| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 18 075.00 | 18 075.00 | | 18 075.00 |
AN Land | 4 781 641.00 | | 4 781 641.00 | 4 781 641.00 |
AP Buildings | 3 002 443.00 | 650 699.00 | 2 351 744.00 | 3 002 443.00 |
AR Technical installations, industrial equipment and tools | 2 436 908.00 | 1 924 319.00 | 512 588.00 | 2 436 908.00 |
AT Other tangible assets | 9 671.00 | 9 671.00 | | 9 671.00 |
BJ TOTAL (I) | 10 248 739.00 | 2 602 764.00 | 7 645 974.00 | 10 248 739.00 |
BX Customers and related accounts | 548.00 | | 548.00 | 548.00 |
BZ Other receivables | 3 267.00 | | 3 267.00 | 3 267.00 |
CF Cash and cash equivalents | 2 251.00 | | 2 251.00 | 2 251.00 |
CJ TOTAL (II) | 6 067.00 | | 6 067.00 | 6 067.00 |
CO Grand total (0 to V) | 10 254 807.00 | 2 602 764.00 | 7 652 042.00 | 10 254 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 100.00 | 38 100.00 | | 38 100.00 |
DB Share, merger, contribution premiums, etc. | 12.00 | 12.00 | | 12.00 |
DD Legal reserve (1) | 3 810.00 | 3 810.00 | | 3 810.00 |
DH Retained earnings | 4 506 496.00 | 3 749 623.00 | | 4 506 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 762 746.00 | 756 873.00 | | 762 746.00 |
DL TOTAL (I) | 5 311 165.00 | 4 548 418.00 | | 5 311 165.00 |
DX Trade payables and related accounts | 12 794.00 | 14 131.00 | | 12 794.00 |
DY Tax and social security liabilities | 91.00 | | | 91.00 |
EA Other liabilities | | 7 664.00 | | |
EC TOTAL (IV) | 454 626.00 | 454 507.00 | | 454 626.00 |
EE Grand total (I to V) | 7 652 042.00 | 8 095 360.00 | | 7 652 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 671 359.00 | |
FJ Net sales | | | 1 671 359.00 | |
FQ Other income | | | 203 534.00 | |
FR Total operating income (I) | | | 1 874 893.00 | |
FW Other purchases and external expenses | | | 5 242.00 | |
FX Taxes, duties, and similar payments | | | 222 989.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 433 817.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 82 817.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 744 866.00 | |
GG - OPERATING RESULT (I - II) | | | 1 130 027.00 | |
GP Total financial income (V) | | | 2 992.00 | |
GU Total financial expenses (VI) | | | 8 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 124 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 362 015.00 | 380 253.00 | | 362 015.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 877 885.00 | 1 857 521.00 | | 1 877 885.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 115 139.00 | 1 100 648.00 | | 1 115 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 762 746.00 | 756 873.00 | | 762 746.00 |
| |
| 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 | 10 248 739.00 | | | 10 248 739.00 |
I4 DECREASES Grand Total | | | 10 248 739.00 | |
IO DECREASES Total including other intangible assets | | | 18 075.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 230 664.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 075.00 | | | 18 075.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 230 664.00 | | | 10 230 664.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 168 947.00 | 433 817.00 | | 2 168 947.00 |
PE DEPRECIATION Total including other intangible assets | 18 075.00 | | | 18 075.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 150 872.00 | 433 817.00 | | 2 150 872.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 413 433.00 | 82 817.00 | | 413 433.00 |
7C Grand total | 413 433.00 | 82 817.00 | | 413 433.00 |
| |
| 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 | 1 831 740.00 | 1 831 740.00 | | 1 831 740.00 |
8B Suppliers and Related Accounts | 12 794.00 | 12 794.00 | | 12 794.00 |
UX Other trade receivables | 1 420.00 | 548.00 | | 1 420.00 |
VA Doubtful or disputed receivables | 548.00 | | | 548.00 |
VM Income taxes | 1 847.00 | 1 847.00 | | 1 847.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 420.00 | 1 420.00 | | 1 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 816.00 | 2 396.00 | | 3 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 845 955.00 | 1 845 955.00 | | 1 845 955.00 |
