| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 876.00 | 4 876.00 | | 4 876.00 |
AN Land | 102 168.00 | 52 790.00 | 49 378.00 | 102 168.00 |
AP Buildings | 556 576.00 | 374 667.00 | 181 908.00 | 556 576.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 128.00 | | 128.00 | 128.00 |
BJ TOTAL (I) | 892 451.00 | 432 333.00 | 460 118.00 | 892 451.00 |
BX Customers and related accounts | 48 124.00 | | 48 124.00 | 48 124.00 |
BZ Other receivables | 65 829.00 | | 65 829.00 | 65 829.00 |
CF Cash and cash equivalents | 63 560.00 | | 63 560.00 | 63 560.00 |
CH Prepaid expenses | 1 799.00 | | 1 799.00 | 1 799.00 |
CJ TOTAL (II) | 179 312.00 | | 179 312.00 | 179 312.00 |
CO Grand total (0 to V) | 1 071 762.00 | 432 333.00 | 639 429.00 | 1 071 762.00 |
CU Other investments | 228 674.00 | | 228 674.00 | 228 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | | | 3 700.00 |
DG Other reserves | 502 342.00 | | | 502 342.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 410.00 | | | 32 410.00 |
DL TOTAL (I) | 575 453.00 | | | 575 453.00 |
DX Trade payables and related accounts | 15 173.00 | | | 15 173.00 |
DY Tax and social security liabilities | 48 804.00 | | | 48 804.00 |
EC TOTAL (IV) | 63 977.00 | | | 63 977.00 |
EE Grand total (I to V) | 639 429.00 | | | 639 429.00 |
EG Accrued income and payables due within one year | 63 977.00 | | | 63 977.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 107.00 | | 209 107.00 | 209 107.00 |
FJ Net sales | 209 107.00 | | 209 107.00 | 209 107.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 215.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 209 324.00 | |
FW Other purchases and external expenses | | | 14 236.00 | |
FX Taxes, duties, and similar payments | | | 8 192.00 | |
FY Salaries and Wages | | | 82 746.00 | |
FZ Social Security Contributions | | | 29 742.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 809.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 161 731.00 | |
GG - OPERATING RESULT (I - II) | | | 47 593.00 | |
GL Other interest and similar income | | | 1 004.00 | |
GP Total financial income (V) | | | 1 004.00 | |
GR Interest and similar expenses | | | 758.00 | |
GU Total financial expenses (VI) | | | 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 215.00 | | | 215.00 |
HK Income tax | 15 429.00 | | | 15 429.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 328.00 | | | 210 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 177 918.00 | | | 177 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 410.00 | | | 32 410.00 |
| |
| 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 | 892 451.00 | | | 892 451.00 |
I3 DECREASES Total Financial Fixed Assets | | | 228 832.00 | |
I4 DECREASES Grand Total | | | 892 451.00 | |
IO DECREASES Total including other intangible assets | | | 4 876.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 658 743.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 876.00 | | | 4 876.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 658 743.00 | | | 658 743.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 832.00 | | | 228 832.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 405 524.00 | 26 809.00 | | 405 524.00 |
PE DEPRECIATION Total including other intangible assets | 4 063.00 | 813.00 | | 4 063.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 401 461.00 | 25 997.00 | | 401 461.00 |
| |
| 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 | 15 173.00 | 15 173.00 | | 15 173.00 |
8C Staff and Related Accounts | 20 712.00 | 20 712.00 | | 20 712.00 |
8D Social Security and Other Social Organizations | 23 513.00 | 23 513.00 | | 23 513.00 |
UT Other financial assets | 128.00 | | | 128.00 |
UX Other trade receivables | 48 124.00 | | | 48 124.00 |
UZ Social Security, other social security organizations | 369.00 | | | 369.00 |
VB VAT | 1 005.00 | | | 1 005.00 |
VC Group and associates | 58 939.00 | | | 58 939.00 |
VK Loans repaid during the year | 25 991.00 | | | 25 991.00 |
VM Income taxes | 4 407.00 | | | 4 407.00 |
VN Other taxes, similar payments | 111.00 | | | 111.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 232.00 | 1 232.00 | | 1 232.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 998.00 | | | 998.00 |
VS Prepaid expenses | 1 799.00 | | | 1 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 879.00 | 115 751.00 | 128.00 | 115 879.00 |
VW VAT | 3 347.00 | 3 347.00 | | 3 347.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 977.00 | 63 977.00 | | 63 977.00 |
