| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 31 000.00 | | 31 000.00 | 31 000.00 |
AP Buildings | 209 000.00 | 78 630.00 | 130 369.00 | 209 000.00 |
BJ TOTAL (I) | 627 221.00 | 78 630.00 | 548 590.00 | 627 221.00 |
CF Cash and cash equivalents | 39 361.00 | | 39 361.00 | 39 361.00 |
CJ TOTAL (II) | 617 233.00 | | 617 233.00 | 617 233.00 |
CO Grand total (0 to V) | 1 244 454.00 | 78 630.00 | 1 165 824.00 | 1 244 454.00 |
CU Other investments | 387 221.00 | | 387 221.00 | 387 221.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 778 767.00 | 761 670.00 | | 778 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 196 406.00 | 117 097.00 | | 196 406.00 |
DK Regulated provisions | 10 746.00 | 10 746.00 | | 10 746.00 |
DL TOTAL (I) | 1 018 920.00 | 922 514.00 | | 1 018 920.00 |
DX Trade payables and related accounts | 4 734.00 | 4 734.00 | | 4 734.00 |
EA Other liabilities | 407.00 | | | 407.00 |
EC TOTAL (IV) | 146 903.00 | 101 038.00 | | 146 903.00 |
EE Grand total (I to V) | 1 165 824.00 | 1 023 552.00 | | 1 165 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 628.00 | | 23 628.00 | 23 628.00 |
FJ Net sales | 23 628.00 | | 23 628.00 | 23 628.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 492.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 28 120.00 | |
FW Other purchases and external expenses | | | 3 945.00 | |
FX Taxes, duties, and similar payments | | | 4 492.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 952.00 | |
GF Total Operating Expenses (II) | | | 25 389.00 | |
GG - OPERATING RESULT (I - II) | | | 2 730.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 043.00 | |
GP Total financial income (V) | | | 200 043.00 | |
GR Interest and similar expenses | | | 2 263.00 | |
GU Total financial expenses (VI) | | | 2 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 197 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 228 163.00 | 150 281.00 | | 228 163.00 |
HH Total exceptional expenses (VIII) | 228 163.00 | 150 281.00 | | 228 163.00 |
HK Income tax | 4 103.00 | 1 519.00 | | 4 103.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 163.00 | 150 281.00 | | 228 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 756.00 | 33 183.00 | | 31 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 196 406.00 | 117 097.00 | | 196 406.00 |
| |
| 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 | 627 221.00 | | | 627 221.00 |
I3 DECREASES Total Financial Fixed Assets | | | 387 221.00 | |
I4 DECREASES Grand Total | | | 627 221.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 240 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 240 000.00 | | | 240 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 387 221.00 | | | 387 221.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 678.00 | 16 952.00 | | 61 678.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 678.00 | 16 952.00 | | 61 678.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 746.00 | | | 10 746.00 |
7C Grand total | 10 746.00 | | | 10 746.00 |
| |
| 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 | 5 991.00 | | 5 991.00 | 5 991.00 |
8B Suppliers and Related Accounts | 4 734.00 | 4 734.00 | | 4 734.00 |
8K Other liabilities (including liabilities related to repo transactions) | 407.00 | 407.00 | | 407.00 |
VB VAT | 872.00 | | | 872.00 |
VC Group and associates | 566 221.00 | | | 566 221.00 |
VI Group and Associates | 132 475.00 | 132 475.00 | | 132 475.00 |
VM Income taxes | 10 778.00 | | | 10 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 577 871.00 | 577 871.00 | | 577 871.00 |
VW VAT | 3 295.00 | 3 295.00 | | 3 295.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 903.00 | 140 911.00 | 5 991.00 | 146 903.00 |
