| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 15 952.00 | | 15 952.00 | 15 952.00 |
AP Buildings | 251 684.00 | 61 975.00 | 189 709.00 | 251 684.00 |
AT Other tangible assets | 30 034.00 | 5 710.00 | 24 325.00 | 30 034.00 |
BD Other fixed assets | 155.00 | | 155.00 | 155.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 1 139 845.00 | 67 685.00 | 1 072 161.00 | 1 139 845.00 |
BZ Other receivables | 29 336.00 | | 29 336.00 | 29 336.00 |
CF Cash and cash equivalents | 115 058.00 | | 115 058.00 | 115 058.00 |
CH Prepaid expenses | 441.00 | | 441.00 | 441.00 |
CJ TOTAL (II) | 144 836.00 | | 144 836.00 | 144 836.00 |
CO Grand total (0 to V) | 1 284 681.00 | 67 685.00 | 1 216 997.00 | 1 284 681.00 |
CU Other investments | 842 000.00 | | 842 000.00 | 842 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 500.00 | 32 500.00 | | 32 500.00 |
DB Share, merger, contribution premiums, etc. | 395 500.00 | 395 500.00 | | 395 500.00 |
DD Legal reserve (1) | 3 250.00 | 3 250.00 | | 3 250.00 |
DG Other reserves | 355 685.00 | 69 848.00 | | 355 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 533.00 | 285 837.00 | | 76 533.00 |
DL TOTAL (I) | 863 468.00 | 786 935.00 | | 863 468.00 |
DU Loans and Debts from Credit Institutions (3) | 151 444.00 | 208 237.00 | | 151 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192 360.00 | 213 204.00 | | 192 360.00 |
DX Trade payables and related accounts | 3 999.00 | 2 391.00 | | 3 999.00 |
DY Tax and social security liabilities | 4 349.00 | 1 073.00 | | 4 349.00 |
EA Other liabilities | 1 376.00 | 620.00 | | 1 376.00 |
EC TOTAL (IV) | 353 529.00 | 425 525.00 | | 353 529.00 |
EE Grand total (I to V) | 1 216 997.00 | 1 212 460.00 | | 1 216 997.00 |
EG Accrued income and payables due within one year | 232 659.00 | 247 154.00 | | 232 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 150.00 | | 59 150.00 | 59 150.00 |
FJ Net sales | 59 150.00 | | 59 150.00 | 59 150.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 289.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 60 438.00 | |
FW Other purchases and external expenses | | | 18 810.00 | |
FX Taxes, duties, and similar payments | | | 2 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 117.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 36 136.00 | |
GG - OPERATING RESULT (I - II) | | | 24 303.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58 613.00 | |
GL Other interest and similar income | | | 1 665.00 | |
GP Total financial income (V) | | | 60 278.00 | |
GR Interest and similar expenses | | | 3 699.00 | |
GU Total financial expenses (VI) | | | 3 699.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 56 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 289.00 | 226.00 | | 1 289.00 |
HK Income tax | 4 349.00 | 764.00 | | 4 349.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 716.00 | 353 774.00 | | 120 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 183.00 | 67 937.00 | | 44 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 533.00 | 285 837.00 | | 76 533.00 |
| |
| 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 | 1 116 064.00 | | 23 781.00 | 1 116 064.00 |
I3 DECREASES Total Financial Fixed Assets | | | 842 175.00 | |
I4 DECREASES Grand Total | | | 1 139 845.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 297 670.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 273 889.00 | | 23 781.00 | 273 889.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 842 175.00 | | | 842 175.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 567.00 | 15 117.00 | | 52 567.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 567.00 | 15 117.00 | | 52 567.00 |
| |
| 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 | 4 573.00 | 4 573.00 | | 4 573.00 |
8B Suppliers and Related Accounts | 3 999.00 | 3 999.00 | | 3 999.00 |
8E Income Taxes | 4 349.00 | 4 349.00 | | 4 349.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 376.00 | 1 376.00 | | 1 376.00 |
UT Other financial assets | 20.00 | | | 20.00 |
VB VAT | 1 943.00 | | | 1 943.00 |
VC Group and associates | 24 866.00 | | | 24 866.00 |
VH Loans with a maturity of more than one year at origin | 151 444.00 | 30 574.00 | 114 054.00 | 151 444.00 |
VI Group and Associates | 187 786.00 | 187 786.00 | | 187 786.00 |
VJ Loans taken out during the year | 16 000.00 | | | 16 000.00 |
VK Loans repaid during the year | 72 749.00 | | | 72 749.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 525.00 | | | 2 525.00 |
VS Prepaid expenses | 441.00 | | | 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 797.00 | 29 777.00 | 20.00 | 29 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 529.00 | 232 659.00 | 114 054.00 | 353 529.00 |
