| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 7 869.00 | 7 869.00 | | 7 869.00 |
AP Buildings | 121 040.00 | 102 339.00 | 18 702.00 | 121 040.00 |
AR Technical installations, industrial equipment and tools | 13 536.00 | 12 819.00 | 717.00 | 13 536.00 |
AT Other tangible assets | 41 265.00 | 39 912.00 | 1 353.00 | 41 265.00 |
AV Fixed assets in progress | 9 980.00 | | 9 980.00 | 9 980.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 286 448.00 | 162 939.00 | 1 123 510.00 | 1 286 448.00 |
BZ Other receivables | 1 419 734.00 | | 1 419 734.00 | 1 419 734.00 |
CF Cash and cash equivalents | 1 913 342.00 | | 1 913 342.00 | 1 913 342.00 |
CJ TOTAL (II) | 3 333 075.00 | | 3 333 075.00 | 3 333 075.00 |
CO Grand total (0 to V) | 4 619 524.00 | 162 939.00 | 4 456 585.00 | 4 619 524.00 |
CU Other investments | 1 092 727.00 | | 1 092 727.00 | 1 092 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 192 500.00 | 192 500.00 | | 192 500.00 |
DD Legal reserve (1) | 19 250.00 | 19 250.00 | | 19 250.00 |
DG Other reserves | 1 110 952.00 | 1 481 801.00 | | 1 110 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 234 711.00 | -370 849.00 | | 1 234 711.00 |
DK Regulated provisions | 38 640.00 | 28 980.00 | | 38 640.00 |
DL TOTAL (I) | 2 596 053.00 | 1 351 682.00 | | 2 596 053.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 852 467.00 | 3 013 153.00 | | 1 852 467.00 |
DX Trade payables and related accounts | 4 700.00 | 3 845.00 | | 4 700.00 |
DY Tax and social security liabilities | 162.00 | 470 085.00 | | 162.00 |
EA Other liabilities | 3 203.00 | 2 003.00 | | 3 203.00 |
EC TOTAL (IV) | 1 860 532.00 | 3 489 087.00 | | 1 860 532.00 |
EE Grand total (I to V) | 4 456 585.00 | 4 840 769.00 | | 4 456 585.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 12 001.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 21 145.00 | |
FX Taxes, duties, and similar payments | | | 1 370.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 795.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 32 316.00 | |
GG - OPERATING RESULT (I - II) | | | -20 315.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 262 114.00 | |
GL Other interest and similar income | | | 18 753.00 | |
GP Total financial income (V) | | | 1 280 867.00 | |
GR Interest and similar expenses | | | 18 885.00 | |
GU Total financial expenses (VI) | | | 18 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 261 982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 241 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 784.00 | | | 784.00 |
HG Exceptional depreciation and provisions | 9 660.00 | 9 660.00 | | 9 660.00 |
HH Total exceptional expenses (VIII) | 10 444.00 | 9 660.00 | | 10 444.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 444.00 | -9 660.00 | | -10 444.00 |
HK Income tax | -3 488.00 | 418 086.00 | | -3 488.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 292 868.00 | 99 876.00 | | 1 292 868.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 157.00 | 470 725.00 | | 58 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 234 711.00 | -370 849.00 | | 1 234 711.00 |
| |
| 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 | 1 285 703.00 | | 755.00 | 1 285 703.00 |
I3 DECREASES Total Financial Fixed Assets | | 10.00 | 1 092 757.00 | |
I4 DECREASES Grand Total | | 10.00 | 1 286 448.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 193 691.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 192 936.00 | | 755.00 | 192 936.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 092 767.00 | | | 1 092 767.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 153 144.00 | 9 795.00 | | 153 144.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 153 144.00 | 9 795.00 | | 153 144.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 28 980.00 | 9 660.00 | | 28 980.00 |
7C Grand total | 28 980.00 | 9 660.00 | | 28 980.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 700.00 | 4 700.00 | | 4 700.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 203.00 | 3 203.00 | | 3 203.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VB VAT | 2 266.00 | 2 266.00 | | 2 266.00 |
VC Group and associates | 1 391 830.00 | 1 391 830.00 | | 1 391 830.00 |
VI Group and Associates | 1 852 467.00 | 1 852 467.00 | | 1 852 467.00 |
VM Income taxes | 25 638.00 | 25 638.00 | | 25 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 419 764.00 | 1 419 734.00 | 30.00 | 1 419 764.00 |
VW VAT | 162.00 | 162.00 | | 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 860 532.00 | 1 860 532.00 | | 1 860 532.00 |
