| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 98 593.00 | 76 392.00 | 22 201.00 | 98 593.00 |
AP Buildings | 613 994.00 | 501 942.00 | 112 052.00 | 613 994.00 |
AR Technical installations, industrial equipment and tools | 14 002.00 | 13 052.00 | 950.00 | 14 002.00 |
AT Other tangible assets | 54 695.00 | 52 280.00 | 2 415.00 | 54 695.00 |
BH Other financial assets | 686.00 | | 686.00 | 686.00 |
BJ TOTAL (I) | 781 971.00 | 643 666.00 | 138 304.00 | 781 971.00 |
BX Customers and related accounts | 2 377.00 | | 2 377.00 | 2 377.00 |
BZ Other receivables | 1 246.00 | | 1 246.00 | 1 246.00 |
CF Cash and cash equivalents | 19 772.00 | | 19 772.00 | 19 772.00 |
CH Prepaid expenses | 3 320.00 | | 3 320.00 | 3 320.00 |
CJ TOTAL (II) | 26 715.00 | | 26 715.00 | 26 715.00 |
CO Grand total (0 to V) | 808 686.00 | 643 666.00 | 165 019.00 | 808 686.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 500.00 | 13 500.00 | | 13 500.00 |
DD Legal reserve (1) | 1 350.00 | 1 350.00 | | 1 350.00 |
DF Regulated reserves (1) | 220.00 | 220.00 | | 220.00 |
DG Other reserves | 48 753.00 | 41 078.00 | | 48 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -690.00 | 7 674.00 | | -690.00 |
DJ Investment subsidies | 26 400.00 | 28 382.00 | | 26 400.00 |
DL TOTAL (I) | 89 533.00 | 92 205.00 | | 89 533.00 |
DU Loans and Debts from Credit Institutions (3) | 16 881.00 | 22 798.00 | | 16 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 213.00 | 51 213.00 | | 51 213.00 |
DX Trade payables and related accounts | 4 160.00 | 6 292.00 | | 4 160.00 |
DY Tax and social security liabilities | 3 118.00 | 3 770.00 | | 3 118.00 |
EB Prepaid income (2) | 114.00 | 86.00 | | 114.00 |
EC TOTAL (IV) | 75 486.00 | 84 160.00 | | 75 486.00 |
EE Grand total (I to V) | 165 019.00 | 176 365.00 | | 165 019.00 |
EG Accrued income and payables due within one year | 64 650.00 | 67 297.00 | | 64 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 682.00 | | 44 682.00 | 44 682.00 |
FJ Net sales | 44 682.00 | | 44 682.00 | 44 682.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 44 686.00 | |
FW Other purchases and external expenses | | | 20 995.00 | |
FX Taxes, duties, and similar payments | | | 8 690.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 067.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 46 756.00 | |
GG - OPERATING RESULT (I - II) | | | -2 070.00 | |
GR Interest and similar expenses | | | 387.00 | |
GU Total financial expenses (VI) | | | 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 137.00 | | |
HB Exceptional income from capital transactions | 1 982.00 | 17 982.00 | | 1 982.00 |
HD Total exceptional income (VII) | 1 982.00 | 18 118.00 | | 1 982.00 |
HF Exceptional expenses on capital transactions | 215.00 | 97.00 | | 215.00 |
HH Total exceptional expenses (VIII) | 215.00 | 97.00 | | 215.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 767.00 | 18 021.00 | | 1 767.00 |
HK Income tax | | 1 354.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 668.00 | 64 387.00 | | 46 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 358.00 | 56 713.00 | | 47 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -690.00 | 7 674.00 | | -690.00 |
| |
| 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 | 785 281.00 | | 1 024.00 | 785 281.00 |
I3 DECREASES Total Financial Fixed Assets | | | 686.00 | |
I4 DECREASES Grand Total | | 4 334.00 | 781 971.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 334.00 | 781 285.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 784 595.00 | | 1 024.00 | 784 595.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 686.00 | | | 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 630 719.00 | 17 067.00 | 4 120.00 | 630 719.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 630 719.00 | 17 067.00 | 4 120.00 | 630 719.00 |
| |
| 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 | 4 160.00 | 4 160.00 | | 4 160.00 |
8L Deferred income | 114.00 | 114.00 | | 114.00 |
UX Other trade receivables | 2 377.00 | | | 2 377.00 |
VB VAT | 1 246.00 | | | 1 246.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VH Loans with a maturity of more than one year at origin | 16 863.00 | 6 027.00 | 10 836.00 | 16 863.00 |
VI Group and Associates | 51 213.00 | 51 213.00 | | 51 213.00 |
VK Loans repaid during the year | 5 910.00 | | | 5 910.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 891.00 | 2 891.00 | | 2 891.00 |
VS Prepaid expenses | 3 320.00 | | | 3 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 628.00 | 6 942.00 | 686.00 | 7 628.00 |
VW VAT | 227.00 | 227.00 | | 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 486.00 | 64 650.00 | 10 836.00 | 75 486.00 |
