| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 33 500.00 | | 33 500.00 | 33 500.00 |
AN Land | 133 700.00 | | 133 700.00 | 133 700.00 |
AP Buildings | 1 102 887.00 | 168 345.00 | 934 541.00 | 1 102 887.00 |
AT Other tangible assets | 40 700.00 | 30 812.00 | 9 888.00 | 40 700.00 |
AV Fixed assets in progress | 4 654.00 | | 4 654.00 | 4 654.00 |
BJ TOTAL (I) | 3 683 073.00 | 199 157.00 | 3 483 916.00 | 3 683 073.00 |
BX Customers and related accounts | 13 919.00 | | 13 919.00 | 13 919.00 |
BZ Other receivables | 51 004.00 | | 51 004.00 | 51 004.00 |
CD Marketable securities | 85.00 | | 85.00 | 85.00 |
CF Cash and cash equivalents | 920 874.00 | | 920 874.00 | 920 874.00 |
CJ TOTAL (II) | 985 881.00 | | 985 881.00 | 985 881.00 |
CO Grand total (0 to V) | 4 668 954.00 | 199 157.00 | 4 469 797.00 | 4 668 954.00 |
CU Other investments | 2 367 632.00 | | 2 367 632.00 | 2 367 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 111 180.00 | 1 111 180.00 | | 1 111 180.00 |
DB Share, merger, contribution premiums, etc. | 1 474 747.00 | 1 474 747.00 | | 1 474 747.00 |
DD Legal reserve (1) | 111 118.00 | 94 937.00 | | 111 118.00 |
DE Statutory or contractual reserves | 1 702 890.00 | 1 379 121.00 | | 1 702 890.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 945.00 | 339 950.00 | | 11 945.00 |
DL TOTAL (I) | 4 411 879.00 | 4 399 935.00 | | 4 411 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 678.00 | 38 035.00 | | 49 678.00 |
DX Trade payables and related accounts | 464.00 | | | 464.00 |
DY Tax and social security liabilities | 7 775.00 | 10 463.00 | | 7 775.00 |
EC TOTAL (IV) | 57 917.00 | 48 498.00 | | 57 917.00 |
EE Grand total (I to V) | 4 469 797.00 | 4 448 433.00 | | 4 469 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 818.00 | | 40 818.00 | 40 818.00 |
FJ Net sales | 40 818.00 | | 40 818.00 | 40 818.00 |
FO Operating subsidies | | | 24 999.00 | |
FR Total operating income (I) | | | 65 817.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 9 689.00 | |
FX Taxes, duties, and similar payments | | | 44 932.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 308.00 | |
GF Total Operating Expenses (II) | | | 83 930.00 | |
GG - OPERATING RESULT (I - II) | | | -18 112.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 33 629.00 | |
GP Total financial income (V) | | | 33 629.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 629.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 28 300.00 | | |
HD Total exceptional income (VII) | | 28 300.00 | | |
HE Exceptional expenses on management operations | | 81.00 | | |
HF Exceptional expenses on capital transactions | | 7 341.00 | | |
HH Total exceptional expenses (VIII) | | 7 422.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 878.00 | | |
HK Income tax | 3 572.00 | 17 486.00 | | 3 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 446.00 | 406 510.00 | | 99 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 502.00 | 66 560.00 | | 87 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 945.00 | 339 950.00 | | 11 945.00 |
| |
| 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 | 2 984 540.00 | | 698 534.00 | 2 984 540.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 367 632.00 | |
I4 DECREASES Grand Total | | | 3 683 073.00 | |
IO DECREASES Total including other intangible assets | | | 33 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 281 941.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 33 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 616 907.00 | | 665 034.00 | 616 907.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 367 632.00 | | | 2 367 632.00 |
| |
| 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 | 49 678.00 | 49 678.00 | | 49 678.00 |
8B Suppliers and Related Accounts | 464.00 | 464.00 | | 464.00 |
8D Social Security and Other Social Organizations | 7 775.00 | 7 775.00 | | 7 775.00 |
VS Prepaid expenses | 64 922.00 | 64 922.00 | | 64 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 922.00 | 64 922.00 | | 64 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 917.00 | 57 917.00 | | 57 917.00 |
