| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 228 460.00 | | 228 460.00 | 228 460.00 |
AP Buildings | 7 931 282.00 | 4 663 739.00 | 3 267 543.00 | 7 931 282.00 |
AT Other tangible assets | 259 999.00 | 230 743.00 | 29 256.00 | 259 999.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 9 427 822.00 | 4 894 482.00 | 4 533 341.00 | 9 427 822.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 435 316.00 | | 435 316.00 | 435 316.00 |
BZ Other receivables | 1 598 114.00 | | 1 598 114.00 | 1 598 114.00 |
CF Cash and cash equivalents | 1 118 249.00 | | 1 118 249.00 | 1 118 249.00 |
CH Prepaid expenses | 9 167.00 | | 9 167.00 | 9 167.00 |
CJ TOTAL (II) | 3 160 846.00 | | 3 160 846.00 | 3 160 846.00 |
CO Grand total (0 to V) | 12 588 668.00 | 4 894 482.00 | 7 694 186.00 | 12 588 668.00 |
CU Other investments | 1 008 082.00 | | 1 008 082.00 | 1 008 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 237 300.00 | 237 300.00 | | 237 300.00 |
DB Share, merger, contribution premiums, etc. | 245 700.00 | 245 700.00 | | 245 700.00 |
DD Legal reserve (1) | 24 500.00 | 24 500.00 | | 24 500.00 |
DG Other reserves | 4 080 737.00 | 3 680 043.00 | | 4 080 737.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 721 433.00 | 651 554.00 | | 721 433.00 |
DJ Investment subsidies | 27 731.00 | 37 623.00 | | 27 731.00 |
DL TOTAL (I) | 5 337 401.00 | 4 876 721.00 | | 5 337 401.00 |
DU Loans and Debts from Credit Institutions (3) | 1 734 479.00 | 1 828 166.00 | | 1 734 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 125 032.00 | 121 106.00 | | 125 032.00 |
DX Trade payables and related accounts | 24 711.00 | 38 097.00 | | 24 711.00 |
DY Tax and social security liabilities | 95 741.00 | 84 842.00 | | 95 741.00 |
DZ Fixed asset liabilities and related accounts | 13 480.00 | 181 615.00 | | 13 480.00 |
EB Prepaid income (2) | 363 342.00 | 357 802.00 | | 363 342.00 |
EC TOTAL (IV) | 2 356 785.00 | 2 611 627.00 | | 2 356 785.00 |
EE Grand total (I to V) | 7 694 186.00 | 7 488 348.00 | | 7 694 186.00 |
EI Including equity loans | 125 032.00 | | | 125 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 362 331.00 | | 1 362 331.00 | 1 362 331.00 |
FJ Net sales | 1 362 331.00 | | 1 362 331.00 | 1 362 331.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 145 099.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 507 431.00 | |
FW Other purchases and external expenses | | | 186 790.00 | |
FX Taxes, duties, and similar payments | | | 88 820.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 357 952.00 | |
GF Total Operating Expenses (II) | | | 633 562.00 | |
GG - OPERATING RESULT (I - II) | | | 873 869.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 108 150.00 | |
GL Other interest and similar income | | | 25 875.00 | |
GP Total financial income (V) | | | 134 025.00 | |
GR Interest and similar expenses | | | 22 679.00 | |
GU Total financial expenses (VI) | | | 22 679.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 111 345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 985 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 60 784.00 | 9 893.00 | | 60 784.00 |
HD Total exceptional income (VII) | 60 784.00 | 9 893.00 | | 60 784.00 |
HF Exceptional expenses on capital transactions | 50 892.00 | | | 50 892.00 |
HH Total exceptional expenses (VIII) | 50 892.00 | | | 50 892.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 893.00 | 9 893.00 | | 9 893.00 |
HK Income tax | 273 674.00 | 263 554.00 | | 273 674.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 702 240.00 | 1 565 918.00 | | 1 702 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 980 807.00 | 914 363.00 | | 980 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 721 433.00 | 651 554.00 | | 721 433.00 |
| |
| 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 | 8 954 053.00 | | 1 544 526.00 | 8 954 053.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 008 082.00 | |
I4 DECREASES Grand Total | 1 019 865.00 | 50 892.00 | 9 427 822.00 | 1 019 865.00 |
IY DECREASES Total Tangible Fixed Assets | 1 019 865.00 | 50 892.00 | 8 419 740.00 | 1 019 865.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 945 971.00 | | 1 544 526.00 | 7 945 971.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 008 082.00 | | | 1 008 082.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 536 530.00 | 357 952.00 | | 4 536 530.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 536 530.00 | 357 952.00 | | 4 536 530.00 |
| |
| 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 | 124 706.00 | 124 706.00 | | 124 706.00 |
8B Suppliers and Related Accounts | 24 711.00 | 24 711.00 | | 24 711.00 |
8E Income Taxes | 15 996.00 | 15 996.00 | | 15 996.00 |
8J Fixed Asset Liabilities and Related Accounts | 13 480.00 | 13 480.00 | | 13 480.00 |
8L Deferred income | 363 342.00 | 363 342.00 | | 363 342.00 |
UX Other trade receivables | 435 316.00 | 435 316.00 | | 435 316.00 |
VB VAT | 6 329.00 | 6 329.00 | | 6 329.00 |
VC Group and associates | 1 591 785.00 | 1 591 785.00 | | 1 591 785.00 |
VH Loans with a maturity of more than one year at origin | 1 734 479.00 | 357 409.00 | 772 210.00 | 1 734 479.00 |
VI Group and Associates | 326.00 | 326.00 | | 326.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 050.00 | 1 050.00 | | 1 050.00 |
VS Prepaid expenses | 9 167.00 | 1 000.00 | 8 167.00 | 9 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 042 596.00 | 2 034 429.00 | 8 167.00 | 2 042 596.00 |
VW VAT | 78 695.00 | 78 695.00 | | 78 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 356 785.00 | 979 715.00 | 772 210.00 | 2 356 785.00 |
