| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 218 108.00 | | 218 108.00 | 218 108.00 |
AP Buildings | 1 891 111.00 | 1 594 770.00 | 296 340.00 | 1 891 111.00 |
AR Technical installations, industrial equipment and tools | 8 375.00 | 6 765.00 | 1 611.00 | 8 375.00 |
AT Other tangible assets | 73 500.00 | 6 689.00 | 66 811.00 | 73 500.00 |
BH Other financial assets | 167.00 | | 167.00 | 167.00 |
BJ TOTAL (I) | 3 631 541.00 | 1 608 224.00 | 2 023 318.00 | 3 631 541.00 |
BX Customers and related accounts | 38 400.00 | | 38 400.00 | 38 400.00 |
BZ Other receivables | 92 589.00 | | 92 589.00 | 92 589.00 |
CF Cash and cash equivalents | 253 438.00 | | 253 438.00 | 253 438.00 |
CH Prepaid expenses | 1 486.00 | | 1 486.00 | 1 486.00 |
CJ TOTAL (II) | 385 913.00 | | 385 913.00 | 385 913.00 |
CO Grand total (0 to V) | 4 017 455.00 | 1 608 224.00 | 2 409 231.00 | 4 017 455.00 |
CU Other investments | 1 440 281.00 | | 1 440 281.00 | 1 440 281.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 340 000.00 | 340 000.00 | | 340 000.00 |
DB Share, merger, contribution premiums, etc. | 205 852.00 | 205 852.00 | | 205 852.00 |
DD Legal reserve (1) | 34 474.00 | 34 474.00 | | 34 474.00 |
DG Other reserves | 1 082 993.00 | 1 006 417.00 | | 1 082 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 370.00 | 119 076.00 | | 75 370.00 |
DL TOTAL (I) | 1 738 688.00 | 1 705 819.00 | | 1 738 688.00 |
DU Loans and Debts from Credit Institutions (3) | 238 489.00 | 325 858.00 | | 238 489.00 |
DV Miscellaneous Loans and Financial Debts (4) | 356 477.00 | 97 566.00 | | 356 477.00 |
DX Trade payables and related accounts | 30 499.00 | 26 054.00 | | 30 499.00 |
DY Tax and social security liabilities | 45 076.00 | 44 595.00 | | 45 076.00 |
EC TOTAL (IV) | 670 542.00 | 494 073.00 | | 670 542.00 |
EE Grand total (I to V) | 2 409 231.00 | 2 199 891.00 | | 2 409 231.00 |
EG Accrued income and payables due within one year | 552 625.00 | 319 649.00 | | 552 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 500 102.00 | | 500 102.00 | 500 102.00 |
FJ Net sales | 500 102.00 | | 500 102.00 | 500 102.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 500 102.00 | |
FS Purchases of goods (including customs duties) | | | 1 678.00 | |
FU Purchases of raw materials and other supplies | | | 200.00 | |
FW Other purchases and external expenses | | | 56 651.00 | |
FX Taxes, duties, and similar payments | | | 21 207.00 | |
FY Salaries and Wages | | | 173 836.00 | |
FZ Social Security Contributions | | | 73 230.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 316.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 382 124.00 | |
GG - OPERATING RESULT (I - II) | | | 117 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 210.00 | |
GL Other interest and similar income | | | 4 865.00 | |
GP Total financial income (V) | | | 5 075.00 | |
GR Interest and similar expenses | | | 10 514.00 | |
GU Total financial expenses (VI) | | | 10 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 585.00 | | |
HB Exceptional income from capital transactions | 15 833.00 | | | 15 833.00 |
HD Total exceptional income (VII) | 15 833.00 | 1 585.00 | | 15 833.00 |
HE Exceptional expenses on management operations | | 135.00 | | |
HF Exceptional expenses on capital transactions | 15 617.00 | | | 15 617.00 |
HH Total exceptional expenses (VIII) | 15 617.00 | 135.00 | | 15 617.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 216.00 | 1 450.00 | | 216.00 |
HK Income tax | 37 385.00 | 10 968.00 | | 37 385.00 |
HL TOTAL REVENUE (I + III + V + VII) | 521 011.00 | 505 435.00 | | 521 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 445 641.00 | 386 358.00 | | 445 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 370.00 | 119 076.00 | | 75 370.00 |
HQ References: Real Estate Leasing | 4 457.00 | | | 4 457.00 |
| |
| 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 | 3 580 277.00 | | 106 198.00 | 3 580 277.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 167.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 30 490.00 | 1 440 448.00 | |
I4 DECREASES Grand Total | | 54 934.00 | 3 631 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 444.00 | 2 191 094.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 109 378.00 | | 106 160.00 | 2 109 378.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 470 899.00 | | 38.00 | 1 470 899.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 561 735.00 | 55 316.00 | 8 827.00 | 1 561 735.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 561 735.00 | 55 316.00 | 8 827.00 | 1 561 735.00 |
| |
| 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 | 468.00 | 468.00 | | 468.00 |
8B Suppliers and Related Accounts | 30 499.00 | 30 499.00 | | 30 499.00 |
8C Staff and Related Accounts | 6 229.00 | 6 229.00 | | 6 229.00 |
8D Social Security and Other Social Organizations | 23 600.00 | 23 600.00 | | 23 600.00 |
UT Other financial assets | 167.00 | | | 167.00 |
UX Other trade receivables | 38 400.00 | | | 38 400.00 |
VB VAT | 4 262.00 | | | 4 262.00 |
VC Group and associates | 210.00 | | | 210.00 |
VG Loans with a maturity of up to one year at origin | 141.00 | 141.00 | | 141.00 |
VH Loans with a maturity of more than one year at origin | 238 348.00 | 120 431.00 | 117 917.00 | 238 348.00 |
VI Group and Associates | 356 009.00 | 356 009.00 | | 356 009.00 |
VK Loans repaid during the year | 87 387.00 | | | 87 387.00 |
VM Income taxes | 88 118.00 | | | 88 118.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 952.00 | 1 952.00 | | 1 952.00 |
VS Prepaid expenses | 1 486.00 | | | 1 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 642.00 | 132 475.00 | 167.00 | 132 642.00 |
VW VAT | 13 296.00 | 13 296.00 | | 13 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 670 542.00 | 552 625.00 | 117 917.00 | 670 542.00 |
