| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 280 798.00 | | 280 798.00 | 280 798.00 |
AP Buildings | 2 867 973.00 | 878 183.00 | 1 989 790.00 | 2 867 973.00 |
AT Other tangible assets | 132 809.00 | 93 277.00 | 39 532.00 | 132 809.00 |
AV Fixed assets in progress | | | | |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 3 556 310.00 | 971 460.00 | 2 584 850.00 | 3 556 310.00 |
BX Customers and related accounts | 279 711.00 | | 279 711.00 | 279 711.00 |
BZ Other receivables | 1 882 618.00 | | 1 882 618.00 | 1 882 618.00 |
CF Cash and cash equivalents | 113 309.00 | | 113 309.00 | 113 309.00 |
CH Prepaid expenses | 2 804.00 | | 2 804.00 | 2 804.00 |
CJ TOTAL (II) | 2 278 442.00 | | 2 278 442.00 | 2 278 442.00 |
CO Grand total (0 to V) | 5 834 752.00 | 971 460.00 | 4 863 292.00 | 5 834 752.00 |
CU Other investments | 274 547.00 | | 274 547.00 | 274 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DB Share, merger, contribution premiums, etc. | 716 737.00 | 716 737.00 | | 716 737.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 3 629 807.00 | 3 521 068.00 | | 3 629 807.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 063.00 | 108 739.00 | | 122 063.00 |
DK Regulated provisions | 159 527.00 | 146 217.00 | | 159 527.00 |
DL TOTAL (I) | 4 698 534.00 | 4 563 161.00 | | 4 698 534.00 |
DQ Provisions for Expenses | 36 068.00 | 43 281.00 | | 36 068.00 |
DR TOTAL (IV) | 36 068.00 | 43 281.00 | | 36 068.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 391.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 53 731.00 | 35 164.00 | | 53 731.00 |
DX Trade payables and related accounts | 4 980.00 | 4 380.00 | | 4 980.00 |
DY Tax and social security liabilities | 50 174.00 | | | 50 174.00 |
DZ Fixed asset liabilities and related accounts | 19 806.00 | 95 352.00 | | 19 806.00 |
EC TOTAL (IV) | 128 690.00 | 148 287.00 | | 128 690.00 |
EE Grand total (I to V) | 4 863 292.00 | 4 754 729.00 | | 4 863 292.00 |
EG Accrued income and payables due within one year | 75 108.00 | 148 287.00 | | 75 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 326 620.00 | | 326 620.00 | 326 620.00 |
FJ Net sales | 326 620.00 | | 326 620.00 | 326 620.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 213.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 333 835.00 | |
FW Other purchases and external expenses | | | 12 385.00 | |
FX Taxes, duties, and similar payments | | | 32 933.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 115 336.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 160 655.00 | |
GG - OPERATING RESULT (I - II) | | | 173 180.00 | |
GL Other interest and similar income | | | 29 038.00 | |
GP Total financial income (V) | | | 29 038.00 | |
GR Interest and similar expenses | | | 21.00 | |
GU Total financial expenses (VI) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 105.00 | 1 751.00 | | 1 105.00 |
HD Total exceptional income (VII) | 1 105.00 | 1 751.00 | | 1 105.00 |
HG Exceptional depreciation and provisions | 13 310.00 | 13 310.00 | | 13 310.00 |
HH Total exceptional expenses (VIII) | 13 310.00 | 13 310.00 | | 13 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 205.00 | -11 559.00 | | -12 205.00 |
HK Income tax | 67 930.00 | 61 268.00 | | 67 930.00 |
HL TOTAL REVENUE (I + III + V + VII) | 363 979.00 | 285 499.00 | | 363 979.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 916.00 | 176 760.00 | | 241 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 063.00 | 108 739.00 | | 122 063.00 |
| |
| 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 | 3 573 158.00 | | 1 606 107.00 | 3 573 158.00 |
I3 DECREASES Total Financial Fixed Assets | | | 274 730.00 | |
I4 DECREASES Grand Total | 1 489 629.00 | 133 326.00 | 3 556 310.00 | 1 489 629.00 |
IY DECREASES Total Tangible Fixed Assets | 1 489 629.00 | 133 326.00 | 3 281 580.00 | 1 489 629.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 298 428.00 | | 1 606 107.00 | 3 298 428.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 274 730.00 | | | 274 730.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 856 124.00 | 115 336.00 | | 856 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 856 124.00 | 115 336.00 | | 856 124.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 146 217.00 | 13 310.00 | | 146 217.00 |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 43 281.00 | | 7 213.00 | 43 281.00 |
7C Grand total | 189 498.00 | 13 310.00 | 7 213.00 | 189 498.00 |
UE of which provisions and reversals: - Operating | | | 7 213.00 | |
UJ - Exceptional | | 13 310.00 | | |
| |
| 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 | 53 582.00 | | | 53 582.00 |
8B Suppliers and Related Accounts | 4 980.00 | 4 980.00 | | 4 980.00 |
8E Income Taxes | 6 662.00 | 6 662.00 | | 6 662.00 |
8J Fixed Asset Liabilities and Related Accounts | 19 806.00 | 19 806.00 | | 19 806.00 |
UL Receivables related to investments | 152.00 | | | 152.00 |
UX Other trade receivables | 279 711.00 | | | 279 711.00 |
VB VAT | 4 595.00 | | | 4 595.00 |
VC Group and associates | 1 700 550.00 | | | 1 700 550.00 |
VI Group and Associates | 148.00 | 148.00 | | 148.00 |
VJ Loans taken out during the year | 81.00 | | | 81.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 177 472.00 | | | 177 472.00 |
VS Prepaid expenses | 2 804.00 | | | 2 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 165 285.00 | 2 165 133.00 | 152.00 | 2 165 285.00 |
VW VAT | 43 512.00 | 43 512.00 | | 43 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 690.00 | 75 108.00 | | 128 690.00 |
