 |
AT Other tangible assets | 14 597.00 | 10 286.00 | 4 311.00 | 14 597.00 |
BF Loans | 11 779.00 | | 11 779.00 | 11 779.00 |
BJ TOTAL (I) | 2 351 115.00 | 1 727 641.00 | 623 474.00 | 2 351 115.00 |
BR Intermediate and finished products | 792.00 | | 792.00 | 792.00 |
BX Customers and related accounts | 171 387.00 | | 171 387.00 | 171 387.00 |
BZ Other receivables | 113 396.00 | | 113 396.00 | 113 396.00 |
CF Cash and cash equivalents | 914 930.00 | | 914 930.00 | 914 930.00 |
CH Prepaid expenses | 706.00 | | 706.00 | 706.00 |
CJ TOTAL (II) | 1 201 212.00 | | 1 201 212.00 | 1 201 212.00 |
CO Grand total (0 to V) | 3 552 326.00 | 1 727 641.00 | 1 824 685.00 | 3 552 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 421 492.00 | 421 492.00 | | 421 492.00 |
DD Legal reserve (1) | 42 149.00 | 42 149.00 | | 42 149.00 |
DG Other reserves | 294 802.00 | 271 042.00 | | 294 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 826.00 | 23 760.00 | | 72 826.00 |
DJ Investment subsidies | 154 638.00 | 185 698.00 | | 154 638.00 |
DL TOTAL (I) | 985 906.00 | 944 141.00 | | 985 906.00 |
DP Provisions for Risks | 20 076.00 | 20 076.00 | | 20 076.00 |
DQ Provisions for Expenses | 77 923.00 | 78 143.00 | | 77 923.00 |
DR TOTAL (IV) | 97 999.00 | 98 219.00 | | 97 999.00 |
DU Loans and Debts from Credit Institutions (3) | 142 758.00 | 194 809.00 | | 142 758.00 |
DX Trade payables and related accounts | 106 111.00 | 37 643.00 | | 106 111.00 |
DY Tax and social security liabilities | 184 733.00 | 149 996.00 | | 184 733.00 |
EA Other liabilities | 307 177.00 | 286 228.00 | | 307 177.00 |
EC TOTAL (IV) | 740 780.00 | 668 675.00 | | 740 780.00 |
EE Grand total (I to V) | 1 824 685.00 | 1 711 036.00 | | 1 824 685.00 |
EG Accrued income and payables due within one year | 72 826.00 | 23 760.00 | | 72 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 310.00 | | 1 310.00 | 1 310.00 |
FG Production sold - services | 659 826.00 | | 659 826.00 | 659 826.00 |
FJ Net sales | 661 136.00 | | 661 136.00 | 661 136.00 |
FO Operating subsidies | | | 125 539.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 79 326.00 | |
FQ Other income | | | 56.00 | |
FR Total operating income (I) | | | 866 056.00 | |
FS Purchases of goods (including customs duties) | | | 635.00 | |
FT Inventory change (goods) | | | 146.00 | |
FW Other purchases and external expenses | | | 80 159.00 | |
FX Taxes, duties, and similar payments | | | 17 846.00 | |
FY Salaries and Wages | | | 470 411.00 | |
FZ Social Security Contributions | | | 63 427.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 105 328.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 77 923.00 | |
GE Other Expenses | | | 2 629.00 | |
GF Total Operating Expenses (II) | | | 818 503.00 | |
GG - OPERATING RESULT (I - II) | | | 47 553.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 3 492.00 | |
GU Total financial expenses (VI) | | | 3 492.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 832.00 | | |
HB Exceptional income from capital transactions | 31 061.00 | 31 061.00 | | 31 061.00 |
HD Total exceptional income (VII) | 31 061.00 | 31 061.00 | | 31 061.00 |
HE Exceptional expenses on management operations | | 6.00 | | |
HH Total exceptional expenses (VIII) | | 6.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 31 061.00 | 31 055.00 | | 31 061.00 |
HK Income tax | 2 299.00 | 9 790.00 | | 2 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 897 120.00 | 863 789.00 | | 897 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 824 294.00 | 840 029.00 | | 824 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 826.00 | 23 760.00 | | 72 826.00 |
| |
| 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 | 2 351 115.00 | | | 2 351 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 779.00 | |
I4 DECREASES Grand Total | | | 2 351 115.00 | |
IO DECREASES Total including other intangible assets | | | 39 867.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 299 468.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 867.00 | | | 39 867.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 299 468.00 | | | 2 299 468.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 779.00 | | | 11 779.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 622 313.00 | 105 328.00 | | 1 622 313.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 622 313.00 | 105 328.00 | | 1 622 313.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 98 219.00 | 77 923.00 | 78 143.00 | 98 219.00 |
7C Grand total | 98 219.00 | 77 923.00 | 78 143.00 | 98 219.00 |
UE of which provisions and reversals: - Operating | | 77 923.00 | 78 143.00 | |
| |
| 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 | 106 111.00 | 106 111.00 | | 106 111.00 |
8C Staff and Related Accounts | 75 266.00 | 75 266.00 | | 75 266.00 |
8D Social Security and Other Social Organizations | 61 400.00 | 61 400.00 | | 61 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 307 177.00 | 307 177.00 | | 307 177.00 |
UP Loans | 11 779.00 | | 11 779.00 | 11 779.00 |
UX Other trade receivables | 171 387.00 | 171 387.00 | | 171 387.00 |
VB VAT | 15 426.00 | 15 426.00 | | 15 426.00 |
VG Loans with a maturity of up to one year at origin | 1 720.00 | 1 720.00 | | 1 720.00 |
VH Loans with a maturity of more than one year at origin | 141 038.00 | 53 691.00 | 87 347.00 | 141 038.00 |
VK Loans repaid during the year | 52 576.00 | | | 52 576.00 |
VM Income taxes | 11 449.00 | 11 449.00 | | 11 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 785.00 | 1 785.00 | | 1 785.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86 521.00 | 86 521.00 | | 86 521.00 |
VS Prepaid expenses | 706.00 | 706.00 | | 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 268.00 | 285 489.00 | 11 779.00 | 297 268.00 |
VW VAT | 46 282.00 | 46 282.00 | | 46 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 740 780.00 | 653 433.00 | 87 347.00 | 740 780.00 |
