| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 535 896.00 | | 2 535 896.00 | 2 535 896.00 |
AP Buildings | 12 661 505.00 | 6 173 121.00 | 6 488 384.00 | 12 661 505.00 |
AT Other tangible assets | 45 148.00 | 7 716.00 | 37 432.00 | 45 148.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 15 242 699.00 | 6 180 837.00 | 9 061 861.00 | 15 242 699.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 075 090.00 | | 1 075 090.00 | 1 075 090.00 |
CF Cash and cash equivalents | 1 168 104.00 | | 1 168 104.00 | 1 168 104.00 |
CH Prepaid expenses | 2 968.00 | | 2 968.00 | 2 968.00 |
CJ TOTAL (II) | 2 246 161.00 | | 2 246 161.00 | 2 246 161.00 |
CO Grand total (0 to V) | 17 604 977.00 | 6 180 837.00 | 11 424 140.00 | 17 604 977.00 |
CW Deferred expenses or loan issuance costs | 116 117.00 | | 116 117.00 | 116 117.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 444 180.00 | 444 180.00 | | 444 180.00 |
DB Share, merger, contribution premiums, etc. | 163 926.00 | 163 926.00 | | 163 926.00 |
DC Revaluation differences | 3 383 014.00 | 3 383 014.00 | | 3 383 014.00 |
DD Legal reserve (1) | 44 418.00 | 33 716.00 | | 44 418.00 |
DG Other reserves | 156 946.00 | 156 946.00 | | 156 946.00 |
DH Retained earnings | | -163 926.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 319 929.00 | 417 366.00 | | 319 929.00 |
DL TOTAL (I) | 4 512 414.00 | 4 435 223.00 | | 4 512 414.00 |
DU Loans and Debts from Credit Institutions (3) | 6 223 200.00 | 6 223 200.00 | | 6 223 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | 312 482.00 | 311 354.00 | | 312 482.00 |
DX Trade payables and related accounts | 40 043.00 | 85 726.00 | | 40 043.00 |
DY Tax and social security liabilities | 22 387.00 | 319 089.00 | | 22 387.00 |
EA Other liabilities | 313 614.00 | 367 620.00 | | 313 614.00 |
EC TOTAL (IV) | 6 911 726.00 | 7 306 989.00 | | 6 911 726.00 |
EE Grand total (I to V) | 11 424 140.00 | 11 742 211.00 | | 11 424 140.00 |
EG Accrued income and payables due within one year | 389 825.00 | 785 000.00 | | 389 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 353 274.00 | | 1 353 274.00 | 1 353 274.00 |
FJ Net sales | 1 353 274.00 | | 1 353 274.00 | 1 353 274.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 604.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 357 879.00 | |
FW Other purchases and external expenses | | | 314 279.00 | |
FX Taxes, duties, and similar payments | | | 229 054.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 400 988.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 944 323.00 | |
GG - OPERATING RESULT (I - II) | | | 413 556.00 | |
GN Positive exchange differences | | | 263.00 | |
GP Total financial income (V) | | | 263.00 | |
GR Interest and similar expenses | | | 93 689.00 | |
GU Total financial expenses (VI) | | | 93 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -93 627.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 319 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 358 141.00 | 2 128 182.00 | | 1 358 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 038 212.00 | 1 710 818.00 | | 1 038 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 319 929.00 | 417 366.00 | | 319 929.00 |
| |
| 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 | 15 234 953.00 | | | 15 234 953.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 15 242 699.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 242 549.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 234 803.00 | | | 15 234 803.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 813 614.00 | 367 223.00 | 6 180 837.00 | 5 813 614.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 813 614.00 | 367 223.00 | 6 180 837.00 | 5 813 614.00 |
| |
| 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 | 311 258.00 | 12 557.00 | | 311 258.00 |
8B Suppliers and Related Accounts | 40 043.00 | 40 043.00 | | 40 043.00 |
8K Other liabilities (including liabilities related to repo transactions) | 314 838.00 | 314 838.00 | | 314 838.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
VH Loans with a maturity of more than one year at origin | 6 223 200.00 | | 6 223 200.00 | 6 223 200.00 |
VS Prepaid expenses | 2 968.00 | | | 2 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 078 208.00 | 1 078 058.00 | 150.00 | 1 078 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 911 726.00 | 389 825.00 | 6 223 200.00 | 6 911 726.00 |
