| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 44 000.00 | | 44 000.00 | 44 000.00 |
AP Buildings | 66 841.00 | 24 650.00 | 42 191.00 | 66 841.00 |
BJ TOTAL (I) | 314 672.00 | 24 650.00 | 290 021.00 | 314 672.00 |
BZ Other receivables | 15 689.00 | | 15 689.00 | 15 689.00 |
CF Cash and cash equivalents | 823.00 | | 823.00 | 823.00 |
CJ TOTAL (II) | 16 513.00 | | 16 513.00 | 16 513.00 |
CO Grand total (0 to V) | 331 184.00 | 24 650.00 | 306 534.00 | 331 184.00 |
CU Other investments | 203 831.00 | | 203 831.00 | 203 831.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DE Statutory or contractual reserves | 71 515.00 | 71 515.00 | | 71 515.00 |
DH Retained earnings | -52 122.00 | | | -52 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 760.00 | -52 122.00 | | 6 760.00 |
DK Regulated provisions | 51 414.00 | 24 589.00 | | 51 414.00 |
DL TOTAL (I) | 187 568.00 | 153 982.00 | | 187 568.00 |
DU Loans and Debts from Credit Institutions (3) | 60 082.00 | 36 014.00 | | 60 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 281.00 | 36 281.00 | | 31 281.00 |
DX Trade payables and related accounts | 6 258.00 | 7 438.00 | | 6 258.00 |
DY Tax and social security liabilities | 21 345.00 | 63 773.00 | | 21 345.00 |
EC TOTAL (IV) | 118 967.00 | 143 505.00 | | 118 967.00 |
EE Grand total (I to V) | 306 534.00 | 297 487.00 | | 306 534.00 |
EG Accrued income and payables due within one year | 90 628.00 | 123 690.00 | | 90 628.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 65.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 500.00 | | 70 500.00 | 70 500.00 |
FJ Net sales | 70 500.00 | | 70 500.00 | 70 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 564.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 71 065.00 | |
FW Other purchases and external expenses | | | 7 414.00 | |
FX Taxes, duties, and similar payments | | | 21 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 684.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 33 111.00 | |
GG - OPERATING RESULT (I - II) | | | 37 955.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 3 180.00 | |
GU Total financial expenses (VI) | | | 3 180.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 564.00 | | | 564.00 |
HA Exceptional income from management transactions | 1.00 | 2.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 2.00 | | 1.00 |
HE Exceptional expenses on management operations | | 35 000.00 | | |
HG Exceptional depreciation and provisions | 26 825.00 | 24 589.00 | | 26 825.00 |
HH Total exceptional expenses (VIII) | 26 825.00 | 59 589.00 | | 26 825.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 823.00 | -59 588.00 | | -26 823.00 |
HK Income tax | 1 193.00 | 43 549.00 | | 1 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 069.00 | 94 005.00 | | 71 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 309.00 | 146 127.00 | | 64 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 760.00 | -52 122.00 | | 6 760.00 |
| |
| 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 | 314 672.00 | | | 314 672.00 |
I3 DECREASES Total Financial Fixed Assets | | | 203 831.00 | |
I4 DECREASES Grand Total | | | 314 672.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 110 841.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 841.00 | | | 110 841.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 203 831.00 | | | 203 831.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 966.00 | 4 684.00 | | 19 966.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 966.00 | 4 684.00 | | 19 966.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 589.00 | 26 825.00 | | 24 589.00 |
7C Grand total | 24 589.00 | 26 825.00 | | 24 589.00 |
UJ - Exceptional | | 26 825.00 | | |
| |
| 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 | 6 258.00 | 6 258.00 | | 6 258.00 |
8E Income Taxes | 1 193.00 | 1 193.00 | | 1 193.00 |
VB VAT | 5 423.00 | | | 5 423.00 |
VH Loans with a maturity of more than one year at origin | 60 082.00 | 31 743.00 | 28 339.00 | 60 082.00 |
VI Group and Associates | 31 281.00 | 31 281.00 | | 31 281.00 |
VJ Loans taken out during the year | 45 000.00 | | | 45 000.00 |
VK Loans repaid during the year | 20 959.00 | | | 20 959.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 702.00 | 15 702.00 | | 15 702.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 266.00 | | | 10 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 689.00 | 15 689.00 | | 15 689.00 |
VW VAT | 4 450.00 | 4 450.00 | | 4 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 118 967.00 | 90 628.00 | 28 339.00 | 118 967.00 |
