| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 482 784.00 | | 482 784.00 | 482 784.00 |
AP Buildings | 615 440.00 | 292 920.00 | 322 520.00 | 615 440.00 |
AT Other tangible assets | 5 400.00 | 5 400.00 | | 5 400.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 1 682 176.00 | 312 372.00 | 1 369 804.00 | 1 682 176.00 |
BX Customers and related accounts | 264 401.00 | | 264 401.00 | 264 401.00 |
BZ Other receivables | 124 125.00 | | 124 125.00 | 124 125.00 |
CF Cash and cash equivalents | 20 907.00 | | 20 907.00 | 20 907.00 |
CJ TOTAL (II) | 409 433.00 | | 409 433.00 | 409 433.00 |
CO Grand total (0 to V) | 2 091 609.00 | 312 372.00 | 1 779 237.00 | 2 091 609.00 |
CU Other investments | 578 552.00 | 14 052.00 | 564 500.00 | 578 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 000.00 | 360 000.00 | | 360 000.00 |
DB Share, merger, contribution premiums, etc. | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 36 000.00 | 36 000.00 | | 36 000.00 |
DG Other reserves | 500 494.00 | 451 047.00 | | 500 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 216 675.00 | 149 447.00 | | 216 675.00 |
DL TOTAL (I) | 1 155 169.00 | 1 038 494.00 | | 1 155 169.00 |
DU Loans and Debts from Credit Institutions (3) | 262 725.00 | 54 663.00 | | 262 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 004.00 | 210 291.00 | | 139 004.00 |
DX Trade payables and related accounts | 55 543.00 | 53 957.00 | | 55 543.00 |
DY Tax and social security liabilities | 166 796.00 | 125 272.00 | | 166 796.00 |
EC TOTAL (IV) | 624 068.00 | 444 182.00 | | 624 068.00 |
EE Grand total (I to V) | 1 779 237.00 | 1 482 677.00 | | 1 779 237.00 |
EG Accrued income and payables due within one year | 419 550.00 | 412 370.00 | | 419 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 406 014.00 | | 406 014.00 | 406 014.00 |
FJ Net sales | 406 014.00 | | 406 014.00 | 406 014.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 443.00 | |
FQ Other income | | | 3 498.00 | |
FR Total operating income (I) | | | 409 955.00 | |
FW Other purchases and external expenses | | | 40 831.00 | |
FX Taxes, duties, and similar payments | | | 36 151.00 | |
FY Salaries and Wages | | | 144 054.00 | |
FZ Social Security Contributions | | | 52 772.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42 294.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 316 102.00 | |
GG - OPERATING RESULT (I - II) | | | 93 852.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 1 214.00 | |
GP Total financial income (V) | | | 151 214.00 | |
GR Interest and similar expenses | | | 5 280.00 | |
GU Total financial expenses (VI) | | | 5 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 145 934.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 239 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 284.00 | | | 1 284.00 |
HD Total exceptional income (VII) | 1 284.00 | | | 1 284.00 |
HE Exceptional expenses on management operations | | 681.00 | | |
HH Total exceptional expenses (VIII) | | 681.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 284.00 | -681.00 | | 1 284.00 |
HK Income tax | 24 395.00 | 15 281.00 | | 24 395.00 |
HL TOTAL REVENUE (I + III + V + VII) | 562 452.00 | 463 336.00 | | 562 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 345 778.00 | 313 888.00 | | 345 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 216 675.00 | 149 447.00 | | 216 675.00 |
| |
| 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 | 1 455 863.00 | | | 1 455 863.00 |
I3 DECREASES Total Financial Fixed Assets | | | 578 552.00 | |
I4 DECREASES Grand Total | | | 1 682 176.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 103 624.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 877 311.00 | | | 877 311.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 578 552.00 | | | 578 552.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 256 026.00 | 42 294.00 | | 256 026.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 256 026.00 | 42 294.00 | | 256 026.00 |
| |
| 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 | 55 543.00 | 55 543.00 | | 55 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 139 004.00 | 139 004.00 | | 139 004.00 |
UX Other trade receivables | 264 401.00 | | | 264 401.00 |
VH Loans with a maturity of more than one year at origin | 262 725.00 | 58 207.00 | 148 017.00 | 262 725.00 |
VJ Loans taken out during the year | 245 000.00 | | | 245 000.00 |
VK Loans repaid during the year | 37 025.00 | | | 37 025.00 |
VP Miscellaneous | 124 125.00 | | | 124 125.00 |
VQ Other Taxes, Duties, and Similar Debts | 166 796.00 | 166 796.00 | | 166 796.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 388 526.00 | 388 526.00 | | 388 526.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 624 068.00 | 419 550.00 | 148 017.00 | 624 068.00 |
