| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 188 485.00 | | 3 188 485.00 | 3 188 485.00 |
AP Buildings | 13 771 972.00 | 2 778 739.00 | 10 993 232.00 | 13 771 972.00 |
BJ TOTAL (I) | 16 960 457.00 | 2 778 739.00 | 14 181 718.00 | 16 960 457.00 |
BX Customers and related accounts | 91 839.00 | | 91 839.00 | 91 839.00 |
BZ Other receivables | 215 966.00 | | 215 966.00 | 215 966.00 |
CF Cash and cash equivalents | 1 823 505.00 | | 1 823 505.00 | 1 823 505.00 |
CJ TOTAL (II) | 2 131 311.00 | | 2 131 311.00 | 2 131 311.00 |
CO Grand total (0 to V) | 19 091 768.00 | 2 778 739.00 | 16 313 029.00 | 19 091 768.00 |
CR Shares due in more than one year | 83 573.00 | | | 83 573.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 950 000.00 | 950 000.00 | | 950 000.00 |
DB Share, merger, contribution premiums, etc. | 6 200 000.00 | 6 200 000.00 | | 6 200 000.00 |
DD Legal reserve (1) | 8 257.00 | | | 8 257.00 |
DH Retained earnings | | -59 618.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 014.00 | 165 141.00 | | 9 014.00 |
DL TOTAL (I) | 7 167 271.00 | 7 255 523.00 | | 7 167 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 941 835.00 | 9 951 738.00 | | 8 941 835.00 |
DX Trade payables and related accounts | 201 543.00 | 116 607.00 | | 201 543.00 |
DY Tax and social security liabilities | | 6 620.00 | | |
EA Other liabilities | 2 380.00 | 31 065.00 | | 2 380.00 |
EC TOTAL (IV) | 9 145 758.00 | 10 106 030.00 | | 9 145 758.00 |
EE Grand total (I to V) | 16 313 029.00 | 17 361 553.00 | | 16 313 029.00 |
EI Including equity loans | 8 941 835.00 | | | 8 941 835.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 904 447.00 | | 904 447.00 | 904 447.00 |
FJ Net sales | 904 447.00 | | 904 447.00 | 904 447.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 211 091.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 115 539.00 | |
FW Other purchases and external expenses | | | 338 268.00 | |
FX Taxes, duties, and similar payments | | | 124 617.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 533 043.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 995 929.00 | |
GG - OPERATING RESULT (I - II) | | | 119 610.00 | |
GL Other interest and similar income | | | 1 224.00 | |
GP Total financial income (V) | | | 1 224.00 | |
GR Interest and similar expenses | | | 111 820.00 | |
GU Total financial expenses (VI) | | | 111 820.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -110 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 116 763.00 | 1 105 358.00 | | 1 116 763.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 107 749.00 | 940 218.00 | | 1 107 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 014.00 | 165 141.00 | | 9 014.00 |
| |
| 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 | 16 960 457.00 | | | 16 960 457.00 |
I4 DECREASES Grand Total | | | 16 960 457.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 960 457.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 960 457.00 | | | 16 960 457.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 245 696.00 | 533 043.00 | | 2 245 696.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 245 696.00 | 533 043.00 | | 2 245 696.00 |
| |
| 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 | 282 329.00 | | 282 329.00 | 282 329.00 |
8B Suppliers and Related Accounts | 201 543.00 | 201 543.00 | | 201 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 380.00 | 2 380.00 | | 2 380.00 |
UX Other trade receivables | 91 839.00 | 91 839.00 | | 91 839.00 |
VB VAT | 41 471.00 | 41 471.00 | | 41 471.00 |
VI Group and Associates | 8 659 506.00 | 111 820.00 | | 8 659 506.00 |
VP Miscellaneous | 50 094.00 | 50 094.00 | | 50 094.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 124 402.00 | 124 402.00 | | 124 402.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 307 806.00 | 307 806.00 | | 307 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 145 758.00 | 315 743.00 | | 9 145 758.00 |
