| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 47 178 448.00 | 47 178 448.00 | | 47 178 448.00 |
BH Other financial assets | 6 694 809.00 | | 6 694 809.00 | 6 694 809.00 |
BJ TOTAL (I) | 53 873 257.00 | 47 178 448.00 | 6 694 809.00 | 53 873 257.00 |
BX Customers and related accounts | 12 163.00 | | 12 163.00 | 12 163.00 |
BZ Other receivables | 3 152.00 | | 3 152.00 | 3 152.00 |
CF Cash and cash equivalents | 170 144.00 | | 170 144.00 | 170 144.00 |
CJ TOTAL (II) | 185 460.00 | | 185 460.00 | 185 460.00 |
CO Grand total (0 to V) | 54 058 717.00 | 47 178 448.00 | 6 880 269.00 | 54 058 717.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -14 467 768.00 | -16 925 314.00 | | -14 467 768.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 734 310.00 | 2 457 546.00 | | 2 734 310.00 |
DL TOTAL (I) | -11 732 457.00 | -14 466 768.00 | | -11 732 457.00 |
DU Loans and Debts from Credit Institutions (3) | 10 403 102.00 | 14 001 339.00 | | 10 403 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 076 767.00 | 7 076 767.00 | | 7 076 767.00 |
DX Trade payables and related accounts | 18 911.00 | 18 757.00 | | 18 911.00 |
DY Tax and social security liabilities | 1 234.00 | 1 901.00 | | 1 234.00 |
EA Other liabilities | 1 112 712.00 | 1 157 715.00 | | 1 112 712.00 |
EC TOTAL (IV) | 18 612 726.00 | 22 256 478.00 | | 18 612 726.00 |
EE Grand total (I to V) | 6 880 269.00 | 7 789 711.00 | | 6 880 269.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 325 362.00 | 4 325 362.00 | |
FJ Net sales | | 4 325 362.00 | 4 325 362.00 | |
FR Total operating income (I) | | | 4 325 362.00 | |
FW Other purchases and external expenses | | | 22 081.00 | |
FX Taxes, duties, and similar payments | | | 54 054.00 | |
GF Total Operating Expenses (II) | | | 76 135.00 | |
GG - OPERATING RESULT (I - II) | | | 4 249 227.00 | |
GK Income from other securities and fixed asset receivables | | | 324 575.00 | |
GP Total financial income (V) | | | 324 575.00 | |
GR Interest and similar expenses | | | 726 779.00 | |
GU Total financial expenses (VI) | | | 726 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -402 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 847 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 112 712.00 | 1 157 715.00 | | 1 112 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 649 937.00 | 4 589 067.00 | | 4 649 937.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 915 626.00 | 2 131 521.00 | | 1 915 626.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 734 310.00 | 2 457 546.00 | | 2 734 310.00 |
| |
| 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 | 54 791 150.00 | | 194 994.00 | 54 791 150.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 112 887.00 | 6 694 809.00 | |
I4 DECREASES Grand Total | | 1 112 887.00 | 53 873 257.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 178 448.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 178 448.00 | | | 47 178 448.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 612 702.00 | | 194 994.00 | 7 612 702.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 178 448.00 | | | 47 178 448.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 178 448.00 | | | 47 178 448.00 |
| |
| 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 | 7 076 767.00 | | 7 076 767.00 | 7 076 767.00 |
8B Suppliers and Related Accounts | 18 911.00 | 18 911.00 | | 18 911.00 |
UT Other financial assets | 6 694 809.00 | 1 210 082.00 | 5 484 727.00 | 6 694 809.00 |
UX Other trade receivables | 12 163.00 | 12 163.00 | | 12 163.00 |
VB VAT | 3 152.00 | 3 152.00 | | 3 152.00 |
VH Loans with a maturity of more than one year at origin | 10 403 102.00 | 3 902 199.00 | 6 500 903.00 | 10 403 102.00 |
VI Group and Associates | 1 112 712.00 | 1 112 712.00 | | 1 112 712.00 |
VK Loans repaid during the year | 3 597 725.00 | | | 3 597 725.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 234.00 | 1 234.00 | | 1 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 710 124.00 | 1 225 397.00 | 5 484 727.00 | 6 710 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 612 726.00 | 5 035 056.00 | 13 577 670.00 | 18 612 726.00 |
