| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 702 588.00 | 522 808.00 | 179 780.00 | 702 588.00 |
AT Other tangible assets | 42 657.00 | 42 657.00 | | 42 657.00 |
BB Receivables related to investments | 239 704.00 | | 239 704.00 | 239 704.00 |
BJ TOTAL (I) | 1 028 833.00 | 565 464.00 | 463 369.00 | 1 028 833.00 |
BX Customers and related accounts | 18 468.00 | | 18 468.00 | 18 468.00 |
BZ Other receivables | 73 539.00 | | 73 539.00 | 73 539.00 |
CF Cash and cash equivalents | 15 171.00 | | 15 171.00 | 15 171.00 |
CJ TOTAL (II) | 107 178.00 | | 107 178.00 | 107 178.00 |
CO Grand total (0 to V) | 1 136 012.00 | 565 464.00 | 570 547.00 | 1 136 012.00 |
CU Other investments | 43 885.00 | | 43 885.00 | 43 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 193 046.00 | 193 046.00 | | 193 046.00 |
DG Other reserves | 214 108.00 | 208 194.00 | | 214 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 492.00 | 5 914.00 | | 13 492.00 |
DL TOTAL (I) | 429 031.00 | 415 538.00 | | 429 031.00 |
DU Loans and Debts from Credit Institutions (3) | 88 102.00 | 124 264.00 | | 88 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 112.00 | 10 112.00 | | 10 112.00 |
DX Trade payables and related accounts | 4 395.00 | 4 990.00 | | 4 395.00 |
DY Tax and social security liabilities | 15 954.00 | 20 220.00 | | 15 954.00 |
EA Other liabilities | 3 131.00 | 15 556.00 | | 3 131.00 |
EB Prepaid income (2) | 19 823.00 | 19 823.00 | | 19 823.00 |
EC TOTAL (IV) | 141 517.00 | 194 965.00 | | 141 517.00 |
EE Grand total (I to V) | 570 547.00 | 610 504.00 | | 570 547.00 |
EG Accrued income and payables due within one year | 91 382.00 | 106 863.00 | | 91 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 643.00 | | 92 643.00 | 92 643.00 |
FJ Net sales | 92 643.00 | | 92 643.00 | 92 643.00 |
FR Total operating income (I) | | | 92 643.00 | |
FW Other purchases and external expenses | | | 9 922.00 | |
FX Taxes, duties, and similar payments | | | 29 423.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 129.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 74 475.00 | |
GG - OPERATING RESULT (I - II) | | | 18 168.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33.00 | |
GP Total financial income (V) | | | 33.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 557.00 | |
GU Total financial expenses (VI) | | | 5 557.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 523.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 834.00 | 1 500.00 | | 3 834.00 |
HD Total exceptional income (VII) | 3 834.00 | 1 500.00 | | 3 834.00 |
HE Exceptional expenses on management operations | 606.00 | | | 606.00 |
HH Total exceptional expenses (VIII) | 606.00 | | | 606.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 229.00 | 1 500.00 | | 3 229.00 |
HK Income tax | 2 381.00 | 858.00 | | 2 381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 511.00 | 87 580.00 | | 96 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 018.00 | 81 666.00 | | 83 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 492.00 | 5 914.00 | | 13 492.00 |
| |
| 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 | 1 028 800.00 | | 33.00 | 1 028 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 283 589.00 | |
I4 DECREASES Grand Total | | | 1 028 833.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 745 244.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 745 244.00 | | | 745 244.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 283 556.00 | | 33.00 | 283 556.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 530 335.00 | 35 129.00 | | 530 335.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 530 335.00 | 35 129.00 | | 530 335.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 112.00 | 10 112.00 | | 10 112.00 |
8B Suppliers and Related Accounts | 4 395.00 | 4 395.00 | | 4 395.00 |
8E Income Taxes | 2 381.00 | 2 381.00 | | 2 381.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 131.00 | 3 131.00 | | 3 131.00 |
8L Deferred income | 19 823.00 | 19 823.00 | | 19 823.00 |
UL Receivables related to investments | 239 704.00 | | | 239 704.00 |
UX Other trade receivables | 18 468.00 | | | 18 468.00 |
VB VAT | 870.00 | | | 870.00 |
VH Loans with a maturity of more than one year at origin | 88 102.00 | 37 967.00 | 50 135.00 | 88 102.00 |
VK Loans repaid during the year | 36 162.00 | | | 36 162.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 898.00 | 8 898.00 | | 8 898.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 72 669.00 | | | 72 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 331 711.00 | 92 007.00 | 239 704.00 | 331 711.00 |
VW VAT | 4 675.00 | 4 675.00 | | 4 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 517.00 | 91 382.00 | 50 135.00 | 141 517.00 |
