| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 113 155.00 | 70 141.00 | 43 014.00 | 113 155.00 |
AP Buildings | 902 803.00 | 685 190.00 | 217 612.00 | 902 803.00 |
BJ TOTAL (I) | 1 756 729.00 | 755 332.00 | 1 001 396.00 | 1 756 729.00 |
BX Customers and related accounts | 11 910.00 | | 11 910.00 | 11 910.00 |
BZ Other receivables | 12 478.00 | | 12 478.00 | 12 478.00 |
CD Marketable securities | 411.00 | | 411.00 | 411.00 |
CF Cash and cash equivalents | 357 537.00 | | 357 537.00 | 357 537.00 |
CJ TOTAL (II) | 382 338.00 | | 382 338.00 | 382 338.00 |
CO Grand total (0 to V) | 2 139 067.00 | 755 332.00 | 1 383 735.00 | 2 139 067.00 |
CS Evaluated investments - equity method | 740 770.00 | | 740 770.00 | 740 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DB Share, merger, contribution premiums, etc. | 20 957.00 | 20 957.00 | | 20 957.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 643 517.00 | 389 974.00 | | 643 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157 171.00 | 353 542.00 | | 157 171.00 |
DK Regulated provisions | 80 236.00 | 71 321.00 | | 80 236.00 |
DL TOTAL (I) | 1 286 882.00 | 1 220 796.00 | | 1 286 882.00 |
DU Loans and Debts from Credit Institutions (3) | 47 423.00 | 55 000.00 | | 47 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 153.00 | 38 921.00 | | 38 153.00 |
DX Trade payables and related accounts | 3 165.00 | 5 893.00 | | 3 165.00 |
DY Tax and social security liabilities | 8 110.00 | 6 818.00 | | 8 110.00 |
EC TOTAL (IV) | 96 852.00 | 106 633.00 | | 96 852.00 |
EE Grand total (I to V) | 1 383 735.00 | 1 327 429.00 | | 1 383 735.00 |
EG Accrued income and payables due within one year | 57 160.00 | 59 487.00 | | 57 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 145 378.00 | |
FJ Net sales | | | 145 378.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 145 379.00 | |
FW Other purchases and external expenses | | | 6 501.00 | |
FX Taxes, duties, and similar payments | | | 17 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 274.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 48 447.00 | |
GG - OPERATING RESULT (I - II) | | | 96 932.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 94 000.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 598.00 | |
GO Net income from sales of marketable securities | | | 256.00 | |
GP Total financial income (V) | | | 94 855.00 | |
GR Interest and similar expenses | | | 769.00 | |
GU Total financial expenses (VI) | | | 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 191 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 8 915.00 | 8 915.00 | | 8 915.00 |
HH Total exceptional expenses (VIII) | 8 915.00 | 8 915.00 | | 8 915.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 915.00 | -8 915.00 | | -8 915.00 |
HK Income tax | 24 932.00 | 29 161.00 | | 24 932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 234.00 | 444 884.00 | | 240 234.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 063.00 | 91 341.00 | | 83 063.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 157 171.00 | 353 542.00 | | 157 171.00 |
| |
| 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 | 1 756 729.00 | | | 1 756 729.00 |
I3 DECREASES Total Financial Fixed Assets | | | 740 770.00 | |
I4 DECREASES Grand Total | | | 1 756 729.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 015 959.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 015 959.00 | | | 1 015 959.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 740 770.00 | | | 740 770.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 731 057.00 | 24 274.00 | | 731 057.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 731 057.00 | 24 274.00 | | 731 057.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 71 321.00 | 8 915.00 | | 71 321.00 |
7C Grand total | 71 321.00 | 8 915.00 | | 71 321.00 |
| |
| 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 | 30 000.00 | 30 000.00 | | 30 000.00 |
8B Suppliers and Related Accounts | 3 165.00 | 3 165.00 | | 3 165.00 |
UX Other trade receivables | 11 910.00 | 11 910.00 | | 11 910.00 |
VB VAT | 2 187.00 | 2 187.00 | | 2 187.00 |
VC Group and associates | 1 082.00 | 1 082.00 | | 1 082.00 |
VG Loans with a maturity of up to one year at origin | 38.00 | 38.00 | | 38.00 |
VH Loans with a maturity of more than one year at origin | 47 385.00 | 7 693.00 | 31 587.00 | 47 385.00 |
VI Group and Associates | 8 153.00 | 8 153.00 | | 8 153.00 |
VK Loans repaid during the year | 7 614.00 | | | 7 614.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 520.00 | 4 520.00 | | 4 520.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 208.00 | 9 208.00 | | 9 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 388.00 | 24 388.00 | | 24 388.00 |
VW VAT | 3 590.00 | 3 590.00 | | 3 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 852.00 | 57 160.00 | 31 587.00 | 96 852.00 |
