| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 176 000.00 | | 176 000.00 | 176 000.00 |
AP Buildings | 365 806.00 | 154 238.00 | 211 568.00 | 365 806.00 |
AT Other tangible assets | 22 614.00 | 14 995.00 | 7 618.00 | 22 614.00 |
BD Other fixed assets | 1 526 154.00 | 436 744.00 | 1 089 410.00 | 1 526 154.00 |
BJ TOTAL (I) | 2 090 574.00 | 605 977.00 | 1 484 596.00 | 2 090 574.00 |
BX Customers and related accounts | 82 140.00 | | 82 140.00 | 82 140.00 |
BZ Other receivables | 9 596.00 | | 9 596.00 | 9 596.00 |
CD Marketable securities | 3 947 392.00 | | 3 947 392.00 | 3 947 392.00 |
CF Cash and cash equivalents | 30 635.00 | | 30 635.00 | 30 635.00 |
CH Prepaid expenses | 973.00 | | 973.00 | 973.00 |
CJ TOTAL (II) | 4 070 736.00 | | 4 070 736.00 | 4 070 736.00 |
CO Grand total (0 to V) | 6 161 310.00 | 605 977.00 | 5 555 333.00 | 6 161 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 380.00 | 37 380.00 | | 37 380.00 |
DD Legal reserve (1) | 3 738.00 | 3 738.00 | | 3 738.00 |
DG Other reserves | 5 110 578.00 | 5 168 701.00 | | 5 110 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -405 242.00 | -28 423.00 | | -405 242.00 |
DL TOTAL (I) | 4 746 454.00 | 5 181 396.00 | | 4 746 454.00 |
DU Loans and Debts from Credit Institutions (3) | 450 000.00 | 312 534.00 | | 450 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 162.00 | 201 538.00 | | 226 162.00 |
DX Trade payables and related accounts | 7 387.00 | 6 696.00 | | 7 387.00 |
DY Tax and social security liabilities | 125 329.00 | 101 384.00 | | 125 329.00 |
EC TOTAL (IV) | 808 879.00 | 622 152.00 | | 808 879.00 |
EE Grand total (I to V) | 5 555 333.00 | 5 803 548.00 | | 5 555 333.00 |
EG Accrued income and payables due within one year | 358 879.00 | 622 152.00 | | 358 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 94 665.00 | | 94 665.00 | 94 665.00 |
FJ Net sales | 94 665.00 | | 94 665.00 | 94 665.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 94 665.00 | |
FW Other purchases and external expenses | | | 19 822.00 | |
FX Taxes, duties, and similar payments | | | 8 072.00 | |
FY Salaries and Wages | | | 66 000.00 | |
FZ Social Security Contributions | | | 25 794.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 250.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 134 948.00 | |
GG - OPERATING RESULT (I - II) | | | -40 283.00 | |
GL Other interest and similar income | | | 80 459.00 | |
GM Reversals of provisions and transfers of expenses | | | 50 123.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 130 581.00 | |
GQ Financial allocations to depreciation and provisions | | | 436 744.00 | |
GR Interest and similar expenses | | | 4 791.00 | |
GS Negative differences of foreign exchange | | | 3 072.00 | |
GT Net expenses on sales of marketable securities | | | 50 123.00 | |
GU Total financial expenses (VI) | | | 494 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -364 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -404 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 12 082.00 | | |
HD Total exceptional income (VII) | | 12 082.00 | | |
HE Exceptional expenses on management operations | | 11 784.00 | | |
HH Total exceptional expenses (VIII) | | 11 784.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 298.00 | | |
HK Income tax | 811.00 | | | 811.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 247.00 | 167 783.00 | | 225 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 630 489.00 | 196 206.00 | | 630 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -405 242.00 | -28 423.00 | | -405 242.00 |
| |
| 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 | 1 932 419.00 | | 508 164.00 | 1 932 419.00 |
I3 DECREASES Total Financial Fixed Assets | 350 010.00 | | 1 526 154.00 | 350 010.00 |
I4 DECREASES Grand Total | 350 010.00 | | 2 090 574.00 | 350 010.00 |
IY DECREASES Total Tangible Fixed Assets | | | 564 420.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 563 020.00 | | 1 400.00 | 563 020.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 369 400.00 | | 506 764.00 | 1 369 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 153 984.00 | 15 250.00 | | 153 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 153 984.00 | 15 250.00 | | 153 984.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | | 4 367 440.00 | | |
6X Other provisions for depreciation | 50 123.00 | | 50 123.00 | 50 123.00 |
7B Total provisions for depreciation | 50 123.00 | 436 744.00 | 50 123.00 | 50 123.00 |
7C Grand total | 50 123.00 | 436 744.00 | 50 123.00 | 50 123.00 |
UG - Financial | | 436 744.00 | 50 123.00 | |
| |
| 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 | 220.00 | 220.00 | | 220.00 |
8B Suppliers and Related Accounts | 7 387.00 | 7 387.00 | | 7 387.00 |
8C Staff and Related Accounts | 95 834.00 | 95 834.00 | | 95 834.00 |
8D Social Security and Other Social Organizations | 9 982.00 | 9 982.00 | | 9 982.00 |
UX Other trade receivables | 82 140.00 | | | 82 140.00 |
VB VAT | 741.00 | | | 741.00 |
VH Loans with a maturity of more than one year at origin | 450 000.00 | | 450 000.00 | 450 000.00 |
VI Group and Associates | 225 942.00 | 225 942.00 | | 225 942.00 |
VJ Loans taken out during the year | 140 000.00 | | | 140 000.00 |
VK Loans repaid during the year | 2 534.00 | | | 2 534.00 |
VM Income taxes | 8 855.00 | | | 8 855.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 540.00 | 5 540.00 | | 5 540.00 |
VS Prepaid expenses | 973.00 | | | 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 709.00 | 92 709.00 | | 92 709.00 |
VW VAT | 13 974.00 | 13 974.00 | | 13 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 808 879.00 | 358 879.00 | 450 000.00 | 808 879.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 6 582.00 | 1 912.00 | | 6 582.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 103.00 | 3 643.00 | | 5 103.00 |
ST Other accounts | 14 372.00 | 17 860.00 | | 14 372.00 |
XQ Rental, rental and co-ownership charges | 347.00 | 354.00 | | 347.00 |
YW Business tax | 1 490.00 | 1 376.00 | | 1 490.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 072.00 | 3 288.00 | | 8 072.00 |
YY Amount of VAT collected | 18 933.00 | 13 672.00 | | 18 933.00 |
YZ Total deductible VAT on goods and services | 1 877.00 | 1 958.00 | | 1 877.00 |
ZE Dividends | 29 700.00 | | | 29 700.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 822.00 | 21 856.00 | | 19 822.00 |
