| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 11 000 000.00 | | 11 000 000.00 | 11 000 000.00 |
AP Buildings | 24 050 690.00 | 2 945 935.00 | 21 104 755.00 | 24 050 690.00 |
BJ TOTAL (I) | 35 050 690.00 | 2 945 935.00 | 32 104 755.00 | 35 050 690.00 |
BX Customers and related accounts | 4 142.00 | | 4 142.00 | 4 142.00 |
BZ Other receivables | 139 224.00 | | 139 224.00 | 139 224.00 |
CF Cash and cash equivalents | 927 501.00 | | 927 501.00 | 927 501.00 |
CJ TOTAL (II) | 1 070 868.00 | | 1 070 868.00 | 1 070 868.00 |
CO Grand total (0 to V) | 36 121 558.00 | 2 945 935.00 | 33 175 623.00 | 36 121 558.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 300 400.00 | 1 300 400.00 | | 1 300 400.00 |
DB Share, merger, contribution premiums, etc. | 11 288 700.00 | 11 488 700.00 | | 11 288 700.00 |
DC Revaluation differences | -1 244.00 | -1 244.00 | | -1 244.00 |
DH Retained earnings | -1 287 173.00 | -1 423 184.00 | | -1 287 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 261 243.00 | 136 010.00 | | 261 243.00 |
DL TOTAL (I) | 11 561 925.00 | 11 500 682.00 | | 11 561 925.00 |
DU Loans and Debts from Credit Institutions (3) | 13 676 393.00 | 13 676 338.00 | | 13 676 393.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 059 119.00 | 8 036 936.00 | | 7 059 119.00 |
DW Advances and down payments received on current orders | 549 570.00 | 549 924.00 | | 549 570.00 |
DX Trade payables and related accounts | 198 814.00 | 125 310.00 | | 198 814.00 |
DY Tax and social security liabilities | 113 059.00 | 136 321.00 | | 113 059.00 |
EB Prepaid income (2) | 16 740.00 | 16 740.00 | | 16 740.00 |
EC TOTAL (IV) | 21 613 697.00 | 22 541 570.00 | | 21 613 697.00 |
EE Grand total (I to V) | 33 175 623.00 | 34 042 253.00 | | 33 175 623.00 |
EG Accrued income and payables due within one year | 880 002.00 | 828 875.00 | | 880 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 837 418.00 | | 1 837 418.00 | 1 837 418.00 |
FJ Net sales | 1 837 418.00 | | 1 837 418.00 | 1 837 418.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 136 806.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 974 225.00 | |
FW Other purchases and external expenses | | | 120 171.00 | |
FX Taxes, duties, and similar payments | | | 120 993.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 743 594.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 984 759.00 | |
GG - OPERATING RESULT (I - II) | | | 989 465.00 | |
GR Interest and similar expenses | | | 728 222.00 | |
GU Total financial expenses (VI) | | | 728 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -728 222.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 261 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 974 225.00 | 1 938 138.00 | | 1 974 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 712 981.00 | 1 802 127.00 | | 1 712 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 261 243.00 | 136 010.00 | | 261 243.00 |
| |
| 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 | 35 050 690.00 | | | 35 050 690.00 |
I4 DECREASES Grand Total | | | 35 050 690.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 050 690.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 050 690.00 | | | 35 050 690.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 202 340.00 | 743 594.00 | | 2 202 340.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 202 340.00 | 743 594.00 | | 2 202 340.00 |
| |
| 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 | 198 814.00 | 198 814.00 | | 198 814.00 |
8K Other liabilities (including liabilities related to repo transactions) | 549 570.00 | 549 570.00 | | 549 570.00 |
8L Deferred income | 16 740.00 | 16 740.00 | | 16 740.00 |
UX Other trade receivables | 4 142.00 | 4 142.00 | | 4 142.00 |
VB VAT | 130 214.00 | 130 214.00 | | 130 214.00 |
VG Loans with a maturity of up to one year at origin | 13 676 393.00 | 393.00 | 13 676 000.00 | 13 676 393.00 |
VI Group and Associates | 7 059 119.00 | 1 423.00 | 7 057 695.00 | 7 059 119.00 |
VQ Other Taxes, Duties, and Similar Debts | 727.00 | 727.00 | | 727.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 010.00 | 9 010.00 | | 9 010.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 366.00 | 143 366.00 | | 143 366.00 |
VW VAT | 112 332.00 | 112 332.00 | | 112 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 613 697.00 | 880 002.00 | 20 733 695.00 | 21 613 697.00 |
