| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 193 331.00 | 183 931.00 | 9 400.00 | 193 331.00 |
AR Technical installations, industrial equipment and tools | 14 089.00 | 14 089.00 | | 14 089.00 |
AT Other tangible assets | 890 150.00 | 862 714.00 | 27 437.00 | 890 150.00 |
AX Advances and down payments | 3 640.00 | | 3 640.00 | 3 640.00 |
BJ TOTAL (I) | 6 760 128.00 | 1 260 733.00 | 5 499 395.00 | 6 760 128.00 |
BX Customers and related accounts | 380 040.00 | | 380 040.00 | 380 040.00 |
BZ Other receivables | 1 459 006.00 | | 1 459 006.00 | 1 459 006.00 |
CF Cash and cash equivalents | 71 243.00 | | 71 243.00 | 71 243.00 |
CH Prepaid expenses | 28 483.00 | | 28 483.00 | 28 483.00 |
CJ TOTAL (II) | 1 938 772.00 | | 1 938 772.00 | 1 938 772.00 |
CO Grand total (0 to V) | 8 698 900.00 | 1 260 733.00 | 7 438 167.00 | 8 698 900.00 |
CS Evaluated investments - equity method | 5 658 918.00 | 200 000.00 | 5 458 918.00 | 5 658 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 800 000.00 | 2 800 000.00 | | 2 800 000.00 |
DB Share, merger, contribution premiums, etc. | 3 377 630.00 | 3 377 630.00 | | 3 377 630.00 |
DD Legal reserve (1) | 138 170.00 | 123 253.00 | | 138 170.00 |
DG Other reserves | 4 104.00 | | | 4 104.00 |
DH Retained earnings | | -99 320.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 520 672.00 | 298 341.00 | | 520 672.00 |
DK Regulated provisions | 9 607.00 | 7 472.00 | | 9 607.00 |
DL TOTAL (I) | 6 850 183.00 | 6 507 376.00 | | 6 850 183.00 |
DU Loans and Debts from Credit Institutions (3) | 129 363.00 | 198 282.00 | | 129 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 066.00 | 207 287.00 | | 6 066.00 |
DX Trade payables and related accounts | 159 347.00 | 58 416.00 | | 159 347.00 |
DY Tax and social security liabilities | 287 405.00 | 69 595.00 | | 287 405.00 |
DZ Fixed asset liabilities and related accounts | 1 488.00 | | | 1 488.00 |
EA Other liabilities | 4 315.00 | 98 463.00 | | 4 315.00 |
EC TOTAL (IV) | 587 984.00 | 632 043.00 | | 587 984.00 |
EE Grand total (I to V) | 7 438 167.00 | 7 139 419.00 | | 7 438 167.00 |
EI Including equity loans | 6 066.00 | | | 6 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 015 717.00 | |
FJ Net sales | | | 1 015 717.00 | |
FQ Other income | | | 128 914.00 | |
FR Total operating income (I) | | | 1 144 631.00 | |
FU Purchases of raw materials and other supplies | | | 107.00 | |
FW Other purchases and external expenses | | | 684 553.00 | |
FX Taxes, duties, and similar payments | | | 59 584.00 | |
FY Salaries and Wages | | | 317 229.00 | |
FZ Social Security Contributions | | | 148 140.00 | |
GB Operating Expenses - Provisions | | | 18 590.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 228 212.00 | |
GG - OPERATING RESULT (I - II) | | | -83 582.00 | |
GP Total financial income (V) | | | 590 053.00 | |
GU Total financial expenses (VI) | | | 2 572.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 587 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 503 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 9 840.00 | 900.00 | | 9 840.00 |
HH Total exceptional expenses (VIII) | 2 135.00 | 112 135.00 | | 2 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 705.00 | -111 235.00 | | 7 705.00 |
HK Income tax | -9 067.00 | -15 061.00 | | -9 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 744 524.00 | 1 414 906.00 | | 1 744 524.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 223 852.00 | 1 116 565.00 | | 1 223 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 520 672.00 | 298 341.00 | | 520 672.00 |
| |
| 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 | 6 736 039.00 | | 24 089.00 | 6 736 039.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 658 918.00 | |
I4 DECREASES Grand Total | | | 6 760 128.00 | |
IO DECREASES Total including other intangible assets | | | 193 331.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 907 879.00 | |
KD ACQUISITIONS Total including other intangible assets | 179 309.00 | | 14 023.00 | 179 309.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 897 813.00 | | 10 066.00 | 897 813.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 658 918.00 | | | 5 658 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 042 143.00 | 18 590.00 | | 1 042 143.00 |
PE DEPRECIATION Total including other intangible assets | 179 309.00 | 4 622.00 | | 179 309.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 862 834.00 | 13 968.00 | | 862 834.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 472.00 | 2 135.00 | | 7 472.00 |
7C Grand total | 7 472.00 | 2 135.00 | | 7 472.00 |
UJ - Exceptional | | 2 135.00 | | |
| |
| 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 | 6 066.00 | 6 066.00 | | 6 066.00 |
8B Suppliers and Related Accounts | 159 347.00 | 159 347.00 | | 159 347.00 |
8D Social Security and Other Social Organizations | 287 405.00 | 287 405.00 | | 287 405.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 488.00 | 1 488.00 | | 1 488.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 315.00 | 4 315.00 | | 4 315.00 |
UX Other trade receivables | 380 040.00 | 380 040.00 | | 380 040.00 |
VH Loans with a maturity of more than one year at origin | 129 363.00 | 69 935.00 | 59 428.00 | 129 363.00 |
VK Loans repaid during the year | 68 557.00 | | | 68 557.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 459 006.00 | 1 459 006.00 | | 1 459 006.00 |
VS Prepaid expenses | 28 483.00 | 28 483.00 | | 28 483.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 867 529.00 | 1 867 529.00 | | 1 867 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 587 984.00 | 528 556.00 | 59 428.00 | 587 984.00 |
