| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 6 887 453.00 | 1 515 681.00 | 5 371 772.00 | 6 887 453.00 |
AX Advances and down payments | | | | |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 6 887 653.00 | 1 515 681.00 | 5 371 972.00 | 6 887 653.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 406 757.00 | | 406 757.00 | 406 757.00 |
BZ Other receivables | 9 428.00 | | 9 428.00 | 9 428.00 |
CF Cash and cash equivalents | 176 930.00 | | 176 930.00 | 176 930.00 |
CH Prepaid expenses | 15 909.00 | | 15 909.00 | 15 909.00 |
CJ TOTAL (II) | 609 023.00 | | 609 023.00 | 609 023.00 |
CO Grand total (0 to V) | 7 496 676.00 | 1 515 681.00 | 5 980 995.00 | 7 496 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 436 344.00 | 199 119.00 | | 436 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 319 471.00 | 237 225.00 | | 319 471.00 |
DL TOTAL (I) | 766 815.00 | 447 344.00 | | 766 815.00 |
DP Provisions for Risks | | 118 000.00 | | |
DR TOTAL (IV) | | 118 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 4 921 601.00 | 5 365 688.00 | | 4 921 601.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168 231.00 | 452 126.00 | | 168 231.00 |
DX Trade payables and related accounts | 39 803.00 | 39 005.00 | | 39 803.00 |
DY Tax and social security liabilities | 11 643.00 | 10 590.00 | | 11 643.00 |
DZ Fixed asset liabilities and related accounts | | 57 543.00 | | |
EA Other liabilities | 72 903.00 | 72 903.00 | | 72 903.00 |
EC TOTAL (IV) | 5 214 180.00 | 5 997 855.00 | | 5 214 180.00 |
EE Grand total (I to V) | 5 980 995.00 | 6 563 199.00 | | 5 980 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 956 171.00 | | 956 171.00 | 956 171.00 |
FJ Net sales | 956 171.00 | | 956 171.00 | 956 171.00 |
FR Total operating income (I) | | | 956 171.00 | |
FW Other purchases and external expenses | | | 110 200.00 | |
FX Taxes, duties, and similar payments | | | 12 705.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 344 373.00 | |
GF Total Operating Expenses (II) | | | 467 278.00 | |
GG - OPERATING RESULT (I - II) | | | 488 892.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 139 754.00 | |
GU Total financial expenses (VI) | | | 139 754.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -139 752.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 349 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 329.00 | | | 3 329.00 |
HC Reversals of provisions and transfers of expenses | 118 000.00 | | | 118 000.00 |
HD Total exceptional income (VII) | 121 329.00 | | | 121 329.00 |
HE Exceptional expenses on management operations | 273.00 | | | 273.00 |
HH Total exceptional expenses (VIII) | 273.00 | | | 273.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 121 056.00 | | | 121 056.00 |
HK Income tax | 150 726.00 | 111 075.00 | | 150 726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 077 502.00 | 939 981.00 | | 1 077 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 758 031.00 | 702 756.00 | | 758 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 319 471.00 | 237 225.00 | | 319 471.00 |
| |
| 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 | 6 916 425.00 | | | 6 916 425.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200.00 | |
I4 DECREASES Grand Total | 28 772.00 | | 6 887 653.00 | 28 772.00 |
IY DECREASES Total Tangible Fixed Assets | 28 772.00 | | 6 887 453.00 | 28 772.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 916 225.00 | | | 6 916 225.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 200.00 | | | 200.00 |
NC DECREASES Transfers to advances and down payments | 28 772.00 | | | 28 772.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 171 308.00 | 344 373.00 | | 1 171 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 171 308.00 | 344 373.00 | | 1 171 308.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 118 000.00 | | 118 000.00 | 118 000.00 |
7C Grand total | 118 000.00 | | 118 000.00 | 118 000.00 |
UJ - Exceptional | | | 118 000.00 | |
| |
| 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 | 17 505.00 | 17 505.00 | | 17 505.00 |
8B Suppliers and Related Accounts | 39 803.00 | 39 803.00 | | 39 803.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72 903.00 | 72 903.00 | | 72 903.00 |
UX Other trade receivables | 406 757.00 | | | 406 757.00 |
VB VAT | 9 428.00 | | | 9 428.00 |
VG Loans with a maturity of up to one year at origin | 24.00 | 24.00 | | 24.00 |
VH Loans with a maturity of more than one year at origin | 4 921 577.00 | 503 520.00 | 1 923 619.00 | 4 921 577.00 |
VI Group and Associates | 150 726.00 | 150 726.00 | | 150 726.00 |
VK Loans repaid during the year | 439 449.00 | | | 439 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 643.00 | 11 643.00 | | 11 643.00 |
VS Prepaid expenses | 15 909.00 | | | 15 909.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 432 093.00 | 432 093.00 | | 432 093.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 214 180.00 | 796 123.00 | 1 923 619.00 | 5 214 180.00 |
