| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 79 200.00 | | 79 200.00 | 79 200.00 |
AP Buildings | 806 909.00 | 645 526.00 | 161 383.00 | 806 909.00 |
AT Other tangible assets | 532 901.00 | 532 901.00 | | 532 901.00 |
BJ TOTAL (I) | 1 419 010.00 | 1 178 427.00 | 240 583.00 | 1 419 010.00 |
BX Customers and related accounts | 134 441.00 | | 134 441.00 | 134 441.00 |
BZ Other receivables | 6 906 420.00 | | 6 906 420.00 | 6 906 420.00 |
CJ TOTAL (II) | 7 040 861.00 | | 7 040 861.00 | 7 040 861.00 |
CO Grand total (0 to V) | 8 459 871.00 | 1 178 427.00 | 7 281 444.00 | 8 459 871.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 81 037.00 | 81 037.00 | | 81 037.00 |
DH Retained earnings | 3 906 147.00 | 2 537 091.00 | | 3 906 147.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 386 362.00 | 1 369 056.00 | | 1 386 362.00 |
DK Regulated provisions | 1 090 833.00 | 881 057.00 | | 1 090 833.00 |
DL TOTAL (I) | 7 124 379.00 | 5 528 242.00 | | 7 124 379.00 |
DX Trade payables and related accounts | 2 449.00 | 2 357.00 | | 2 449.00 |
DY Tax and social security liabilities | 140 191.00 | 176 820.00 | | 140 191.00 |
EA Other liabilities | 8 714.00 | 4 673.00 | | 8 714.00 |
EB Prepaid income (2) | 5 710.00 | 5 578.00 | | 5 710.00 |
EC TOTAL (IV) | 157 065.00 | 189 429.00 | | 157 065.00 |
EE Grand total (I to V) | 7 281 444.00 | 5 717 670.00 | | 7 281 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 516 277.00 | | 2 516 277.00 | 2 516 277.00 |
FJ Net sales | 2 516 277.00 | | 2 516 277.00 | 2 516 277.00 |
FR Total operating income (I) | | | 2 516 277.00 | |
FW Other purchases and external expenses | | | 14 833.00 | |
FX Taxes, duties, and similar payments | | | 383 619.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 345.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 438 798.00 | |
GG - OPERATING RESULT (I - II) | | | 2 077 479.00 | |
GL Other interest and similar income | | | 22 457.00 | |
GP Total financial income (V) | | | 22 457.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 099 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 88.00 | | |
HG Exceptional depreciation and provisions | 209 776.00 | 209 776.00 | | 209 776.00 |
HH Total exceptional expenses (VIII) | 209 776.00 | 209 864.00 | | 209 776.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -209 776.00 | -209 864.00 | | -209 776.00 |
HK Income tax | 503 799.00 | 536 661.00 | | 503 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 538 734.00 | 2 480 698.00 | | 2 538 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 152 373.00 | 1 111 642.00 | | 1 152 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 386 362.00 | 1 369 056.00 | | 1 386 362.00 |
| |
| 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 | 1 339 810.00 | | 79 200.00 | 1 339 810.00 |
I4 DECREASES Grand Total | | | 1 419 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 419 010.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 339 810.00 | | 79 200.00 | 1 339 810.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 138 081.00 | 40 345.00 | | 1 138 081.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 138 081.00 | 40 345.00 | | 1 138 081.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 881 057.00 | 209 776.00 | | 881 057.00 |
7C Grand total | 881 057.00 | 209 776.00 | | 881 057.00 |
UJ - Exceptional | | 209 776.00 | | |
| |
| 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 | 2 449.00 | 2 449.00 | | 2 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 041.00 | 4 041.00 | | 4 041.00 |
8L Deferred income | 5 710.00 | 5 710.00 | | 5 710.00 |
UX Other trade receivables | 134 441.00 | 134 441.00 | | 134 441.00 |
VC Group and associates | 6 896 782.00 | 6 896 782.00 | | 6 896 782.00 |
VI Group and Associates | 4 673.00 | 4 673.00 | | 4 673.00 |
VM Income taxes | 4 112.00 | 4 112.00 | | 4 112.00 |
VP Miscellaneous | 5 526.00 | 5 526.00 | | 5 526.00 |
VQ Other Taxes, Duties, and Similar Debts | 140 191.00 | 140 191.00 | | 140 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 040 861.00 | 7 040 861.00 | | 7 040 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 065.00 | 157 065.00 | | 157 065.00 |
