| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 80 000.00 | | 80 000.00 | 80 000.00 |
AP Buildings | 320 000.00 | 25 434.00 | 294 566.00 | 320 000.00 |
AT Other tangible assets | 4 636.00 | 4 636.00 | | 4 636.00 |
BF Loans | 7 132.00 | | 7 132.00 | 7 132.00 |
BJ TOTAL (I) | 527 165.00 | 30 070.00 | 497 095.00 | 527 165.00 |
BX Customers and related accounts | 2 392.00 | | 2 392.00 | 2 392.00 |
BZ Other receivables | 101 851.00 | | 101 851.00 | 101 851.00 |
CD Marketable securities | 350 000.00 | | 350 000.00 | 350 000.00 |
CF Cash and cash equivalents | 194 940.00 | | 194 940.00 | 194 940.00 |
CH Prepaid expenses | 1 864.00 | | 1 864.00 | 1 864.00 |
CJ TOTAL (II) | 651 048.00 | | 651 048.00 | 651 048.00 |
CO Grand total (0 to V) | 1 178 213.00 | 30 070.00 | 1 148 143.00 | 1 178 213.00 |
CU Other investments | 115 396.00 | | 115 396.00 | 115 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 752 003.00 | 604 590.00 | | 752 003.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 806.00 | 147 413.00 | | 43 806.00 |
DL TOTAL (I) | 850 810.00 | 807 003.00 | | 850 810.00 |
DU Loans and Debts from Credit Institutions (3) | 274 186.00 | 293 207.00 | | 274 186.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 818.00 | 12 223.00 | | 6 818.00 |
DX Trade payables and related accounts | 14 517.00 | 16 588.00 | | 14 517.00 |
DY Tax and social security liabilities | 1 812.00 | 56 090.00 | | 1 812.00 |
EC TOTAL (IV) | 297 333.00 | 378 107.00 | | 297 333.00 |
EE Grand total (I to V) | 1 148 143.00 | 1 185 110.00 | | 1 148 143.00 |
EG Accrued income and payables due within one year | 42 855.00 | | | 42 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 425.00 | | 28 425.00 | 28 425.00 |
FJ Net sales | 28 425.00 | | 28 425.00 | 28 425.00 |
FR Total operating income (I) | | | 28 425.00 | |
FW Other purchases and external expenses | | | 9 785.00 | |
FX Taxes, duties, and similar payments | | | 2 210.00 | |
FZ Social Security Contributions | | | 1 673.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 454.00 | |
GF Total Operating Expenses (II) | | | 25 121.00 | |
GG - OPERATING RESULT (I - II) | | | 3 303.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 543.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 548.00 | |
GP Total financial income (V) | | | 54 090.00 | |
GR Interest and similar expenses | | | 9 619.00 | |
GU Total financial expenses (VI) | | | 9 619.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 685.00 | | |
HB Exceptional income from capital transactions | 480.00 | | | 480.00 |
HD Total exceptional income (VII) | 480.00 | 685.00 | | 480.00 |
HE Exceptional expenses on management operations | 2 841.00 | | | 2 841.00 |
HF Exceptional expenses on capital transactions | 1 123.00 | | | 1 123.00 |
HH Total exceptional expenses (VIII) | 3 964.00 | | | 3 964.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 484.00 | 685.00 | | -3 484.00 |
HK Income tax | 484.00 | 52 988.00 | | 484.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 995.00 | 260 033.00 | | 82 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 189.00 | 112 620.00 | | 39 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 806.00 | 147 413.00 | | 43 806.00 |
| |
| 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 | 531 655.00 | | | 531 655.00 |
I3 DECREASES Total Financial Fixed Assets | | | 122 528.00 | |
I4 DECREASES Grand Total | | | 527 165.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 404 636.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 404 636.00 | | | 404 636.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 127 019.00 | | | 127 019.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 616.00 | 11 454.00 | | 18 616.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 616.00 | 11 454.00 | | 18 616.00 |
| |
| 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 | 6 150.00 | 6 150.00 | | 6 150.00 |
8B Suppliers and Related Accounts | 14 517.00 | 14 517.00 | | 14 517.00 |
8K Other liabilities (including liabilities related to repo transactions) | 668.00 | 668.00 | | 668.00 |
UP Loans | 7 132.00 | | | 7 132.00 |
UX Other trade receivables | 2 392.00 | | | 2 392.00 |
VH Loans with a maturity of more than one year at origin | 274 186.00 | 19 708.00 | 80 626.00 | 274 186.00 |
VK Loans repaid during the year | 19 043.00 | | | 19 043.00 |
VP Miscellaneous | 101 851.00 | | | 101 851.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 812.00 | 1 812.00 | | 1 812.00 |
VS Prepaid expenses | 1 864.00 | | | 1 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 240.00 | 106 108.00 | 7 132.00 | 113 240.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 297 333.00 | 42 855.00 | 80 626.00 | 297 333.00 |
