| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 98 292.00 | 28 638.00 | 69 655.00 | 98 292.00 |
AP Buildings | 4 358 209.00 | 1 133 632.00 | 3 224 578.00 | 4 358 209.00 |
BJ TOTAL (I) | 4 456 502.00 | 1 162 269.00 | 3 294 232.00 | 4 456 502.00 |
BX Customers and related accounts | 203 485.00 | 30 149.00 | 173 336.00 | 203 485.00 |
BZ Other receivables | 11 582.00 | | 11 582.00 | 11 582.00 |
CF Cash and cash equivalents | 282 795.00 | | 282 795.00 | 282 795.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 497 862.00 | 30 149.00 | 467 713.00 | 497 862.00 |
CO Grand total (0 to V) | 4 954 364.00 | 1 192 419.00 | 3 761 945.00 | 4 954 364.00 |
CR Shares due in more than one year | 36 179.00 | | | 36 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 120 000.00 | | | 120 000.00 |
DH Retained earnings | 4 325.00 | 134 658.00 | | 4 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 467.00 | 29 668.00 | | 92 467.00 |
DL TOTAL (I) | 260 792.00 | 208 325.00 | | 260 792.00 |
DQ Provisions for Expenses | 910 544.00 | 691 377.00 | | 910 544.00 |
DR TOTAL (IV) | 910 544.00 | 691 377.00 | | 910 544.00 |
DU Loans and Debts from Credit Institutions (3) | 2 166 596.00 | 2 765 935.00 | | 2 166 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 143 500.00 | 143 500.00 | | 143 500.00 |
DX Trade payables and related accounts | 38 941.00 | 52 299.00 | | 38 941.00 |
DY Tax and social security liabilities | 63 731.00 | 41 949.00 | | 63 731.00 |
EA Other liabilities | 9 466.00 | 3 193.00 | | 9 466.00 |
EB Prepaid income (2) | 168 376.00 | 177 908.00 | | 168 376.00 |
EC TOTAL (IV) | 2 590 609.00 | 3 184 783.00 | | 2 590 609.00 |
EE Grand total (I to V) | 3 761 945.00 | 4 084 485.00 | | 3 761 945.00 |
EG Accrued income and payables due within one year | 1 027 726.00 | 1 018 942.00 | | 1 027 726.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 182.00 | 500.00 | | 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 747 435.00 | |
FJ Net sales | | | 747 435.00 | |
FN Capitalized production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 691 377.00 | |
FR Total operating income (I) | | | 1 438 812.00 | |
FW Other purchases and external expenses | | | 110 754.00 | |
FX Taxes, duties, and similar payments | | | 31 543.00 | |
GB Operating Expenses - Provisions | | | 1 157 451.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 299 748.00 | |
GG - OPERATING RESULT (I - II) | | | 139 064.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 17 521.00 | |
GU Total financial expenses (VI) | | | 17 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 521.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 543.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 846.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 846.00 | | |
HK Income tax | 29 076.00 | 5 235.00 | | 29 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 438 812.00 | 1 216 615.00 | | 1 438 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 346 345.00 | 1 186 948.00 | | 1 346 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 467.00 | 29 668.00 | | 92 467.00 |
| |
| 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 | 4 456 502.00 | | | 4 456 502.00 |
I4 DECREASES Grand Total | | | 4 456 502.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 456 502.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 456 502.00 | | | 4 456 502.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 927 513.00 | 234 757.00 | | 927 513.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 927 513.00 | 234 757.00 | | 927 513.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 691 377.00 | 910 544.00 | 691 377.00 | 691 377.00 |
6T Receivables | 17 999.00 | 12 150.00 | | 17 999.00 |
7B Total provisions for depreciation | 17 999.00 | 12 150.00 | | 17 999.00 |
7C Grand total | 709 376.00 | 922 694.00 | 691 377.00 | 709 376.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 922 694.00 | 691 377.00 | |
| |
| 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 | 143 500.00 | 143 500.00 | | 143 500.00 |
8B Suppliers and Related Accounts | 38 941.00 | 38 941.00 | | 38 941.00 |
8E Income Taxes | 23 841.00 | 23 841.00 | | 23 841.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 466.00 | 9 466.00 | | 9 466.00 |
8L Deferred income | 168 376.00 | 168 376.00 | | 168 376.00 |
UX Other trade receivables | 167 306.00 | 167 306.00 | | 167 306.00 |
VA Doubtful or disputed receivables | 36 179.00 | | 36 179.00 | 36 179.00 |
VB VAT | 11 582.00 | 11 582.00 | | 11 582.00 |
VG Loans with a maturity of up to one year at origin | 182.00 | 182.00 | | 182.00 |
VH Loans with a maturity of more than one year at origin | 2 166 414.00 | 603 531.00 | 1 562 883.00 | 2 166 414.00 |
VK Loans repaid during the year | 598 359.00 | | | 598 359.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 068.00 | 178 889.00 | 36 179.00 | 215 068.00 |
VW VAT | 39 890.00 | 39 890.00 | | 39 890.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 590 609.00 | 1 027 726.00 | 1 562 883.00 | 2 590 609.00 |
