| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 558.00 | 558.00 | | 558.00 |
AN Land | 717 296.00 | 12 997.00 | 704 299.00 | 717 296.00 |
AP Buildings | 6 688 666.00 | 4 970 992.00 | 1 717 674.00 | 6 688 666.00 |
AT Other tangible assets | 42 319.00 | 27 861.00 | 14 457.00 | 42 319.00 |
BH Other financial assets | 113.00 | | 113.00 | 113.00 |
BJ TOTAL (I) | 7 448 951.00 | 5 012 408.00 | 2 436 543.00 | 7 448 951.00 |
BV Advances and down payments on orders | 573.00 | | 573.00 | 573.00 |
BX Customers and related accounts | 47 922.00 | | 47 922.00 | 47 922.00 |
BZ Other receivables | 14 426.00 | | 14 426.00 | 14 426.00 |
CD Marketable securities | 5 094 723.00 | | 5 094 723.00 | 5 094 723.00 |
CF Cash and cash equivalents | 374 015.00 | | 374 015.00 | 374 015.00 |
CH Prepaid expenses | 17 873.00 | | 17 873.00 | 17 873.00 |
CJ TOTAL (II) | 5 549 531.00 | | 5 549 531.00 | 5 549 531.00 |
CO Grand total (0 to V) | 12 998 482.00 | 5 012 408.00 | 7 986 074.00 | 12 998 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 000.00 | 370 000.00 | | 370 000.00 |
DD Legal reserve (1) | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | 3 690 787.00 | 3 101 571.00 | | 3 690 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 631 236.00 | 589 216.00 | | 631 236.00 |
DL TOTAL (I) | 4 729 024.00 | 4 097 787.00 | | 4 729 024.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 600.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 133 945.00 | 3 797 149.00 | | 3 133 945.00 |
DX Trade payables and related accounts | 27 091.00 | 5 240.00 | | 27 091.00 |
DY Tax and social security liabilities | 53 338.00 | 40 800.00 | | 53 338.00 |
EA Other liabilities | 32 117.00 | 38 317.00 | | 32 117.00 |
EB Prepaid income (2) | 10 560.00 | 10 451.00 | | 10 560.00 |
EC TOTAL (IV) | 3 257 051.00 | 3 895 558.00 | | 3 257 051.00 |
EE Grand total (I to V) | 7 986 074.00 | 7 993 345.00 | | 7 986 074.00 |
EI Including equity loans | 3 133 945.00 | | | 3 133 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 765 816.00 | | 1 765 816.00 | 1 765 816.00 |
FJ Net sales | 1 765 816.00 | | 1 765 816.00 | 1 765 816.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 253.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 767 069.00 | |
FW Other purchases and external expenses | | | 563 306.00 | |
FX Taxes, duties, and similar payments | | | 65 005.00 | |
FY Salaries and Wages | | | 65 259.00 | |
FZ Social Security Contributions | | | 31 265.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 193 328.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 918 166.00 | |
GG - OPERATING RESULT (I - II) | | | 848 903.00 | |
GL Other interest and similar income | | | 4 320.00 | |
GP Total financial income (V) | | | 4 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 853 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 221 987.00 | 201 771.00 | | 221 987.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 771 389.00 | 1 615 682.00 | | 1 771 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 140 153.00 | 1 026 465.00 | | 1 140 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 631 236.00 | 589 216.00 | | 631 236.00 |
| |
| 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 | 7 448 951.00 | | | 7 448 951.00 |
I3 DECREASES Total Financial Fixed Assets | | | 113.00 | |
I4 DECREASES Grand Total | | | 7 448 951.00 | |
IO DECREASES Total including other intangible assets | | | 558.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 448 280.00 | |
KD ACQUISITIONS Total including other intangible assets | 558.00 | | | 558.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 448 280.00 | | | 7 448 280.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 113.00 | | | 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 819 079.00 | 193 328.00 | | 4 819 079.00 |
PE DEPRECIATION Total including other intangible assets | 558.00 | | | 558.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 818 522.00 | 193 328.00 | | 4 818 522.00 |
