| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 26 623.00 | 16 495.00 | 10 127.00 | 26 623.00 |
AP Buildings | 10 390.00 | 10 390.00 | | 10 390.00 |
AR Technical installations, industrial equipment and tools | 814.00 | 814.00 | | 814.00 |
AT Other tangible assets | 87 482.00 | 74 427.00 | 13 054.00 | 87 482.00 |
BJ TOTAL (I) | 125 310.00 | 102 127.00 | 23 182.00 | 125 310.00 |
BZ Other receivables | 8 096 775.00 | | 8 096 775.00 | 8 096 775.00 |
CF Cash and cash equivalents | 683.00 | | 683.00 | 683.00 |
CH Prepaid expenses | 119 872.00 | | 119 872.00 | 119 872.00 |
CJ TOTAL (II) | 8 217 331.00 | | 8 217 331.00 | 8 217 331.00 |
CO Grand total (0 to V) | 8 342 642.00 | 102 127.00 | 8 240 514.00 | 8 342 642.00 |
CR Shares due in more than one year | 8 083.00 | | | 8 083.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | | 10 000.00 | | |
DE Statutory or contractual reserves | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 7 518 844.00 | 7 303 031.00 | | 7 518 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 959.00 | 215 812.00 | | 229 959.00 |
DK Regulated provisions | 136 396.00 | 137 636.00 | | 136 396.00 |
DL TOTAL (I) | 7 995 200.00 | 7 766 480.00 | | 7 995 200.00 |
DP Provisions for Risks | 1.00 | | | 1.00 |
DR TOTAL (IV) | 1.00 | | | 1.00 |
DS Convertible Bond Issues | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 605.00 | 26 174.00 | | 60 605.00 |
DX Trade payables and related accounts | 14 400.00 | 14 628.00 | | 14 400.00 |
DY Tax and social security liabilities | 21 638.00 | 43 774.00 | | 21 638.00 |
EB Prepaid income (2) | 148 670.00 | 145 753.00 | | 148 670.00 |
EC TOTAL (IV) | 245 314.00 | 230 330.00 | | 245 314.00 |
ED (V) | 1.00 | | | 1.00 |
EE Grand total (I to V) | 8 240 514.00 | 7 996 810.00 | | 8 240 514.00 |
EG Accrued income and payables due within one year | | 230 330.00 | | |
EI Including equity loans | 60 605.00 | | | 60 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 074 850.00 | |
FJ Net sales | | | 2 074 850.00 | |
FR Total operating income (I) | | | 2 074 850.00 | |
FW Other purchases and external expenses | | | 1 712 448.00 | |
FX Taxes, duties, and similar payments | | | 28 241.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 239.00 | |
GF Total Operating Expenses (II) | | | 1 741 929.00 | |
GG - OPERATING RESULT (I - II) | | | 332 921.00 | |
GL Other interest and similar income | | | 11 182.00 | |
GP Total financial income (V) | | | 11 182.00 | |
GR Interest and similar expenses | | | 405.00 | |
GU Total financial expenses (VI) | | | 405.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 343 698.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 239.00 | 1 251.00 | | 1 239.00 |
HD Total exceptional income (VII) | 1 239.00 | 1 251.00 | | 1 239.00 |
HG Exceptional depreciation and provisions | | 24 668.00 | | |
HH Total exceptional expenses (VIII) | | 24 668.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 239.00 | -23 417.00 | | 1 239.00 |
HK Income tax | 114 979.00 | 107 906.00 | | 114 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 087 272.00 | 2 048 564.00 | | 2 087 272.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 857 313.00 | 1 832 752.00 | | 1 857 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 959.00 | 215 812.00 | | 229 959.00 |
| |
| 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 | 125 310.00 | | | 125 310.00 |
I4 DECREASES Grand Total | | | 125 310.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 310.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 310.00 | | | 125 310.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 100 888.00 | 1 239.00 | | 100 888.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 100 888.00 | 1 239.00 | | 100 888.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 137 636.00 | | | 137 636.00 |
7C Grand total | 137 636.00 | | 1 239.00 | 137 636.00 |
| |
| 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 | 14 400.00 | 14 400.00 | | 14 400.00 |
8L Deferred income | 148 670.00 | 148 670.00 | | 148 670.00 |
VB VAT | 2 400.00 | 2 400.00 | | 2 400.00 |
VC Group and associates | 8 094 375.00 | 11 182.00 | 8 083 193.00 | 8 094 375.00 |
VI Group and Associates | 60 605.00 | 60 605.00 | | 60 605.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 978.00 | 3 978.00 | | 3 978.00 |
VS Prepaid expenses | 119 872.00 | 119 872.00 | | 119 872.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 216 648.00 | 133 455.00 | 8 083 193.00 | 8 216 648.00 |
VW VAT | 17 660.00 | 17 660.00 | | 17 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 245 314.00 | 245 314.00 | | 245 314.00 |
