| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 244.00 | | 15 244.00 | 15 244.00 |
AN Land | 22 221.00 | 1 242.00 | 20 979.00 | 22 221.00 |
AP Buildings | 356 096.00 | 356 096.00 | | 356 096.00 |
AR Technical installations, industrial equipment and tools | 167 134.00 | 167 134.00 | | 167 134.00 |
AT Other tangible assets | 86 966.00 | 86 966.00 | | 86 966.00 |
BH Other financial assets | 144.00 | | 144.00 | 144.00 |
BJ TOTAL (I) | 820 259.00 | 611 439.00 | 208 820.00 | 820 259.00 |
BX Customers and related accounts | 88 591.00 | 2 302.00 | 86 289.00 | 88 591.00 |
BZ Other receivables | 1 603 348.00 | | 1 603 348.00 | 1 603 348.00 |
CF Cash and cash equivalents | 4 011.00 | | 4 011.00 | 4 011.00 |
CJ TOTAL (II) | 1 695 951.00 | 2 302.00 | 1 693 649.00 | 1 695 951.00 |
CO Grand total (0 to V) | 2 516 211.00 | 613 741.00 | 1 902 469.00 | 2 516 211.00 |
CU Other investments | 172 451.00 | | 172 451.00 | 172 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 289 008.00 | 289 008.00 | | 289 008.00 |
DD Legal reserve (1) | 38 900.00 | 38 900.00 | | 38 900.00 |
DG Other reserves | 1 478 030.00 | 1 437 835.00 | | 1 478 030.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 325.00 | 40 195.00 | | 68 325.00 |
DL TOTAL (I) | 1 874 265.00 | 1 805 939.00 | | 1 874 265.00 |
DQ Provisions for Expenses | 26 465.00 | 26 465.00 | | 26 465.00 |
DR TOTAL (IV) | 26 465.00 | 26 465.00 | | 26 465.00 |
DX Trade payables and related accounts | 1 738.00 | | | 1 738.00 |
DY Tax and social security liabilities | | 2 172.00 | | |
EA Other liabilities | | 13 606.00 | | |
EC TOTAL (IV) | 1 738.00 | 15 779.00 | | 1 738.00 |
EE Grand total (I to V) | 1 902 469.00 | 1 848 186.00 | | 1 902 469.00 |
EG Accrued income and payables due within one year | 1 738.00 | 15 779.00 | | 1 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 996.00 | | 129 996.00 | 129 996.00 |
FJ Net sales | 129 996.00 | | 129 996.00 | 129 996.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 724.00 | |
FR Total operating income (I) | | | 138 720.00 | |
FW Other purchases and external expenses | | | 61 768.00 | |
FX Taxes, duties, and similar payments | | | 7 746.00 | |
GF Total Operating Expenses (II) | | | 69 514.00 | |
GG - OPERATING RESULT (I - II) | | | 69 205.00 | |
GL Other interest and similar income | | | 25 745.00 | |
GP Total financial income (V) | | | 25 745.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 25 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 598.00 | 7 390.00 | | 7 598.00 |
HE Exceptional expenses on management operations | 54.00 | | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | | | -54.00 |
HK Income tax | 26 571.00 | 14 404.00 | | 26 571.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 465.00 | 140 750.00 | | 164 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 139.00 | 100 554.00 | | 96 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 325.00 | 40 195.00 | | 68 325.00 |
| |
| 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 | 820 259.00 | | | 820 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 172 595.00 | |
I4 DECREASES Grand Total | | | 820 259.00 | |
IO DECREASES Total including other intangible assets | | | 15 244.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 632 419.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 244.00 | | | 15 244.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 632 419.00 | | | 632 419.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 172 595.00 | | | 172 595.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 611 439.00 | | | 611 439.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 611 439.00 | | | 611 439.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 26 465.00 | | | 26 465.00 |
6T Receivables | 2 302.00 | | | 2 302.00 |
7B Total provisions for depreciation | 2 302.00 | | | 2 302.00 |
7C Grand total | 28 767.00 | | | 28 767.00 |
| |
| 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 | 1 738.00 | 1 738.00 | | 1 738.00 |
UT Other financial assets | 144.00 | 144.00 | | 144.00 |
UX Other trade receivables | 88 591.00 | 88 591.00 | | 88 591.00 |
VB VAT | 2 072.00 | 2 072.00 | | 2 072.00 |
VC Group and associates | 1 601 275.00 | 1 601 275.00 | | 1 601 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 692 084.00 | 1 692 084.00 | | 1 692 084.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 738.00 | 1 738.00 | | 1 738.00 |
