| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 13 806 011.00 | 8 269 889.00 | 5 536 122.00 | 13 806 011.00 |
AR Technical installations, industrial equipment and tools | 1 170.00 | 617.00 | 553.00 | 1 170.00 |
BH Other financial assets | 301.00 | | 301.00 | 301.00 |
BJ TOTAL (I) | 13 807 482.00 | 8 270 506.00 | 5 536 976.00 | 13 807 482.00 |
BX Customers and related accounts | 755 808.00 | | 755 808.00 | 755 808.00 |
BZ Other receivables | 296 066.00 | | 296 066.00 | 296 066.00 |
CD Marketable securities | 439.00 | | 439.00 | 439.00 |
CF Cash and cash equivalents | 2 186 755.00 | | 2 186 755.00 | 2 186 755.00 |
CH Prepaid expenses | 70 222.00 | | 70 222.00 | 70 222.00 |
CJ TOTAL (II) | 3 309 290.00 | | 3 309 290.00 | 3 309 290.00 |
CO Grand total (0 to V) | 17 116 772.00 | 8 270 506.00 | 8 846 266.00 | 17 116 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 000.00 | 540 000.00 | | 540 000.00 |
DH Retained earnings | -7 087 856.00 | -7 544 371.00 | | -7 087 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 501 169.00 | 456 514.00 | | 501 169.00 |
DK Regulated provisions | 3 974 614.00 | 4 471 441.00 | | 3 974 614.00 |
DL TOTAL (I) | -2 072 073.00 | -2 076 416.00 | | -2 072 073.00 |
DQ Provisions for Expenses | 269 226.00 | 270 697.00 | | 269 226.00 |
DR TOTAL (IV) | 269 226.00 | 270 697.00 | | 269 226.00 |
DU Loans and Debts from Credit Institutions (3) | 1.00 | 1.00 | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 013 027.00 | 9 330 678.00 | | 10 013 027.00 |
DX Trade payables and related accounts | 619 752.00 | 555 003.00 | | 619 752.00 |
DY Tax and social security liabilities | 15 884.00 | 15 884.00 | | 15 884.00 |
EA Other liabilities | 450.00 | 450.00 | | 450.00 |
EC TOTAL (IV) | 10 649 113.00 | 9 902 015.00 | | 10 649 113.00 |
EE Grand total (I to V) | 8 846 266.00 | 8 096 296.00 | | 8 846 266.00 |
EI Including equity loans | 10 013 027.00 | | | 10 013 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 817 677.00 | | 1 817 677.00 | 1 817 677.00 |
FG Production sold - services | | | | |
FJ Net sales | 1 817 677.00 | | 1 817 677.00 | 1 817 677.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 90 644.00 | |
FR Total operating income (I) | | | 1 908 321.00 | |
FW Other purchases and external expenses | | | 413 889.00 | |
FX Taxes, duties, and similar payments | | | 115 473.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 692 268.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 221 629.00 | |
GG - OPERATING RESULT (I - II) | | | 686 692.00 | |
GR Interest and similar expenses | | | 382 564.00 | |
GU Total financial expenses (VI) | | | 382 564.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -382 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 304 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 496 827.00 | 496 827.00 | | 496 827.00 |
HD Total exceptional income (VII) | 496 827.00 | 496 827.00 | | 496 827.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 496 827.00 | 496 827.00 | | 496 827.00 |
HK Income tax | 299 785.00 | 291 831.00 | | 299 785.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 405 148.00 | 2 299 044.00 | | 2 405 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 903 979.00 | 1 842 529.00 | | 1 903 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 501 169.00 | 456 514.00 | | 501 169.00 |
| |
| 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 | 13 808 953.00 | | | 13 808 953.00 |
I3 DECREASES Total Financial Fixed Assets | | | 301.00 | |
I4 DECREASES Grand Total | | 1 471.00 | 13 807 482.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 471.00 | 13 807 181.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 808 652.00 | | | 13 808 652.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 301.00 | | | 301.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 578 238.00 | 692 268.00 | | 7 578 238.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 578 238.00 | 692 268.00 | | 7 578 238.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 471 441.00 | | 496 827.00 | 4 471 441.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 270 697.00 | | 1 471.00 | 270 697.00 |
7C Grand total | 4 742 138.00 | | 498 298.00 | 4 742 138.00 |
| |
| 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 | 619 752.00 | 619 752.00 | | 619 752.00 |
8K Other liabilities (including liabilities related to repo transactions) | 450.00 | 450.00 | | 450.00 |
UT Other financial assets | 301.00 | 301.00 | | 301.00 |
UX Other trade receivables | 755 808.00 | 755 808.00 | | 755 808.00 |
VB VAT | 160 952.00 | 160 952.00 | | 160 952.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VI Group and Associates | 10 013 027.00 | 591 616.00 | | 10 013 027.00 |
VM Income taxes | 135 114.00 | 135 114.00 | | 135 114.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 001.00 | 2 001.00 | | 2 001.00 |
VS Prepaid expenses | 70 222.00 | 70 222.00 | | 70 222.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 122 398.00 | 1 122 398.00 | | 1 122 398.00 |
VW VAT | 13 883.00 | 13 883.00 | | 13 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 649 113.00 | 1 227 703.00 | | 10 649 113.00 |
