| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 304 661.00 | 106 442.00 | 198 219.00 | 304 661.00 |
AP Buildings | 9 783 691.00 | 4 145 061.00 | 5 638 631.00 | 9 783 691.00 |
AR Technical installations, industrial equipment and tools | 4 098.00 | 4 098.00 | | 4 098.00 |
BD Other fixed assets | 19 394.00 | | 19 394.00 | 19 394.00 |
BJ TOTAL (I) | 10 114 244.00 | 4 255 600.00 | 5 858 644.00 | 10 114 244.00 |
BX Customers and related accounts | 928.00 | | 928.00 | 928.00 |
BZ Other receivables | 2 085.00 | | 2 085.00 | 2 085.00 |
CF Cash and cash equivalents | 13 588.00 | | 13 588.00 | 13 588.00 |
CH Prepaid expenses | 96.00 | | 96.00 | 96.00 |
CJ TOTAL (II) | 16 697.00 | | 16 697.00 | 16 697.00 |
CO Grand total (0 to V) | 10 130 941.00 | 4 255 600.00 | 5 875 341.00 | 10 130 941.00 |
CU Other investments | 2 400.00 | | 2 400.00 | 2 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 273 232.00 | 273 232.00 | | 273 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 832 294.00 | 810 473.00 | | 832 294.00 |
DJ Investment subsidies | 61 287.00 | 65 404.00 | | 61 287.00 |
DL TOTAL (I) | 1 166 813.00 | 1 149 109.00 | | 1 166 813.00 |
DU Loans and Debts from Credit Institutions (3) | 1 962 039.00 | 2 426 311.00 | | 1 962 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 723 455.00 | 2 471 634.00 | | 2 723 455.00 |
DX Trade payables and related accounts | 441.00 | 859.00 | | 441.00 |
DY Tax and social security liabilities | 22 593.00 | 22 710.00 | | 22 593.00 |
EC TOTAL (IV) | 4 708 528.00 | 4 921 514.00 | | 4 708 528.00 |
EE Grand total (I to V) | 5 875 341.00 | 6 070 623.00 | | 5 875 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 510 847.00 | | 1 510 847.00 | 1 510 847.00 |
FJ Net sales | 1 510 847.00 | | 1 510 847.00 | 1 510 847.00 |
FQ Other income | | | 8 011.00 | |
FR Total operating income (I) | | | 1 518 858.00 | |
FW Other purchases and external expenses | | | 67 016.00 | |
FX Taxes, duties, and similar payments | | | 176 261.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 361 353.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 604 632.00 | |
GG - OPERATING RESULT (I - II) | | | 914 225.00 | |
GK Income from other securities and fixed asset receivables | | | 147.00 | |
GP Total financial income (V) | | | 147.00 | |
GR Interest and similar expenses | | | 86 195.00 | |
GU Total financial expenses (VI) | | | 86 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -86 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 828 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 117.00 | 4 117.00 | | 4 117.00 |
HD Total exceptional income (VII) | 4 117.00 | 4 117.00 | | 4 117.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 117.00 | 4 117.00 | | 4 117.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 523 121.00 | 1 508 888.00 | | 1 523 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 690 826.00 | 698 415.00 | | 690 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 832 294.00 | 810 473.00 | | 832 294.00 |
| |
| 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 | 9 958 193.00 | | 156 051.00 | 9 958 193.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 794.00 | |
I4 DECREASES Grand Total | | | 10 114 244.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 092 450.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 936 399.00 | | 156 051.00 | 9 936 399.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 794.00 | | | 21 794.00 |
| |
| 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 | 311 708.00 | | 311 708.00 | 311 708.00 |
8B Suppliers and Related Accounts | 441.00 | 441.00 | | 441.00 |
UX Other trade receivables | 928.00 | | | 928.00 |
VB VAT | 7.00 | | | 7.00 |
VG Loans with a maturity of up to one year at origin | 2 992.00 | 2 992.00 | | 2 992.00 |
VH Loans with a maturity of more than one year at origin | 1 959 046.00 | 558 523.00 | 1 106 844.00 | 1 959 046.00 |
VI Group and Associates | 2 411 747.00 | 2 411 747.00 | | 2 411 747.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 231.00 | 1 231.00 | | 1 231.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 078.00 | | | 2 078.00 |
VS Prepaid expenses | 96.00 | | | 96.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 109.00 | 3 109.00 | | 3 109.00 |
VW VAT | 21 362.00 | 21 362.00 | | 21 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 708 528.00 | 2 996 297.00 | 1 418 552.00 | 4 708 528.00 |
