| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 29 796.00 | | 29 796.00 | 29 796.00 |
AP Buildings | 268 170.00 | 150 961.00 | 117 208.00 | 268 170.00 |
AT Other tangible assets | 2 942.00 | 2 177.00 | 765.00 | 2 942.00 |
BJ TOTAL (I) | 300 910.00 | 153 139.00 | 147 770.00 | 300 910.00 |
BZ Other receivables | 2 135.00 | | 2 135.00 | 2 135.00 |
CF Cash and cash equivalents | 81 075.00 | | 81 075.00 | 81 075.00 |
CJ TOTAL (II) | 83 211.00 | | 83 211.00 | 83 211.00 |
CO Grand total (0 to V) | 384 121.00 | 153 139.00 | 230 982.00 | 384 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 77 760.00 | | | 77 760.00 |
DD Legal reserve (1) | 7 776.00 | | | 7 776.00 |
DG Other reserves | 83 227.00 | | | 83 227.00 |
DH Retained earnings | 11 396.00 | | | 11 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 773.00 | | | 14 773.00 |
DL TOTAL (I) | 194 933.00 | | | 194 933.00 |
DQ Provisions for Expenses | 5 730.00 | | | 5 730.00 |
DR TOTAL (IV) | 5 730.00 | | | 5 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 919.00 | | | 15 919.00 |
DX Trade payables and related accounts | 2 229.00 | | | 2 229.00 |
DY Tax and social security liabilities | 1 728.00 | | | 1 728.00 |
EA Other liabilities | 10 441.00 | | | 10 441.00 |
EC TOTAL (IV) | 30 318.00 | | | 30 318.00 |
EE Grand total (I to V) | 230 982.00 | | | 230 982.00 |
EG Accrued income and payables due within one year | 30 318.00 | | | 30 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 048.00 | | 35 048.00 | 35 048.00 |
FJ Net sales | 35 048.00 | | 35 048.00 | 35 048.00 |
FR Total operating income (I) | | | 35 048.00 | |
FW Other purchases and external expenses | | | 3 469.00 | |
FX Taxes, duties, and similar payments | | | 508.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 688.00 | |
GF Total Operating Expenses (II) | | | 17 666.00 | |
GG - OPERATING RESULT (I - II) | | | 17 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 2 865.00 | | | 2 865.00 |
HD Total exceptional income (VII) | 2 865.00 | | | 2 865.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 864.00 | | | 2 864.00 |
HK Income tax | 5 473.00 | | | 5 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 913.00 | | | 37 913.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 140.00 | | | 23 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 773.00 | | | 14 773.00 |
| |
| 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 | 300 910.00 | | | 300 910.00 |
I4 DECREASES Grand Total | | | 300 910.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 300 910.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 300 910.00 | | | 300 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 139 450.00 | 13 688.00 | | 139 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 139 450.00 | 13 688.00 | | 139 450.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 8 595.00 | | 2 865.00 | 8 595.00 |
7C Grand total | 8 595.00 | | 2 865.00 | 8 595.00 |
UJ - Exceptional | | | 2 865.00 | |
| |
| 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 | 5 800.00 | 5 800.00 | | 5 800.00 |
8B Suppliers and Related Accounts | 2 229.00 | 2 229.00 | | 2 229.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 441.00 | 10 441.00 | | 10 441.00 |
VB VAT | 2 128.00 | | | 2 128.00 |
VI Group and Associates | 10 118.00 | 10 118.00 | | 10 118.00 |
VM Income taxes | 7.00 | | | 7.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 135.00 | 2 135.00 | | 2 135.00 |
VW VAT | 1 728.00 | 1 728.00 | | 1 728.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 318.00 | 30 318.00 | | 30 318.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 942.00 | | | 1 942.00 |
ST Other accounts | 1 526.00 | | | 1 526.00 |
YW Business tax | 508.00 | | | 508.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 508.00 | | | 508.00 |
YY Amount of VAT collected | 6 998.00 | | | 6 998.00 |
YZ Total deductible VAT on goods and services | 558.00 | | | 558.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 469.00 | | | 3 469.00 |
