| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 475.00 | 176.00 | 299.00 | 475.00 |
AN Land | 305.00 | | 305.00 | 305.00 |
AP Buildings | 261 442.00 | 204 997.00 | 56 445.00 | 261 442.00 |
AT Other tangible assets | 3 242.00 | 2 964.00 | 278.00 | 3 242.00 |
BD Other fixed assets | 2 058.00 | 2 058.00 | | 2 058.00 |
BJ TOTAL (I) | 267 522.00 | 210 195.00 | 57 327.00 | 267 522.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 371.00 | | 1 371.00 | 1 371.00 |
CF Cash and cash equivalents | 390 291.00 | | 390 291.00 | 390 291.00 |
CH Prepaid expenses | 1 243.00 | | 1 243.00 | 1 243.00 |
CJ TOTAL (II) | 392 905.00 | | 392 905.00 | 392 905.00 |
CO Grand total (0 to V) | 660 427.00 | 210 195.00 | 450 231.00 | 660 427.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 216.00 | 27 216.00 | | 27 216.00 |
DD Legal reserve (1) | 2 722.00 | 2 722.00 | | 2 722.00 |
DG Other reserves | 146 084.00 | 158 480.00 | | 146 084.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 949.00 | 60 504.00 | | 63 949.00 |
DL TOTAL (I) | 239 971.00 | 248 921.00 | | 239 971.00 |
DQ Provisions for Expenses | 200 000.00 | 150 000.00 | | 200 000.00 |
DR TOTAL (IV) | 200 000.00 | 150 000.00 | | 200 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 948.00 | 948.00 | | 948.00 |
DX Trade payables and related accounts | 4 878.00 | 1 860.00 | | 4 878.00 |
DY Tax and social security liabilities | 4 427.00 | 3 477.00 | | 4 427.00 |
EA Other liabilities | 8.00 | | | 8.00 |
EC TOTAL (IV) | 10 261.00 | 6 285.00 | | 10 261.00 |
EE Grand total (I to V) | 450 231.00 | 405 205.00 | | 450 231.00 |
EG Accrued income and payables due within one year | 10 261.00 | 6 285.00 | | 10 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 165 817.00 | | 165 817.00 | 165 817.00 |
FJ Net sales | 165 817.00 | | 165 817.00 | 165 817.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 146.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 169 964.00 | |
FW Other purchases and external expenses | | | 16 003.00 | |
FX Taxes, duties, and similar payments | | | 7 116.00 | |
FY Salaries and Wages | | | 5 751.00 | |
FZ Social Security Contributions | | | 2 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 350.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 50 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 90 801.00 | |
GG - OPERATING RESULT (I - II) | | | 79 163.00 | |
GK Income from other securities and fixed asset receivables | | | 6 240.00 | |
GP Total financial income (V) | | | 6 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 146.00 | 3 484.00 | | 4 146.00 |
HK Income tax | 21 454.00 | 19 740.00 | | 21 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 204.00 | 167 808.00 | | 176 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 255.00 | 107 304.00 | | 112 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 949.00 | 60 504.00 | | 63 949.00 |
| |
| 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 | 267 522.00 | | | 267 522.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 058.00 | |
I4 DECREASES Grand Total | | | 267 522.00 | |
IO DECREASES Total including other intangible assets | | | 475.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 264 989.00 | |
KD ACQUISITIONS Total including other intangible assets | 475.00 | | | 475.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 264 989.00 | | | 264 989.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 058.00 | | | 2 058.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 198 781.00 | 9 350.00 | | 198 781.00 |
PE DEPRECIATION Total including other intangible assets | 127.00 | 48.00 | | 127.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 198 654.00 | 9 303.00 | | 198 654.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 20 580.00 | | | 20 580.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 150 000.00 | 50 000.00 | | 150 000.00 |
7B Total provisions for depreciation | 2 058.00 | | | 2 058.00 |
7C Grand total | 152 058.00 | 50 000.00 | | 152 058.00 |
UE of which provisions and reversals: - Operating | | 50 000.00 | | |
| |
| 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 | 850.00 | 850.00 | | 850.00 |
8B Suppliers and Related Accounts | 4 878.00 | 4 878.00 | | 4 878.00 |
8C Staff and Related Accounts | 576.00 | 576.00 | | 576.00 |
8D Social Security and Other Social Organizations | 1 754.00 | 1 754.00 | | 1 754.00 |
8E Income Taxes | 1 869.00 | 1 869.00 | | 1 869.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8.00 | 8.00 | | 8.00 |
VB VAT | 1 371.00 | | | 1 371.00 |
VI Group and Associates | 98.00 | 98.00 | | 98.00 |
VQ Other Taxes, Duties, and Similar Debts | 228.00 | 228.00 | | 228.00 |
VS Prepaid expenses | 1 243.00 | | | 1 243.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 614.00 | 2 614.00 | | 2 614.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 261.00 | 10 261.00 | | 10 261.00 |
