| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 33 767.00 | | 33 767.00 | 33 767.00 |
AP Buildings | 365 497.00 | 298 190.00 | 67 306.00 | 365 497.00 |
AT Other tangible assets | 16 540.00 | 11 193.00 | 5 347.00 | 16 540.00 |
BJ TOTAL (I) | 415 804.00 | 309 383.00 | 106 420.00 | 415 804.00 |
BV Advances and down payments on orders | 19 491.00 | | 19 491.00 | 19 491.00 |
BX Customers and related accounts | 6 045.00 | | 6 045.00 | 6 045.00 |
BZ Other receivables | 18 087.00 | | 18 087.00 | 18 087.00 |
CD Marketable securities | 132 438.00 | | 132 438.00 | 132 438.00 |
CF Cash and cash equivalents | 36 942.00 | | 36 942.00 | 36 942.00 |
CJ TOTAL (II) | 213 003.00 | | 213 003.00 | 213 003.00 |
CO Grand total (0 to V) | 628 807.00 | 309 383.00 | 319 424.00 | 628 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 200.00 | 46 200.00 | | 46 200.00 |
DB Share, merger, contribution premiums, etc. | 1 676.00 | 1 676.00 | | 1 676.00 |
DD Legal reserve (1) | 4 620.00 | 4 620.00 | | 4 620.00 |
DG Other reserves | 228 322.00 | 228 322.00 | | 228 322.00 |
DH Retained earnings | 5 762.00 | 3 506.00 | | 5 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 310.00 | 17 256.00 | | 12 310.00 |
DL TOTAL (I) | 298 890.00 | 301 580.00 | | 298 890.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 724.00 | 5 724.00 | | 5 724.00 |
DX Trade payables and related accounts | 6 001.00 | 4 814.00 | | 6 001.00 |
DY Tax and social security liabilities | 8 808.00 | 6 743.00 | | 8 808.00 |
EC TOTAL (IV) | 20 534.00 | 17 282.00 | | 20 534.00 |
EE Grand total (I to V) | 319 424.00 | 318 862.00 | | 319 424.00 |
EG Accrued income and payables due within one year | 20 534.00 | 17 282.00 | | 20 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 935.00 | | 68 935.00 | 68 935.00 |
FJ Net sales | 68 935.00 | | 68 935.00 | 68 935.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 68 936.00 | |
FW Other purchases and external expenses | | | 16 510.00 | |
FX Taxes, duties, and similar payments | | | 938.00 | |
FY Salaries and Wages | | | 21 699.00 | |
FZ Social Security Contributions | | | 4 904.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 561.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 53 628.00 | |
GG - OPERATING RESULT (I - II) | | | 15 308.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 100.00 | 100.00 | | 100.00 |
HD Total exceptional income (VII) | 100.00 | 100.00 | | 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 100.00 | 100.00 | | 100.00 |
HK Income tax | 3 098.00 | 2 733.00 | | 3 098.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 036.00 | 70 746.00 | | 69 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 726.00 | 53 490.00 | | 56 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 310.00 | 17 256.00 | | 12 310.00 |
| |
| 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 | 413 686.00 | | 2 117.00 | 413 686.00 |
I4 DECREASES Grand Total | | | 415 804.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 415 804.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 413 686.00 | | 2 117.00 | 413 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 299 823.00 | 9 561.00 | | 299 823.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 299 823.00 | 9 561.00 | | 299 823.00 |
| |
| 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 | 3 887.00 | 3 887.00 | | 3 887.00 |
8B Suppliers and Related Accounts | 6 001.00 | 6 001.00 | | 6 001.00 |
8C Staff and Related Accounts | 1 477.00 | 1 477.00 | | 1 477.00 |
8D Social Security and Other Social Organizations | 3 346.00 | 3 346.00 | | 3 346.00 |
8E Income Taxes | 1 599.00 | 1 599.00 | | 1 599.00 |
UX Other trade receivables | 6 045.00 | | | 6 045.00 |
VB VAT | 991.00 | | | 991.00 |
VI Group and Associates | 1 927.00 | 1 927.00 | | 1 927.00 |
VQ Other Taxes, Duties, and Similar Debts | 287.00 | 287.00 | | 287.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 096.00 | | | 17 096.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 132.00 | 24 132.00 | | 24 132.00 |
VW VAT | 2 009.00 | 2 009.00 | | 2 009.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 534.00 | 20 534.00 | | 20 534.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
