| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 81 678.00 | 74 244.00 | 7 434.00 | 81 678.00 |
AP Buildings | 602 133.00 | 422 795.00 | 179 337.00 | 602 133.00 |
AR Technical installations, industrial equipment and tools | 1 109.00 | 1 109.00 | | 1 109.00 |
AT Other tangible assets | 12 913.00 | 12 121.00 | 792.00 | 12 913.00 |
BH Other financial assets | 3 017.00 | | 3 017.00 | 3 017.00 |
BJ TOTAL (I) | 754 090.00 | 510 270.00 | 243 821.00 | 754 090.00 |
BX Customers and related accounts | 11 736.00 | | 11 736.00 | 11 736.00 |
BZ Other receivables | 114 957.00 | | 114 957.00 | 114 957.00 |
CF Cash and cash equivalents | 50 882.00 | | 50 882.00 | 50 882.00 |
CJ TOTAL (II) | 177 575.00 | | 177 575.00 | 177 575.00 |
CO Grand total (0 to V) | 931 665.00 | 510 270.00 | 421 396.00 | 931 665.00 |
CR Shares due in more than one year | 108 000.00 | | | 108 000.00 |
CU Other investments | 53 240.00 | | 53 240.00 | 53 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DB Share, merger, contribution premiums, etc. | 3 134.00 | 3 134.00 | | 3 134.00 |
DD Legal reserve (1) | 6 448.00 | 6 448.00 | | 6 448.00 |
DH Retained earnings | -281 094.00 | -407 224.00 | | -281 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 747.00 | 126 130.00 | | 70 747.00 |
DL TOTAL (I) | -95 766.00 | -166 512.00 | | -95 766.00 |
DN Conditional advances | 22 500.00 | 31 500.00 | | 22 500.00 |
DO TOTAL (II) | 22 500.00 | 31 500.00 | | 22 500.00 |
DU Loans and Debts from Credit Institutions (3) | 544.00 | 544.00 | | 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 186.00 | 5 891.00 | | 58 186.00 |
DX Trade payables and related accounts | 9 374.00 | 5 746.00 | | 9 374.00 |
DY Tax and social security liabilities | 24 103.00 | 20 227.00 | | 24 103.00 |
EA Other liabilities | 402 454.00 | 516 448.00 | | 402 454.00 |
EC TOTAL (IV) | 494 661.00 | 548 855.00 | | 494 661.00 |
EE Grand total (I to V) | 421 396.00 | 413 842.00 | | 421 396.00 |
EG Accrued income and payables due within one year | 494 661.00 | 161 519.00 | | 494 661.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 544.00 | 544.00 | | 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 211 341.00 | | 211 341.00 | 211 341.00 |
FJ Net sales | 211 341.00 | | 211 341.00 | 211 341.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 327.00 | |
FQ Other income | | | 189.00 | |
FR Total operating income (I) | | | 223 857.00 | |
FW Other purchases and external expenses | | | 41 641.00 | |
FX Taxes, duties, and similar payments | | | 15 213.00 | |
FY Salaries and Wages | | | 68 721.00 | |
FZ Social Security Contributions | | | 26 186.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 754.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 175 537.00 | |
GG - OPERATING RESULT (I - II) | | | 48 320.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 013.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 37 052.00 | |
GR Interest and similar expenses | | | 270.00 | |
GU Total financial expenses (VI) | | | 270.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 327.00 | 14 708.00 | | 12 327.00 |
HA Exceptional income from management transactions | | 14 116.00 | | |
HD Total exceptional income (VII) | | 14 116.00 | | |
HE Exceptional expenses on management operations | 14 355.00 | 7 561.00 | | 14 355.00 |
HH Total exceptional expenses (VIII) | 14 355.00 | 7 561.00 | | 14 355.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 355.00 | 6 555.00 | | -14 355.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 909.00 | 319 633.00 | | 260 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 162.00 | 193 504.00 | | 190 162.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 747.00 | 126 130.00 | | 70 747.00 |
| |
| 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 | 754 090.00 | | | 754 090.00 |
I3 DECREASES Total Financial Fixed Assets | | | 56 257.00 | |
I4 DECREASES Grand Total | | | 754 090.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 697 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 697 833.00 | | | 697 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 257.00 | | | 56 257.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 486 516.00 | 23 754.00 | | 486 516.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 486 516.00 | 23 754.00 | | 486 516.00 |
| |
| 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 | 1 456.00 | 1 456.00 | | 1 456.00 |
8B Suppliers and Related Accounts | 9 374.00 | 9 374.00 | | 9 374.00 |
8C Staff and Related Accounts | 7 856.00 | 7 856.00 | | 7 856.00 |
8D Social Security and Other Social Organizations | 4 996.00 | 4 996.00 | | 4 996.00 |
8K Other liabilities (including liabilities related to repo transactions) | 402 454.00 | 144 230.00 | 258 224.00 | 402 454.00 |
UT Other financial assets | 3 017.00 | | 3 017.00 | 3 017.00 |
UX Other trade receivables | 11 736.00 | 11 736.00 | | 11 736.00 |
VB VAT | 5 857.00 | 5 857.00 | | 5 857.00 |
VG Loans with a maturity of up to one year at origin | 544.00 | 544.00 | | 544.00 |
VI Group and Associates | 56 730.00 | 56 730.00 | | 56 730.00 |
VQ Other Taxes, Duties, and Similar Debts | 918.00 | 918.00 | | 918.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 109 100.00 | 1 100.00 | 108 000.00 | 109 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 710.00 | 18 693.00 | 111 017.00 | 129 710.00 |
VW VAT | 10 333.00 | 10 333.00 | | 10 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 494 661.00 | 494 661.00 | 258 224.00 | 494 661.00 |
