| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 280 798.00 | | 280 798.00 | 280 798.00 |
AP Buildings | 2 975 841.00 | 1 253 697.00 | 1 722 144.00 | 2 975 841.00 |
AT Other tangible assets | 132 809.00 | 125 700.00 | 7 109.00 | 132 809.00 |
BB Receivables related to investments | 152.00 | | 152.00 | 152.00 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 3 664 178.00 | 1 379 397.00 | 2 284 781.00 | 3 664 178.00 |
BR Intermediate and finished products | | | 2.00 | |
BX Customers and related accounts | 101 526.00 | | 101 526.00 | 101 526.00 |
BZ Other receivables | 2 672 106.00 | | 2 672 106.00 | 2 672 106.00 |
CF Cash and cash equivalents | 421 760.00 | | 421 760.00 | 421 760.00 |
CH Prepaid expenses | 898.00 | | 898.00 | 898.00 |
CJ TOTAL (II) | 3 196 290.00 | | 3 196 290.00 | 3 196 290.00 |
CO Grand total (0 to V) | 6 860 468.00 | 1 379 397.00 | 5 481 071.00 | 6 860 468.00 |
CU Other investments | 274 547.00 | | 274 547.00 | 274 547.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DB Share, merger, contribution premiums, etc. | 716 737.00 | 716 737.00 | | 716 737.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 4 023 109.00 | 3 881 727.00 | | 4 023 109.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 363 465.00 | 141 382.00 | | 363 465.00 |
DK Regulated provisions | 199 458.00 | 186 148.00 | | 199 458.00 |
DL TOTAL (I) | 5 373 169.00 | 4 996 394.00 | | 5 373 169.00 |
DQ Provisions for Expenses | 14 429.00 | 21 642.00 | | 14 429.00 |
DR TOTAL (IV) | 14 429.00 | 21 642.00 | | 14 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 598.00 | 277 566.00 | | 60 598.00 |
DX Trade payables and related accounts | 5 520.00 | 6 636.00 | | 5 520.00 |
DY Tax and social security liabilities | 27 355.00 | 50 478.00 | | 27 355.00 |
EC TOTAL (IV) | 93 473.00 | 334 681.00 | | 93 473.00 |
EE Grand total (I to V) | 5 481 071.00 | 5 352 717.00 | | 5 481 071.00 |
EG Accrued income and payables due within one year | 93 473.00 | 334 681.00 | | 93 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 393 203.00 | | 393 203.00 | 393 203.00 |
FJ Net sales | 393 203.00 | | 393 203.00 | 393 203.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 213.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 400 416.00 | |
FW Other purchases and external expenses | | | 12 752.00 | |
FX Taxes, duties, and similar payments | | | 58 852.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 136 341.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 207 946.00 | |
GG - OPERATING RESULT (I - II) | | | 192 471.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 217 800.00 | |
GL Other interest and similar income | | | 34 153.00 | |
GP Total financial income (V) | | | 251 953.00 | |
GR Interest and similar expenses | | | 1 401.00 | |
GU Total financial expenses (VI) | | | 1 401.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 250 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 443 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 13 310.00 | 13 310.00 | | 13 310.00 |
HH Total exceptional expenses (VIII) | 13 310.00 | 13 310.00 | | 13 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 310.00 | -13 310.00 | | -13 310.00 |
HK Income tax | 66 247.00 | 60 347.00 | | 66 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 652 369.00 | 419 292.00 | | 652 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 904.00 | 277 910.00 | | 288 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 363 465.00 | 141 382.00 | | 363 465.00 |
| |
| 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 | 3 664 178.00 | | | 3 664 178.00 |
I3 DECREASES Total Financial Fixed Assets | | | 274 730.00 | |
I4 DECREASES Grand Total | | | 3 664 178.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 389 448.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 389 448.00 | | | 3 389 448.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 274 730.00 | | | 274 730.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 243 057.00 | 136 341.00 | | 1 243 057.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 243 057.00 | 136 341.00 | | 1 243 057.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 21 642.00 | | 7 213.00 | 21 642.00 |
5Z Total provisions for risks and expenses | 2 774 683.00 | | | 2 774 683.00 |
| |
| 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 | 60 598.00 | 60 598.00 | | 60 598.00 |
8B Suppliers and Related Accounts | 5 520.00 | 5 520.00 | | 5 520.00 |
UL Receivables related to investments | 152.00 | | 152.00 | 152.00 |
UX Other trade receivables | 101 526.00 | 101 526.00 | | 101 526.00 |
VB VAT | 920.00 | 920.00 | | 920.00 |
VC Group and associates | 2 671 186.00 | 2 671 186.00 | | 2 671 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 136.00 | 136.00 | | 136.00 |
VS Prepaid expenses | 898.00 | 898.00 | | 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 774 683.00 | 2 774 531.00 | 152.00 | 2 774 683.00 |
VW VAT | 27 219.00 | 27 219.00 | | 27 219.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 473.00 | 93 473.00 | | 93 473.00 |
