| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 25 999 921.00 | | 25 999 921.00 | 25 999 921.00 |
AP Buildings | 32 396 621.00 | 20 646 988.00 | 11 749 634.00 | 32 396 621.00 |
AV Fixed assets in progress | 2 018 144.00 | | 2 018 144.00 | 2 018 144.00 |
BJ TOTAL (I) | 60 414 687.00 | 20 646 988.00 | 39 767 699.00 | 60 414 687.00 |
BV Advances and down payments on orders | 3 209 858.00 | | 3 209 858.00 | 3 209 858.00 |
BX Customers and related accounts | 1 546 996.00 | 397 487.00 | 1 149 509.00 | 1 546 996.00 |
BZ Other receivables | 2 117 859.00 | | 2 117 859.00 | 2 117 859.00 |
CJ TOTAL (II) | 6 874 714.00 | 397 487.00 | 6 477 227.00 | 6 874 714.00 |
CO Grand total (0 to V) | 67 289 401.00 | 21 044 475.00 | 46 244 926.00 | 67 289 401.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 870 700.00 | 18 870 700.00 | | 18 870 700.00 |
DB Share, merger, contribution premiums, etc. | 18 870 700.00 | 18 870 700.00 | | 18 870 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 772 578.00 | 3 597 827.00 | | 3 772 578.00 |
DL TOTAL (I) | 41 513 978.00 | 41 339 227.00 | | 41 513 978.00 |
DP Provisions for Risks | 176 000.00 | 73 000.00 | | 176 000.00 |
DR TOTAL (IV) | 176 000.00 | 73 000.00 | | 176 000.00 |
DU Loans and Debts from Credit Institutions (3) | 51 374.00 | 28 291.00 | | 51 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 283 730.00 | 1 320 829.00 | | 1 283 730.00 |
DW Advances and down payments received on current orders | 227 213.00 | 230 320.00 | | 227 213.00 |
DX Trade payables and related accounts | 2 303 001.00 | 1 049 148.00 | | 2 303 001.00 |
DY Tax and social security liabilities | 207 838.00 | 101 953.00 | | 207 838.00 |
EA Other liabilities | 201 287.00 | 166 290.00 | | 201 287.00 |
EB Prepaid income (2) | 280 504.00 | 209 617.00 | | 280 504.00 |
EC TOTAL (IV) | 4 554 947.00 | 3 106 448.00 | | 4 554 947.00 |
EE Grand total (I to V) | 46 244 926.00 | 44 518 674.00 | | 46 244 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 881 833.00 | | 6 881 833.00 | 6 881 833.00 |
FJ Net sales | 6 881 833.00 | | 6 881 833.00 | 6 881 833.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 936.00 | |
FQ Other income | | | 427 955.00 | |
FR Total operating income (I) | | | 7 310 724.00 | |
FW Other purchases and external expenses | | | 1 360 426.00 | |
FX Taxes, duties, and similar payments | | | 615 836.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 204 103.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 262 938.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 103 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 546 304.00 | |
GG - OPERATING RESULT (I - II) | | | 3 764 420.00 | |
GL Other interest and similar income | | | 8 159.00 | |
GP Total financial income (V) | | | 8 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 772 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 318 883.00 | 6 831 983.00 | | 7 318 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 546 304.00 | 3 234 156.00 | | 3 546 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 772 578.00 | 3 597 827.00 | | 3 772 578.00 |
| |
| 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 | 58 498 175.00 | | 2 024 512.00 | 58 498 175.00 |
I4 DECREASES Grand Total | 108 000.00 | | 60 414 687.00 | 108 000.00 |
IY DECREASES Total Tangible Fixed Assets | 108 000.00 | | 60 414 687.00 | 108 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 498 175.00 | | 2 024 512.00 | 58 498 175.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 442 885.00 | 1 204 103.00 | | 19 442 885.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 442 885.00 | 1 204 103.00 | | 19 442 885.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 73 000.00 | 103 000.00 | | 73 000.00 |
6T Receivables | 135 485.00 | 262 938.00 | 936.00 | 135 485.00 |
7B Total provisions for depreciation | 135 485.00 | 262 938.00 | 936.00 | 135 485.00 |
7C Grand total | 208 485.00 | 365 938.00 | 936.00 | 208 485.00 |
UE of which provisions and reversals: - Operating | | 365 935.00 | 936.00 | |
| |
| 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 | 1 283 730.00 | | | 1 283 730.00 |
8B Suppliers and Related Accounts | 2 303 001.00 | 2 303 001.00 | | 2 303 001.00 |
8K Other liabilities (including liabilities related to repo transactions) | 201 287.00 | 201 287.00 | | 201 287.00 |
8L Deferred income | 280 504.00 | 15 322.00 | 188 464.00 | 280 504.00 |
UX Other trade receivables | 999 574.00 | 999 574.00 | | 999 574.00 |
VA Doubtful or disputed receivables | 547 422.00 | 547 422.00 | | 547 422.00 |
VB VAT | 40 284.00 | 40 284.00 | | 40 284.00 |
VC Group and associates | 2 077 575.00 | 2 077 575.00 | | 2 077 575.00 |
VG Loans with a maturity of up to one year at origin | 51 374.00 | 51 374.00 | | 51 374.00 |
VQ Other Taxes, Duties, and Similar Debts | 3.00 | 3.00 | | 3.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 664 856.00 | 3 664 856.00 | | 3 664 856.00 |
VW VAT | 207 835.00 | 207 835.00 | | 207 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 327 734.00 | 2 778 822.00 | 188 464.00 | 4 327 734.00 |
