| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 47 178 448.00 | 47 178 448.00 | | 47 178 448.00 |
BH Other financial assets | 7 612 702.00 | | 7 612 702.00 | 7 612 702.00 |
BJ TOTAL (I) | 54 791 150.00 | 47 178 448.00 | 7 612 702.00 | 54 791 150.00 |
BX Customers and related accounts | 11 817.00 | | 11 817.00 | 11 817.00 |
BZ Other receivables | 3 126.00 | | 3 126.00 | 3 126.00 |
CF Cash and cash equivalents | 162 065.00 | | 162 065.00 | 162 065.00 |
CJ TOTAL (II) | 177 008.00 | | 177 008.00 | 177 008.00 |
CO Grand total (0 to V) | 54 968 159.00 | 47 178 448.00 | 7 789 711.00 | 54 968 159.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -16 925 314.00 | -19 162 624.00 | | -16 925 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 457 546.00 | 2 237 310.00 | | 2 457 546.00 |
DL TOTAL (I) | -14 466 768.00 | -16 924 314.00 | | -14 466 768.00 |
DU Loans and Debts from Credit Institutions (3) | 14 001 339.00 | 17 315 597.00 | | 14 001 339.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 076 767.00 | 7 076 767.00 | | 7 076 767.00 |
DX Trade payables and related accounts | 18 757.00 | 18 677.00 | | 18 757.00 |
DY Tax and social security liabilities | 1 901.00 | 752.00 | | 1 901.00 |
EA Other liabilities | 1 157 715.00 | 1 174 958.00 | | 1 157 715.00 |
EC TOTAL (IV) | 22 256 478.00 | 25 586 750.00 | | 22 256 478.00 |
EE Grand total (I to V) | 7 789 711.00 | 8 662 436.00 | | 7 789 711.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 225 178.00 | 4 225 178.00 | |
FJ Net sales | | 4 225 178.00 | 4 225 178.00 | |
FR Total operating income (I) | | | 4 225 178.00 | |
FW Other purchases and external expenses | | | 21 923.00 | |
FX Taxes, duties, and similar payments | | | 52 779.00 | |
GF Total Operating Expenses (II) | | | 74 702.00 | |
GG - OPERATING RESULT (I - II) | | | 4 150 476.00 | |
GK Income from other securities and fixed asset receivables | | | 363 889.00 | |
GP Total financial income (V) | | | 363 889.00 | |
GR Interest and similar expenses | | | 899 103.00 | |
GU Total financial expenses (VI) | | | 899 103.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -535 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 615 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 157 715.00 | 1 174 958.00 | | 1 157 715.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 589 067.00 | 4 469 974.00 | | 4 589 067.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 131 521.00 | 2 232 664.00 | | 2 131 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 457 546.00 | 2 237 310.00 | | 2 457 546.00 |
| |
| 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 | 55 592 486.00 | | 221 728.00 | 55 592 486.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 023 064.00 | 7 612 702.00 | |
I4 DECREASES Grand Total | | 1 023 064.00 | 54 791 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 178 448.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 178 448.00 | | | 47 178 448.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 414 038.00 | | 221 728.00 | 8 414 038.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 178 448.00 | | | 47 178 448.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 178 448.00 | | | 47 178 448.00 |
| |
| 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 | 7 076 767.00 | | 7 076 767.00 | 7 076 767.00 |
8B Suppliers and Related Accounts | 18 757.00 | 18 757.00 | | 18 757.00 |
UT Other financial assets | 7 612 702.00 | 1 112 887.00 | 6 499 816.00 | 7 612 702.00 |
UX Other trade receivables | 11 817.00 | 11 817.00 | | 11 817.00 |
VB VAT | 3 126.00 | 3 126.00 | | 3 126.00 |
VH Loans with a maturity of more than one year at origin | 14 001 339.00 | 3 599 713.00 | 10 401 626.00 | 14 001 339.00 |
VI Group and Associates | 1 157 715.00 | 1 157 715.00 | | 1 157 715.00 |
VK Loans repaid during the year | 3 316 245.00 | | | 3 316 245.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 901.00 | 1 901.00 | | 1 901.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 627 645.00 | 1 127 830.00 | 6 499 816.00 | 7 627 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 256 478.00 | 4 778 085.00 | 17 478 393.00 | 22 256 478.00 |
