| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 271 130 713.00 | 85 138 877.00 | 185 991 836.00 | 271 130 713.00 |
AX Advances and down payments | | | | |
BH Other financial assets | 80 607.00 | | 80 607.00 | 80 607.00 |
BJ TOTAL (I) | 271 211 320.00 | 85 138 877.00 | 186 072 443.00 | 271 211 320.00 |
BX Customers and related accounts | 11 002 771.00 | | 11 002 771.00 | 11 002 771.00 |
BZ Other receivables | 870 898.00 | | 870 898.00 | 870 898.00 |
CF Cash and cash equivalents | 2 136 597.00 | | 2 136 597.00 | 2 136 597.00 |
CH Prepaid expenses | 3 040 815.00 | | 3 040 815.00 | 3 040 815.00 |
CJ TOTAL (II) | 17 051 080.00 | | 17 051 080.00 | 17 051 080.00 |
CO Grand total (0 to V) | 288 262 400.00 | 85 138 877.00 | 203 123 523.00 | 288 262 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 055 010.00 | 2 055 010.00 | | 2 055 010.00 |
DD Legal reserve (1) | 205 501.00 | 205 501.00 | | 205 501.00 |
DH Retained earnings | 1 537 743.00 | 1 037 996.00 | | 1 537 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 680 989.00 | 781 283.00 | | 680 989.00 |
DL TOTAL (I) | 4 479 243.00 | 4 079 790.00 | | 4 479 243.00 |
DP Provisions for Risks | 3 997 000.00 | 3 503 000.00 | | 3 997 000.00 |
DR TOTAL (IV) | 3 997 000.00 | 3 503 000.00 | | 3 997 000.00 |
DU Loans and Debts from Credit Institutions (3) | 177 588 164.00 | 186 221 251.00 | | 177 588 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 038 412.00 | 5 038 412.00 | | 5 038 412.00 |
DX Trade payables and related accounts | 5 546 090.00 | 6 301 556.00 | | 5 546 090.00 |
DY Tax and social security liabilities | 1 811 898.00 | 1 871 118.00 | | 1 811 898.00 |
EB Prepaid income (2) | 4 662 716.00 | 4 823 846.00 | | 4 662 716.00 |
EC TOTAL (IV) | 194 647 280.00 | 204 256 184.00 | | 194 647 280.00 |
EE Grand total (I to V) | 203 123 523.00 | 211 838 974.00 | | 203 123 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 433 431.00 | | 34 433 431.00 | 34 433 431.00 |
FJ Net sales | 34 433 431.00 | | 34 433 431.00 | 34 433 431.00 |
FQ Other income | | | 395 541.00 | |
FR Total operating income (I) | | | 34 828 972.00 | |
FW Other purchases and external expenses | | | 15 919 065.00 | |
FX Taxes, duties, and similar payments | | | 111 555.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 525 356.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 494 000.00 | |
GE Other Expenses | | | 8 203.00 | |
GF Total Operating Expenses (II) | | | 25 058 179.00 | |
GG - OPERATING RESULT (I - II) | | | 9 770 793.00 | |
GR Interest and similar expenses | | | 8 674 473.00 | |
GU Total financial expenses (VI) | | | 8 674 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 674 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 096 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3.00 | | | 3.00 |
HK Income tax | 415 331.00 | 472 499.00 | | 415 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 828 972.00 | 35 051 536.00 | | 34 828 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 147 983.00 | 34 270 251.00 | | 34 147 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 680 989.00 | 781 285.00 | | 680 989.00 |
| |
| 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 | 271 187 434.00 | | 45 995.00 | 271 187 434.00 |
I3 DECREASES Total Financial Fixed Assets | | 22 110.00 | 80 607.00 | |
I4 DECREASES Grand Total | | 22 110.00 | 271 211 320.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 271 130 713.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 271 130 712.00 | | | 271 130 712.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 722.00 | | 45 995.00 | 56 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 613 520.00 | 8 525 356.00 | | 76 613 520.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 613 520.00 | 8 525 356.00 | | 76 613 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 503 000.00 | 494 000.00 | | 3 503 000.00 |
7C Grand total | 3 503 000.00 | 494 000.00 | | 3 503 000.00 |
UE of which provisions and reversals: - Operating | | 494 000.00 | | |
| |
| 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 | 5 038 412.00 | | | 5 038 412.00 |
8B Suppliers and Related Accounts | 5 546 090.00 | 5 546 090.00 | | 5 546 090.00 |
8E Income Taxes | 7 185.00 | 7 185.00 | | 7 185.00 |
8L Deferred income | 4 662 716.00 | 4 662 716.00 | | 4 662 716.00 |
UT Other financial assets | 80 607.00 | 80 607.00 | | 80 607.00 |
UX Other trade receivables | 11 002 771.00 | 11 002 771.00 | | 11 002 771.00 |
VB VAT | 852 794.00 | 852 794.00 | | 852 794.00 |
VG Loans with a maturity of up to one year at origin | 3 402 643.00 | 3 402 643.00 | | 3 402 643.00 |
VH Loans with a maturity of more than one year at origin | 174 185 521.00 | 7 549 623.00 | 40 182 440.00 | 174 185 521.00 |
VK Loans repaid during the year | 9 971 172.00 | | | 9 971 172.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 104.00 | 18 104.00 | | 18 104.00 |
VS Prepaid expenses | 3 040 815.00 | 3 040 815.00 | | 3 040 815.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 995 090.00 | 14 995 090.00 | 8.00 | 14 995 090.00 |
VW VAT | 1 804 713.00 | 1 804 713.00 | | 1 804 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 647 280.00 | 22 972 969.00 | 40 182 440.00 | 194 647 280.00 |
