| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 137 700.00 | | 137 700.00 | 137 700.00 |
AP Buildings | 663 257.00 | 35 364.00 | 627 893.00 | 663 257.00 |
AR Technical installations, industrial equipment and tools | 117 044.00 | 16 452.00 | 100 591.00 | 117 044.00 |
AT Other tangible assets | 41 227.00 | 7 463.00 | 33 765.00 | 41 227.00 |
BJ TOTAL (I) | 17 360 997.00 | 59 279.00 | 17 301 719.00 | 17 360 997.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CD Marketable securities | 990 633.00 | | 990 633.00 | 990 633.00 |
CF Cash and cash equivalents | 29 418.00 | | 29 418.00 | 29 418.00 |
CH Prepaid expenses | 851.00 | | 851.00 | 851.00 |
CJ TOTAL (II) | 1 021 142.00 | | 1 021 142.00 | 1 021 142.00 |
CO Grand total (0 to V) | 18 382 140.00 | 59 279.00 | 18 322 861.00 | 18 382 140.00 |
CU Other investments | 16 401 770.00 | | 16 401 770.00 | 16 401 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 183 070.00 | 14 183 070.00 | | 14 183 070.00 |
DD Legal reserve (1) | 149 787.00 | 122 317.00 | | 149 787.00 |
DG Other reserves | 2 845 962.00 | 2 324 028.00 | | 2 845 962.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 501 209.00 | 549 403.00 | | 501 209.00 |
DL TOTAL (I) | 17 680 027.00 | 17 178 819.00 | | 17 680 027.00 |
DU Loans and Debts from Credit Institutions (3) | 296 255.00 | 173 989.00 | | 296 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341 839.00 | 341 380.00 | | 341 839.00 |
DX Trade payables and related accounts | 4 332.00 | 4 457.00 | | 4 332.00 |
EA Other liabilities | 407.00 | | | 407.00 |
EC TOTAL (IV) | 642 834.00 | 519 826.00 | | 642 834.00 |
EE Grand total (I to V) | 18 322 861.00 | 17 698 645.00 | | 18 322 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 133.00 | | 24 133.00 | 24 133.00 |
FJ Net sales | 24 133.00 | | 24 133.00 | 24 133.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 24 133.00 | |
FW Other purchases and external expenses | | | 24 175.00 | |
FX Taxes, duties, and similar payments | | | 30 260.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 676.00 | |
GF Total Operating Expenses (II) | | | 81 111.00 | |
GG - OPERATING RESULT (I - II) | | | -56 978.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 562 346.00 | |
GL Other interest and similar income | | | 702.00 | |
GP Total financial income (V) | | | 563 048.00 | |
GR Interest and similar expenses | | | 4 862.00 | |
GU Total financial expenses (VI) | | | 4 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 558 186.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 501 208.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 587 182.00 | 583 018.00 | | 587 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 974.00 | 33 615.00 | | 85 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 501 209.00 | 549 403.00 | | 501 209.00 |
| |
| 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 | 16 906 086.00 | | 454 912.00 | 16 906 086.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 401 770.00 | |
I4 DECREASES Grand Total | | | 17 360 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 959 227.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 504 316.00 | | 454 912.00 | 504 316.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 401 770.00 | | | 16 401 770.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 603.00 | 26 676.00 | | 32 603.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 603.00 | 26 676.00 | | 32 603.00 |
| |
| 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 | 1 909.00 | | 1 909.00 | 1 909.00 |
8B Suppliers and Related Accounts | 4 332.00 | 4 332.00 | | 4 332.00 |
8K Other liabilities (including liabilities related to repo transactions) | 407.00 | 407.00 | | 407.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VH Loans with a maturity of more than one year at origin | 296 255.00 | 20 580.00 | 275 675.00 | 296 255.00 |
VI Group and Associates | 339 930.00 | 339 930.00 | | 339 930.00 |
VS Prepaid expenses | 851.00 | 851.00 | | 851.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 091.00 | 1 091.00 | | 1 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 642 834.00 | 365 249.00 | 277 585.00 | 642 834.00 |
