| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 86 821.00 | | 86 821.00 | 86 821.00 |
AP Buildings | 2 154 471.00 | 2 004 406.00 | 150 065.00 | 2 154 471.00 |
AR Technical installations, industrial equipment and tools | 8 201.00 | 6 668.00 | 1 533.00 | 8 201.00 |
AT Other tangible assets | 164 067.00 | 163 235.00 | 832.00 | 164 067.00 |
BH Other financial assets | 61.00 | | 61.00 | 61.00 |
BJ TOTAL (I) | 10 414 663.00 | 2 174 310.00 | 8 240 354.00 | 10 414 663.00 |
BV Advances and down payments on orders | 5 376.00 | | 5 376.00 | 5 376.00 |
BZ Other receivables | 4 804 652.00 | | 4 804 652.00 | 4 804 652.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 810 028.00 | | 4 810 028.00 | 4 810 028.00 |
CO Grand total (0 to V) | 15 224 691.00 | 2 174 310.00 | 13 050 381.00 | 15 224 691.00 |
CU Other investments | 8 001 042.00 | | 8 001 042.00 | 8 001 042.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 674.00 | 228 674.00 | | 228 674.00 |
DB Share, merger, contribution premiums, etc. | 4 344 797.00 | 4 344 797.00 | | 4 344 797.00 |
DD Legal reserve (1) | 22 867.00 | 22 867.00 | | 22 867.00 |
DG Other reserves | 5 809 586.00 | 5 425 498.00 | | 5 809 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 493 892.00 | 384 088.00 | | 493 892.00 |
DK Regulated provisions | 150 065.00 | 159 991.00 | | 150 065.00 |
DL TOTAL (I) | 11 049 881.00 | 10 565 915.00 | | 11 049 881.00 |
DU Loans and Debts from Credit Institutions (3) | 730.00 | | | 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 901 023.00 | 1 792 428.00 | | 1 901 023.00 |
DX Trade payables and related accounts | 4 866.00 | 6 448.00 | | 4 866.00 |
DY Tax and social security liabilities | 7 481.00 | 7 108.00 | | 7 481.00 |
EA Other liabilities | 86 400.00 | | | 86 400.00 |
EC TOTAL (IV) | 2 000 500.00 | 1 805 984.00 | | 2 000 500.00 |
EE Grand total (I to V) | 13 050 381.00 | 12 371 899.00 | | 13 050 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 72 000.00 | |
FW Other purchases and external expenses | | | 29 494.00 | |
FX Taxes, duties, and similar payments | | | 20 897.00 | |
FZ Social Security Contributions | | | -5 753.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 571.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 57 209.00 | |
GG - OPERATING RESULT (I - II) | | | 14 791.00 | |
GH Attributed profit or transferred loss (III) | | | 526 020.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 11 166.00 | |
GP Total financial income (V) | | | 11 166.00 | |
GR Interest and similar expenses | | | 4 392.00 | |
GU Total financial expenses (VI) | | | 4 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 547 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 9 926.00 | 9 711.00 | | 9 926.00 |
HD Total exceptional income (VII) | 9 926.00 | 9 711.00 | | 9 926.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 926.00 | 9 711.00 | | 9 926.00 |
HK Income tax | 63 619.00 | 210 300.00 | | 63 619.00 |
HL TOTAL REVENUE (I + III + V + VII) | 619 112.00 | 646 415.00 | | 619 112.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 220.00 | 262 327.00 | | 125 220.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 493 892.00 | 384 088.00 | | 493 892.00 |
| |
| 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 | 10 414 663.00 | | | 10 414 663.00 |
I3 DECREASES Total Financial Fixed Assets | 8 001 103.00 | | | 8 001 103.00 |
I4 DECREASES Grand Total | 10 414 663.00 | | | 10 414 663.00 |
IY DECREASES Total Tangible Fixed Assets | 2 413 560.00 | | | 2 413 560.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 413 560.00 | | | 2 413 560.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 001 103.00 | | | 8 001 103.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 161 739.00 | 12 571.00 | | 2 161 739.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 161 739.00 | 12 571.00 | | 2 161 739.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 159 991.00 | | 9 926.00 | 159 991.00 |
7C Grand total | 159 991.00 | | 9 926.00 | 159 991.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | | 9 926.00 | |
| |
| 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 | 4 866.00 | 4 866.00 | | 4 866.00 |
8K Other liabilities (including liabilities related to repo transactions) | 86 400.00 | 86 400.00 | | 86 400.00 |
UT Other financial assets | 61.00 | | 61.00 | 61.00 |
VB VAT | 15 827.00 | 15 827.00 | | 15 827.00 |
VC Group and associates | 4 788 825.00 | 4 788 825.00 | | 4 788 825.00 |
VG Loans with a maturity of up to one year at origin | 730.00 | 730.00 | | 730.00 |
VI Group and Associates | 1 901 023.00 | 1 901 023.00 | | 1 901 023.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 164.00 | 5 164.00 | | 5 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 804 713.00 | 4 804 652.00 | 61.00 | 4 804 713.00 |
VW VAT | 2 317.00 | 2 317.00 | | 2 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 000 500.00 | 2 000 500.00 | | 2 000 500.00 |
