| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 882 000.00 | | 4 882 000.00 | 4 882 000.00 |
AP Buildings | 12 240 000.00 | 2 551 700.00 | 9 688 300.00 | 12 240 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 17 122 000.00 | 2 551 700.00 | 14 570 300.00 | 17 122 000.00 |
BX Customers and related accounts | 6 154.00 | | 6 154.00 | 6 154.00 |
BZ Other receivables | 20 757.00 | | 20 757.00 | 20 757.00 |
CF Cash and cash equivalents | 333 401.00 | | 333 401.00 | 333 401.00 |
CJ TOTAL (II) | 360 313.00 | | 360 313.00 | 360 313.00 |
CO Grand total (0 to V) | 17 482 313.00 | 2 551 700.00 | 14 930 613.00 | 17 482 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 1 784 303.00 | | | 1 784 303.00 |
DH Retained earnings | | -552 967.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 461 327.00 | 2 337 370.00 | | 461 327.00 |
DL TOTAL (I) | 2 246 731.00 | 1 785 403.00 | | 2 246 731.00 |
DU Loans and Debts from Credit Institutions (3) | 12 140 372.00 | 13 490 403.00 | | 12 140 372.00 |
DV Miscellaneous Loans and Financial Debts (4) | 529 929.00 | 529 929.00 | | 529 929.00 |
DX Trade payables and related accounts | 12 555.00 | 32 954.00 | | 12 555.00 |
DY Tax and social security liabilities | 1 026.00 | 854 562.00 | | 1 026.00 |
EA Other liabilities | | 67 728.00 | | |
EC TOTAL (IV) | 12 683 882.00 | 14 975 576.00 | | 12 683 882.00 |
EE Grand total (I to V) | 14 930 613.00 | 16 760 979.00 | | 14 930 613.00 |
EG Accrued income and payables due within one year | 1 540 408.00 | 2 482 780.00 | | 1 540 408.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 344.00 | 625.00 | | 344.00 |
EI Including equity loans | 529 929.00 | | | 529 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 701 964.00 | | 1 701 964.00 | 1 701 964.00 |
FJ Net sales | 1 701 964.00 | | 1 701 964.00 | 1 701 964.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 346 474.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 2 048 441.00 | |
FW Other purchases and external expenses | | | 198 135.00 | |
FX Taxes, duties, and similar payments | | | 340 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 612 000.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 150 857.00 | |
GG - OPERATING RESULT (I - II) | | | 897 584.00 | |
GL Other interest and similar income | | | 27.00 | |
GP Total financial income (V) | | | 27.00 | |
GR Interest and similar expenses | | | 257 942.00 | |
GU Total financial expenses (VI) | | | 257 942.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -257 915.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 639 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 6 950 000.00 | | |
HD Total exceptional income (VII) | | 6 950 000.00 | | |
HF Exceptional expenses on capital transactions | | 4 294 513.00 | | |
HH Total exceptional expenses (VIII) | | 4 294 513.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 655 487.00 | | |
HK Income tax | 178 341.00 | 847 198.00 | | 178 341.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 048 468.00 | 9 149 211.00 | | 2 048 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 587 140.00 | 6 811 841.00 | | 1 587 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 461 327.00 | 2 337 370.00 | | 461 327.00 |
| |
| 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 | 17 141 564.00 | | | 17 141 564.00 |
I3 DECREASES Total Financial Fixed Assets | | 19 564.00 | | |
I4 DECREASES Grand Total | | 19 564.00 | 17 122 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 122 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 122 000.00 | | | 17 122 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 564.00 | | | 19 564.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 939 700.00 | 612 000.00 | 2 551 700.00 | 1 939 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 939 700.00 | 612 000.00 | 2 551 700.00 | 1 939 700.00 |
| |
| 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 | 408 064.00 | | | 408 064.00 |
8B Suppliers and Related Accounts | 12 555.00 | 12 555.00 | | 12 555.00 |
8D Social Security and Other Social Organizations | 1 026.00 | 1 026.00 | | 1 026.00 |
UX Other trade receivables | 6 154.00 | 6 154.00 | | 6 154.00 |
VG Loans with a maturity of up to one year at origin | 344.00 | 344.00 | | 344.00 |
VH Loans with a maturity of more than one year at origin | 12 140 029.00 | 1 404 619.00 | 5 632 984.00 | 12 140 029.00 |
VI Group and Associates | 121 865.00 | 121 865.00 | | 121 865.00 |
VK Loans repaid during the year | 1 366 038.00 | | | 1 366 038.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 757.00 | 20 757.00 | | 20 757.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 911.00 | 26 911.00 | | 26 911.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 683 882.00 | 1 540 408.00 | 5 632 984.00 | 12 683 882.00 |
