| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 36 366.00 | 16 951.00 | 19 416.00 | 36 366.00 |
AP Buildings | 454 392.00 | 449 808.00 | 4 584.00 | 454 392.00 |
AR Technical installations, industrial equipment and tools | 3 749.00 | 3 141.00 | 608.00 | 3 749.00 |
AT Other tangible assets | 26 066.00 | 23 255.00 | 2 811.00 | 26 066.00 |
BJ TOTAL (I) | 567 940.00 | 502 154.00 | 65 786.00 | 567 940.00 |
BX Customers and related accounts | 68 031.00 | 49 851.00 | 18 181.00 | 68 031.00 |
BZ Other receivables | 287 510.00 | | 287 510.00 | 287 510.00 |
CF Cash and cash equivalents | 316 055.00 | | 316 055.00 | 316 055.00 |
CH Prepaid expenses | 202.00 | | 202.00 | 202.00 |
CJ TOTAL (II) | 671 799.00 | 49 851.00 | 621 948.00 | 671 799.00 |
CO Grand total (0 to V) | 1 239 739.00 | 552 005.00 | 687 734.00 | 1 239 739.00 |
CU Other investments | 47 367.00 | 9 000.00 | 38 367.00 | 47 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DE Statutory or contractual reserves | 575 316.00 | 464 744.00 | | 575 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 902.00 | 134 572.00 | | 24 902.00 |
DK Regulated provisions | 2 256.00 | 6 108.00 | | 2 256.00 |
DL TOTAL (I) | 646 473.00 | 649 424.00 | | 646 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 103.00 | 11 921.00 | | 15 103.00 |
DX Trade payables and related accounts | 8 034.00 | 8 503.00 | | 8 034.00 |
DY Tax and social security liabilities | 17 855.00 | 17 599.00 | | 17 855.00 |
EA Other liabilities | 269.00 | 269.00 | | 269.00 |
EC TOTAL (IV) | 41 261.00 | 38 292.00 | | 41 261.00 |
EE Grand total (I to V) | 687 734.00 | 687 715.00 | | 687 734.00 |
EG Accrued income and payables due within one year | 35 711.00 | 32 742.00 | | 35 711.00 |
EI Including equity loans | 15 103.00 | | | 15 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 36 000.00 | |
FJ Net sales | | | 36 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 753.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 50 755.00 | |
FW Other purchases and external expenses | | | 21 146.00 | |
FX Taxes, duties, and similar payments | | | 12 545.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 633.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 41 325.00 | |
GG - OPERATING RESULT (I - II) | | | 9 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 838.00 | |
GL Other interest and similar income | | | 9 000.00 | |
GP Total financial income (V) | | | 11 838.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 838.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 139 500.00 | | |
HC Reversals of provisions and transfers of expenses | 3 852.00 | 5 136.00 | | 3 852.00 |
HD Total exceptional income (VII) | 3 852.00 | 144 636.00 | | 3 852.00 |
HE Exceptional expenses on management operations | 218.00 | | | 218.00 |
HF Exceptional expenses on capital transactions | | 8 259.00 | | |
HH Total exceptional expenses (VIII) | 218.00 | 8 259.00 | | 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 634.00 | 136 377.00 | | 3 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 445.00 | 184 099.00 | | 66 445.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 543.00 | 49 528.00 | | 41 543.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 902.00 | 134 572.00 | | 24 902.00 |
| |
| 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 | 567 940.00 | | | 567 940.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 367.00 | |
I4 DECREASES Grand Total | | | 567 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 520 573.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 520 573.00 | | | 520 573.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 367.00 | | | 47 367.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 485 521.00 | 7 633.00 | | 485 521.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 485 521.00 | 7 633.00 | | 485 521.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6 108.00 | | 3 852.00 | 6 108.00 |
7C Grand total | 6 108.00 | | 3 852.00 | 6 108.00 |
UJ - Exceptional | | | 3 852.00 | |
| |
| 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 | 15 103.00 | 9 553.00 | | 15 103.00 |
8B Suppliers and Related Accounts | 8 034.00 | 8 034.00 | | 8 034.00 |
8K Other liabilities (including liabilities related to repo transactions) | 269.00 | 269.00 | | 269.00 |
UX Other trade receivables | 68 031.00 | 68 031.00 | | 68 031.00 |
VP Miscellaneous | 287 510.00 | 287 510.00 | | 287 510.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 855.00 | 17 855.00 | | 17 855.00 |
VS Prepaid expenses | 202.00 | 202.00 | | 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 355 744.00 | 355 744.00 | | 355 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 261.00 | 35 711.00 | | 41 261.00 |
