| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 643 873.00 | 201 849.00 | 442 024.00 | 643 873.00 |
AP Buildings | 5 365 470.00 | 3 629 930.00 | 1 735 539.00 | 5 365 470.00 |
AR Technical installations, industrial equipment and tools | 126 825.00 | 109 614.00 | 17 211.00 | 126 825.00 |
AT Other tangible assets | 79 365.00 | 52 508.00 | 26 856.00 | 79 365.00 |
BJ TOTAL (I) | 6 215 533.00 | 3 993 901.00 | 2 221 632.00 | 6 215 533.00 |
BX Customers and related accounts | 267 309.00 | | 267 309.00 | 267 309.00 |
BZ Other receivables | 201 980.00 | | 201 980.00 | 201 980.00 |
CF Cash and cash equivalents | 19 531.00 | | 19 531.00 | 19 531.00 |
CH Prepaid expenses | 7 925.00 | | 7 925.00 | 7 925.00 |
CJ TOTAL (II) | 496 745.00 | | 496 745.00 | 496 745.00 |
CO Grand total (0 to V) | 6 712 278.00 | 3 993 901.00 | 2 718 377.00 | 6 712 278.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 047 897.00 | 2 047 897.00 | | 2 047 897.00 |
DD Legal reserve (1) | 204 789.00 | 204 789.00 | | 204 789.00 |
DG Other reserves | 211 441.00 | 76 706.00 | | 211 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 251.00 | 134 736.00 | | 145 251.00 |
DL TOTAL (I) | 2 609 379.00 | 2 464 127.00 | | 2 609 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 101 347.00 | | |
DX Trade payables and related accounts | 86 085.00 | 60 757.00 | | 86 085.00 |
DY Tax and social security liabilities | 22 500.00 | 23 521.00 | | 22 500.00 |
DZ Fixed asset liabilities and related accounts | 414.00 | 5 004.00 | | 414.00 |
EC TOTAL (IV) | 108 999.00 | 190 629.00 | | 108 999.00 |
EE Grand total (I to V) | 2 718 377.00 | 2 654 756.00 | | 2 718 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 794 237.00 | | 794 237.00 | 794 237.00 |
FJ Net sales | 794 237.00 | | 794 237.00 | 794 237.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 794 239.00 | |
FW Other purchases and external expenses | | | 292 706.00 | |
FX Taxes, duties, and similar payments | | | 44 228.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 313 044.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 649 991.00 | |
GG - OPERATING RESULT (I - II) | | | 144 248.00 | |
GL Other interest and similar income | | | 1 063.00 | |
GP Total financial income (V) | | | 1 063.00 | |
GR Interest and similar expenses | | | 60.00 | |
GU Total financial expenses (VI) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 145 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 795 302.00 | 793 046.00 | | 795 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 650 051.00 | 658 311.00 | | 650 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 251.00 | 134 736.00 | | 145 251.00 |
| |
| 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 | 6 215 533.00 | | | 6 215 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 6 215 533.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 215 532.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 215 532.00 | | | 6 215 532.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 680 857.00 | 313 044.00 | | 3 680 857.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 680 857.00 | 313 044.00 | | 3 680 857.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 86 085.00 | 86 085.00 | | 86 085.00 |
8J Fixed Asset Liabilities and Related Accounts | 414.00 | 414.00 | | 414.00 |
UX Other trade receivables | 267 309.00 | 267 309.00 | | 267 309.00 |
VB VAT | 5 980.00 | 5 980.00 | | 5 980.00 |
VC Group and associates | 196 000.00 | 196 000.00 | | 196 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 500.00 | 22 500.00 | | 22 500.00 |
VS Prepaid expenses | 7 925.00 | 7 925.00 | | 7 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 477 214.00 | 477 214.00 | | 477 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 999.00 | 108 999.00 | | 108 999.00 |
