| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 853 490.00 | | 1 853 490.00 | 1 853 490.00 |
AP Buildings | 8 174 682.00 | 6 593 658.00 | 1 581 024.00 | 8 174 682.00 |
AT Other tangible assets | 28 369.00 | 28 369.00 | | 28 369.00 |
AV Fixed assets in progress | 108 221.00 | | 108 221.00 | 108 221.00 |
BJ TOTAL (I) | 10 164 763.00 | 6 622 027.00 | 3 542 736.00 | 10 164 763.00 |
BX Customers and related accounts | 145 706.00 | 89 899.00 | 55 806.00 | 145 706.00 |
BZ Other receivables | 1 242 413.00 | | 1 242 413.00 | 1 242 413.00 |
CF Cash and cash equivalents | 4 192 487.00 | | 4 192 487.00 | 4 192 487.00 |
CJ TOTAL (II) | 5 580 605.00 | 89 899.00 | 5 490 706.00 | 5 580 605.00 |
CO Grand total (0 to V) | 15 745 368.00 | 6 711 926.00 | 9 033 442.00 | 15 745 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 052 880.00 | 1 052 880.00 | | 1 052 880.00 |
DF Regulated reserves (1) | 17 190.00 | 17 190.00 | | 17 190.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 946 907.00 | 1 325 824.00 | | 946 907.00 |
DL TOTAL (I) | 2 016 977.00 | 2 395 894.00 | | 2 016 977.00 |
DU Loans and Debts from Credit Institutions (3) | 4 038 813.00 | 4 038 813.00 | | 4 038 813.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 620 221.00 | 288 852.00 | | 1 620 221.00 |
DX Trade payables and related accounts | 1 004 069.00 | 965 751.00 | | 1 004 069.00 |
DY Tax and social security liabilities | 19 550.00 | 26 117.00 | | 19 550.00 |
DZ Fixed asset liabilities and related accounts | 120 268.00 | 78 890.00 | | 120 268.00 |
EA Other liabilities | 213 543.00 | 47 579.00 | | 213 543.00 |
EC TOTAL (IV) | 7 016 464.00 | 5 446 002.00 | | 7 016 464.00 |
EE Grand total (I to V) | 9 033 442.00 | 7 841 896.00 | | 9 033 442.00 |
EG Accrued income and payables due within one year | 2 692 925.00 | 1 126 600.00 | | 2 692 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 543 444.00 | -119 866.00 | 1 423 578.00 | 1 543 444.00 |
FJ Net sales | 1 543 444.00 | -119 866.00 | 1 423 578.00 | 1 543 444.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 497 970.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 921 551.00 | |
FW Other purchases and external expenses | | | 477 524.00 | |
FX Taxes, duties, and similar payments | | | 163 766.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 208 816.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 85 095.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 935 202.00 | |
GG - OPERATING RESULT (I - II) | | | 986 348.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 971.00 | |
GP Total financial income (V) | | | 1 971.00 | |
GR Interest and similar expenses | | | 92 866.00 | |
GU Total financial expenses (VI) | | | 92 866.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -90 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 895 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 51 454.00 | | | 51 454.00 |
HD Total exceptional income (VII) | 51 454.00 | | | 51 454.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 51 454.00 | | | 51 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 974 976.00 | 2 185 413.00 | | 1 974 976.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 028 069.00 | 859 589.00 | | 1 028 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 946 907.00 | 1 325 824.00 | | 946 907.00 |
| |
| 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 | 10 116 778.00 | | 47 985.00 | 10 116 778.00 |
I4 DECREASES Grand Total | | | 10 164 763.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 164 763.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 116 778.00 | | 47 985.00 | 10 116 778.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 413 211.00 | 208 816.00 | | 6 413 211.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 413 211.00 | 208 816.00 | | 6 413 211.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 804.00 | 85 095.00 | | 4 804.00 |
7B Total provisions for depreciation | 4 804.00 | 85 095.00 | | 4 804.00 |
7C Grand total | 4 804.00 | 85 095.00 | | 4 804.00 |
UE of which provisions and reversals: - Operating | | 85 095.00 | | |
| |
| 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 | 292 990.00 | | 292 990.00 | 292 990.00 |
8B Suppliers and Related Accounts | 1 004 069.00 | 1 004 069.00 | | 1 004 069.00 |
8J Fixed Asset Liabilities and Related Accounts | 120 268.00 | 120 268.00 | | 120 268.00 |
8K Other liabilities (including liabilities related to repo transactions) | 213 543.00 | 213 543.00 | | 213 543.00 |
VA Doubtful or disputed receivables | 145 706.00 | | | 145 706.00 |
VB VAT | 269 130.00 | | | 269 130.00 |
VH Loans with a maturity of more than one year at origin | 4 038 813.00 | 8 263.00 | | 4 038 813.00 |
VI Group and Associates | 1 327 232.00 | 1 327 232.00 | | 1 327 232.00 |
VN Other taxes, similar payments | 21 904.00 | | | 21 904.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 365.00 | 17 365.00 | | 17 365.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 951 378.00 | | | 951 378.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 388 118.00 | 1 388 118.00 | | 1 388 118.00 |
VW VAT | 2 185.00 | 2 185.00 | | 2 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 016 464.00 | 2 692 925.00 | 292 990.00 | 7 016 464.00 |
