| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 33 582.00 | | 33 582.00 | 33 582.00 |
AP Buildings | 385 286.00 | 253 569.00 | 131 717.00 | 385 286.00 |
AT Other tangible assets | 20 729.00 | 7 928.00 | 12 801.00 | 20 729.00 |
BJ TOTAL (I) | 458 613.00 | 261 497.00 | 197 116.00 | 458 613.00 |
BZ Other receivables | 10 299.00 | | 10 299.00 | 10 299.00 |
CD Marketable securities | 101 953.00 | | 101 953.00 | 101 953.00 |
CF Cash and cash equivalents | 57 917.00 | | 57 917.00 | 57 917.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 170 169.00 | | 170 169.00 | 170 169.00 |
CO Grand total (0 to V) | 628 782.00 | 261 497.00 | 367 285.00 | 628 782.00 |
CU Other investments | 19 015.00 | | 19 015.00 | 19 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 164.00 | 8 164.00 | | 8 164.00 |
DB Share, merger, contribution premiums, etc. | 118 865.00 | 118 865.00 | | 118 865.00 |
DD Legal reserve (1) | 816.00 | 816.00 | | 816.00 |
DG Other reserves | 185 246.00 | 204 583.00 | | 185 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 577.00 | 17 663.00 | | 19 577.00 |
DL TOTAL (I) | 332 668.00 | 350 091.00 | | 332 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 719.00 | 6 332.00 | | 3 719.00 |
DX Trade payables and related accounts | 2 904.00 | 2 712.00 | | 2 904.00 |
DY Tax and social security liabilities | 27 994.00 | 6 676.00 | | 27 994.00 |
EC TOTAL (IV) | 34 617.00 | 15 720.00 | | 34 617.00 |
EE Grand total (I to V) | 367 285.00 | 365 810.00 | | 367 285.00 |
EG Accrued income and payables due within one year | 30 281.00 | 15 720.00 | | 30 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 672.00 | | 36 672.00 | 36 672.00 |
FJ Net sales | 36 672.00 | | 36 672.00 | 36 672.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 797.00 | |
FR Total operating income (I) | | | 38 469.00 | |
FW Other purchases and external expenses | | | 12 049.00 | |
FX Taxes, duties, and similar payments | | | 3 969.00 | |
FY Salaries and Wages | | | 14 445.00 | |
FZ Social Security Contributions | | | 22 184.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 569.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 62 216.00 | |
GG - OPERATING RESULT (I - II) | | | -23 747.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 37 050.00 | |
GL Other interest and similar income | | | 533.00 | |
GP Total financial income (V) | | | 37 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 583.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 900.00 | | |
HD Total exceptional income (VII) | | 900.00 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 855.00 | | |
HK Income tax | -5 741.00 | -1 520.00 | | -5 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 052.00 | 71 145.00 | | 76 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 475.00 | 53 482.00 | | 56 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 577.00 | 17 663.00 | | 19 577.00 |
| |
| 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 | 443 272.00 | | 15 341.00 | 443 272.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 015.00 | |
I4 DECREASES Grand Total | | | 458 613.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 439 598.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 424 257.00 | | 15 341.00 | 424 257.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 015.00 | | | 19 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 251 928.00 | 9 569.00 | | 251 928.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 251 928.00 | 9 569.00 | | 251 928.00 |
| |
| 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 | 2 355.00 | 2 355.00 | | 2 355.00 |
8B Suppliers and Related Accounts | 2 904.00 | 2 904.00 | | 2 904.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 364.00 | 1 364.00 | | 1 364.00 |
UX Other trade receivables | 10 299.00 | 10 299.00 | | 10 299.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 994.00 | 23 658.00 | 4 336.00 | 27 994.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 299.00 | 10 299.00 | | 10 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 617.00 | 30 281.00 | 4 336.00 | 34 617.00 |
