| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 847 808.00 | | 3 847 808.00 | 3 847 808.00 |
AP Buildings | 40 377 342.00 | 24 617 194.00 | 15 760 149.00 | 40 377 342.00 |
BD Other fixed assets | 196.00 | | 196.00 | 196.00 |
BJ TOTAL (I) | 44 225 346.00 | 24 617 194.00 | 19 608 153.00 | 44 225 346.00 |
BX Customers and related accounts | 507 274.00 | 67 653.00 | 439 621.00 | 507 274.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 202 086.00 | | 202 086.00 | 202 086.00 |
CJ TOTAL (II) | 709 361.00 | 67 653.00 | 641 707.00 | 709 361.00 |
CO Grand total (0 to V) | 44 940 497.00 | 24 684 847.00 | 20 255 650.00 | 44 940 497.00 |
CW Deferred expenses or loan issuance costs | 5 790.00 | | 5 790.00 | 5 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 874 886.00 | 4 874 886.00 | | 4 874 886.00 |
DB Share, merger, contribution premiums, etc. | 2 888 733.00 | 2 888 733.00 | | 2 888 733.00 |
DD Legal reserve (1) | 487 489.00 | 487 489.00 | | 487 489.00 |
DE Statutory or contractual reserves | 1 557 078.00 | 1 227 654.00 | | 1 557 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 504 128.00 | 329 425.00 | | 504 128.00 |
DJ Investment subsidies | 949 649.00 | 1 069 530.00 | | 949 649.00 |
DL TOTAL (I) | 11 261 962.00 | 10 877 716.00 | | 11 261 962.00 |
DU Loans and Debts from Credit Institutions (3) | 8 657 549.00 | 9 785 355.00 | | 8 657 549.00 |
DX Trade payables and related accounts | 7 307.00 | 22 141.00 | | 7 307.00 |
DY Tax and social security liabilities | | 28.00 | | |
EA Other liabilities | | 23 839.00 | | |
EB Prepaid income (2) | 328 832.00 | 338 162.00 | | 328 832.00 |
EC TOTAL (IV) | 8 993 688.00 | 10 169 525.00 | | 8 993 688.00 |
EE Grand total (I to V) | 20 255 650.00 | 21 047 241.00 | | 20 255 650.00 |
EG Accrued income and payables due within one year | | 1 579 558.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 316 014.00 | | 1 316 014.00 | 1 316 014.00 |
FJ Net sales | 1 316 014.00 | | 1 316 014.00 | 1 316 014.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 802.00 | |
FR Total operating income (I) | | | 1 330 816.00 | |
FW Other purchases and external expenses | | | 30 907.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 754 271.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 847.00 | |
GE Other Expenses | | | 83.00 | |
GF Total Operating Expenses (II) | | | 787 107.00 | |
GG - OPERATING RESULT (I - II) | | | 543 708.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 159 465.00 | |
GU Total financial expenses (VI) | | | 159 465.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -159 462.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 384 246.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 119 881.00 | 119 882.00 | | 119 881.00 |
HD Total exceptional income (VII) | 119 881.00 | 119 882.00 | | 119 881.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 119 881.00 | 119 882.00 | | 119 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 450 700.00 | 1 367 482.00 | | 1 450 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 946 572.00 | 1 038 058.00 | | 946 572.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 504 128.00 | 329 425.00 | | 504 128.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 196.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 225 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 225 150.00 | | | 44 225 150.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 196.00 | | | 196.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 880 143.00 | 737 050.00 | | 23 880 143.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 880 143.00 | 737 050.00 | | 23 880 143.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 7 307.00 | 7 307.00 | | 7 307.00 |
8L Deferred income | 328 832.00 | 328 832.00 | | 328 832.00 |
UX Other trade receivables | 507 274.00 | 507 274.00 | | 507 274.00 |
VH Loans with a maturity of more than one year at origin | 8 657 549.00 | 1 102 181.00 | 2 151 889.00 | 8 657 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 507 274.00 | 507 274.00 | | 507 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 993 688.00 | 1 438 320.00 | 2 151 889.00 | 8 993 688.00 |
