| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 270 719.00 | | 270 719.00 | 270 719.00 |
AP Buildings | 764 008.00 | 296 349.00 | 467 659.00 | 764 008.00 |
AT Other tangible assets | 1 000.00 | 413.00 | 587.00 | 1 000.00 |
BD Other fixed assets | 7 007.00 | | 7 007.00 | 7 007.00 |
BJ TOTAL (I) | 1 417 734.00 | 296 762.00 | 1 120 973.00 | 1 417 734.00 |
BX Customers and related accounts | 36 795.00 | | 36 795.00 | 36 795.00 |
BZ Other receivables | 325 569.00 | | 325 569.00 | 325 569.00 |
CF Cash and cash equivalents | 7 435.00 | | 7 435.00 | 7 435.00 |
CJ TOTAL (II) | 369 799.00 | | 369 799.00 | 369 799.00 |
CO Grand total (0 to V) | 1 787 534.00 | 296 762.00 | 1 490 772.00 | 1 787 534.00 |
CS Evaluated investments - equity method | 375 000.00 | | 375 000.00 | 375 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 156 000.00 | 156 000.00 | | 156 000.00 |
DD Legal reserve (1) | 15 600.00 | 15 600.00 | | 15 600.00 |
DG Other reserves | 150 099.00 | 153 658.00 | | 150 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 615.00 | 96 441.00 | | 95 615.00 |
DJ Investment subsidies | 14 721.00 | 16 561.00 | | 14 721.00 |
DL TOTAL (I) | 432 035.00 | 438 259.00 | | 432 035.00 |
DU Loans and Debts from Credit Institutions (3) | 416 429.00 | 484 410.00 | | 416 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 625 616.00 | 482 791.00 | | 625 616.00 |
DX Trade payables and related accounts | 7 436.00 | 9 280.00 | | 7 436.00 |
DY Tax and social security liabilities | 9 162.00 | 10 244.00 | | 9 162.00 |
EA Other liabilities | 96.00 | 96.00 | | 96.00 |
EC TOTAL (IV) | 1 058 737.00 | 986 820.00 | | 1 058 737.00 |
EE Grand total (I to V) | 1 490 772.00 | 1 425 079.00 | | 1 490 772.00 |
EG Accrued income and payables due within one year | 713 121.00 | | | 713 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 223 653.00 | |
FJ Net sales | | | 223 653.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 223 667.00 | |
FW Other purchases and external expenses | | | 23 959.00 | |
FX Taxes, duties, and similar payments | | | 27 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38 400.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 89 511.00 | |
GG - OPERATING RESULT (I - II) | | | 134 157.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 969.00 | |
GL Other interest and similar income | | | 2 000.00 | |
GP Total financial income (V) | | | 5 969.00 | |
GR Interest and similar expenses | | | 19 699.00 | |
GU Total financial expenses (VI) | | | 19 699.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 34 690.00 | 1 840.00 | | 34 690.00 |
HD Total exceptional income (VII) | 34 690.00 | 1 840.00 | | 34 690.00 |
HF Exceptional expenses on capital transactions | 22 319.00 | | | 22 319.00 |
HH Total exceptional expenses (VIII) | 22 319.00 | | | 22 319.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 371.00 | 1 840.00 | | 12 371.00 |
HK Income tax | 37 183.00 | 38 816.00 | | 37 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 264 327.00 | 245 675.00 | | 264 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 711.00 | 149 235.00 | | 168 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 615.00 | 96 441.00 | | 95 615.00 |
| |
| 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 | 1 440 053.00 | | | 1 440 053.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 309.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 22 319.00 | 382 007.00 | |
I4 DECREASES Grand Total | | 22 319.00 | 1 417 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 035 727.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 035 727.00 | | | 1 035 727.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 404 326.00 | | | 404 326.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 258 361.00 | 38 400.00 | | 258 361.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 258 361.00 | 38 400.00 | | 258 361.00 |
| |
| 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 | 7 435.00 | 7 435.00 | | 7 435.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96.00 | 96.00 | | 96.00 |
UX Other trade receivables | 36 795.00 | 36 795.00 | | 36 795.00 |
VB VAT | 3 174.00 | 3 174.00 | | 3 174.00 |
VC Group and associates | 322 395.00 | 322 395.00 | | 322 395.00 |
VH Loans with a maturity of more than one year at origin | 416 429.00 | 70 812.00 | 266 446.00 | 416 429.00 |
VI Group and Associates | 625 616.00 | 625 616.00 | | 625 616.00 |
VK Loans repaid during the year | 67 735.00 | | | 67 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 362 364.00 | 362 364.00 | | 362 364.00 |
VW VAT | 9 162.00 | 9 162.00 | | 9 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 058 737.00 | 713 121.00 | 266 446.00 | 1 058 737.00 |
