| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 007 900.00 | 539 238.00 | 468 662.00 | 1 007 900.00 |
AP Buildings | 2 074 957.00 | 1 229 766.00 | 845 191.00 | 2 074 957.00 |
BD Other fixed assets | 351.00 | | 351.00 | 351.00 |
BJ TOTAL (I) | 3 083 788.00 | 1 769 004.00 | 1 314 784.00 | 3 083 788.00 |
BZ Other receivables | 1 415 377.00 | | 1 415 377.00 | 1 415 377.00 |
CF Cash and cash equivalents | 62 589.00 | | 62 589.00 | 62 589.00 |
CJ TOTAL (II) | 1 477 966.00 | | 1 477 966.00 | 1 477 966.00 |
CO Grand total (0 to V) | 4 561 754.00 | 1 769 004.00 | 2 792 751.00 | 4 561 754.00 |
CR Shares due in more than one year | 1 413 621.00 | | | 1 413 621.00 |
CU Other investments | 580.00 | | 580.00 | 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 553 900.00 | 553 900.00 | | 553 900.00 |
DD Legal reserve (1) | 55 390.00 | 55 390.00 | | 55 390.00 |
DG Other reserves | 1 532 709.00 | 1 705 749.00 | | 1 532 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 883.00 | 26 961.00 | | 30 883.00 |
DL TOTAL (I) | 2 172 882.00 | 2 341 999.00 | | 2 172 882.00 |
DU Loans and Debts from Credit Institutions (3) | 584 519.00 | 758 649.00 | | 584 519.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 752.00 | 22 254.00 | | 22 752.00 |
DX Trade payables and related accounts | 8 042.00 | 10 152.00 | | 8 042.00 |
DY Tax and social security liabilities | 4 556.00 | 5 327.00 | | 4 556.00 |
EC TOTAL (IV) | 619 868.00 | 796 382.00 | | 619 868.00 |
EE Grand total (I to V) | 2 792 751.00 | 3 138 381.00 | | 2 792 751.00 |
EG Accrued income and payables due within one year | 203 588.00 | 217 852.00 | | 203 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 213 000.00 | |
FJ Net sales | | | 213 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 047.00 | |
FQ Other income | | | 136.00 | |
FR Total operating income (I) | | | 234 183.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 26 649.00 | |
FX Taxes, duties, and similar payments | | | 23 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 145 738.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 195 840.00 | |
GG - OPERATING RESULT (I - II) | | | 38 343.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 699.00 | |
GP Total financial income (V) | | | 17 699.00 | |
GR Interest and similar expenses | | | 19 728.00 | |
GU Total financial expenses (VI) | | | 19 728.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 431.00 | 4 758.00 | | 5 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 882.00 | 252 372.00 | | 251 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 998.00 | 225 411.00 | | 220 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 883.00 | 26 961.00 | | 30 883.00 |
| |
| 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 | 3 083 788.00 | | | 3 083 788.00 |
I3 DECREASES Total Financial Fixed Assets | | | 931.00 | |
I4 DECREASES Grand Total | | | 3 083 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 082 857.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 082 857.00 | | | 3 082 857.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 931.00 | | | 931.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 623 265.00 | 145 738.00 | | 1 623 265.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 623 265.00 | 145 738.00 | | 1 623 265.00 |
| |
| 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 | 17 321.00 | 607.00 | | 17 321.00 |
8B Suppliers and Related Accounts | 8 042.00 | 8 042.00 | | 8 042.00 |
8D Social Security and Other Social Organizations | 4 556.00 | 4 556.00 | | 4 556.00 |
UX Other trade receivables | 1 415 377.00 | 1 757.00 | 1 413 621.00 | 1 415 377.00 |
VH Loans with a maturity of more than one year at origin | 584 519.00 | 184 952.00 | 399 567.00 | 584 519.00 |
VI Group and Associates | 5 431.00 | 5 431.00 | | 5 431.00 |
VK Loans repaid during the year | 172 323.00 | | | 172 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 415 377.00 | 1 757.00 | 1 413 621.00 | 1 415 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 619 868.00 | 203 588.00 | 399 567.00 | 619 868.00 |
