| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 29 657.00 | | 29 657.00 | 29 657.00 |
AP Buildings | 563 483.00 | 297 271.00 | 266 212.00 | 563 483.00 |
AT Other tangible assets | 45 375.00 | 30 799.00 | 14 576.00 | 45 375.00 |
BJ TOTAL (I) | 638 515.00 | 328 070.00 | 310 446.00 | 638 515.00 |
BZ Other receivables | 312.00 | | 312.00 | 312.00 |
CF Cash and cash equivalents | 367.00 | | 367.00 | 367.00 |
CH Prepaid expenses | 732.00 | | 732.00 | 732.00 |
CJ TOTAL (II) | 1 411.00 | | 1 411.00 | 1 411.00 |
CO Grand total (0 to V) | 639 926.00 | 328 070.00 | 311 856.00 | 639 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 15 791.00 | 7 629.00 | | 15 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 386.00 | 18 162.00 | | 16 386.00 |
DL TOTAL (I) | 40 978.00 | 34 591.00 | | 40 978.00 |
DU Loans and Debts from Credit Institutions (3) | 227 407.00 | 275 948.00 | | 227 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 799.00 | 16 691.00 | | 24 799.00 |
DX Trade payables and related accounts | 9 420.00 | 1 840.00 | | 9 420.00 |
EA Other liabilities | 8 855.00 | 6 173.00 | | 8 855.00 |
EB Prepaid income (2) | 397.00 | 794.00 | | 397.00 |
EC TOTAL (IV) | 270 879.00 | 301 445.00 | | 270 879.00 |
EE Grand total (I to V) | 311 856.00 | 336 037.00 | | 311 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 101 980.00 | | 101 980.00 | 101 980.00 |
FJ Net sales | 101 980.00 | | 101 980.00 | 101 980.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 101 980.00 | |
FW Other purchases and external expenses | | | 50 557.00 | |
FX Taxes, duties, and similar payments | | | 4 854.00 | |
GB Operating Expenses - Provisions | | | 21 477.00 | |
GF Total Operating Expenses (II) | | | 76 888.00 | |
GG - OPERATING RESULT (I - II) | | | 25 092.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 5 814.00 | |
GU Total financial expenses (VI) | | | 5 814.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 892.00 | 3 205.00 | | 2 892.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 980.00 | 98 138.00 | | 101 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 594.00 | 79 975.00 | | 85 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 386.00 | 18 162.00 | | 16 386.00 |
| |
| 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 | 638 515.00 | | | 638 515.00 |
I4 DECREASES Grand Total | | | 638 515.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 638 515.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 638 515.00 | | | 638 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 306 592.00 | 21 477.00 | | 306 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 306 592.00 | 21 477.00 | | 306 592.00 |
| |
| 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 | 17 023.00 | 17 023.00 | | 17 023.00 |
8B Suppliers and Related Accounts | 9 420.00 | 9 420.00 | | 9 420.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 855.00 | 8 855.00 | | 8 855.00 |
8L Deferred income | 397.00 | 397.00 | | 397.00 |
VH Loans with a maturity of more than one year at origin | 227 407.00 | 49 486.00 | 177 921.00 | 227 407.00 |
VI Group and Associates | 7 777.00 | 7 777.00 | | 7 777.00 |
VK Loans repaid during the year | 48 463.00 | | | 48 463.00 |
VM Income taxes | 312.00 | | | 312.00 |
VS Prepaid expenses | 732.00 | | | 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 044.00 | 1 044.00 | | 1 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 270 879.00 | 92 958.00 | 177 921.00 | 270 879.00 |
