| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 795 229.00 | | 795 229.00 | 795 229.00 |
AP Buildings | 9 646 183.00 | 7 188 392.00 | 2 457 791.00 | 9 646 183.00 |
AV Fixed assets in progress | 8 352.00 | | 8 352.00 | 8 352.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 10 447 915.00 | 7 166 392.00 | 3 259 522.00 | 10 447 915.00 |
BX Customers and related accounts | 279 292.00 | | 279 292.00 | 279 292.00 |
BZ Other receivables | 2 088 571.00 | | 2 088 571.00 | 2 088 571.00 |
CF Cash and cash equivalents | 298 573.00 | | 298 573.00 | 298 573.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 2 666 438.00 | | 2 666 438.00 | 2 666 438.00 |
CO Grand total (0 to V) | 13 114 350.00 | 7 188 392.00 | 5 925 958.00 | 13 114 350.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 140 000.00 | 140 000.00 | | 140 000.00 |
DD Legal reserve (1) | 14 000.00 | 14 000.00 | | 14 000.00 |
DH Retained earnings | 286 836.00 | | | 286 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 409 336.00 | 286 836.00 | | 409 336.00 |
DL TOTAL (I) | 850 173.00 | 440 836.00 | | 850 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 708 911.00 | 6 422 256.00 | | 4 708 911.00 |
DX Trade payables and related accounts | 40 084.00 | 31 577.00 | | 40 084.00 |
DY Tax and social security liabilities | 213 099.00 | 62 780.00 | | 213 099.00 |
EA Other liabilities | 2 959.00 | | | 2 959.00 |
EB Prepaid income (2) | 110 731.00 | 107 740.00 | | 110 731.00 |
EC TOTAL (IV) | 5 075 765.00 | 6 624 353.00 | | 5 075 765.00 |
EE Grand total (I to V) | 5 925 958.00 | 7 065 188.00 | | 5 925 958.00 |
EG Accrued income and payables due within one year | 801 215.00 | 698 175.00 | | 801 215.00 |
EI Including equity loans | 4 706 911.00 | | | 4 706 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 406 596.00 | | 1 406 596.00 | 1 406 596.00 |
FJ Net sales | 1 406 596.00 | | 1 406 596.00 | 1 406 596.00 |
FQ Other income | | | 519.00 | |
FR Total operating income (I) | | | 1 407 115.00 | |
FW Other purchases and external expenses | | | 143 211.00 | |
FX Taxes, duties, and similar payments | | | 96 493.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 528 172.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 767 877.00 | |
GG - OPERATING RESULT (I - II) | | | 639 238.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 19 302.00 | |
GP Total financial income (V) | | | 19 302.00 | |
GR Interest and similar expenses | | | 81 139.00 | |
GU Total financial expenses (VI) | | | 81 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61 837.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 577 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 388.00 | | | 3 388.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 388.00 | | | -3 388.00 |
HK Income tax | 184 665.00 | 143 418.00 | | 184 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 428 417.00 | 1 386 455.00 | | 1 428 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 019 079.00 | 1 099 619.00 | | 1 019 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 409 338.00 | 286 836.00 | | 409 338.00 |
| |
| 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 | 10 447 915.00 | | | 10 447 915.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 10 447 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 447 765.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 447 765.00 | | | 10 447 765.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 660 220.00 | 528 172.00 | | 6 660 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 660 220.00 | 528 172.00 | | 6 660 220.00 |
| |
| 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 | 4 282 365.00 | 7 795.00 | 4 274 570.00 | 4 282 365.00 |
8B Suppliers and Related Accounts | 40 084.00 | 40 084.00 | | 40 084.00 |
8K Other liabilities (including liabilities related to repo transactions) | 429 505.00 | 429 505.00 | | 429 505.00 |
8L Deferred income | 110 731.00 | 110 731.00 | | 110 731.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 279 292.00 | 279 292.00 | | 279 292.00 |
VJ Loans taken out during the year | 3 951 578.00 | | | 3 951 578.00 |
VK Loans repaid during the year | 6 671 359.00 | | | 6 671 359.00 |
VP Miscellaneous | 2 088 571.00 | 2 088 571.00 | | 2 088 571.00 |
VQ Other Taxes, Duties, and Similar Debts | 213 099.00 | 213 099.00 | | 213 099.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 368 012.00 | 2 368 012.00 | | 2 368 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 075 785.00 | 801 215.00 | 4 274 570.00 | 5 075 785.00 |
