| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 724 021.00 | | 1 724 021.00 | 1 724 021.00 |
AP Buildings | 9 059 509.00 | 5 432 444.00 | 3 627 065.00 | 9 059 509.00 |
AT Other tangible assets | 6 609 708.00 | 6 567 948.00 | 41 760.00 | 6 609 708.00 |
BD Other fixed assets | 536 580.00 | | 536 580.00 | 536 580.00 |
BH Other financial assets | 44 435.00 | | 44 435.00 | 44 435.00 |
BJ TOTAL (I) | 17 974 253.00 | 12 000 392.00 | 5 973 861.00 | 17 974 253.00 |
BX Customers and related accounts | 528 670.00 | | 528 670.00 | 528 670.00 |
BZ Other receivables | 422 778.00 | | 422 778.00 | 422 778.00 |
CF Cash and cash equivalents | 1 034 289.00 | | 1 034 289.00 | 1 034 289.00 |
CH Prepaid expenses | 1 462.00 | | 1 462.00 | 1 462.00 |
CJ TOTAL (II) | 1 987 199.00 | | 1 987 199.00 | 1 987 199.00 |
CO Grand total (0 to V) | 20 239 703.00 | 12 000 392.00 | 8 239 311.00 | 20 239 703.00 |
CP Shares due in less than one year | 44 435.00 | | | 44 435.00 |
CW Deferred expenses or loan issuance costs | 278 251.00 | | 278 251.00 | 278 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 75 000.00 | 75 000.00 | | 75 000.00 |
DG Other reserves | 20 174.00 | 20 174.00 | | 20 174.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 484 562.00 | 543 461.00 | | 484 562.00 |
DK Regulated provisions | 1 296 925.00 | 1 205 601.00 | | 1 296 925.00 |
DL TOTAL (I) | 2 626 661.00 | 2 594 236.00 | | 2 626 661.00 |
DU Loans and Debts from Credit Institutions (3) | 4 010 966.00 | 4 564 860.00 | | 4 010 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 058 519.00 | 993 021.00 | | 1 058 519.00 |
DX Trade payables and related accounts | 8 550.00 | 18 939.00 | | 8 550.00 |
DY Tax and social security liabilities | 94 001.00 | 240 645.00 | | 94 001.00 |
EA Other liabilities | | 4 956.00 | | |
EB Prepaid income (2) | 440 614.00 | 434 405.00 | | 440 614.00 |
EC TOTAL (IV) | 5 612 650.00 | 6 256 827.00 | | 5 612 650.00 |
EE Grand total (I to V) | 8 239 311.00 | 8 851 063.00 | | 8 239 311.00 |
EG Accrued income and payables due within one year | 2 170 752.00 | 2 251 786.00 | | 2 170 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 085 914.00 | | 2 085 914.00 | 2 085 914.00 |
FJ Net sales | 2 085 914.00 | | 2 085 914.00 | 2 085 914.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 085 915.00 | |
FW Other purchases and external expenses | | | 294 390.00 | |
FX Taxes, duties, and similar payments | | | 375 530.00 | |
FY Salaries and Wages | | | 57 716.00 | |
FZ Social Security Contributions | | | 96 095.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 450 375.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 274 108.00 | |
GG - OPERATING RESULT (I - II) | | | 811 807.00 | |
GK Income from other securities and fixed asset receivables | | | 60 993.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 60 994.00 | |
GR Interest and similar expenses | | | 77 578.00 | |
GU Total financial expenses (VI) | | | 77 578.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 584.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 795 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 96 095.00 | 9 953.00 | | 96 095.00 |
HA Exceptional income from management transactions | 2 048.00 | 11 087.00 | | 2 048.00 |
HD Total exceptional income (VII) | 2 048.00 | 11 087.00 | | 2 048.00 |
HE Exceptional expenses on management operations | 135.00 | 1 170.00 | | 135.00 |
HG Exceptional depreciation and provisions | 91 324.00 | 91 324.00 | | 91 324.00 |
HH Total exceptional expenses (VIII) | 91 459.00 | 92 494.00 | | 91 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89 411.00 | -81 407.00 | | -89 411.00 |
HK Income tax | 221 250.00 | 283 018.00 | | 221 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 148 957.00 | 2 154 952.00 | | 2 148 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 664 395.00 | 1 611 491.00 | | 1 664 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 484 562.00 | 543 461.00 | | 484 562.00 |
| |
| 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 | 17 979 477.00 | | 6 100.00 | 17 979 477.00 |
I3 DECREASES Total Financial Fixed Assets | | | 581 015.00 | |
I4 DECREASES Grand Total | | 11 325.00 | 17 974 252.00 | |
IY DECREASES Total Tangible Fixed Assets | | 11 325.00 | 17 393 238.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 398 462.00 | | 6 100.00 | 17 398 462.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 581 015.00 | | | 581 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 600 142.00 | 411 575.00 | 11 325.00 | 11 600 142.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 600 142.00 | 411 575.00 | 11 325.00 | 11 600 142.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 205 601.00 | 91 324.00 | | 1 205 601.00 |
7C Grand total | 1 205 601.00 | 91 324.00 | | 1 205 601.00 |
UJ - Exceptional | | 91 324.00 | | |
| |
| 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 | 425 882.00 | 425 882.00 | | 425 882.00 |
8B Suppliers and Related Accounts | 8 550.00 | 8 550.00 | | 8 550.00 |
8L Deferred income | 440 614.00 | 440 614.00 | | 440 614.00 |
UT Other financial assets | 44 435.00 | 44 435.00 | | 44 435.00 |
UX Other trade receivables | 528 670.00 | 528 670.00 | | 528 670.00 |
VB VAT | 50 755.00 | 50 755.00 | | 50 755.00 |
VC Group and associates | 271 793.00 | 271 793.00 | | 271 793.00 |
VG Loans with a maturity of up to one year at origin | 5 926.00 | 5 926.00 | | 5 926.00 |
VH Loans with a maturity of more than one year at origin | 4 005 041.00 | 563 143.00 | 2 356 490.00 | 4 005 041.00 |
VI Group and Associates | 632 636.00 | 632 636.00 | | 632 636.00 |
VK Loans repaid during the year | 553 120.00 | | | 553 120.00 |
VM Income taxes | 39 105.00 | 39 105.00 | | 39 105.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 638.00 | 2 638.00 | | 2 638.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 61 125.00 | 61 125.00 | | 61 125.00 |
VS Prepaid expenses | 1 462.00 | 1 462.00 | | 1 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 997 345.00 | 997 345.00 | | 997 345.00 |
VW VAT | 91 363.00 | 91 363.00 | | 91 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 612 650.00 | 2 170 752.00 | 2 356 490.00 | 5 612 650.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 369 595.00 | 334 616.00 | | 369 595.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 980.00 | 17 192.00 | | 12 980.00 |
ST Other accounts | 47 707.00 | 57 666.00 | | 47 707.00 |
XQ Rental, rental and co-ownership charges | 233 703.00 | 233 869.00 | | 233 703.00 |
YV Retrocessions of fees, commissions and brokerage | | 12.00 | | |
YW Business tax | 5 935.00 | 6 025.00 | | 5 935.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 375 530.00 | 340 641.00 | | 375 530.00 |
YY Amount of VAT collected | 419 005.00 | 415 862.00 | | 419 005.00 |
YZ Total deductible VAT on goods and services | 51 682.00 | 52 083.00 | | 51 682.00 |
ZE Dividends | 543 461.00 | | | 543 461.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 294 390.00 | 308 740.00 | | 294 390.00 |
