| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 360 000.00 | | 4 360 000.00 | 4 360 000.00 |
AP Buildings | 17 785 709.00 | 4 714 193.00 | 13 071 516.00 | 17 785 709.00 |
BJ TOTAL (I) | 22 145 709.00 | 4 714 193.00 | 17 431 516.00 | 22 145 709.00 |
BX Customers and related accounts | 702 026.00 | | 702 026.00 | 702 026.00 |
BZ Other receivables | 1 354 362.00 | | 1 354 362.00 | 1 354 362.00 |
CF Cash and cash equivalents | 54 276.00 | | 54 276.00 | 54 276.00 |
CJ TOTAL (II) | 2 110 663.00 | | 2 110 663.00 | 2 110 663.00 |
CO Grand total (0 to V) | 24 256 372.00 | 4 714 193.00 | 19 542 179.00 | 24 256 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DB Share, merger, contribution premiums, etc. | 9 149 040.00 | 9 149 040.00 | | 9 149 040.00 |
DD Legal reserve (1) | 7 742.00 | 7 742.00 | | 7 742.00 |
DH Retained earnings | -1 187 279.00 | -1 505 406.00 | | -1 187 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 766 975.00 | 318 127.00 | | 766 975.00 |
DL TOTAL (I) | 8 752 478.00 | 7 985 503.00 | | 8 752 478.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 036 214.00 | 10 591 046.00 | | 10 036 214.00 |
DX Trade payables and related accounts | 34 102.00 | 32 448.00 | | 34 102.00 |
DY Tax and social security liabilities | 130 915.00 | 116 206.00 | | 130 915.00 |
EA Other liabilities | 11 440.00 | 11 606.00 | | 11 440.00 |
EB Prepaid income (2) | 577 029.00 | 566 293.00 | | 577 029.00 |
EC TOTAL (IV) | 10 789 700.00 | 11 317 598.00 | | 10 789 700.00 |
EE Grand total (I to V) | 19 542 179.00 | 19 303 101.00 | | 19 542 179.00 |
EG Accrued income and payables due within one year | 801 474.00 | 879 526.00 | | 801 474.00 |
EI Including equity loans | 10 036 214.00 | | | 10 036 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 278 339.00 | | 2 278 339.00 | 2 278 339.00 |
FJ Net sales | 2 278 339.00 | | 2 278 339.00 | 2 278 339.00 |
FR Total operating income (I) | | | 2 278 339.00 | |
FW Other purchases and external expenses | | | 221 854.00 | |
FX Taxes, duties, and similar payments | | | 300 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 796 367.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 318 381.00 | |
GG - OPERATING RESULT (I - II) | | | 959 958.00 | |
GK Income from other securities and fixed asset receivables | | | 5 341.00 | |
GP Total financial income (V) | | | 5 341.00 | |
GR Interest and similar expenses | | | 198 324.00 | |
GU Total financial expenses (VI) | | | 198 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -192 983.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 766 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 283 680.00 | 2 226 743.00 | | 2 283 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 516 705.00 | 1 908 616.00 | | 1 516 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 766 975.00 | 318 127.00 | | 766 975.00 |
| |
| 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 | 22 145 709.00 | | | 22 145 709.00 |
I4 DECREASES Grand Total | | | 22 145 709.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 145 709.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 145 709.00 | | | 22 145 709.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 917 827.00 | 796 367.00 | | 3 917 827.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 917 827.00 | 796 367.00 | | 3 917 827.00 |
| |
| 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 | 10 036 214.00 | 47 988.00 | 9 988 226.00 | 10 036 214.00 |
8B Suppliers and Related Accounts | 34 102.00 | 34 102.00 | | 34 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 440.00 | 11 440.00 | | 11 440.00 |
8L Deferred income | 577 029.00 | 577 029.00 | | 577 029.00 |
UX Other trade receivables | 702 026.00 | 702 026.00 | | 702 026.00 |
VB VAT | 8 954.00 | 8 954.00 | | 8 954.00 |
VC Group and associates | 1 345 408.00 | 1 345 408.00 | | 1 345 408.00 |
VJ Loans taken out during the year | 11 639.00 | | | 11 639.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 509.00 | 15 509.00 | | 15 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 056 387.00 | 2 056 387.00 | | 2 056 387.00 |
VW VAT | 115 406.00 | 115 406.00 | | 115 406.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 789 700.00 | 801 474.00 | 9 988 226.00 | 10 789 700.00 |
