| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 491 100.00 | | 491 100.00 | 491 100.00 |
AP Buildings | 4 207 862.00 | 2 813 347.00 | 1 394 515.00 | 4 207 862.00 |
BH Other financial assets | 8 490.00 | | 8 490.00 | 8 490.00 |
BJ TOTAL (I) | 4 707 452.00 | 2 813 347.00 | 1 894 105.00 | 4 707 452.00 |
BV Advances and down payments on orders | 31 367.00 | | 31 367.00 | 31 367.00 |
BX Customers and related accounts | 231 469.00 | | 231 469.00 | 231 469.00 |
BZ Other receivables | 22 112.00 | | 22 112.00 | 22 112.00 |
CF Cash and cash equivalents | 655 698.00 | | 655 698.00 | 655 698.00 |
CH Prepaid expenses | 6 730.00 | | 6 730.00 | 6 730.00 |
CJ TOTAL (II) | 947 376.00 | | 947 376.00 | 947 376.00 |
CO Grand total (0 to V) | 5 654 827.00 | 2 813 347.00 | 2 841 480.00 | 5 654 827.00 |
CP Shares due in less than one year | 8 490.00 | | | 8 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
DD Legal reserve (1) | 126 767.00 | 130 900.00 | | 126 767.00 |
DH Retained earnings | 2 239.00 | 2 239.00 | | 2 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 321 239.00 | 345 867.00 | | 321 239.00 |
DK Regulated provisions | 1 019 848.00 | 953 058.00 | | 1 019 848.00 |
DL TOTAL (I) | 2 570 093.00 | 2 532 064.00 | | 2 570 093.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 643.00 | 160 643.00 | | 160 643.00 |
DX Trade payables and related accounts | 69 998.00 | 70 882.00 | | 69 998.00 |
DY Tax and social security liabilities | 40 746.00 | 95 789.00 | | 40 746.00 |
EC TOTAL (IV) | 271 387.00 | 327 314.00 | | 271 387.00 |
EE Grand total (I to V) | 2 841 480.00 | 2 859 378.00 | | 2 841 480.00 |
EG Accrued income and payables due within one year | 271 387.00 | 327 314.00 | | 271 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 683 844.00 | | 683 844.00 | 683 844.00 |
FJ Net sales | 683 844.00 | | 683 844.00 | 683 844.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 683 845.00 | |
FW Other purchases and external expenses | | | 65 526.00 | |
FX Taxes, duties, and similar payments | | | 29 595.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 72 355.00 | |
GE Other Expenses | | | 392.00 | |
GF Total Operating Expenses (II) | | | 167 868.00 | |
GG - OPERATING RESULT (I - II) | | | 515 977.00 | |
GN Positive exchange differences | | | 108.00 | |
GP Total financial income (V) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 516 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 500.00 | | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HE Exceptional expenses on management operations | 3 338.00 | 4 607.00 | | 3 338.00 |
HG Exceptional depreciation and provisions | 66 790.00 | 66 790.00 | | 66 790.00 |
HH Total exceptional expenses (VIII) | 70 128.00 | 71 397.00 | | 70 128.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68 628.00 | -71 397.00 | | -68 628.00 |
HK Income tax | 126 218.00 | 136 401.00 | | 126 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 685 453.00 | 709 176.00 | | 685 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 364 214.00 | 363 309.00 | | 364 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 321 239.00 | 345 867.00 | | 321 239.00 |
| |
| 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 | 4 707 452.00 | | | 4 707 452.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 490.00 | |
I4 DECREASES Grand Total | | | 4 707 452.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 698 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 698 962.00 | | | 4 698 962.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 490.00 | | | 8 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 740 992.00 | 72 355.00 | | 2 740 992.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 740 992.00 | 72 355.00 | | 2 740 992.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 953 058.00 | 66 790.00 | | 953 058.00 |
7C Grand total | 953 058.00 | 66 790.00 | | 953 058.00 |
UJ - Exceptional | | 66 790.00 | | |
| |
| 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 | 160 643.00 | 160 643.00 | | 160 643.00 |
8B Suppliers and Related Accounts | 69 998.00 | 69 998.00 | | 69 998.00 |
UT Other financial assets | 8 490.00 | | 8 490.00 | 8 490.00 |
UX Other trade receivables | 231 469.00 | 231 469.00 | | 231 469.00 |
VB VAT | 12 006.00 | 12 006.00 | | 12 006.00 |
VM Income taxes | 10 086.00 | 10 086.00 | | 10 086.00 |
VP Miscellaneous | 20.00 | 20.00 | | 20.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 168.00 | 2 168.00 | | 2 168.00 |
VS Prepaid expenses | 6 730.00 | 6 730.00 | | 6 730.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 268 801.00 | 260 311.00 | 8 490.00 | 268 801.00 |
VW VAT | 38 578.00 | 38 578.00 | | 38 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 387.00 | 271 387.00 | | 271 387.00 |
