| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 9 162 000.00 | | 9 162 000.00 | 9 162 000.00 |
AP Buildings | 47 138 213.00 | 15 076 785.00 | 32 061 429.00 | 47 138 213.00 |
BB Receivables related to investments | 1 497 200.00 | | 1 497 200.00 | 1 497 200.00 |
BJ TOTAL (I) | 57 815 413.00 | 15 076 785.00 | 42 738 629.00 | 57 815 413.00 |
BX Customers and related accounts | 554 867.00 | | 554 867.00 | 554 867.00 |
BZ Other receivables | 725 401.00 | | 725 401.00 | 725 401.00 |
CF Cash and cash equivalents | 966 197.00 | | 966 197.00 | 966 197.00 |
CH Prepaid expenses | 152 612.00 | | 152 612.00 | 152 612.00 |
CJ TOTAL (II) | 2 399 077.00 | | 2 399 077.00 | 2 399 077.00 |
CO Grand total (0 to V) | 60 708 627.00 | 15 076 785.00 | 45 631 842.00 | 60 708 627.00 |
CP Shares due in less than one year | 78 800.00 | | | 78 800.00 |
CU Other investments | 18 000.00 | | 18 000.00 | 18 000.00 |
CW Deferred expenses or loan issuance costs | 494 137.00 | | 494 137.00 | 494 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 259 000.00 | 259 000.00 | | 259 000.00 |
DB Share, merger, contribution premiums, etc. | 2 927 807.00 | 2 927 807.00 | | 2 927 807.00 |
DD Legal reserve (1) | 853.00 | 853.00 | | 853.00 |
DH Retained earnings | -4 426 796.00 | -3 899 167.00 | | -4 426 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 279 829.00 | -527 628.00 | | -1 279 829.00 |
DL TOTAL (I) | -2 518 965.00 | -1 239 136.00 | | -2 518 965.00 |
DP Provisions for Risks | 70 294.00 | | | 70 294.00 |
DQ Provisions for Expenses | 2 030 746.00 | 609 761.00 | | 2 030 746.00 |
DR TOTAL (IV) | 2 101 040.00 | 609 761.00 | | 2 101 040.00 |
DU Loans and Debts from Credit Institutions (3) | 482.00 | 316.00 | | 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 254 488.00 | 45 135 978.00 | | 45 254 488.00 |
DX Trade payables and related accounts | 554 416.00 | 772 019.00 | | 554 416.00 |
DY Tax and social security liabilities | 240 381.00 | 311 246.00 | | 240 381.00 |
EC TOTAL (IV) | 46 049 767.00 | 46 219 559.00 | | 46 049 767.00 |
EE Grand total (I to V) | 45 631 842.00 | 45 590 184.00 | | 45 631 842.00 |
EG Accrued income and payables due within one year | 8 021 171.00 | 6 699 091.00 | | 8 021 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 439 921.00 | | 5 439 921.00 | 5 439 921.00 |
FJ Net sales | 5 439 921.00 | | 5 439 921.00 | 5 439 921.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 184.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 450 105.00 | |
FW Other purchases and external expenses | | | 1 961 969.00 | |
FX Taxes, duties, and similar payments | | | 329 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 344 014.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 70 294.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 705 818.00 | |
GG - OPERATING RESULT (I - II) | | | 744 288.00 | |
GR Interest and similar expenses | | | 2 024 117.00 | |
GU Total financial expenses (VI) | | | 2 024 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 024 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 279 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 450 105.00 | 6 483 977.00 | | 5 450 105.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 729 934.00 | 7 011 605.00 | | 6 729 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 279 829.00 | -527 628.00 | | -1 279 829.00 |
| |
| 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 | 56 473 228.00 | | 1 420 985.00 | 56 473 228.00 |
I3 DECREASES Total Financial Fixed Assets | | 78 800.00 | 1 515 200.00 | |
I4 DECREASES Grand Total | | 78 800.00 | 57 815 413.00 | |
IO DECREASES Total including other intangible assets | | | 9 162 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 138 213.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 162 000.00 | | | 9 162 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 717 228.00 | | 1 420 985.00 | 45 717 228.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 594 000.00 | | | 1 594 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 790 911.00 | 2 285 874.00 | | 12 790 911.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 790 911.00 | 2 285 874.00 | | 12 790 911.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 609 761.00 | 1 491 279.00 | | 609 761.00 |
7C Grand total | 609 761.00 | 1 491 279.00 | | 609 761.00 |
UE of which provisions and reversals: - Operating | | 70 294.00 | | |
| |
| 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 | 45 254 488.00 | 7 225 892.00 | 5 967 488.00 | 45 254 488.00 |
8B Suppliers and Related Accounts | 554 416.00 | 554 416.00 | | 554 416.00 |
UL Receivables related to investments | 1 497 200.00 | 78 800.00 | 1 418 400.00 | 1 497 200.00 |
UX Other trade receivables | 554 867.00 | 554 867.00 | | 554 867.00 |
VB VAT | 72 685.00 | 72 685.00 | | 72 685.00 |
VC Group and associates | 356 539.00 | 356 539.00 | | 356 539.00 |
VG Loans with a maturity of up to one year at origin | 482.00 | 482.00 | | 482.00 |
VK Loans repaid during the year | 1 491 872.00 | | | 1 491 872.00 |
VN Other taxes, similar payments | 172 001.00 | 172 001.00 | | 172 001.00 |
VQ Other Taxes, Duties, and Similar Debts | 240 381.00 | 240 381.00 | | 240 381.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 124 176.00 | 124 176.00 | | 124 176.00 |
VS Prepaid expenses | 152 612.00 | 152 612.00 | | 152 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 930 080.00 | 1 511 680.00 | 1 418 400.00 | 2 930 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 049 767.00 | 8 021 171.00 | 5 967 488.00 | 46 049 767.00 |
