| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 674.00 | 1 308.00 | 10 367.00 | 11 674.00 |
AN Land | 1 478 459.00 | 534.00 | 1 477 926.00 | 1 478 459.00 |
AP Buildings | 1 193 732.00 | 1 072 984.00 | 120 748.00 | 1 193 732.00 |
AR Technical installations, industrial equipment and tools | 249 417.00 | 168 837.00 | 80 580.00 | 249 417.00 |
AT Other tangible assets | 381 803.00 | 345 926.00 | 35 877.00 | 381 803.00 |
AV Fixed assets in progress | 727 895.00 | | 727 895.00 | 727 895.00 |
BH Other financial assets | 4 331.00 | | 4 331.00 | 4 331.00 |
BJ TOTAL (I) | 4 047 311.00 | 1 589 588.00 | 2 457 723.00 | 4 047 311.00 |
BT Goods | 4 258.00 | | 4 258.00 | 4 258.00 |
BX Customers and related accounts | 13 794.00 | 10 125.00 | 3 669.00 | 13 794.00 |
BZ Other receivables | 72 951.00 | | 72 951.00 | 72 951.00 |
CF Cash and cash equivalents | 107 905.00 | | 107 905.00 | 107 905.00 |
CH Prepaid expenses | 3 523.00 | | 3 523.00 | 3 523.00 |
CJ TOTAL (II) | 202 432.00 | 10 125.00 | 192 307.00 | 202 432.00 |
CO Grand total (0 to V) | 4 249 742.00 | 1 599 713.00 | 2 650 029.00 | 4 249 742.00 |
CP Shares due in less than one year | 1 100.00 | | | 1 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 352 000.00 | 352 000.00 | | 352 000.00 |
DD Legal reserve (1) | 10 452.00 | 10 452.00 | | 10 452.00 |
DG Other reserves | 1 927.00 | 1 927.00 | | 1 927.00 |
DH Retained earnings | -17 782.00 | -17 702.00 | | -17 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 211.00 | -80.00 | | 61 211.00 |
DL TOTAL (I) | 407 808.00 | 346 597.00 | | 407 808.00 |
DU Loans and Debts from Credit Institutions (3) | 146 775.00 | 289 935.00 | | 146 775.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 900 130.00 | 1 542 499.00 | | 1 900 130.00 |
DW Advances and down payments received on current orders | 75 417.00 | 7 980.00 | | 75 417.00 |
DX Trade payables and related accounts | 43 261.00 | 26 974.00 | | 43 261.00 |
DY Tax and social security liabilities | 76 640.00 | 84 225.00 | | 76 640.00 |
EB Prepaid income (2) | | 62 909.00 | | |
EC TOTAL (IV) | 2 242 222.00 | 2 014 521.00 | | 2 242 222.00 |
EE Grand total (I to V) | 2 650 029.00 | 2 361 118.00 | | 2 650 029.00 |
EG Accrued income and payables due within one year | 2 133 856.00 | 146 775.00 | | 2 133 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | -96.00 | |
FD Production sold - goods | | | 342 399.00 | |
FG Production sold - services | | | 576 418.00 | |
FJ Net sales | | | 918 721.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 246.00 | |
FQ Other income | | | 4 231.00 | |
FR Total operating income (I) | | | 938 198.00 | |
FS Purchases of goods (including customs duties) | | | 22 115.00 | |
FU Purchases of raw materials and other supplies | | | 147 056.00 | |
FV Inventory change (raw materials and supplies) | | | 773.00 | |
FW Other purchases and external expenses | | | 208 076.00 | |
FX Taxes, duties, and similar payments | | | 17 981.00 | |
FY Salaries and Wages | | | 271 238.00 | |
FZ Social Security Contributions | | | 86 615.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 73 659.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 10 125.00 | |
GE Other Expenses | | | 3 123.00 | |
GF Total Operating Expenses (II) | | | 840 761.00 | |
GG - OPERATING RESULT (I - II) | | | 97 437.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GR Interest and similar expenses | | | 26 314.00 | |
GU Total financial expenses (VI) | | | 26 314.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 446.00 | 3 323.00 | | 446.00 |
HH Total exceptional expenses (VIII) | 446.00 | 3 323.00 | | 446.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -446.00 | -3 323.00 | | -446.00 |
HK Income tax | 9 488.00 | 3 616.00 | | 9 488.00 |
HL TOTAL REVENUE (I + III + V + VII) | 938 220.00 | 779 671.00 | | 938 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 877 009.00 | 779 751.00 | | 877 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 211.00 | -80.00 | | 61 211.00 |
| |
| 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 | 3 674 602.00 | | | 3 674 602.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 331.00 | |
I4 DECREASES Grand Total | | | 4 047 311.00 | |
IO DECREASES Total including other intangible assets | | | 11 674.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 031 306.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 674.00 | | | 11 674.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 658 047.00 | | | 3 658 047.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 881.00 | | | 4 881.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 515 929.00 | 73 658.00 | | 1 515 929.00 |
PE DEPRECIATION Total including other intangible assets | 1 308.00 | | | 1 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 514 622.00 | 73 658.00 | | 1 514 622.00 |
| |
| 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 | 1 900 130.00 | 1 900 130.00 | | 1 900 130.00 |
8B Suppliers and Related Accounts | 43 261.00 | 43 261.00 | | 43 261.00 |
UT Other financial assets | 4 331.00 | 1 100.00 | 3 231.00 | 4 331.00 |
UX Other trade receivables | 13 794.00 | 13 794.00 | | 13 794.00 |
VH Loans with a maturity of more than one year at origin | 146 775.00 | 113 826.00 | 32 949.00 | 146 775.00 |
VK Loans repaid during the year | 143 160.00 | | | 143 160.00 |
VP Miscellaneous | 72 951.00 | 72 951.00 | | 72 951.00 |
VQ Other Taxes, Duties, and Similar Debts | 76 640.00 | 76 640.00 | | 76 640.00 |
VS Prepaid expenses | 3 523.00 | 3 523.00 | | 3 523.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 599.00 | 91 369.00 | 3 231.00 | 94 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 166 805.00 | 2 133 856.00 | 32 949.00 | 2 166 805.00 |
