| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 30 243 547.00 | 6 102 682.00 | 24 140 864.00 | 30 243 547.00 |
BJ TOTAL (I) | 30 243 547.00 | 6 102 682.00 | 24 140 864.00 | 30 243 547.00 |
BV Advances and down payments on orders | 5 547.00 | | 5 547.00 | 5 547.00 |
BX Customers and related accounts | 252 523.00 | | 252 523.00 | 252 523.00 |
BZ Other receivables | 41 233.00 | | 41 233.00 | 41 233.00 |
CF Cash and cash equivalents | 1 365 656.00 | | 1 365 656.00 | 1 365 656.00 |
CH Prepaid expenses | 15 304.00 | | 15 304.00 | 15 304.00 |
CJ TOTAL (II) | 1 680 264.00 | | 1 680 264.00 | 1 680 264.00 |
CO Grand total (0 to V) | 31 923 812.00 | 6 102 682.00 | 25 821 129.00 | 31 923 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 248 650.00 | 248 650.00 | | 248 650.00 |
DD Legal reserve (1) | 12 414.00 | 8 321.00 | | 12 414.00 |
DH Retained earnings | 2 150.00 | 1 456.00 | | 2 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 650.00 | 81 868.00 | | 112 650.00 |
DJ Investment subsidies | 2 679 145.00 | 2 864 809.00 | | 2 679 145.00 |
DL TOTAL (I) | 3 055 011.00 | 3 205 105.00 | | 3 055 011.00 |
DU Loans and Debts from Credit Institutions (3) | | 526 840.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 22 042 423.00 | 22 750 441.00 | | 22 042 423.00 |
DX Trade payables and related accounts | 165 107.00 | 65 290.00 | | 165 107.00 |
DY Tax and social security liabilities | 141 895.00 | 113 378.00 | | 141 895.00 |
EA Other liabilities | | 7 150.00 | | |
EB Prepaid income (2) | 402 730.00 | 485 447.00 | | 402 730.00 |
EC TOTAL (IV) | 22 766 118.00 | 23 948 549.00 | | 22 766 118.00 |
EE Grand total (I to V) | 25 821 129.00 | 27 153 655.00 | | 25 821 129.00 |
EG Accrued income and payables due within one year | 1 617 067.00 | 1 906 125.00 | | 1 617 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 939 491.00 | | 2 939 491.00 | 2 939 491.00 |
FJ Net sales | 2 939 491.00 | | 2 939 491.00 | 2 939 491.00 |
FQ Other income | | | 9 546.00 | |
FR Total operating income (I) | | | 2 949 038.00 | |
FW Other purchases and external expenses | | | 526 391.00 | |
FX Taxes, duties, and similar payments | | | 10 422.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 680 197.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 2 217 013.00 | |
GG - OPERATING RESULT (I - II) | | | 732 025.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 739 474.00 | |
GU Total financial expenses (VI) | | | 739 474.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -739 474.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 448.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 185 663.00 | 185 663.00 | | 185 663.00 |
HD Total exceptional income (VII) | 185 663.00 | 185 663.00 | | 185 663.00 |
HE Exceptional expenses on management operations | | 327.00 | | |
HH Total exceptional expenses (VIII) | | 327.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 185 663.00 | 185 335.00 | | 185 663.00 |
HK Income tax | 65 564.00 | 54 459.00 | | 65 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 134 701.00 | 3 066 346.00 | | 3 134 701.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 022 051.00 | 2 984 477.00 | | 3 022 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 650.00 | 81 868.00 | | 112 650.00 |
| |
| 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 | 30 243 548.00 | | | 30 243 548.00 |
I4 DECREASES Grand Total | | | 30 243 548.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 243 548.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 243 548.00 | | | 30 243 548.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 422 486.00 | 1 680 197.00 | | 4 422 486.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 422 486.00 | 1 680 197.00 | | 4 422 486.00 |
| |
| 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 | 22 042 423.00 | 1 275 254.00 | 5 444 120.00 | 22 042 423.00 |
8B Suppliers and Related Accounts | 165 108.00 | 165 108.00 | | 165 108.00 |
8L Deferred income | 402 730.00 | 20 849.00 | | 402 730.00 |
UX Other trade receivables | 41 233.00 | | | 41 233.00 |
VK Loans repaid during the year | 1 234 858.00 | | | 1 234 858.00 |
VQ Other Taxes, Duties, and Similar Debts | 155 857.00 | 155 857.00 | | 155 857.00 |
VS Prepaid expenses | 15 304.00 | | | 15 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 309 061.00 | 309 061.00 | | 309 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 766 118.00 | 1 617 068.00 | 5 444 120.00 | 22 766 118.00 |
