| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 502 076.00 | 15 245.00 | 486 831.00 | 502 076.00 |
AP Buildings | 534 578.00 | 534 578.00 | | 534 578.00 |
BH Other financial assets | 3 634.00 | | 3 634.00 | 3 634.00 |
BJ TOTAL (I) | 1 508 979.00 | 549 823.00 | 959 157.00 | 1 508 979.00 |
BZ Other receivables | 1 078 494.00 | | 1 078 494.00 | 1 078 494.00 |
CF Cash and cash equivalents | 4 405 595.00 | | 4 405 595.00 | 4 405 595.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 5 484 198.00 | | 5 484 198.00 | 5 484 198.00 |
CO Grand total (0 to V) | 6 993 177.00 | 549 823.00 | 6 443 355.00 | 6 993 177.00 |
CS Evaluated investments - equity method | 468 692.00 | | 468 692.00 | 468 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 216 000.00 | 216 000.00 | | 216 000.00 |
DB Share, merger, contribution premiums, etc. | 754 623.00 | 754 623.00 | | 754 623.00 |
DH Retained earnings | 4 710 080.00 | 4 397 591.00 | | 4 710 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 275 480.00 | 312 489.00 | | 275 480.00 |
DL TOTAL (I) | 5 956 182.00 | 5 680 702.00 | | 5 956 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 448 604.00 | 448 160.00 | | 448 604.00 |
DX Trade payables and related accounts | 5 382.00 | 2 895.00 | | 5 382.00 |
DY Tax and social security liabilities | 33 186.00 | 12 996.00 | | 33 186.00 |
EA Other liabilities | | 444.00 | | |
EC TOTAL (IV) | 487 173.00 | 464 496.00 | | 487 173.00 |
EE Grand total (I to V) | 6 443 355.00 | 6 145 198.00 | | 6 443 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 267 441.00 | |
FJ Net sales | | | 267 441.00 | |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 267 496.00 | |
FW Other purchases and external expenses | | | 13 919.00 | |
FX Taxes, duties, and similar payments | | | 25 704.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 39 623.00 | |
GG - OPERATING RESULT (I - II) | | | 227 873.00 | |
GP Total financial income (V) | | | 47 690.00 | |
GU Total financial expenses (VI) | | | 83.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 275 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 315 186.00 | 339 093.00 | | 315 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 706.00 | 26 604.00 | | 39 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 275 480.00 | 312 489.00 | | 275 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 534 578.00 | | | 534 578.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 534 578.00 | | | 534 578.00 |
| |
| 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 | 5 382.00 | 5 382.00 | | 5 382.00 |
8D Social Security and Other Social Organizations | 33 186.00 | 33 186.00 | | 33 186.00 |
8K Other liabilities (including liabilities related to repo transactions) | 448 604.00 | 448 604.00 | | 448 604.00 |
VS Prepaid expenses | 1 078 603.00 | 1 078 603.00 | | 1 078 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 078 603.00 | 1 078 603.00 | | 1 078 603.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 487 173.00 | 487 173.00 | | 487 173.00 |
