| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 25 820 600.00 | | 25 820 600.00 | 25 820 600.00 |
AP Buildings | 15 256 415.00 | 3 014 981.00 | 12 241 434.00 | 15 256 415.00 |
BH Other financial assets | 2 328.00 | | 2 328.00 | 2 328.00 |
BJ TOTAL (I) | 41 079 342.00 | 3 014 981.00 | 38 064 361.00 | 41 079 342.00 |
BX Customers and related accounts | 52 297.00 | | 52 297.00 | 52 297.00 |
BZ Other receivables | 214 580.00 | | 214 580.00 | 214 580.00 |
CF Cash and cash equivalents | 773 784.00 | | 773 784.00 | 773 784.00 |
CJ TOTAL (II) | 1 040 661.00 | | 1 040 661.00 | 1 040 661.00 |
CO Grand total (0 to V) | 42 120 003.00 | 3 014 981.00 | 39 105 022.00 | 42 120 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DB Share, merger, contribution premiums, etc. | 18 308 000.00 | 18 308 000.00 | | 18 308 000.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -599 670.00 | -699 958.00 | | -599 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 967 614.00 | 1 620 288.00 | | 1 967 614.00 |
DL TOTAL (I) | 21 875 945.00 | 21 428 330.00 | | 21 875 945.00 |
DU Loans and Debts from Credit Institutions (3) | 40.00 | | | 40.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 896 579.00 | 17 496 579.00 | | 16 896 579.00 |
DX Trade payables and related accounts | 156 797.00 | 122 973.00 | | 156 797.00 |
DY Tax and social security liabilities | 13 400.00 | 14 814.00 | | 13 400.00 |
EA Other liabilities | 162 261.00 | 805 058.00 | | 162 261.00 |
EC TOTAL (IV) | 17 229 077.00 | 18 439 424.00 | | 17 229 077.00 |
EE Grand total (I to V) | 39 105 022.00 | 39 867 754.00 | | 39 105 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 893 261.00 | | 2 893 261.00 | 2 893 261.00 |
FJ Net sales | 2 893 261.00 | | 2 893 261.00 | 2 893 261.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 288 831.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3 182 095.00 | |
FW Other purchases and external expenses | | | 281 549.00 | |
FX Taxes, duties, and similar payments | | | 253 413.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 418 602.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 953 566.00 | |
GG - OPERATING RESULT (I - II) | | | 2 228 530.00 | |
GR Interest and similar expenses | | | 260 915.00 | |
GU Total financial expenses (VI) | | | 260 915.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -260 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 967 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 182 095.00 | 2 893 907.00 | | 3 182 095.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 214 481.00 | 1 273 619.00 | | 1 214 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 967 614.00 | 1 620 288.00 | | 1 967 614.00 |
| |
| 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 | 41 079 342.00 | | | 41 079 342.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 328.00 | |
I4 DECREASES Grand Total | | | 41 079 342.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 077 015.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 077 015.00 | | | 41 077 015.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 328.00 | | | 2 328.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 596 379.00 | 418 602.00 | | 2 596 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 596 379.00 | 418 602.00 | | 2 596 379.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 156 797.00 | 156 797.00 | | 156 797.00 |
8K Other liabilities (including liabilities related to repo transactions) | 162 261.00 | 162 261.00 | | 162 261.00 |
UT Other financial assets | 2 328.00 | | 2 328.00 | 2 328.00 |
UX Other trade receivables | 52 297.00 | 52 297.00 | | 52 297.00 |
VB VAT | 40 063.00 | 40 063.00 | | 40 063.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VI Group and Associates | 16 896 579.00 | 418 602.00 | 1 674 408.00 | 16 896 579.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 684.00 | 4 684.00 | | 4 684.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 174 517.00 | 174 517.00 | | 174 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269 204.00 | 266 877.00 | 2 328.00 | 269 204.00 |
VW VAT | 8 716.00 | 8 716.00 | | 8 716.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 229 077.00 | 751 100.00 | 1 674 408.00 | 17 229 077.00 |
