| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 247 685.00 | | 3 247 685.00 | 3 247 685.00 |
AP Buildings | 15 622 709.00 | 4 102 101.00 | 11 520 608.00 | 15 622 709.00 |
BH Other financial assets | 105.00 | | 105.00 | 105.00 |
BJ TOTAL (I) | 18 870 499.00 | 4 102 101.00 | 14 768 398.00 | 18 870 499.00 |
BX Customers and related accounts | 47 019.00 | 8 582.00 | 38 437.00 | 47 019.00 |
BZ Other receivables | 7 929.00 | | 7 929.00 | 7 929.00 |
CF Cash and cash equivalents | 751 210.00 | | 751 210.00 | 751 210.00 |
CH Prepaid expenses | 1 587.00 | | 1 587.00 | 1 587.00 |
CJ TOTAL (II) | 807 744.00 | 8 582.00 | 799 163.00 | 807 744.00 |
CO Grand total (0 to V) | 19 678 243.00 | 4 110 682.00 | 15 567 561.00 | 19 678 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 103 000.00 | 103 000.00 | | 103 000.00 |
DB Share, merger, contribution premiums, etc. | 8 212 000.00 | 8 212 000.00 | | 8 212 000.00 |
DH Retained earnings | -1 288 423.00 | -1 240 214.00 | | -1 288 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 169.00 | -48 209.00 | | 121 169.00 |
DL TOTAL (I) | 7 147 746.00 | 7 026 577.00 | | 7 147 746.00 |
DU Loans and Debts from Credit Institutions (3) | 88 770.00 | 35 897.00 | | 88 770.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 973 001.00 | 7 891 333.00 | | 7 973 001.00 |
DX Trade payables and related accounts | 305 279.00 | 211 709.00 | | 305 279.00 |
DY Tax and social security liabilities | 10 266.00 | 9 289.00 | | 10 266.00 |
EA Other liabilities | 42 500.00 | 24 067.00 | | 42 500.00 |
EC TOTAL (IV) | 8 419 815.00 | 8 172 294.00 | | 8 419 815.00 |
EE Grand total (I to V) | 15 567 561.00 | 15 198 871.00 | | 15 567 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 236 158.00 | | 2 236 158.00 | 2 236 158.00 |
FJ Net sales | 2 236 158.00 | | 2 236 158.00 | 2 236 158.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 015.00 | |
FQ Other income | | | 600.00 | |
FR Total operating income (I) | | | 2 250 772.00 | |
FU Purchases of raw materials and other supplies | | | 12 835.00 | |
FW Other purchases and external expenses | | | 725 004.00 | |
FX Taxes, duties, and similar payments | | | 258 851.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 639 628.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 8 582.00 | |
GE Other Expenses | | | 10 783.00 | |
GF Total Operating Expenses (II) | | | 1 655 684.00 | |
GG - OPERATING RESULT (I - II) | | | 595 089.00 | |
GR Interest and similar expenses | | | 458 100.00 | |
GU Total financial expenses (VI) | | | 458 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -458 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 15 820.00 | 38 566.00 | | 15 820.00 |
HH Total exceptional expenses (VIII) | 15 820.00 | 38 566.00 | | 15 820.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 820.00 | -38 566.00 | | -15 820.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 250 772.00 | 2 086 281.00 | | 2 250 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 129 603.00 | 2 134 490.00 | | 2 129 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 169.00 | -48 209.00 | | 121 169.00 |
| |
| 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 | 18 046 563.00 | | 877 692.00 | 18 046 563.00 |
I3 DECREASES Total Financial Fixed Assets | | | 105.00 | |
I4 DECREASES Grand Total | | 53 756.00 | 18 870 499.00 | |
IY DECREASES Total Tangible Fixed Assets | | 53 756.00 | 18 870 394.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 046 458.00 | | 877 692.00 | 18 046 458.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 105.00 | | | 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 500 409.00 | 639 628.00 | 37 936.00 | 3 500 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 500 409.00 | 639 628.00 | 37 936.00 | 3 500 409.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 024.00 | 8 582.00 | 10 024.00 | 10 024.00 |
7B Total provisions for depreciation | 10 024.00 | 8 582.00 | 10 024.00 | 10 024.00 |
7C Grand total | 10 024.00 | 8 582.00 | 10 024.00 | 10 024.00 |
UE of which provisions and reversals: - Operating | | 8 582.00 | 10 024.00 | |
| |
| 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 | 7 973 001.00 | 338 001.00 | | 7 973 001.00 |
8B Suppliers and Related Accounts | 305 279.00 | 305 279.00 | | 305 279.00 |
8K Other liabilities (including liabilities related to repo transactions) | 42 500.00 | 42 500.00 | | 42 500.00 |
UT Other financial assets | 105.00 | | 105.00 | 105.00 |
UX Other trade receivables | 37 317.00 | 37 317.00 | | 37 317.00 |
VA Doubtful or disputed receivables | 9 702.00 | 9 702.00 | | 9 702.00 |
VG Loans with a maturity of up to one year at origin | 88 770.00 | 88 770.00 | | 88 770.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 266.00 | 10 266.00 | | 10 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 929.00 | 7 929.00 | | 7 929.00 |
VS Prepaid expenses | 1 587.00 | 1 587.00 | | 1 587.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 640.00 | 56 535.00 | 105.00 | 56 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 419 815.00 | 784 815.00 | | 8 419 815.00 |
