| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 657 288.00 | | 4 657 288.00 | 4 657 288.00 |
AP Buildings | 13 036 965.00 | 4 392 628.00 | 8 644 337.00 | 13 036 965.00 |
BJ TOTAL (I) | 17 694 253.00 | 4 392 628.00 | 13 301 625.00 | 17 694 253.00 |
BX Customers and related accounts | 97 761.00 | | 97 761.00 | 97 761.00 |
BZ Other receivables | 2 620 370.00 | | 2 620 370.00 | 2 620 370.00 |
CF Cash and cash equivalents | 3 964 501.00 | | 3 964 501.00 | 3 964 501.00 |
CH Prepaid expenses | 19 779.00 | | 19 779.00 | 19 779.00 |
CJ TOTAL (II) | 6 702 412.00 | | 6 702 412.00 | 6 702 412.00 |
CO Grand total (0 to V) | 24 396 665.00 | 4 392 628.00 | 20 004 037.00 | 24 396 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 027 829.00 | 6 027 829.00 | | 6 027 829.00 |
DH Retained earnings | -2 782 810.00 | -2 721 713.00 | | -2 782 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 955.00 | -61 097.00 | | 149 955.00 |
DL TOTAL (I) | 3 394 974.00 | 3 245 018.00 | | 3 394 974.00 |
DU Loans and Debts from Credit Institutions (3) | 350.00 | 97.00 | | 350.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 369 493.00 | 16 380 219.00 | | 16 369 493.00 |
DX Trade payables and related accounts | 39 550.00 | 32 484.00 | | 39 550.00 |
DY Tax and social security liabilities | 25 661.00 | 95 501.00 | | 25 661.00 |
EA Other liabilities | 109 810.00 | 169 827.00 | | 109 810.00 |
EB Prepaid income (2) | 64 200.00 | 391 123.00 | | 64 200.00 |
EC TOTAL (IV) | 16 609 064.00 | 17 069 252.00 | | 16 609 064.00 |
EE Grand total (I to V) | 20 004 037.00 | 20 314 270.00 | | 20 004 037.00 |
EG Accrued income and payables due within one year | 4 736 908.00 | 5 189 214.00 | | 4 736 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 822 029.00 | | 1 822 029.00 | 1 822 029.00 |
FJ Net sales | 1 822 029.00 | | 1 822 029.00 | 1 822 029.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 749.00 | |
FR Total operating income (I) | | | 1 823 778.00 | |
FW Other purchases and external expenses | | | 234 244.00 | |
FX Taxes, duties, and similar payments | | | 271 806.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 703 058.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 209 110.00 | |
GG - OPERATING RESULT (I - II) | | | 614 668.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 675.00 | |
GP Total financial income (V) | | | 18 675.00 | |
GR Interest and similar expenses | | | 487 200.00 | |
GU Total financial expenses (VI) | | | 487 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -468 525.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 812.00 | | | 3 812.00 |
HD Total exceptional income (VII) | 3 812.00 | | | 3 812.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 812.00 | | | 3 812.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 846 265.00 | 1 652 118.00 | | 1 846 265.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 696 310.00 | 1 713 215.00 | | 1 696 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 955.00 | -61 097.00 | | 149 955.00 |
| |
| 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 | 17 694 253.00 | | | 17 694 253.00 |
I4 DECREASES Grand Total | | | 17 694 253.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 694 253.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 694 253.00 | | | 17 694 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 689 570.00 | 703 058.00 | | 3 689 570.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 689 570.00 | 703 058.00 | | 3 689 570.00 |
| |
| 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 | 14 345 353.00 | 14 073 442.00 | 271 911.00 | 14 345 353.00 |
8B Suppliers and Related Accounts | 39 550.00 | 39 550.00 | | 39 550.00 |
8K Other liabilities (including liabilities related to repo transactions) | 109 810.00 | 109 810.00 | | 109 810.00 |
8L Deferred income | 64 200.00 | 64 200.00 | | 64 200.00 |
UX Other trade receivables | 97 761.00 | 97 761.00 | | 97 761.00 |
VB VAT | 13 398.00 | 13 398.00 | | 13 398.00 |
VC Group and associates | 2 561 708.00 | 2 561 708.00 | | 2 561 708.00 |
VG Loans with a maturity of up to one year at origin | 104.00 | 104.00 | | 104.00 |
VI Group and Associates | 2 024 140.00 | 2 024 140.00 | | 2 024 140.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 037.00 | 2 037.00 | | 2 037.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45 264.00 | 45 264.00 | | 45 264.00 |
VS Prepaid expenses | 19 779.00 | 19 779.00 | | 19 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 737 911.00 | 2 737 911.00 | | 2 737 911.00 |
VW VAT | 23 624.00 | 23 624.00 | | 23 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 608 818.00 | 16 336 907.00 | 271 911.00 | 16 608 818.00 |
