| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 33 344.00 | | 33 344.00 | 33 344.00 |
AP Buildings | 300 100.00 | 57 418.00 | 242 683.00 | 300 100.00 |
AT Other tangible assets | 24 331.00 | 8 052.00 | 16 279.00 | 24 331.00 |
BB Receivables related to investments | 1 100 115.00 | 92 387.00 | 1 007 728.00 | 1 100 115.00 |
BJ TOTAL (I) | 3 861 703.00 | 161 668.00 | 3 700 035.00 | 3 861 703.00 |
BT Goods | 288 591.00 | 86 577.00 | 202 014.00 | 288 591.00 |
BZ Other receivables | 153 312.00 | | 153 312.00 | 153 312.00 |
CF Cash and cash equivalents | 21 218.00 | | 21 218.00 | 21 218.00 |
CH Prepaid expenses | 1 023.00 | | 1 023.00 | 1 023.00 |
CJ TOTAL (II) | 464 144.00 | 86 577.00 | 377 567.00 | 464 144.00 |
CO Grand total (0 to V) | 4 325 847.00 | 248 245.00 | 4 077 601.00 | 4 325 847.00 |
CU Other investments | 2 403 812.00 | 3 811.00 | 2 400 000.00 | 2 403 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 341 000.00 | 1 341 000.00 | | 1 341 000.00 |
DD Legal reserve (1) | 35 629.00 | 34 091.00 | | 35 629.00 |
DG Other reserves | 68 401.00 | 68 401.00 | | 68 401.00 |
DH Retained earnings | 662 470.00 | 633 251.00 | | 662 470.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 059.00 | 30 756.00 | | 34 059.00 |
DL TOTAL (I) | 2 141 559.00 | 2 107 499.00 | | 2 141 559.00 |
DU Loans and Debts from Credit Institutions (3) | 57 143.00 | 103 095.00 | | 57 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 659 615.00 | 1 663 606.00 | | 1 659 615.00 |
DX Trade payables and related accounts | 2 379.00 | 2 294.00 | | 2 379.00 |
DY Tax and social security liabilities | 16 083.00 | 2 818.00 | | 16 083.00 |
EA Other liabilities | 200 823.00 | 210 815.00 | | 200 823.00 |
EC TOTAL (IV) | 1 936 043.00 | 1 982 628.00 | | 1 936 043.00 |
EE Grand total (I to V) | 4 077 601.00 | 4 090 127.00 | | 4 077 601.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 45 020.00 | |
FJ Net sales | | | 45 020.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 45 021.00 | |
FW Other purchases and external expenses | | | 35 279.00 | |
FX Taxes, duties, and similar payments | | | 3 696.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 042.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 963.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 51 981.00 | |
GG - OPERATING RESULT (I - II) | | | -6 960.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 774.00 | |
GL Other interest and similar income | | | 1 591.00 | |
GM Reversals of provisions and transfers of expenses | | | 63 268.00 | |
GP Total financial income (V) | | | 68 634.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 200.00 | |
GR Interest and similar expenses | | | 1 103.00 | |
GU Total financial expenses (VI) | | | 12 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 585.00 | | | 585.00 |
HD Total exceptional income (VII) | 585.00 | | | 585.00 |
HE Exceptional expenses on management operations | 107.00 | 514.00 | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | 514.00 | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 478.00 | -514.00 | | 478.00 |
HK Income tax | 15 789.00 | 960.00 | | 15 789.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 239.00 | 90 326.00 | | 114 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 180.00 | 59 570.00 | | 80 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 059.00 | 30 756.00 | | 34 059.00 |
| |
| 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 | 2 379.00 | 2 379.00 | | 2 379.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 876 521.00 | 1 876 521.00 | | 1 876 521.00 |
UL Receivables related to investments | 1 100 115.00 | | | 1 100 115.00 |
VH Loans with a maturity of more than one year at origin | 57 143.00 | 45 714.00 | 11 429.00 | 57 143.00 |
VK Loans repaid during the year | 45 714.00 | | | 45 714.00 |
VN Other taxes, similar payments | 153 312.00 | | | 153 312.00 |
VS Prepaid expenses | 1 023.00 | | | 1 023.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 254 450.00 | 154 335.00 | 1 100 115.00 | 1 254 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 936 043.00 | 1 924 614.00 | 11 429.00 | 1 936 043.00 |
