| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 484 054.00 | 190 694.00 | 293 360.00 | 484 054.00 |
AP Buildings | 3 066 176.00 | 1 131 561.00 | 1 934 615.00 | 3 066 176.00 |
AR Technical installations, industrial equipment and tools | 314 173.00 | 212 634.00 | 101 539.00 | 314 173.00 |
BD Other fixed assets | 66.00 | | 66.00 | 66.00 |
BJ TOTAL (I) | 3 864 469.00 | 1 534 889.00 | 2 329 581.00 | 3 864 469.00 |
BX Customers and related accounts | 26 731.00 | | 26 731.00 | 26 731.00 |
BZ Other receivables | 10 203.00 | | 10 203.00 | 10 203.00 |
CF Cash and cash equivalents | 30 868.00 | | 30 868.00 | 30 868.00 |
CJ TOTAL (II) | 67 802.00 | | 67 802.00 | 67 802.00 |
CO Grand total (0 to V) | 3 932 271.00 | 1 534 889.00 | 2 397 382.00 | 3 932 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 570.00 | | | 38 570.00 |
DD Legal reserve (1) | 3 857.00 | | | 3 857.00 |
DG Other reserves | 754 882.00 | | | 754 882.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 651.00 | | | 144 651.00 |
DJ Investment subsidies | 6 900.00 | | | 6 900.00 |
DK Regulated provisions | 101 539.00 | | | 101 539.00 |
DL TOTAL (I) | 1 050 398.00 | | | 1 050 398.00 |
DU Loans and Debts from Credit Institutions (3) | 1 147 837.00 | | | 1 147 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169 205.00 | | | 169 205.00 |
DX Trade payables and related accounts | 10 044.00 | | | 10 044.00 |
DY Tax and social security liabilities | 19 898.00 | | | 19 898.00 |
EC TOTAL (IV) | 1 346 984.00 | | | 1 346 984.00 |
EE Grand total (I to V) | 2 397 382.00 | | | 2 397 382.00 |
EG Accrued income and payables due within one year | 425 037.00 | | | 425 037.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 183.00 | | | 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 379 452.00 | | 379 452.00 | 379 452.00 |
FJ Net sales | 379 452.00 | | 379 452.00 | 379 452.00 |
FR Total operating income (I) | | | 379 452.00 | |
FW Other purchases and external expenses | | | 25 302.00 | |
FX Taxes, duties, and similar payments | | | 24 236.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 133 443.00 | |
GF Total Operating Expenses (II) | | | 182 981.00 | |
GG - OPERATING RESULT (I - II) | | | 196 471.00 | |
GR Interest and similar expenses | | | 25 433.00 | |
GU Total financial expenses (VI) | | | 25 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 038.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 300.00 | | | 2 300.00 |
HC Reversals of provisions and transfers of expenses | 15 709.00 | | | 15 709.00 |
HD Total exceptional income (VII) | 18 009.00 | | | 18 009.00 |
HE Exceptional expenses on management operations | 31.00 | | | 31.00 |
HH Total exceptional expenses (VIII) | 31.00 | | | 31.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 978.00 | | | 17 978.00 |
HK Income tax | 44 365.00 | | | 44 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 397 461.00 | | | 397 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 810.00 | | | 252 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 651.00 | | | 144 651.00 |
| |
| 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 | 3 828 103.00 | | 36 367.00 | 3 828 103.00 |
I3 DECREASES Total Financial Fixed Assets | | | 66.00 | |
I4 DECREASES Grand Total | | | 3 864 469.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 864 403.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 828 036.00 | | 36 367.00 | 3 828 036.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 66.00 | | | 66.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 401 445.00 | 133 443.00 | | 1 401 445.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 401 445.00 | 133 443.00 | | 1 401 445.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 117 248.00 | | 15 709.00 | 117 248.00 |
7C Grand total | 117 248.00 | | 15 709.00 | 117 248.00 |
| |
| 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 | 54 000.00 | | 54 000.00 | 54 000.00 |
8B Suppliers and Related Accounts | 10 044.00 | 10 044.00 | | 10 044.00 |
UX Other trade receivables | 26 731.00 | 26 731.00 | | 26 731.00 |
VB VAT | 1 622.00 | 1 622.00 | | 1 622.00 |
VH Loans with a maturity of more than one year at origin | 1 147 837.00 | 279 890.00 | 582 879.00 | 1 147 837.00 |
VI Group and Associates | 115 205.00 | 115 205.00 | | 115 205.00 |
VM Income taxes | 5 358.00 | 5 358.00 | | 5 358.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 218.00 | 12 218.00 | | 12 218.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 223.00 | 3 223.00 | | 3 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 934.00 | 36 934.00 | | 36 934.00 |
VW VAT | 7 680.00 | 7 680.00 | | 7 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 346 984.00 | 425 037.00 | 636 879.00 | 1 346 984.00 |
