| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 191 825.00 | | 191 825.00 | 191 825.00 |
AP Buildings | 50 171.00 | 12 652.00 | 37 519.00 | 50 171.00 |
BJ TOTAL (I) | 1 351 996.00 | 72 652.00 | 1 279 344.00 | 1 351 996.00 |
BX Customers and related accounts | 19 200.00 | | 19 200.00 | 19 200.00 |
BZ Other receivables | 456 955.00 | | 456 955.00 | 456 955.00 |
CF Cash and cash equivalents | 168 044.00 | | 168 044.00 | 168 044.00 |
CJ TOTAL (II) | 644 199.00 | | 644 199.00 | 644 199.00 |
CO Grand total (0 to V) | 1 996 195.00 | 72 652.00 | 1 923 543.00 | 1 996 195.00 |
CU Other investments | 1 110 000.00 | 60 000.00 | 1 050 000.00 | 1 110 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | | | 21 000.00 |
DG Other reserves | 901 996.00 | | | 901 996.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 306 923.00 | | | 306 923.00 |
DL TOTAL (I) | 1 439 919.00 | | | 1 439 919.00 |
DU Loans and Debts from Credit Institutions (3) | 185 894.00 | | | 185 894.00 |
DV Miscellaneous Loans and Financial Debts (4) | 288 909.00 | | | 288 909.00 |
DX Trade payables and related accounts | 1 224.00 | | | 1 224.00 |
DY Tax and social security liabilities | 7 596.00 | | | 7 596.00 |
EC TOTAL (IV) | 483 624.00 | | | 483 624.00 |
EE Grand total (I to V) | 1 923 543.00 | | | 1 923 543.00 |
EG Accrued income and payables due within one year | 326 780.00 | | | 326 780.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 227 904.00 | | 227 904.00 | 227 904.00 |
FJ Net sales | 227 904.00 | | 227 904.00 | 227 904.00 |
FQ Other income | | | 36.00 | |
FR Total operating income (I) | | | 227 940.00 | |
FW Other purchases and external expenses | | | 7 439.00 | |
FX Taxes, duties, and similar payments | | | 37 057.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 256.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 50 755.00 | |
GG - OPERATING RESULT (I - II) | | | 177 185.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 241 503.00 | |
GP Total financial income (V) | | | 241 503.00 | |
GQ Financial allocations to depreciation and provisions | | | 51 000.00 | |
GR Interest and similar expenses | | | 3 912.00 | |
GU Total financial expenses (VI) | | | 54 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 186 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 363 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 56 853.00 | | | 56 853.00 |
HL TOTAL REVENUE (I + III + V + VII) | 469 443.00 | | | 469 443.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 520.00 | | | 162 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 306 923.00 | | | 306 923.00 |
| |
| 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 | 1 351 996.00 | | | 1 351 996.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 110 000.00 | |
I4 DECREASES Grand Total | | | 1 351 996.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 241 996.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 241 996.00 | | | 241 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 110 000.00 | | | 1 110 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 395.00 | 6 256.00 | | 6 395.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 395.00 | 6 256.00 | | 6 395.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 9 000.00 | 51 000.00 | | 9 000.00 |
7C Grand total | 9 000.00 | 51 000.00 | | 9 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 51 000.00 | | |
| |
| 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 | 1 224.00 | 1 224.00 | | 1 224.00 |
8E Income Taxes | 3 885.00 | 3 885.00 | | 3 885.00 |
UX Other trade receivables | 19 200.00 | | | 19 200.00 |
VB VAT | 102.00 | | | 102.00 |
VC Group and associates | 450 351.00 | | | 450 351.00 |
VH Loans with a maturity of more than one year at origin | 185 894.00 | 29 050.00 | 122 090.00 | 185 894.00 |
VI Group and Associates | 288 909.00 | 288 909.00 | | 288 909.00 |
VK Loans repaid during the year | 28 484.00 | | | 28 484.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 503.00 | | | 6 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 155.00 | 476 155.00 | | 476 155.00 |
VW VAT | 3 711.00 | 3 711.00 | | 3 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 483 624.00 | 326 780.00 | 122 090.00 | 483 624.00 |
