| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 740 671.00 | | 1 740 671.00 | 1 740 671.00 |
AP Buildings | 4 061 566.00 | 1 426 819.00 | 2 634 746.00 | 4 061 566.00 |
BH Other financial assets | 41 831.00 | | 41 831.00 | 41 831.00 |
BJ TOTAL (I) | 5 844 068.00 | 1 426 819.00 | 4 417 249.00 | 5 844 068.00 |
BX Customers and related accounts | 21 676.00 | | 21 676.00 | 21 676.00 |
BZ Other receivables | 2 029.00 | | 2 029.00 | 2 029.00 |
CJ TOTAL (II) | 23 704.00 | | 23 704.00 | 23 704.00 |
CO Grand total (0 to V) | 5 867 773.00 | 1 426 819.00 | 4 440 953.00 | 5 867 773.00 |
| |
| 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 | 1 297 712.00 | 860 059.00 | | 1 297 712.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 435 738.00 | 437 652.00 | | 435 738.00 |
DK Regulated provisions | 122 154.00 | 76 640.00 | | 122 154.00 |
DL TOTAL (I) | 1 864 403.00 | 1 383 151.00 | | 1 864 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 963.00 | 115 963.00 | | 115 963.00 |
DX Trade payables and related accounts | 12 173.00 | 12 173.00 | | 12 173.00 |
DY Tax and social security liabilities | 43 815.00 | 42 098.00 | | 43 815.00 |
EA Other liabilities | 2 404 599.00 | 2 931 688.00 | | 2 404 599.00 |
EC TOTAL (IV) | 2 576 550.00 | 3 101 922.00 | | 2 576 550.00 |
EE Grand total (I to V) | 4 440 953.00 | 4 485 073.00 | | 4 440 953.00 |
EF Of which regulated reserve for long-term capital gains | 111.00 | | | 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 962 876.00 | | 962 876.00 | 962 876.00 |
FJ Net sales | 962 876.00 | | 962 876.00 | 962 876.00 |
FR Total operating income (I) | | | 962 876.00 | |
FW Other purchases and external expenses | | | 126 425.00 | |
FX Taxes, duties, and similar payments | | | 66 165.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 56 081.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 248 674.00 | |
GG - OPERATING RESULT (I - II) | | | 714 202.00 | |
GR Interest and similar expenses | | | 4 387.00 | |
GU Total financial expenses (VI) | | | 4 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 709 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 45 513.00 | 45 513.00 | | 45 513.00 |
HH Total exceptional expenses (VIII) | 45 513.00 | 45 513.00 | | 45 513.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45 513.00 | -45 513.00 | | -45 513.00 |
HK Income tax | 228 564.00 | 218 826.00 | | 228 564.00 |
HL TOTAL REVENUE (I + III + V + VII) | 962 876.00 | 977 772.00 | | 962 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 138.00 | 540 120.00 | | 527 138.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 435 738.00 | 437 652.00 | | 435 738.00 |
| |
| 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 | 5 844 068.00 | | | 5 844 068.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 831.00 | |
I4 DECREASES Grand Total | | | 5 844 068.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 802 237.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 802 237.00 | | | 5 802 237.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 831.00 | | | 41 831.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 370 738.00 | 56 081.00 | | 1 370 738.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 370 738.00 | 56 081.00 | | 1 370 738.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 76 640.00 | 45 513.00 | | 76 640.00 |
7C Grand total | 76 640.00 | 45 513.00 | | 76 640.00 |
UJ - Exceptional | | 45 513.00 | | |
| |
| 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 | 115 963.00 | | | 115 963.00 |
8B Suppliers and Related Accounts | 12 173.00 | 12 173.00 | | 12 173.00 |
UT Other financial assets | 41 831.00 | | | 41 831.00 |
UX Other trade receivables | 21 676.00 | | | 21 676.00 |
VB VAT | 2 029.00 | | | 2 029.00 |
VI Group and Associates | 2 404 599.00 | 2 404 599.00 | | 2 404 599.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 214.00 | 1 214.00 | | 1 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 536.00 | 23 704.00 | 41 831.00 | 65 536.00 |
VW VAT | 42 601.00 | 42 601.00 | | 42 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 576 550.00 | 2 460 587.00 | | 2 576 550.00 |
Z1 Receivables representing loaned securities | 1.00 | | | 1.00 |
