| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 574.00 | 1 574.00 | | 1 574.00 |
AN Land | 336 229.00 | 15 229.00 | 321 000.00 | 336 229.00 |
AP Buildings | 10 338 568.00 | 5 206 190.00 | 5 132 378.00 | 10 338 568.00 |
AR Technical installations, industrial equipment and tools | 2 097.00 | 2 097.00 | | 2 097.00 |
AT Other tangible assets | 4 012.00 | 2 312.00 | 1 700.00 | 4 012.00 |
BJ TOTAL (I) | 10 683 980.00 | 5 227 402.00 | 5 456 578.00 | 10 683 980.00 |
BV Advances and down payments on orders | 27 661.00 | | 27 661.00 | 27 661.00 |
BX Customers and related accounts | 175 388.00 | | 175 388.00 | 175 388.00 |
BZ Other receivables | 2 862.00 | | 2 862.00 | 2 862.00 |
CF Cash and cash equivalents | 837 915.00 | | 837 915.00 | 837 915.00 |
CH Prepaid expenses | 4 165.00 | | 4 165.00 | 4 165.00 |
CJ TOTAL (II) | 1 047 991.00 | | 1 047 991.00 | 1 047 991.00 |
CO Grand total (0 to V) | 11 731 971.00 | 5 227 402.00 | 6 504 569.00 | 11 731 971.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 743.00 | 228 743.00 | | 228 743.00 |
DD Legal reserve (1) | 22 874.00 | 22 874.00 | | 22 874.00 |
DE Statutory or contractual reserves | 41 716.00 | 41 716.00 | | 41 716.00 |
DG Other reserves | 1 075 125.00 | 955 023.00 | | 1 075 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 935.00 | 120 103.00 | | 143 935.00 |
DL TOTAL (I) | 1 512 394.00 | 1 368 459.00 | | 1 512 394.00 |
DS Convertible Bond Issues | 42 409.00 | 46 460.00 | | 42 409.00 |
DU Loans and Debts from Credit Institutions (3) | 4 887 291.00 | 5 352 854.00 | | 4 887 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 10.00 | | 10.00 |
DW Advances and down payments received on current orders | | 8 039.00 | | |
DX Trade payables and related accounts | 16 994.00 | 20 829.00 | | 16 994.00 |
DY Tax and social security liabilities | 36 079.00 | 25 442.00 | | 36 079.00 |
EB Prepaid income (2) | 9 391.00 | 2 513.00 | | 9 391.00 |
EC TOTAL (IV) | 4 992 175.00 | 5 456 146.00 | | 4 992 175.00 |
EE Grand total (I to V) | 6 504 569.00 | 6 824 606.00 | | 6 504 569.00 |
EI Including equity loans | 10.00 | | | 10.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 778 423.00 | | 778 423.00 | 778 423.00 |
FJ Net sales | 778 423.00 | | 778 423.00 | 778 423.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 149 327.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 927 756.00 | |
FW Other purchases and external expenses | | | 28 872.00 | |
FX Taxes, duties, and similar payments | | | 201 032.00 | |
FY Salaries and Wages | | | 3 654.00 | |
FZ Social Security Contributions | | | 1 299.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 322 368.00 | |
GF Total Operating Expenses (II) | | | 557 225.00 | |
GG - OPERATING RESULT (I - II) | | | 370 531.00 | |
GL Other interest and similar income | | | 337.00 | |
GP Total financial income (V) | | | 337.00 | |
GR Interest and similar expenses | | | 179 021.00 | |
GU Total financial expenses (VI) | | | 179 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -178 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 191 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 46.00 | | |
HD Total exceptional income (VII) | | 46.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 46.00 | | |
HK Income tax | 47 911.00 | 46 707.00 | | 47 911.00 |
HL TOTAL REVENUE (I + III + V + VII) | 928 093.00 | 919 927.00 | | 928 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 784 157.00 | 799 824.00 | | 784 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 935.00 | 120 103.00 | | 143 935.00 |
| |
| 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 | 10 683 980.00 | | | 10 683 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | | 10 683 980.00 | |
IO DECREASES Total including other intangible assets | | | 1 574.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 680 906.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 574.00 | | | 1 574.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 680 906.00 | | | 10 680 906.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 905 035.00 | 322 368.00 | | 4 905 035.00 |
PE DEPRECIATION Total including other intangible assets | 1 574.00 | | | 1 574.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 903 461.00 | 322 368.00 | | 4 903 461.00 |
| |
| 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 | 16 994.00 | 16 994.00 | | 16 994.00 |
8D Social Security and Other Social Organizations | 325.00 | 325.00 | | 325.00 |
8E Income Taxes | 3 707.00 | 3 707.00 | | 3 707.00 |
8L Deferred income | 9 391.00 | 9 391.00 | | 9 391.00 |
UX Other trade receivables | 175 388.00 | 175 388.00 | | 175 388.00 |
VB VAT | 2 862.00 | 2 862.00 | | 2 862.00 |
VH Loans with a maturity of more than one year at origin | 4 929 700.00 | 525 316.00 | 2 118 663.00 | 4 929 700.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VM Income taxes | 47 911.00 | 47 911.00 | | 47 911.00 |
VQ Other Taxes, Duties, and Similar Debts | 289.00 | 289.00 | | 289.00 |
VS Prepaid expenses | 4 165.00 | 4 165.00 | | 4 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 326.00 | 230 326.00 | | 230 326.00 |
VW VAT | 31 758.00 | 31 758.00 | | 31 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 992 175.00 | 587 791.00 | 2 118 663.00 | 4 992 175.00 |
