| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 18 579.00 | | 18 579.00 | 18 579.00 |
AP Buildings | 275 749.00 | 73 373.00 | 202 376.00 | 275 749.00 |
AR Technical installations, industrial equipment and tools | 728.00 | 582.00 | 146.00 | 728.00 |
AT Other tangible assets | 325 303.00 | 99 145.00 | 226 158.00 | 325 303.00 |
BJ TOTAL (I) | 1 905 747.00 | 173 101.00 | 1 732 647.00 | 1 905 747.00 |
BZ Other receivables | 1 712 257.00 | | 1 712 257.00 | 1 712 257.00 |
CJ TOTAL (II) | 1 712 257.00 | | 1 712 257.00 | 1 712 257.00 |
CO Grand total (0 to V) | 3 618 004.00 | 173 101.00 | 3 444 903.00 | 3 618 004.00 |
CU Other investments | 1 285 388.00 | | 1 285 388.00 | 1 285 388.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 172 800.00 | | | 172 800.00 |
DD Legal reserve (1) | 17 280.00 | | | 17 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 360.00 | | | 162 360.00 |
DK Regulated provisions | 41 493.00 | | | 41 493.00 |
DL TOTAL (I) | 393 934.00 | | | 393 934.00 |
DX Trade payables and related accounts | 203 065.00 | | | 203 065.00 |
DY Tax and social security liabilities | 748.00 | | | 748.00 |
EA Other liabilities | 2 847 157.00 | | | 2 847 157.00 |
EC TOTAL (IV) | 3 050 970.00 | | | 3 050 970.00 |
EE Grand total (I to V) | 3 444 903.00 | | | 3 444 903.00 |
EG Accrued income and payables due within one year | 3 050 970.00 | | | 3 050 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 973.00 | | 28 973.00 | 28 973.00 |
FJ Net sales | 28 973.00 | | 28 973.00 | 28 973.00 |
FQ Other income | | | 59 728.00 | |
FR Total operating income (I) | | | 88 702.00 | |
FW Other purchases and external expenses | | | 27 473.00 | |
FX Taxes, duties, and similar payments | | | 35 333.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 665.00 | |
GE Other Expenses | | | 161 597.00 | |
GF Total Operating Expenses (II) | | | 260 068.00 | |
GG - OPERATING RESULT (I - II) | | | -171 366.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 345 864.00 | |
GL Other interest and similar income | | | 7 749.00 | |
GP Total financial income (V) | | | 353 613.00 | |
GR Interest and similar expenses | | | 13 373.00 | |
GU Total financial expenses (VI) | | | 13 373.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 340 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 168 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 211.00 | | | 211.00 |
HD Total exceptional income (VII) | 211.00 | | | 211.00 |
HG Exceptional depreciation and provisions | 6 725.00 | | | 6 725.00 |
HH Total exceptional expenses (VIII) | 6 725.00 | | | 6 725.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 514.00 | | | -6 514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 442 526.00 | | | 442 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 280 166.00 | | | 280 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 360.00 | | | 162 360.00 |
| |
| 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 | 1 905 747.00 | | | 1 905 747.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 285 388.00 | |
I4 DECREASES Grand Total | | | 1 905 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 620 359.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 620 359.00 | | | 620 359.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 285 388.00 | | | 1 285 388.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 137 436.00 | 35 665.00 | | 137 436.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 436.00 | 35 665.00 | | 137 436.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 34 979.00 | 6 725.00 | 211.00 | 34 979.00 |
7C Grand total | 34 979.00 | 6 725.00 | 211.00 | 34 979.00 |
UJ - Exceptional | | | 6 725.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 203 065.00 | 203 065.00 | | 203 065.00 |
VB VAT | 32 900.00 | | | 32 900.00 |
VC Group and associates | 1 679 356.00 | | | 1 679 356.00 |
VI Group and Associates | 2 847 157.00 | 2 847 157.00 | | 2 847 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 712 257.00 | 1 712 257.00 | | 1 712 257.00 |
VW VAT | 748.00 | 748.00 | | 748.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 050 970.00 | 3 050 970.00 | | 3 050 970.00 |
