| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 463 965.00 | 1 891.00 | 462 074.00 | 463 965.00 |
AP Buildings | 1 228 102.00 | 336 739.00 | 891 363.00 | 1 228 102.00 |
AR Technical installations, industrial equipment and tools | 233 844.00 | 213 125.00 | 20 719.00 | 233 844.00 |
AT Other tangible assets | 12 578.00 | 12 578.00 | | 12 578.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 1 938 490.00 | 564 334.00 | 1 374 156.00 | 1 938 490.00 |
BX Customers and related accounts | 36 099.00 | | 36 099.00 | 36 099.00 |
BZ Other receivables | 13 067.00 | | 13 067.00 | 13 067.00 |
CJ TOTAL (II) | 49 166.00 | | 49 166.00 | 49 166.00 |
CO Grand total (0 to V) | 1 987 656.00 | 564 334.00 | 1 423 322.00 | 1 987 656.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | 300.00 | | 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 458.00 | 95 285.00 | | 65 458.00 |
DK Regulated provisions | 347 124.00 | 247 176.00 | | 347 124.00 |
DL TOTAL (I) | 412 882.00 | 342 760.00 | | 412 882.00 |
DV Miscellaneous Loans and Financial Debts (4) | 982 253.00 | 959 605.00 | | 982 253.00 |
DX Trade payables and related accounts | 13 482.00 | 11 174.00 | | 13 482.00 |
DY Tax and social security liabilities | 13 808.00 | 12 977.00 | | 13 808.00 |
EA Other liabilities | 897.00 | | | 897.00 |
EC TOTAL (IV) | 1 010 440.00 | 983 757.00 | | 1 010 440.00 |
EE Grand total (I to V) | 1 423 322.00 | 1 326 517.00 | | 1 423 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 332 530.00 | | 332 530.00 | 332 530.00 |
FJ Net sales | 332 530.00 | | 332 530.00 | 332 530.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 332 531.00 | |
FW Other purchases and external expenses | | | 22 391.00 | |
FX Taxes, duties, and similar payments | | | 27 210.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 93 118.00 | |
GE Other Expenses | | | -5 546.00 | |
GF Total Operating Expenses (II) | | | 137 173.00 | |
GG - OPERATING RESULT (I - II) | | | 195 358.00 | |
GR Interest and similar expenses | | | 5 014.00 | |
GU Total financial expenses (VI) | | | 5 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HC Reversals of provisions and transfers of expenses | 8 138.00 | 1 234.00 | | 8 138.00 |
HD Total exceptional income (VII) | 8 139.00 | 1 234.00 | | 8 139.00 |
HF Exceptional expenses on capital transactions | 24 938.00 | | | 24 938.00 |
HG Exceptional depreciation and provisions | 108 086.00 | 108 997.00 | | 108 086.00 |
HH Total exceptional expenses (VIII) | 133 025.00 | 108 997.00 | | 133 025.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -124 886.00 | -107 763.00 | | -124 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 340 670.00 | 323 940.00 | | 340 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 275 212.00 | 228 655.00 | | 275 212.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 458.00 | 95 285.00 | | 65 458.00 |
| |
| 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 | 1 767 563.00 | | 179 033.00 | 1 767 563.00 |
I4 DECREASES Grand Total | | 8 106.00 | 1 938 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 106.00 | 1 938 490.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 767 563.00 | | 179 033.00 | 1 767 563.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 476 549.00 | 93 118.00 | 5 333.00 | 476 549.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 476 549.00 | 93 118.00 | 5 333.00 | 476 549.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 247 176.00 | 108 086.00 | 8 138.00 | 247 176.00 |
7C Grand total | 247 176.00 | 108 086.00 | 8 138.00 | 247 176.00 |
UJ - Exceptional | | 108 086.00 | 8 138.00 | |
| |
| 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 | 982 253.00 | 982 253.00 | | 982 253.00 |
8B Suppliers and Related Accounts | 13 482.00 | 13 482.00 | | 13 482.00 |
8K Other liabilities (including liabilities related to repo transactions) | 897.00 | 897.00 | | 897.00 |
UX Other trade receivables | 36 099.00 | 36 099.00 | | 36 099.00 |
VB VAT | 7 163.00 | 7 163.00 | | 7 163.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 041.00 | 2 041.00 | | 2 041.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 904.00 | 5 904.00 | | 5 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 166.00 | 49 166.00 | | 49 166.00 |
VW VAT | 11 767.00 | 11 767.00 | | 11 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 010 440.00 | 1 010 440.00 | | 1 010 440.00 |
