| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 559 267.00 | | 559 267.00 | 559 267.00 |
AP Buildings | 2 509 925.00 | 2 509 925.00 | | 2 509 925.00 |
BH Other financial assets | 6 472.00 | | 6 472.00 | 6 472.00 |
BJ TOTAL (I) | 4 487 574.00 | 2 509 925.00 | 1 977 649.00 | 4 487 574.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 8 761.00 | | 8 761.00 | 8 761.00 |
BZ Other receivables | 58 874.00 | | 58 874.00 | 58 874.00 |
CF Cash and cash equivalents | 22 786.00 | | 22 786.00 | 22 786.00 |
CJ TOTAL (II) | 90 421.00 | | 90 421.00 | 90 421.00 |
CO Grand total (0 to V) | 4 577 995.00 | 2 509 925.00 | 2 068 069.00 | 4 577 995.00 |
CU Other investments | 1 411 910.00 | | 1 411 910.00 | 1 411 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 87.00 | 87.00 | | 87.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 948 611.00 | 589 701.00 | | 948 611.00 |
DL TOTAL (I) | 989 398.00 | 630 488.00 | | 989 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 046 220.00 | 1 435 631.00 | | 1 046 220.00 |
DW Advances and down payments received on current orders | 6 676.00 | | | 6 676.00 |
DX Trade payables and related accounts | 14 521.00 | | | 14 521.00 |
DY Tax and social security liabilities | 1 877.00 | 440.00 | | 1 877.00 |
EA Other liabilities | 9 379.00 | 13 984.00 | | 9 379.00 |
EC TOTAL (IV) | 1 078 672.00 | 1 450 056.00 | | 1 078 672.00 |
EE Grand total (I to V) | 2 068 069.00 | 2 080 543.00 | | 2 068 069.00 |
EG Accrued income and payables due within one year | 1 071 996.00 | 1 450 056.00 | | 1 071 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 426 795.00 | |
FJ Net sales | | | 426 795.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 426 797.00 | |
FW Other purchases and external expenses | | | 169 356.00 | |
FX Taxes, duties, and similar payments | | | 57 260.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 226 637.00 | |
GG - OPERATING RESULT (I - II) | | | 200 159.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 851 059.00 | |
GL Other interest and similar income | | | 3 760.00 | |
GP Total financial income (V) | | | 854 819.00 | |
GR Interest and similar expenses | | | 38.00 | |
GU Total financial expenses (VI) | | | 38.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 854 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 054 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 106 330.00 | 343 962.00 | | 106 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 281 616.00 | 1 133 072.00 | | 1 281 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 333 006.00 | 543 371.00 | | 333 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 948 611.00 | 589 701.00 | | 948 611.00 |
| |
| 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 | 4 491 192.00 | | | 4 491 192.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 418 382.00 | |
I4 DECREASES Grand Total | | | 4 487 574.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 069 192.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 069 192.00 | | | 3 069 192.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 422 000.00 | | | 1 422 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 509 925.00 | | | 2 509 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 509 925.00 | | | 2 509 925.00 |
| |
| 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 | 501 665.00 | 501 665.00 | | 501 665.00 |
8B Suppliers and Related Accounts | 14 521.00 | 14 521.00 | | 14 521.00 |
8K Other liabilities (including liabilities related to repo transactions) | 553 933.00 | 553 933.00 | | 553 933.00 |
UT Other financial assets | 6 472.00 | | | 6 472.00 |
UX Other trade receivables | 8 761.00 | | | 8 761.00 |
VK Loans repaid during the year | 15 469.00 | | | 15 469.00 |
VP Miscellaneous | 58 874.00 | | | 58 874.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 877.00 | 1 877.00 | | 1 877.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 107.00 | 67 635.00 | 6 472.00 | 74 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 071 996.00 | 1 071 996.00 | | 1 071 996.00 |
