| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 273 197.00 | 221 885.00 | 51 311.00 | 273 197.00 |
AP Buildings | 12 601 604.00 | 10 317 338.00 | 2 284 265.00 | 12 601 604.00 |
AT Other tangible assets | 9 428.00 | 9 428.00 | | 9 428.00 |
AV Fixed assets in progress | 11 973.00 | | 11 973.00 | 11 973.00 |
BJ TOTAL (I) | 12 896 203.00 | 10 548 652.00 | 2 347 551.00 | 12 896 203.00 |
BX Customers and related accounts | 108 209.00 | | 108 209.00 | 108 209.00 |
BZ Other receivables | 1 917 338.00 | | 1 917 338.00 | 1 917 338.00 |
CF Cash and cash equivalents | 561 479.00 | | 561 479.00 | 561 479.00 |
CH Prepaid expenses | 171.00 | | 171.00 | 171.00 |
CJ TOTAL (II) | 2 587 198.00 | | 2 587 198.00 | 2 587 198.00 |
CO Grand total (0 to V) | 15 483 402.00 | 10 548 652.00 | 4 934 750.00 | 15 483 402.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 120 000.00 | 3 120 000.00 | | 3 120 000.00 |
DD Legal reserve (1) | 215 099.00 | 188 784.00 | | 215 099.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 556 083.00 | 526 289.00 | | 556 083.00 |
DL TOTAL (I) | 3 891 182.00 | 3 835 074.00 | | 3 891 182.00 |
DU Loans and Debts from Credit Institutions (3) | 601 051.00 | 740 752.00 | | 601 051.00 |
DV Miscellaneous Loans and Financial Debts (4) | 242 224.00 | 216 536.00 | | 242 224.00 |
DX Trade payables and related accounts | 76 955.00 | 118 270.00 | | 76 955.00 |
DY Tax and social security liabilities | 43 421.00 | 32 894.00 | | 43 421.00 |
EA Other liabilities | 79 915.00 | 88 388.00 | | 79 915.00 |
EC TOTAL (IV) | 1 043 568.00 | 1 196 841.00 | | 1 043 568.00 |
EE Grand total (I to V) | 4 934 750.00 | 5 031 915.00 | | 4 934 750.00 |
EG Accrued income and payables due within one year | 520 998.00 | 638 225.00 | | 520 998.00 |
EI Including equity loans | 242 224.00 | | | 242 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 423 836.00 | | 1 423 836.00 | 1 423 836.00 |
FJ Net sales | 1 423 836.00 | | 1 423 836.00 | 1 423 836.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 47 098.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 470 934.00 | |
FW Other purchases and external expenses | | | 160 382.00 | |
FX Taxes, duties, and similar payments | | | 176 921.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 354 900.00 | |
GF Total Operating Expenses (II) | | | 692 203.00 | |
GG - OPERATING RESULT (I - II) | | | 778 731.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 280.00 | |
GP Total financial income (V) | | | 1 280.00 | |
GR Interest and similar expenses | | | 7 521.00 | |
GU Total financial expenses (VI) | | | 7 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 772 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 152.00 | | | 152.00 |
HH Total exceptional expenses (VIII) | 152.00 | | | 152.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -152.00 | | | -152.00 |
HK Income tax | 216 255.00 | 214 710.00 | | 216 255.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 472 215.00 | 1 438 281.00 | | 1 472 215.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 916 132.00 | 911 991.00 | | 916 132.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 556 083.00 | 526 289.00 | | 556 083.00 |
| |
| 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 | 12 878 409.00 | | 22 677.00 | 12 878 409.00 |
I3 DECREASES Total Financial Fixed Assets | | 152.00 | | |
I4 DECREASES Grand Total | | 4 883.00 | 12 896 204.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 730.00 | 12 896 204.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 878 257.00 | | 22 677.00 | 12 878 257.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 152.00 | | | 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 198 482.00 | 354 900.00 | 4 730.00 | 10 198 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 198 482.00 | 354 900.00 | 4 730.00 | 10 198 482.00 |
| |
| 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 | 1 791.00 | 1 791.00 | | 1 791.00 |
8B Suppliers and Related Accounts | 76 956.00 | 76 956.00 | | 76 956.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 915.00 | 79 915.00 | | 79 915.00 |
UX Other trade receivables | 108 209.00 | 108 209.00 | | 108 209.00 |
VC Group and associates | 1 905 498.00 | 1 905 498.00 | | 1 905 498.00 |
VH Loans with a maturity of more than one year at origin | 601 052.00 | 78 482.00 | 321 687.00 | 601 052.00 |
VI Group and Associates | 254 266.00 | 254 266.00 | | 254 266.00 |
VK Loans repaid during the year | 139 698.00 | | | 139 698.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 589.00 | 29 589.00 | | 29 589.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 840.00 | 11 840.00 | | 11 840.00 |
VS Prepaid expenses | 171.00 | 171.00 | | 171.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 025 719.00 | 2 025 719.00 | | 2 025 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 043 568.00 | 520 999.00 | 321 687.00 | 1 043 568.00 |
