| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 321 239.00 | 77 455.00 | 243 784.00 | 321 239.00 |
AP Buildings | 2 133 436.00 | 639 959.00 | 1 493 477.00 | 2 133 436.00 |
AR Technical installations, industrial equipment and tools | 28 216.00 | 28 216.00 | | 28 216.00 |
AT Other tangible assets | 49 656.00 | 42 728.00 | 6 928.00 | 49 656.00 |
BD Other fixed assets | 6 253.00 | | 6 253.00 | 6 253.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 2 646 798.00 | 788 357.00 | 1 858 441.00 | 2 646 798.00 |
BX Customers and related accounts | 115 265.00 | | 115 265.00 | 115 265.00 |
BZ Other receivables | 42 534.00 | | 42 534.00 | 42 534.00 |
CF Cash and cash equivalents | 3 649.00 | | 3 649.00 | 3 649.00 |
CH Prepaid expenses | 2 167.00 | | 2 167.00 | 2 167.00 |
CJ TOTAL (II) | 163 614.00 | | 163 614.00 | 163 614.00 |
CO Grand total (0 to V) | 2 810 412.00 | 788 357.00 | 2 022 055.00 | 2 810 412.00 |
CU Other investments | 105 000.00 | | 105 000.00 | 105 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 125.00 | 38 125.00 | | 38 125.00 |
DD Legal reserve (1) | 3 813.00 | 3 813.00 | | 3 813.00 |
DH Retained earnings | 1 049 503.00 | 1 049 109.00 | | 1 049 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 286.00 | 394.00 | | 31 286.00 |
DK Regulated provisions | 191 469.00 | 198 951.00 | | 191 469.00 |
DL TOTAL (I) | 1 314 195.00 | 1 290 391.00 | | 1 314 195.00 |
DS Convertible Bond Issues | 442.00 | 538.00 | | 442.00 |
DU Loans and Debts from Credit Institutions (3) | 661 570.00 | 811 170.00 | | 661 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 531.00 | 69 316.00 | | 35 531.00 |
DX Trade payables and related accounts | 9 331.00 | 7 771.00 | | 9 331.00 |
DY Tax and social security liabilities | 986.00 | 4 560.00 | | 986.00 |
EA Other liabilities | | 5 230.00 | | |
EC TOTAL (IV) | 707 860.00 | 898 585.00 | | 707 860.00 |
EE Grand total (I to V) | 2 022 055.00 | 2 188 976.00 | | 2 022 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 187 052.00 | | 187 052.00 | 187 052.00 |
FJ Net sales | 187 052.00 | | 187 052.00 | 187 052.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 253.00 | |
FR Total operating income (I) | | | 189 305.00 | |
FW Other purchases and external expenses | | | 33 908.00 | |
FX Taxes, duties, and similar payments | | | 9 668.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 111 924.00 | |
GF Total Operating Expenses (II) | | | 155 500.00 | |
GG - OPERATING RESULT (I - II) | | | 33 805.00 | |
GR Interest and similar expenses | | | 20 922.00 | |
GU Total financial expenses (VI) | | | 20 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HC Reversals of provisions and transfers of expenses | 7 481.00 | 7 481.00 | | 7 481.00 |
HD Total exceptional income (VII) | 7 481.00 | 7 482.00 | | 7 481.00 |
HE Exceptional expenses on management operations | | 150.00 | | |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 481.00 | 7 332.00 | | 7 481.00 |
HK Income tax | -10 921.00 | 14 807.00 | | -10 921.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 786.00 | 198 676.00 | | 196 786.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 501.00 | 198 282.00 | | 165 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 286.00 | 394.00 | | 31 286.00 |
| |
| 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 | 2 659 129.00 | | | 2 659 129.00 |
I3 DECREASES Total Financial Fixed Assets | | | 114 253.00 | |
I4 DECREASES Grand Total | | 12 329.00 | 2 646 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 329.00 | 2 532 547.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 544 876.00 | | | 2 544 876.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 114 253.00 | | | 114 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 688 763.00 | 111 925.00 | 12 329.00 | 688 763.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 688 763.00 | 111 925.00 | 12 329.00 | 688 763.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 198 950.00 | | 7 482.00 | 198 950.00 |
7C Grand total | 198 950.00 | | 7 482.00 | 198 950.00 |
| |
| 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 | 610.00 | | 610.00 | 610.00 |
8B Suppliers and Related Accounts | 9 331.00 | 9 331.00 | | 9 331.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 115 265.00 | 115 265.00 | | 115 265.00 |
VB VAT | 1 251.00 | 1 251.00 | | 1 251.00 |
VH Loans with a maturity of more than one year at origin | 661 570.00 | 143 265.00 | 520 324.00 | 661 570.00 |
VI Group and Associates | 34 921.00 | 34 921.00 | | 34 921.00 |
VM Income taxes | 34 231.00 | 34 231.00 | | 34 231.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 052.00 | 7 052.00 | | 7 052.00 |
VS Prepaid expenses | 2 167.00 | 2 167.00 | | 2 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 966.00 | 159 966.00 | 3 000.00 | 162 966.00 |
VW VAT | 986.00 | 986.00 | | 986.00 |
