| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 704 723.00 | | 16 704 723.00 | 16 704 723.00 |
AP Buildings | 40 138 790.00 | 14 890 487.00 | 25 248 302.00 | 40 138 790.00 |
BH Other financial assets | 363 128.00 | | 363 128.00 | 363 128.00 |
BJ TOTAL (I) | 57 206 641.00 | 14 890 487.00 | 42 316 154.00 | 57 206 641.00 |
BV Advances and down payments on orders | 800 841.00 | | 800 841.00 | 800 841.00 |
BX Customers and related accounts | 2 846 509.00 | 420 619.00 | 2 425 890.00 | 2 846 509.00 |
BZ Other receivables | 7 609 872.00 | | 7 609 872.00 | 7 609 872.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 77 565.00 | | 77 565.00 | 77 565.00 |
CJ TOTAL (II) | 11 334 788.00 | 420 619.00 | 10 914 169.00 | 11 334 788.00 |
CO Grand total (0 to V) | 68 541 430.00 | 15 311 108.00 | 53 230 323.00 | 68 541 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 445 500.00 | 6 445 500.00 | | 6 445 500.00 |
DB Share, merger, contribution premiums, etc. | | 1 067 768.00 | | |
DD Legal reserve (1) | 644 550.00 | 644 550.00 | | 644 550.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 973 957.00 | 413 799.00 | | 973 957.00 |
DL TOTAL (I) | 8 064 007.00 | 8 571 617.00 | | 8 064 007.00 |
DU Loans and Debts from Credit Institutions (3) | 39 687 082.00 | 39 866 552.00 | | 39 687 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 960 266.00 | 946 442.00 | | 960 266.00 |
DX Trade payables and related accounts | 1 376 314.00 | 739 709.00 | | 1 376 314.00 |
DY Tax and social security liabilities | 1 182 121.00 | 1 188 125.00 | | 1 182 121.00 |
EA Other liabilities | 28 721.00 | 71 880.00 | | 28 721.00 |
EB Prepaid income (2) | 1 931 813.00 | 1 976 218.00 | | 1 931 813.00 |
EC TOTAL (IV) | 45 166 317.00 | 44 788 925.00 | | 45 166 317.00 |
EE Grand total (I to V) | 53 230 323.00 | 53 360 542.00 | | 53 230 323.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 873 929.00 | | 5 873 929.00 | 5 873 929.00 |
FJ Net sales | 5 873 929.00 | | 5 873 929.00 | 5 873 929.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 246.00 | |
FQ Other income | | | 724.00 | |
FR Total operating income (I) | | | 5 878 899.00 | |
FW Other purchases and external expenses | | | 1 429 631.00 | |
FX Taxes, duties, and similar payments | | | 446 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 348 419.00 | |
GE Other Expenses | | | 396.00 | |
GF Total Operating Expenses (II) | | | 4 224 852.00 | |
GG - OPERATING RESULT (I - II) | | | 1 654 047.00 | |
GL Other interest and similar income | | | 30 437.00 | |
GP Total financial income (V) | | | 30 437.00 | |
GR Interest and similar expenses | | | 710 527.00 | |
GU Total financial expenses (VI) | | | 710 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -680 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 973 957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 174 122.00 | | |
HD Total exceptional income (VII) | | 174 122.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 174 122.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 909 336.00 | 5 923 498.00 | | 5 909 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 935 379.00 | 5 509 700.00 | | 4 935 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 973 957.00 | 413 799.00 | | 973 957.00 |
| |
| 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 | 57 206 641.00 | | | 57 206 641.00 |
I3 DECREASES Total Financial Fixed Assets | | | 363 128.00 | |
I4 DECREASES Grand Total | | | 57 206 641.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 843 513.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 843 513.00 | | | 56 843 513.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 363 128.00 | | | 363 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 542 069.00 | 2 348 418.00 | | 12 542 069.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 542 069.00 | 2 348 418.00 | | 12 542 069.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 420 619.00 | | | 420 619.00 |
7B Total provisions for depreciation | 420 619.00 | | | 420 619.00 |
7C Grand total | 420 619.00 | | | 420 619.00 |
| |
| 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 | 960 266.00 | 960 266.00 | | 960 266.00 |
8B Suppliers and Related Accounts | 1 376 314.00 | 1 376 314.00 | | 1 376 314.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 721.00 | 28 721.00 | | 28 721.00 |
8L Deferred income | 1 931 813.00 | 1 931 813.00 | | 1 931 813.00 |
UT Other financial assets | 363 128.00 | | 363 128.00 | 363 128.00 |
UX Other trade receivables | 2 341 766.00 | 2 341 766.00 | | 2 341 766.00 |
VA Doubtful or disputed receivables | 504 743.00 | 504 743.00 | | 504 743.00 |
VB VAT | 228 150.00 | 228 150.00 | | 228 150.00 |
VC Group and associates | 7 016 148.00 | 7 016 148.00 | | 7 016 148.00 |
VG Loans with a maturity of up to one year at origin | 393 690.00 | 393 690.00 | | 393 690.00 |
VH Loans with a maturity of more than one year at origin | 39 293 392.00 | 1 401 351.00 | 37 892 041.00 | 39 293 392.00 |
VK Loans repaid during the year | 566 706.00 | | | 566 706.00 |
VP Miscellaneous | 14 159.00 | 14 159.00 | | 14 159.00 |
VQ Other Taxes, Duties, and Similar Debts | 620 828.00 | 620 828.00 | | 620 828.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 351 416.00 | 351 416.00 | | 351 416.00 |
VS Prepaid expenses | 77 565.00 | 77 565.00 | | 77 565.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 897 075.00 | 10 533 947.00 | 363 128.00 | 10 897 075.00 |
VW VAT | 561 293.00 | 561 293.00 | | 561 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 166 317.00 | 7 274 276.00 | 37 892 041.00 | 45 166 317.00 |
