| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 59 429.00 | | 59 429.00 | 59 429.00 |
AP Buildings | 1 616 637.00 | 866 450.00 | 750 186.00 | 1 616 637.00 |
AR Technical installations, industrial equipment and tools | 630.00 | 630.00 | | 630.00 |
AT Other tangible assets | 57 647.00 | 57 078.00 | 569.00 | 57 647.00 |
BB Receivables related to investments | 383 302.00 | | 383 302.00 | 383 302.00 |
BD Other fixed assets | 60 780.00 | | 60 780.00 | 60 780.00 |
BH Other financial assets | 5 341.00 | | 5 341.00 | 5 341.00 |
BJ TOTAL (I) | 2 184 766.00 | 924 158.00 | 1 260 608.00 | 2 184 766.00 |
BZ Other receivables | 3 803.00 | | 3 803.00 | 3 803.00 |
CF Cash and cash equivalents | 650 687.00 | | 650 687.00 | 650 687.00 |
CH Prepaid expenses | 225.00 | | 225.00 | 225.00 |
CJ TOTAL (II) | 654 715.00 | | 654 715.00 | 654 715.00 |
CO Grand total (0 to V) | 2 839 480.00 | 924 158.00 | 1 915 322.00 | 2 839 480.00 |
CS Evaluated investments - equity method | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 434 100.00 | 1 434 100.00 | | 1 434 100.00 |
DD Legal reserve (1) | 124 251.00 | 122 395.00 | | 124 251.00 |
DG Other reserves | 320 189.00 | 290 927.00 | | 320 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 127.00 | 37 117.00 | | 20 127.00 |
DL TOTAL (I) | 1 898 666.00 | 1 884 539.00 | | 1 898 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 11.00 | | |
DX Trade payables and related accounts | 8 155.00 | 7 947.00 | | 8 155.00 |
DY Tax and social security liabilities | 8 501.00 | 14 020.00 | | 8 501.00 |
EC TOTAL (IV) | 16 656.00 | 21 978.00 | | 16 656.00 |
EE Grand total (I to V) | 1 915 322.00 | 1 906 517.00 | | 1 915 322.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 180 140.00 | |
FJ Net sales | | | 180 140.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 815.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 184 958.00 | |
FW Other purchases and external expenses | | | 28 040.00 | |
FX Taxes, duties, and similar payments | | | 7 290.00 | |
FY Salaries and Wages | | | 43 133.00 | |
FZ Social Security Contributions | | | 16 798.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 60 106.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 155 372.00 | |
GG - OPERATING RESULT (I - II) | | | 29 586.00 | |
GK Income from other securities and fixed asset receivables | | | 926.00 | |
GL Other interest and similar income | | | 3 407.00 | |
GP Total financial income (V) | | | 4 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 9 302.00 | | | 9 302.00 |
HH Total exceptional expenses (VIII) | 9 302.00 | | | 9 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 302.00 | | | -9 302.00 |
HK Income tax | 4 490.00 | 6 529.00 | | 4 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 189 291.00 | 196 765.00 | | 189 291.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 164.00 | 159 648.00 | | 169 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 127.00 | 37 117.00 | | 20 127.00 |
| |
| 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 | 2 003 552.00 | | 1 236.00 | 2 003 552.00 |
I3 DECREASES Total Financial Fixed Assets | | | 450 423.00 | |
I4 DECREASES Grand Total | | 802.00 | 2 184 766.00 | |
IY DECREASES Total Tangible Fixed Assets | | 802.00 | 1 734 343.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 734 343.00 | | 802.00 | 1 734 343.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 269 209.00 | | 433.00 | 269 209.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 864 855.00 | 60 106.00 | 802.00 | 864 855.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 864 855.00 | 60 106.00 | 802.00 | 864 855.00 |
| |
| 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 | 8 155.00 | 8 155.00 | | 8 155.00 |
8D Social Security and Other Social Organizations | 7 081.00 | 7 081.00 | | 7 081.00 |
UL Receivables related to investments | 383 302.00 | | 383 302.00 | 383 302.00 |
UT Other financial assets | 5 341.00 | | 5 341.00 | 5 341.00 |
VB VAT | 1 805.00 | 1 805.00 | | 1 805.00 |
VI Group and Associates | 1 420.00 | 1 420.00 | | 1 420.00 |
VM Income taxes | 1 998.00 | 1 998.00 | | 1 998.00 |
VS Prepaid expenses | 225.00 | 225.00 | | 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 392 671.00 | 4 028.00 | 388 643.00 | 392 671.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 656.00 | 16 656.00 | | 16 656.00 |
