| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 632 805.00 | | 1 632 805.00 | 1 632 805.00 |
AP Buildings | 11 380 391.00 | 1 938 118.00 | 9 442 273.00 | 11 380 391.00 |
AR Technical installations, industrial equipment and tools | | | | |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 13 013 198.00 | 1 938 118.00 | 11 075 079.00 | 13 013 198.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 319 636.00 | | 319 636.00 | 319 636.00 |
BZ Other receivables | 42 184.00 | | 42 184.00 | 42 184.00 |
CF Cash and cash equivalents | 678 526.00 | | 678 526.00 | 678 526.00 |
CH Prepaid expenses | 6 050.00 | | 6 050.00 | 6 050.00 |
CJ TOTAL (II) | 1 047 887.00 | | 1 047 887.00 | 1 047 887.00 |
CO Grand total (0 to V) | 14 112 414.00 | 1 938 118.00 | 12 174 296.00 | 14 112 414.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
CW Deferred expenses or loan issuance costs | 51 329.00 | | | 51 329.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 001 000.00 | 5 001 000.00 | | 5 001 000.00 |
DH Retained earnings | -669 479.00 | -600 701.00 | | -669 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 795.00 | -68 777.00 | | 86 795.00 |
DL TOTAL (I) | 4 418 316.00 | 4 331 521.00 | | 4 418 316.00 |
DU Loans and Debts from Credit Institutions (3) | 7 131 559.00 | 7 131 559.00 | | 7 131 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 868.00 | 778 484.00 | | 226 868.00 |
DX Trade payables and related accounts | 54 168.00 | 40 736.00 | | 54 168.00 |
DY Tax and social security liabilities | 56 057.00 | 52 495.00 | | 56 057.00 |
EA Other liabilities | 20 964.00 | 23 459.00 | | 20 964.00 |
EB Prepaid income (2) | 266 364.00 | 261 173.00 | | 266 364.00 |
EC TOTAL (IV) | 7 755 979.00 | 8 287 905.00 | | 7 755 979.00 |
EE Grand total (I to V) | 12 174 296.00 | 12 619 427.00 | | 12 174 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 032 366.00 | | 1 032 366.00 | 1 032 366.00 |
FJ Net sales | 1 032 366.00 | | 1 032 366.00 | 1 032 366.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 088.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 069 458.00 | |
FW Other purchases and external expenses | | | 196 697.00 | |
FX Taxes, duties, and similar payments | | | 84 494.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 599 299.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 880 494.00 | |
GG - OPERATING RESULT (I - II) | | | 188 964.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 101 633.00 | |
GU Total financial expenses (VI) | | | 101 633.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -101 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 536.00 | | | 536.00 |
HH Total exceptional expenses (VIII) | 536.00 | | | 536.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -536.00 | | | -536.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 069 458.00 | 1 069 312.00 | | 1 069 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 982 663.00 | 1 138 089.00 | | 982 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 795.00 | -68 777.00 | | 86 795.00 |
| |
| 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 | 13 013 198.00 | | | 13 013 198.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 13 013 198.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 013 196.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 013 196.00 | | | 13 013 196.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 013 198.00 | | | 13 013 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 013 196.00 | | | 13 013 196.00 |
| |
| 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 | 226 868.00 | | | 226 868.00 |
8B Suppliers and Related Accounts | 54 168.00 | 54 168.00 | | 54 168.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 964.00 | 20 964.00 | | 20 964.00 |
8L Deferred income | 266 364.00 | 266 364.00 | | 266 364.00 |
UX Other trade receivables | 319 636.00 | 319 636.00 | | 319 636.00 |
VB VAT | 14 609.00 | 14 609.00 | | 14 609.00 |
VH Loans with a maturity of more than one year at origin | 7 131 559.00 | 11 827.00 | 7 119 732.00 | 7 131 559.00 |
VK Loans repaid during the year | 553 879.00 | | | 553 879.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 997.00 | 1 997.00 | | 1 997.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 575.00 | 27 575.00 | | 27 575.00 |
VS Prepaid expenses | 6 050.00 | 6 050.00 | | 6 050.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 367 870.00 | 367 870.00 | | 367 870.00 |
VW VAT | 54 060.00 | 54 060.00 | | 54 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 755 979.00 | 409 380.00 | 7 119 732.00 | 7 755 979.00 |
