| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 32 538 950.00 | 1 468 607.00 | 31 070 344.00 | 32 538 950.00 |
AV Fixed assets in progress | 253 644.00 | | 253 644.00 | 253 644.00 |
BH Other financial assets | 111 065.00 | | 111 065.00 | 111 065.00 |
BJ TOTAL (I) | 32 903 659.00 | 1 468 607.00 | 31 435 052.00 | 32 903 659.00 |
BV Advances and down payments on orders | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 57 593.00 | | 57 593.00 | 57 593.00 |
CF Cash and cash equivalents | 2 242 982.00 | | 2 242 982.00 | 2 242 982.00 |
CH Prepaid expenses | 46 715.00 | | 46 715.00 | 46 715.00 |
CJ TOTAL (II) | 2 353 291.00 | | 2 353 291.00 | 2 353 291.00 |
CO Grand total (0 to V) | 35 256 949.00 | 1 468 607.00 | 33 788 343.00 | 35 256 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 001.00 | 58 001.00 | | 58 001.00 |
DB Share, merger, contribution premiums, etc. | 106 895.00 | 106 895.00 | | 106 895.00 |
DH Retained earnings | -175 727.00 | -135 872.00 | | -175 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 319 502.00 | -39 856.00 | | 319 502.00 |
DL TOTAL (I) | 308 671.00 | -10 831.00 | | 308 671.00 |
DX Trade payables and related accounts | 41 188.00 | 39 686.00 | | 41 188.00 |
DY Tax and social security liabilities | 71 961.00 | | | 71 961.00 |
DZ Fixed asset liabilities and related accounts | 304 372.00 | 620 025.00 | | 304 372.00 |
EA Other liabilities | 33 062 151.00 | 33 062 156.00 | | 33 062 151.00 |
EC TOTAL (IV) | 33 479 672.00 | 33 721 867.00 | | 33 479 672.00 |
EE Grand total (I to V) | 33 788 343.00 | 33 711 036.00 | | 33 788 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 356 418.00 | | 1 356 418.00 | 1 356 418.00 |
FJ Net sales | 1 356 418.00 | | 1 356 418.00 | 1 356 418.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 454.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 401 874.00 | |
FW Other purchases and external expenses | | | 46 260.00 | |
FX Taxes, duties, and similar payments | | | 57 312.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 978 498.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 1 082 072.00 | |
GG - OPERATING RESULT (I - II) | | | 319 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 319 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 300.00 | | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | | | -300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 401 874.00 | 452 142.00 | | 1 401 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 082 372.00 | 491 998.00 | | 1 082 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 319 502.00 | -39 856.00 | | 319 502.00 |
| |
| 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 | 32 905 259.00 | | 261 444.00 | 32 905 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 111 065.00 | |
I4 DECREASES Grand Total | 263 044.00 | | 32 903 659.00 | 263 044.00 |
IY DECREASES Total Tangible Fixed Assets | 263 044.00 | | 32 792 594.00 | 263 044.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 794 194.00 | | 261 444.00 | 32 794 194.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 111 065.00 | | | 111 065.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 263 044.00 | | | 263 044.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 490 109.00 | 978 498.00 | 1 468 607.00 | 490 109.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 490 109.00 | 978 498.00 | 1 468 607.00 | 490 109.00 |
| |
| 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 | 41 188.00 | 41 188.00 | | 41 188.00 |
8J Fixed Asset Liabilities and Related Accounts | 304 372.00 | 304 372.00 | | 304 372.00 |
UT Other financial assets | 111 065.00 | 111 065.00 | | 111 065.00 |
VB VAT | 57 593.00 | 57 593.00 | | 57 593.00 |
VI Group and Associates | 33 062 151.00 | 33 062 151.00 | | 33 062 151.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 858.00 | 11 858.00 | | 11 858.00 |
VS Prepaid expenses | 46 715.00 | 46 715.00 | | 46 715.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 374.00 | 215 374.00 | | 215 374.00 |
VW VAT | 60 103.00 | 60 103.00 | | 60 103.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 479 672.00 | 33 479 672.00 | | 33 479 672.00 |
