| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 13 526.00 | | 13 526.00 | 13 526.00 |
AP Buildings | 3 741 309.00 | 1 960 641.00 | 1 780 668.00 | 3 741 309.00 |
AT Other tangible assets | 138 375.00 | 117 596.00 | 20 779.00 | 138 375.00 |
BH Other financial assets | 14 300.00 | | 14 300.00 | 14 300.00 |
BJ TOTAL (I) | 4 928 921.00 | 2 078 238.00 | 2 850 682.00 | 4 928 921.00 |
BX Customers and related accounts | 477 185.00 | | 477 185.00 | 477 185.00 |
BZ Other receivables | 2 506 891.00 | | 2 506 891.00 | 2 506 891.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 162 419.00 | | 162 419.00 | 162 419.00 |
CH Prepaid expenses | 4 764.00 | | 4 764.00 | 4 764.00 |
CJ TOTAL (II) | 3 151 260.00 | | 3 151 260.00 | 3 151 260.00 |
CO Grand total (0 to V) | 8 080 181.00 | 2 078 238.00 | 6 001 942.00 | 8 080 181.00 |
CU Other investments | 1 021 408.00 | | 1 021 408.00 | 1 021 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 367.00 | 175 367.00 | | 175 367.00 |
DB Share, merger, contribution premiums, etc. | 12 897.00 | 12 897.00 | | 12 897.00 |
DC Revaluation differences | | 3 730.00 | | |
DD Legal reserve (1) | 19 237.00 | 17 536.00 | | 19 237.00 |
DF Regulated reserves (1) | | 1 701.00 | | |
DG Other reserves | 3 730.00 | | | 3 730.00 |
DH Retained earnings | 3 369 371.00 | 3 083 780.00 | | 3 369 371.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 472 602.00 | 285 591.00 | | 472 602.00 |
DL TOTAL (I) | 4 053 206.00 | 3 580 604.00 | | 4 053 206.00 |
DP Provisions for Risks | 69 059.00 | 79 730.00 | | 69 059.00 |
DR TOTAL (IV) | 69 059.00 | 79 730.00 | | 69 059.00 |
DU Loans and Debts from Credit Institutions (3) | 23 845.00 | 163 242.00 | | 23 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 846 200.00 | 366 330.00 | | 1 846 200.00 |
DX Trade payables and related accounts | 3 335.00 | 30 953.00 | | 3 335.00 |
DY Tax and social security liabilities | 6 296.00 | 11 427.00 | | 6 296.00 |
EA Other liabilities | | 10 833.00 | | |
EC TOTAL (IV) | 1 879 676.00 | 582 787.00 | | 1 879 676.00 |
EE Grand total (I to V) | 6 001 942.00 | 4 243 122.00 | | 6 001 942.00 |
EI Including equity loans | 1 846 200.00 | | | 1 846 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 598 819.00 | | 598 819.00 | 598 819.00 |
FJ Net sales | 598 819.00 | | 598 819.00 | 598 819.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 671.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 609 491.00 | |
FW Other purchases and external expenses | | | 7 393.00 | |
FX Taxes, duties, and similar payments | | | 11 217.00 | |
FY Salaries and Wages | | | 6 373.00 | |
FZ Social Security Contributions | | | 2 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 116 880.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 144 074.00 | |
GG - OPERATING RESULT (I - II) | | | 465 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 15 769.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 15 769.00 | |
GR Interest and similar expenses | | | 8 583.00 | |
GU Total financial expenses (VI) | | | 8 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 472 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 667.00 | | |
HB Exceptional income from capital transactions | 10 833.00 | | | 10 833.00 |
HD Total exceptional income (VII) | 10 833.00 | 667.00 | | 10 833.00 |
HF Exceptional expenses on capital transactions | 10 833.00 | 25 834.00 | | 10 833.00 |
HH Total exceptional expenses (VIII) | 10 833.00 | 25 834.00 | | 10 833.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -25 167.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 636 094.00 | 718 881.00 | | 636 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 491.00 | 433 290.00 | | 163 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 472 602.00 | 285 591.00 | | 472 602.00 |
| |
| 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 | 4 928 921.00 | | | 4 928 921.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 035 708.00 | |
I4 DECREASES Grand Total | | | 4 928 921.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 893 212.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 893 212.00 | | | 3 893 212.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 035 708.00 | | | 1 035 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 961 357.00 | 116 880.00 | | 1 961 357.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 961 357.00 | 116 880.00 | | 1 961 357.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 79 730.00 | | 10 671.00 | 79 730.00 |
7C Grand total | 79 730.00 | | 10 671.00 | 79 730.00 |
UE of which provisions and reversals: - Operating | | | 10 671.00 | |
| |
| 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 | 107 111.00 | | | 107 111.00 |
8B Suppliers and Related Accounts | 3 335.00 | 3 335.00 | | 3 335.00 |
UT Other financial assets | 14 300.00 | 14 300.00 | | 14 300.00 |
UX Other trade receivables | 477 185.00 | 477 185.00 | | 477 185.00 |
VC Group and associates | 2 395 991.00 | 2 395 991.00 | | 2 395 991.00 |
VG Loans with a maturity of up to one year at origin | 23 845.00 | 23 845.00 | | 23 845.00 |
VI Group and Associates | 1 739 088.00 | 1 739 088.00 | | 1 739 088.00 |
VM Income taxes | 103 029.00 | 103 029.00 | | 103 029.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 296.00 | 6 296.00 | | 6 296.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 871.00 | 7 871.00 | | 7 871.00 |
VS Prepaid expenses | 4 764.00 | 4 764.00 | | 4 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 003 141.00 | 3 003 141.00 | | 3 003 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 879 676.00 | 1 772 565.00 | | 1 879 676.00 |
