| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 622.00 | 7 622.00 | | 7 622.00 |
AJ Other Intangible Assets | 52 351.00 | 52 351.00 | | 52 351.00 |
AN Land | 169 101.00 | 24 560.00 | 144 540.00 | 169 101.00 |
AP Buildings | 688 585.00 | 672 015.00 | 16 570.00 | 688 585.00 |
BB Receivables related to investments | 362 239.00 | | 362 239.00 | 362 239.00 |
BH Other financial assets | 2 012.00 | | 2 012.00 | 2 012.00 |
BJ TOTAL (I) | 3 647 235.00 | 756 549.00 | 2 890 686.00 | 3 647 235.00 |
BX Customers and related accounts | 277 046.00 | 39 095.00 | 237 952.00 | 277 046.00 |
BZ Other receivables | 2 530 356.00 | | 2 530 356.00 | 2 530 356.00 |
CF Cash and cash equivalents | 16 732.00 | | 16 732.00 | 16 732.00 |
CJ TOTAL (II) | 2 824 134.00 | 39 095.00 | 2 785 040.00 | 2 824 134.00 |
CO Grand total (0 to V) | 6 471 369.00 | 795 643.00 | 5 675 726.00 | 6 471 369.00 |
CU Other investments | 2 365 325.00 | | 2 365 325.00 | 2 365 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 115 340.00 | 4 115 340.00 | | 4 115 340.00 |
DB Share, merger, contribution premiums, etc. | 117 919.00 | 117 919.00 | | 117 919.00 |
DD Legal reserve (1) | 411 534.00 | 411 534.00 | | 411 534.00 |
DF Regulated reserves (1) | 107 173.00 | 107 173.00 | | 107 173.00 |
DG Other reserves | 1 326.00 | 1 326.00 | | 1 326.00 |
DH Retained earnings | 190 885.00 | 175 662.00 | | 190 885.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 375 752.00 | 220 990.00 | | 375 752.00 |
DJ Investment subsidies | 70 782.00 | | | 70 782.00 |
DL TOTAL (I) | 5 390 711.00 | 5 149 944.00 | | 5 390 711.00 |
DU Loans and Debts from Credit Institutions (3) | 167.00 | 167.00 | | 167.00 |
DW Advances and down payments received on current orders | 360.00 | 360.00 | | 360.00 |
DX Trade payables and related accounts | 244 917.00 | 376 683.00 | | 244 917.00 |
DY Tax and social security liabilities | 39 571.00 | 69 378.00 | | 39 571.00 |
EA Other liabilities | | 91 811.00 | | |
EC TOTAL (IV) | 285 014.00 | 538 399.00 | | 285 014.00 |
EE Grand total (I to V) | 5 675 726.00 | 5 688 343.00 | | 5 675 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 547.00 | | 84 547.00 | 84 547.00 |
FJ Net sales | 84 547.00 | | 84 547.00 | 84 547.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 230.00 | |
FQ Other income | | | 2 015.00 | |
FR Total operating income (I) | | | 89 792.00 | |
FW Other purchases and external expenses | | | 7 507.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 647.00 | |
GE Other Expenses | | | 45 002.00 | |
GF Total Operating Expenses (II) | | | 65 156.00 | |
GG - OPERATING RESULT (I - II) | | | 24 636.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 360 545.00 | |
GL Other interest and similar income | | | 2 238.00 | |
GP Total financial income (V) | | | 362 782.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 362 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 387 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 11 774.00 | | | 11 774.00 |
HD Total exceptional income (VII) | 11 774.00 | | | 11 774.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 774.00 | | | 11 774.00 |
HK Income tax | 23 440.00 | 26 257.00 | | 23 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 464 348.00 | 313 316.00 | | 464 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 596.00 | 92 326.00 | | 88 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 375 752.00 | 220 990.00 | | 375 752.00 |
| |
| 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 | 3 641 764.00 | | 5 471.00 | 3 641 764.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 729 576.00 | |
I4 DECREASES Grand Total | | | 3 647 235.00 | |
IO DECREASES Total including other intangible assets | | | 59 973.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 857 686.00 | |
KD ACQUISITIONS Total including other intangible assets | 59 973.00 | | | 59 973.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 854 227.00 | | 3 459.00 | 854 227.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 727 564.00 | | 2 012.00 | 2 727 564.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 736 279.00 | 12 647.00 | | 736 279.00 |
PE DEPRECIATION Total including other intangible assets | 52 351.00 | | | 52 351.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 683 928.00 | 12 647.00 | | 683 928.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 7 622.00 | | | 7 622.00 |
6T Receivables | 42 325.00 | | 3 230.00 | 42 325.00 |
7B Total provisions for depreciation | 49 947.00 | | 3 230.00 | 49 947.00 |
7C Grand total | 49 947.00 | | 3 230.00 | 49 947.00 |
UE of which provisions and reversals: - Operating | | | 3 230.00 | |
| |
| 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 | 244 917.00 | 244 917.00 | | 244 917.00 |
UL Receivables related to investments | 362 239.00 | 362 239.00 | | 362 239.00 |
UT Other financial assets | 2 012.00 | 2 012.00 | | 2 012.00 |
UX Other trade receivables | 248 063.00 | 248 063.00 | | 248 063.00 |
VA Doubtful or disputed receivables | 28 983.00 | 28 983.00 | | 28 983.00 |
VB VAT | 34 433.00 | 34 433.00 | | 34 433.00 |
VC Group and associates | 2 489 585.00 | 2 489 585.00 | | 2 489 585.00 |
VG Loans with a maturity of up to one year at origin | 167.00 | 167.00 | | 167.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 338.00 | 6 338.00 | | 6 338.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 171 653.00 | 3 171 653.00 | | 3 171 653.00 |
VW VAT | 39 571.00 | 39 571.00 | | 39 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 654.00 | 284 654.00 | | 284 654.00 |
