| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 284 785.00 | 27 675.00 | 257 110.00 | 284 785.00 |
AP Buildings | 1 044 782.00 | 433 310.00 | 611 472.00 | 1 044 782.00 |
AR Technical installations, industrial equipment and tools | 221 208.00 | 186 101.00 | 35 107.00 | 221 208.00 |
BB Receivables related to investments | 54 170.00 | | 54 170.00 | 54 170.00 |
BJ TOTAL (I) | 1 731 129.00 | 647 085.00 | 1 084 044.00 | 1 731 129.00 |
BX Customers and related accounts | 47 482.00 | | 47 482.00 | 47 482.00 |
BZ Other receivables | 4 084.00 | | 4 084.00 | 4 084.00 |
CF Cash and cash equivalents | 6 289.00 | | 6 289.00 | 6 289.00 |
CJ TOTAL (II) | 57 855.00 | | 57 855.00 | 57 855.00 |
CO Grand total (0 to V) | 1 788 984.00 | 647 085.00 | 1 141 899.00 | 1 788 984.00 |
CU Other investments | 126 184.00 | | 126 184.00 | 126 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DC Revaluation differences | 8.00 | 8.00 | | 8.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 196 985.00 | 120 360.00 | | 196 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 073 704.00 | 76 625.00 | | -1 073 704.00 |
DK Regulated provisions | 52 973.00 | 61 787.00 | | 52 973.00 |
DL TOTAL (I) | -783 046.00 | 299 472.00 | | -783 046.00 |
DU Loans and Debts from Credit Institutions (3) | 518 071.00 | 749 015.00 | | 518 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 241 299.00 | 155 098.00 | | 241 299.00 |
DX Trade payables and related accounts | 6 604.00 | 7 222.00 | | 6 604.00 |
DY Tax and social security liabilities | 1 131 901.00 | 6 362.00 | | 1 131 901.00 |
EB Prepaid income (2) | 27 070.00 | 27 395.00 | | 27 070.00 |
EC TOTAL (IV) | 1 924 945.00 | 945 092.00 | | 1 924 945.00 |
EE Grand total (I to V) | 1 141 899.00 | 1 244 565.00 | | 1 141 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 40 671.00 | | 40 671.00 | 40 671.00 |
FG Production sold - services | 116 211.00 | | 116 211.00 | 116 211.00 |
FJ Net sales | 156 882.00 | | 156 882.00 | 156 882.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 156 885.00 | |
FW Other purchases and external expenses | | | 30 486.00 | |
FX Taxes, duties, and similar payments | | | 4 936.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 82 178.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 117 600.00 | |
GG - OPERATING RESULT (I - II) | | | 39 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 587.00 | |
GP Total financial income (V) | | | 59 587.00 | |
GR Interest and similar expenses | | | 11 530.00 | |
GU Total financial expenses (VI) | | | 11 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 057.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 8 814.00 | 8 264.00 | | 8 814.00 |
HD Total exceptional income (VII) | 8 814.00 | 8 264.00 | | 8 814.00 |
HG Exceptional depreciation and provisions | | 318.00 | | |
HH Total exceptional expenses (VIII) | | 318.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 814.00 | 7 946.00 | | 8 814.00 |
HK Income tax | 1 169 860.00 | 28 357.00 | | 1 169 860.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 286.00 | 226 514.00 | | 225 286.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 298 990.00 | 149 889.00 | | 1 298 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 073 704.00 | 76 625.00 | | -1 073 704.00 |
| |
| 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 | 1 727 671.00 | | 174 744.00 | 1 727 671.00 |
I3 DECREASES Total Financial Fixed Assets | | 171 286.00 | 180 354.00 | |
I4 DECREASES Grand Total | | 171 286.00 | 1 731 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 550 774.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 550 774.00 | | | 1 550 774.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 176 896.00 | | 174 744.00 | 176 896.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 564 907.00 | 82 178.00 | | 564 907.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 564 907.00 | 82 178.00 | | 564 907.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 61 787.00 | 8 814.00 | 52 973.00 | 61 787.00 |
7C Grand total | 61 787.00 | 8 814.00 | 52 973.00 | 61 787.00 |
UJ - Exceptional | | 8 814.00 | | |
| |
| 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 | 241 299.00 | 241 299.00 | | 241 299.00 |
8B Suppliers and Related Accounts | 6 604.00 | 6 604.00 | | 6 604.00 |
8E Income Taxes | 1 126 487.00 | 1 126 487.00 | | 1 126 487.00 |
8L Deferred income | 27 070.00 | 27 070.00 | | 27 070.00 |
UL Receivables related to investments | 54 170.00 | 40 187.00 | 13 984.00 | 54 170.00 |
UX Other trade receivables | 47 482.00 | 47 482.00 | | 47 482.00 |
VB VAT | 4 027.00 | 4 027.00 | | 4 027.00 |
VG Loans with a maturity of up to one year at origin | 509.00 | 509.00 | | 509.00 |
VH Loans with a maturity of more than one year at origin | 517 561.00 | 174 993.00 | 342 569.00 | 517 561.00 |
VJ Loans taken out during the year | 509.00 | | | 509.00 |
VK Loans repaid during the year | 231 454.00 | | | 231 454.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58.00 | 58.00 | | 58.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 737.00 | 91 753.00 | 13 984.00 | 105 737.00 |
VW VAT | 5 414.00 | 5 414.00 | | 5 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 924 945.00 | 1 582 377.00 | 342 569.00 | 1 924 945.00 |
