| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 346 017.00 | 231 959.00 | 1 114 058.00 | 1 346 017.00 |
AP Buildings | 1 251 243.00 | 553 242.00 | 698 001.00 | 1 251 243.00 |
AR Technical installations, industrial equipment and tools | 552 150.00 | 225 969.00 | 326 181.00 | 552 150.00 |
BJ TOTAL (I) | 3 149 410.00 | 1 011 170.00 | 2 138 240.00 | 3 149 410.00 |
BX Customers and related accounts | 512.00 | | 512.00 | 512.00 |
BZ Other receivables | 94 247.00 | | 94 247.00 | 94 247.00 |
CF Cash and cash equivalents | 3 314.00 | | 3 314.00 | 3 314.00 |
CH Prepaid expenses | 2 495.00 | | 2 495.00 | 2 495.00 |
CJ TOTAL (II) | 100 567.00 | | 100 567.00 | 100 567.00 |
CO Grand total (0 to V) | 3 249 977.00 | 1 011 170.00 | 2 238 807.00 | 3 249 977.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 801 861.00 | 740 601.00 | | 801 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 319 427.00 | 311 260.00 | | 319 427.00 |
DJ Investment subsidies | 60 784.00 | 65 229.00 | | 60 784.00 |
DK Regulated provisions | 586 281.00 | 586 281.00 | | 586 281.00 |
DL TOTAL (I) | 1 785 953.00 | 1 720 971.00 | | 1 785 953.00 |
DU Loans and Debts from Credit Institutions (3) | 265 020.00 | 388 323.00 | | 265 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 136 956.00 | 139 102.00 | | 136 956.00 |
DX Trade payables and related accounts | 5 067.00 | 24 240.00 | | 5 067.00 |
DY Tax and social security liabilities | 33 994.00 | 32 064.00 | | 33 994.00 |
DZ Fixed asset liabilities and related accounts | 2 190.00 | 68 864.00 | | 2 190.00 |
EA Other liabilities | 9 626.00 | | | 9 626.00 |
EC TOTAL (IV) | 452 854.00 | 652 593.00 | | 452 854.00 |
EE Grand total (I to V) | 2 238 807.00 | 2 373 564.00 | | 2 238 807.00 |
EG Accrued income and payables due within one year | 149 845.00 | | | 149 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 621 584.00 | |
FJ Net sales | | | 621 584.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 621 585.00 | |
FW Other purchases and external expenses | | | 16 310.00 | |
FX Taxes, duties, and similar payments | | | 46 980.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 117 438.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 180 728.00 | |
GG - OPERATING RESULT (I - II) | | | 440 857.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 288.00 | |
GP Total financial income (V) | | | 288.00 | |
GR Interest and similar expenses | | | 1 942.00 | |
GU Total financial expenses (VI) | | | 1 942.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 654.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 439 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 445.00 | 1 445.00 | | 4 445.00 |
HD Total exceptional income (VII) | 4 445.00 | 1 445.00 | | 4 445.00 |
HF Exceptional expenses on capital transactions | | 5 670.00 | | |
HH Total exceptional expenses (VIII) | | 5 670.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 445.00 | -4 225.00 | | 4 445.00 |
HK Income tax | 124 221.00 | 120 548.00 | | 124 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 626 319.00 | 687 747.00 | | 626 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 306 891.00 | 376 487.00 | | 306 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 319 427.00 | 311 260.00 | | 319 427.00 |
| |
| 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 | 3 149 410.00 | | | 3 149 410.00 |
I4 DECREASES Grand Total | | | 3 149 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 149 410.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 149 410.00 | | | 3 149 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 893 732.00 | 117 438.00 | | 893 732.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 893 732.00 | 117 438.00 | | 893 732.00 |
| |
| 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 | 136 956.00 | | | 136 956.00 |
8B Suppliers and Related Accounts | 5 067.00 | 5 067.00 | | 5 067.00 |
8E Income Taxes | 3 000.00 | 3 000.00 | | 3 000.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 190.00 | 2 190.00 | | 2 190.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 626.00 | 9 626.00 | | 9 626.00 |
UX Other trade receivables | 512.00 | 512.00 | | 512.00 |
VB VAT | 2 814.00 | 2 814.00 | | 2 814.00 |
VH Loans with a maturity of more than one year at origin | 265 020.00 | 98 967.00 | 166 053.00 | 265 020.00 |
VP Miscellaneous | 91 433.00 | 91 433.00 | | 91 433.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 626.00 | 21 626.00 | | 21 626.00 |
VS Prepaid expenses | 2 495.00 | 2 495.00 | | 2 495.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 253.00 | 97 253.00 | | 97 253.00 |
VW VAT | 9 368.00 | 9 368.00 | | 9 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 452 854.00 | 149 845.00 | 166 053.00 | 452 854.00 |
