| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 284 785.00 | 16 711.00 | 268 074.00 | 284 785.00 |
AP Buildings | 1 044 782.00 | 264 102.00 | 780 680.00 | 1 044 782.00 |
AR Technical installations, industrial equipment and tools | 221 208.00 | 119 738.00 | 101 470.00 | 221 208.00 |
BB Receivables related to investments | 168 005.00 | | 168 005.00 | 168 005.00 |
BJ TOTAL (I) | 1 795 693.00 | 400 551.00 | 1 395 142.00 | 1 795 693.00 |
BX Customers and related accounts | 20 641.00 | | 20 641.00 | 20 641.00 |
BZ Other receivables | 1 986.00 | | 1 986.00 | 1 986.00 |
CF Cash and cash equivalents | 8 081.00 | | 8 081.00 | 8 081.00 |
CJ TOTAL (II) | 30 708.00 | | 30 708.00 | 30 708.00 |
CO Grand total (0 to V) | 1 826 401.00 | 400 551.00 | 1 425 850.00 | 1 826 401.00 |
CU Other investments | 76 913.00 | | 76 913.00 | 76 913.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | | 4 169.00 | | |
DH Retained earnings | -1 723.00 | | | -1 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 724.00 | -5 892.00 | | 62 724.00 |
DK Regulated provisions | 76 701.00 | 80 332.00 | | 76 701.00 |
DL TOTAL (I) | 178 401.00 | 119 308.00 | | 178 401.00 |
DU Loans and Debts from Credit Institutions (3) | 1 158 102.00 | 1 375 075.00 | | 1 158 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 007.00 | 9 762.00 | | 74 007.00 |
DX Trade payables and related accounts | 8 253.00 | 6 665.00 | | 8 253.00 |
DY Tax and social security liabilities | 7 088.00 | 3 286.00 | | 7 088.00 |
EC TOTAL (IV) | 1 247 449.00 | 1 394 788.00 | | 1 247 449.00 |
EE Grand total (I to V) | 1 425 850.00 | 1 514 097.00 | | 1 425 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 46 716.00 | | 46 716.00 | 46 716.00 |
FG Production sold - services | 113 375.00 | | 113 375.00 | 113 375.00 |
FJ Net sales | 160 092.00 | | 160 092.00 | 160 092.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 160 093.00 | |
FW Other purchases and external expenses | | | 15 273.00 | |
FX Taxes, duties, and similar payments | | | 5 034.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 82 178.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 102 487.00 | |
GG - OPERATING RESULT (I - II) | | | 57 606.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56 293.00 | |
GP Total financial income (V) | | | 56 293.00 | |
GR Interest and similar expenses | | | 25 708.00 | |
GU Total financial expenses (VI) | | | 25 708.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 6 029.00 | 1 358.00 | | 6 029.00 |
HD Total exceptional income (VII) | 6 029.00 | 1 358.00 | | 6 029.00 |
HG Exceptional depreciation and provisions | 2 399.00 | 3 640.00 | | 2 399.00 |
HH Total exceptional expenses (VIII) | 2 399.00 | 3 640.00 | | 2 399.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 631.00 | -2 283.00 | | 3 631.00 |
HK Income tax | 29 099.00 | 22 913.00 | | 29 099.00 |
HL TOTAL REVENUE (I + III + V + VII) | 222 416.00 | 152 404.00 | | 222 416.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 693.00 | 158 296.00 | | 159 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 724.00 | -5 892.00 | | 62 724.00 |
| |
| 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 | 1 815 673.00 | | 9 713.00 | 1 815 673.00 |
I3 DECREASES Total Financial Fixed Assets | | 29 694.00 | 244 918.00 | |
I4 DECREASES Grand Total | | 29 694.00 | 1 795 693.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 550 774.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 550 774.00 | | | 1 550 774.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 264 899.00 | | 9 713.00 | 264 899.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 318 373.00 | 82 178.00 | | 318 373.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 318 373.00 | 82 178.00 | | 318 373.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 80 332.00 | 2 399.00 | 6 029.00 | 80 332.00 |
7C Grand total | 80 332.00 | 2 399.00 | 6 029.00 | 80 332.00 |
UJ - Exceptional | | 2 399.00 | 6 029.00 | |
| |
| 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 | 74 007.00 | 74 007.00 | | 74 007.00 |
8B Suppliers and Related Accounts | 8 253.00 | 8 253.00 | | 8 253.00 |
8E Income Taxes | 6 188.00 | 6 188.00 | | 6 188.00 |
UL Receivables related to investments | 168 005.00 | 23 505.00 | 144 500.00 | 168 005.00 |
UX Other trade receivables | 20 641.00 | 20 641.00 | | 20 641.00 |
VB VAT | 1 986.00 | 1 986.00 | | 1 986.00 |
VG Loans with a maturity of up to one year at origin | 2 004.00 | 2 004.00 | | 2 004.00 |
VH Loans with a maturity of more than one year at origin | 1 156 098.00 | 221 161.00 | 724 577.00 | 1 156 098.00 |
VK Loans repaid during the year | 216 446.00 | | | 216 446.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 632.00 | 46 132.00 | 144 500.00 | 190 632.00 |
VW VAT | 900.00 | 900.00 | | 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 247 449.00 | 312 513.00 | 724 577.00 | 1 247 449.00 |
