| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 22 331.00 | | 22 331.00 | 22 331.00 |
AP Buildings | 7 792 942.00 | 592 053.00 | 7 200 889.00 | 7 792 942.00 |
BJ TOTAL (I) | 7 815 274.00 | 592 053.00 | 7 223 221.00 | 7 815 274.00 |
BV Advances and down payments on orders | 7 068.00 | | 7 068.00 | 7 068.00 |
BX Customers and related accounts | 798.00 | | 798.00 | 798.00 |
BZ Other receivables | 156 562.00 | | 156 562.00 | 156 562.00 |
CF Cash and cash equivalents | 517 951.00 | | 517 951.00 | 517 951.00 |
CJ TOTAL (II) | 682 379.00 | | 682 379.00 | 682 379.00 |
CO Grand total (0 to V) | 8 497 652.00 | 592 053.00 | 7 905 599.00 | 8 497 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 875.00 | 48 875.00 | | 48 875.00 |
DD Legal reserve (1) | 74 660.00 | 74 660.00 | | 74 660.00 |
DG Other reserves | 4 243.00 | 4 243.00 | | 4 243.00 |
DH Retained earnings | 5 495 146.00 | 5 353 426.00 | | 5 495 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 697 961.00 | 524 220.00 | | 697 961.00 |
DL TOTAL (I) | 6 320 884.00 | 6 005 423.00 | | 6 320 884.00 |
DU Loans and Debts from Credit Institutions (3) | 1 128 320.00 | 2 466 919.00 | | 1 128 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 375 001.00 | 372 182.00 | | 375 001.00 |
DY Tax and social security liabilities | 72 394.00 | 47 468.00 | | 72 394.00 |
EA Other liabilities | 9 000.00 | 8 398.00 | | 9 000.00 |
EC TOTAL (IV) | 1 584 715.00 | 2 894 967.00 | | 1 584 715.00 |
EE Grand total (I to V) | 7 905 599.00 | 8 900 390.00 | | 7 905 599.00 |
EG Accrued income and payables due within one year | 1 584 715.00 | 660 764.00 | | 1 584 715.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 279 938.00 | | 1 279 938.00 | 1 279 938.00 |
FJ Net sales | 1 279 938.00 | | 1 279 938.00 | 1 279 938.00 |
FR Total operating income (I) | | | 1 279 938.00 | |
FW Other purchases and external expenses | | | 171 469.00 | |
FX Taxes, duties, and similar payments | | | 62 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 137 708.00 | |
GE Other Expenses | | | 22 000.00 | |
GF Total Operating Expenses (II) | | | 393 314.00 | |
GG - OPERATING RESULT (I - II) | | | 886 624.00 | |
GR Interest and similar expenses | | | 68 117.00 | |
GU Total financial expenses (VI) | | | 68 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -68 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 818 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 181 000.00 | 114.00 | | 181 000.00 |
HD Total exceptional income (VII) | 181 000.00 | 114.00 | | 181 000.00 |
HE Exceptional expenses on management operations | | 17 212.00 | | |
HH Total exceptional expenses (VIII) | | 17 212.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 181 000.00 | -17 098.00 | | 181 000.00 |
HK Income tax | 301 547.00 | 258 077.00 | | 301 547.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 460 938.00 | 1 257 099.00 | | 1 460 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 762 978.00 | 732 879.00 | | 762 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 697 961.00 | 524 220.00 | | 697 961.00 |
| |
| 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 | 7 815 274.00 | | | 7 815 274.00 |
I4 DECREASES Grand Total | | | 7 815 274.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 815 274.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 815 274.00 | | | 7 815 274.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 454 345.00 | 137 708.00 | | 454 345.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 454 345.00 | 137 708.00 | | 454 345.00 |
| |
| 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 | 375 001.00 | 221 621.00 | | 375 001.00 |
8E Income Taxes | 43 470.00 | 43 470.00 | | 43 470.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 000.00 | 9 000.00 | | 9 000.00 |
UX Other trade receivables | 798.00 | 798.00 | | 798.00 |
VB VAT | 135.00 | 135.00 | | 135.00 |
VG Loans with a maturity of up to one year at origin | 32.00 | 32.00 | | 32.00 |
VH Loans with a maturity of more than one year at origin | 1 128 288.00 | 396 776.00 | 731 512.00 | 1 128 288.00 |
VK Loans repaid during the year | 1 338 599.00 | | | 1 338 599.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 616.00 | 1 616.00 | | 1 616.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 156 426.00 | 156 426.00 | | 156 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157 360.00 | 157 360.00 | | 157 360.00 |
VW VAT | 27 308.00 | 27 308.00 | | 27 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 584 715.00 | 699 823.00 | 731 512.00 | 1 584 715.00 |
