| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 585 178.00 | | 585 178.00 | 585 178.00 |
AP Buildings | 1 755 535.00 | 718 262.00 | 1 037 273.00 | 1 755 535.00 |
AT Other tangible assets | 581 659.00 | 262 953.00 | 318 706.00 | 581 659.00 |
AV Fixed assets in progress | 27 853.00 | | 27 853.00 | 27 853.00 |
BH Other financial assets | 723.00 | | 723.00 | 723.00 |
BJ TOTAL (I) | 2 950 948.00 | 981 215.00 | 1 969 733.00 | 2 950 948.00 |
CF Cash and cash equivalents | 15 984.00 | | 15 984.00 | 15 984.00 |
CJ TOTAL (II) | 15 984.00 | | 15 984.00 | 15 984.00 |
CO Grand total (0 to V) | 2 966 932.00 | 981 215.00 | 1 985 717.00 | 2 966 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 955 680.00 | 955 680.00 | | 955 680.00 |
DB Share, merger, contribution premiums, etc. | 995 360.00 | 995 360.00 | | 995 360.00 |
DH Retained earnings | -229 575.00 | -200 692.00 | | -229 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 853.00 | -28 882.00 | | 16 853.00 |
DL TOTAL (I) | 1 738 318.00 | 1 721 465.00 | | 1 738 318.00 |
DU Loans and Debts from Credit Institutions (3) | 130 485.00 | 177 183.00 | | 130 485.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 970.00 | 111 338.00 | | 110 970.00 |
DX Trade payables and related accounts | 3 235.00 | 1 795.00 | | 3 235.00 |
DY Tax and social security liabilities | 2 709.00 | 4 916.00 | | 2 709.00 |
EA Other liabilities | | 4 176.00 | | |
EC TOTAL (IV) | 247 398.00 | 299 408.00 | | 247 398.00 |
EE Grand total (I to V) | 1 985 717.00 | 2 020 873.00 | | 1 985 717.00 |
EG Accrued income and payables due within one year | 164 010.00 | 113 925.00 | | 164 010.00 |
EI Including equity loans | 110 970.00 | | | 110 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 351.00 | | 108 351.00 | 108 351.00 |
FJ Net sales | 108 351.00 | | 108 351.00 | 108 351.00 |
FR Total operating income (I) | | | 108 351.00 | |
FW Other purchases and external expenses | | | 18 279.00 | |
FX Taxes, duties, and similar payments | | | 6 738.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 157.00 | |
GF Total Operating Expenses (II) | | | 90 174.00 | |
GG - OPERATING RESULT (I - II) | | | 18 177.00 | |
GR Interest and similar expenses | | | 1 324.00 | |
GU Total financial expenses (VI) | | | 1 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 324.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 9 032.00 | | |
HH Total exceptional expenses (VIII) | | 9 032.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -9 032.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 351.00 | 106 890.00 | | 108 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 498.00 | 135 773.00 | | 91 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 853.00 | -28 882.00 | | 16 853.00 |
| |
| 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 | 2 923 095.00 | | 27 853.00 | 2 923 095.00 |
I3 DECREASES Total Financial Fixed Assets | | | 723.00 | |
I4 DECREASES Grand Total | | | 2 950 948.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 950 225.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 922 372.00 | | 27 853.00 | 2 922 372.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 723.00 | | | 723.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 916 058.00 | 65 157.00 | | 916 058.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 916 058.00 | 65 157.00 | | 916 058.00 |
| |
| 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 | 8 300.00 | 8 300.00 | | 8 300.00 |
8B Suppliers and Related Accounts | 3 235.00 | 3 235.00 | | 3 235.00 |
8D Social Security and Other Social Organizations | 2 709.00 | 2 709.00 | | 2 709.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102 670.00 | 102 670.00 | | 102 670.00 |
UT Other financial assets | 723.00 | | 723.00 | 723.00 |
VH Loans with a maturity of more than one year at origin | 130 485.00 | 47 097.00 | 83 388.00 | 130 485.00 |
VK Loans repaid during the year | 46 698.00 | | | 46 698.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723.00 | | 723.00 | 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 247 398.00 | 164 010.00 | 83 388.00 | 247 398.00 |
