| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 827.00 | 12 827.00 | | 12 827.00 |
AN Land | 932 014.00 | 23 701.00 | 908 312.00 | 932 014.00 |
AP Buildings | 3 782 393.00 | 1 307 818.00 | 2 474 575.00 | 3 782 393.00 |
AR Technical installations, industrial equipment and tools | 11 586.00 | 11 586.00 | | 11 586.00 |
AT Other tangible assets | 77 840.00 | 77 840.00 | | 77 840.00 |
BJ TOTAL (I) | 4 816 661.00 | 1 433 773.00 | 3 382 888.00 | 4 816 661.00 |
BX Customers and related accounts | 149 449.00 | | 149 449.00 | 149 449.00 |
BZ Other receivables | 5 197.00 | | 5 197.00 | 5 197.00 |
CF Cash and cash equivalents | 1 419.00 | | 1 419.00 | 1 419.00 |
CJ TOTAL (II) | 156 066.00 | | 156 066.00 | 156 066.00 |
CO Grand total (0 to V) | 4 972 728.00 | 1 433 773.00 | 3 538 955.00 | 4 972 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 556 438.00 | 556 438.00 | | 556 438.00 |
DD Legal reserve (1) | 46 792.00 | 38 924.00 | | 46 792.00 |
DH Retained earnings | 848 682.00 | 699 191.00 | | 848 682.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177 686.00 | 157 358.00 | | 177 686.00 |
DK Regulated provisions | 710 308.00 | 637 734.00 | | 710 308.00 |
DL TOTAL (I) | 2 339 908.00 | 2 089 648.00 | | 2 339 908.00 |
DU Loans and Debts from Credit Institutions (3) | 1 158 943.00 | 1 603 941.00 | | 1 158 943.00 |
DX Trade payables and related accounts | 1 640.00 | 2 179.00 | | 1 640.00 |
DY Tax and social security liabilities | 32 392.00 | 42 947.00 | | 32 392.00 |
EA Other liabilities | 6 070.00 | 5 255.00 | | 6 070.00 |
EC TOTAL (IV) | 1 199 047.00 | 1 654 324.00 | | 1 199 047.00 |
EE Grand total (I to V) | 3 538 955.00 | 3 743 972.00 | | 3 538 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 494 893.00 | | 494 893.00 | 494 893.00 |
FJ Net sales | 494 893.00 | | 494 893.00 | 494 893.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 105 125.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 600 018.00 | |
FW Other purchases and external expenses | | | 2 188.00 | |
FX Taxes, duties, and similar payments | | | 117 574.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 147 965.00 | |
GF Total Operating Expenses (II) | | | 267 727.00 | |
GG - OPERATING RESULT (I - II) | | | 332 291.00 | |
GR Interest and similar expenses | | | 19 813.00 | |
GU Total financial expenses (VI) | | | 19 813.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 312 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 72 573.00 | 77 837.00 | | 72 573.00 |
HH Total exceptional expenses (VIII) | 72 573.00 | 77 837.00 | | 72 573.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72 573.00 | -77 837.00 | | -72 573.00 |
HK Income tax | 62 218.00 | 61 195.00 | | 62 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 600 018.00 | 587 212.00 | | 600 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 422 332.00 | 429 854.00 | | 422 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177 686.00 | 157 358.00 | | 177 686.00 |
| |
| 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 | 4 829 488.00 | | | 4 829 488.00 |
I4 DECREASES Grand Total | | | 4 829 488.00 | |
IO DECREASES Total including other intangible assets | | | 12 827.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 816 661.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 827.00 | | | 12 827.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 816 661.00 | | | 4 816 661.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 285 808.00 | 1 420 946.00 | | 1 285 808.00 |
PE DEPRECIATION Total including other intangible assets | 12 827.00 | | | 12 827.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 272 981.00 | 147 965.00 | | 1 272 981.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 637 734.00 | 72 573.00 | | 637 734.00 |
7C Grand total | 637 734.00 | 72 573.00 | | 637 734.00 |
| |
| 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 | 1 640.00 | 1 640.00 | | 1 640.00 |
8C Staff and Related Accounts | 90.00 | 90.00 | | 90.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 070.00 | 6 070.00 | | 6 070.00 |
VA Doubtful or disputed receivables | 149 449.00 | 149 449.00 | | 149 449.00 |
VI Group and Associates | 1 158 943.00 | 1 033 943.00 | | 1 158 943.00 |
VM Income taxes | 711.00 | 711.00 | | 711.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 396.00 | 7 396.00 | | 7 396.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 485.00 | 4 485.00 | | 4 485.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 647.00 | 154 647.00 | | 154 647.00 |
VW VAT | 24 905.00 | 24 905.00 | | 24 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 199 047.00 | 1 074 047.00 | | 1 199 047.00 |
