| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AN Land | 466 002.00 | | 466 002.00 | 466 002.00 |
AP Buildings | 3 193 482.00 | 763 294.00 | 2 430 188.00 | 3 193 482.00 |
AT Other tangible assets | 143 946.00 | 74 062.00 | 69 884.00 | 143 946.00 |
BB Receivables related to investments | 2 044 592.00 | | 2 044 592.00 | 2 044 592.00 |
BH Other financial assets | 7 420.00 | | 7 420.00 | 7 420.00 |
BJ TOTAL (I) | 5 925 833.00 | 837 356.00 | 5 088 477.00 | 5 925 833.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 6 959.00 | | 6 959.00 | 6 959.00 |
CD Marketable securities | 5 193 190.00 | | 5 193 190.00 | 5 193 190.00 |
CF Cash and cash equivalents | 2 041 159.00 | | 2 041 159.00 | 2 041 159.00 |
CJ TOTAL (II) | 7 241 308.00 | | 7 241 308.00 | 7 241 308.00 |
CO Grand total (0 to V) | 13 167 141.00 | 837 356.00 | 12 329 785.00 | 13 167 141.00 |
CU Other investments | 24 657.00 | | 24 657.00 | 24 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 10 448 680.00 | 9 660 234.00 | | 10 448 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 505 418.00 | 788 446.00 | | 505 418.00 |
DL TOTAL (I) | 11 054 860.00 | 10 549 442.00 | | 11 054 860.00 |
DU Loans and Debts from Credit Institutions (3) | 818 246.00 | 941 622.00 | | 818 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 784.00 | 52 581.00 | | 90 784.00 |
DX Trade payables and related accounts | 35 035.00 | 37 915.00 | | 35 035.00 |
DY Tax and social security liabilities | 326 611.00 | 286 604.00 | | 326 611.00 |
EA Other liabilities | 4 250.00 | 4 250.00 | | 4 250.00 |
EC TOTAL (IV) | 1 274 926.00 | 1 322 972.00 | | 1 274 926.00 |
EE Grand total (I to V) | 12 329 785.00 | 11 872 414.00 | | 12 329 785.00 |
EG Accrued income and payables due within one year | 577 828.00 | 505 821.00 | | 577 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 261 347.00 | | 261 347.00 | 261 347.00 |
FJ Net sales | 261 347.00 | | 261 347.00 | 261 347.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 910.00 | |
FR Total operating income (I) | | | 266 257.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 173 562.00 | |
FX Taxes, duties, and similar payments | | | 45 885.00 | |
FY Salaries and Wages | | | 79 806.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 95 399.00 | |
GE Other Expenses | | | 2 360.00 | |
GF Total Operating Expenses (II) | | | 397 012.00 | |
GG - OPERATING RESULT (I - II) | | | -130 756.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 92 327.00 | |
GU Total financial expenses (VI) | | | 92 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -92 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -223 083.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 126 632.00 | | |
HB Exceptional income from capital transactions | 1 717 500.00 | 1 379 000.00 | | 1 717 500.00 |
HD Total exceptional income (VII) | 1 717 500.00 | 1 505 632.00 | | 1 717 500.00 |
HE Exceptional expenses on management operations | 17.00 | 4 435.00 | | 17.00 |
HF Exceptional expenses on capital transactions | 748 567.00 | 624 834.00 | | 748 567.00 |
HH Total exceptional expenses (VIII) | 748 584.00 | 629 269.00 | | 748 584.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 968 916.00 | 876 363.00 | | 968 916.00 |
HK Income tax | 240 416.00 | 282 593.00 | | 240 416.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 983 757.00 | 2 369 570.00 | | 1 983 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 478 339.00 | 1 581 125.00 | | 1 478 339.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 505 418.00 | 788 446.00 | | 505 418.00 |
HP References: Equipment leasing | 2 921.00 | | | 2 921.00 |
| |
| 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 | 6 626 000.00 | | | 6 626 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 076 559.00 | |
I4 DECREASES Grand Total | | | 5 925 833.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 803 430.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 711 980.00 | | | 4 711 980.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 868 285.00 | | | 1 868 285.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 901 940.00 | 95 399.00 | 159 983.00 | 901 940.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 901 940.00 | 95 399.00 | 159 983.00 | 901 940.00 |
