| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 15 900.00 | | 15 900.00 | 15 900.00 |
AP Buildings | 157 147.00 | 56 994.00 | 100 153.00 | 157 147.00 |
BJ TOTAL (I) | 628 305.00 | 56 994.00 | 571 312.00 | 628 305.00 |
BZ Other receivables | 76 556.00 | | 76 556.00 | 76 556.00 |
CF Cash and cash equivalents | 11 034.00 | | 11 034.00 | 11 034.00 |
CH Prepaid expenses | 193.00 | | 193.00 | 193.00 |
CJ TOTAL (II) | 87 783.00 | | 87 783.00 | 87 783.00 |
CO Grand total (0 to V) | 716 088.00 | 56 994.00 | 659 095.00 | 716 088.00 |
CU Other investments | 455 259.00 | | 455 259.00 | 455 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DF Regulated reserves (1) | 217 755.00 | 217 755.00 | | 217 755.00 |
DG Other reserves | 7 562.00 | 61 441.00 | | 7 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 707.00 | 5 496.00 | | 37 707.00 |
DL TOTAL (I) | 271 824.00 | 293 492.00 | | 271 824.00 |
DU Loans and Debts from Credit Institutions (3) | 20 627.00 | 37 739.00 | | 20 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 328 248.00 | 252 135.00 | | 328 248.00 |
DX Trade payables and related accounts | 2 631.00 | 2 449.00 | | 2 631.00 |
DY Tax and social security liabilities | 35 765.00 | 40 223.00 | | 35 765.00 |
EC TOTAL (IV) | 387 271.00 | 332 546.00 | | 387 271.00 |
EE Grand total (I to V) | 659 095.00 | 626 038.00 | | 659 095.00 |
EG Accrued income and payables due within one year | 385 035.00 | 313 325.00 | | 385 035.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 372.00 | 56.00 | | 1 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 111 400.00 | |
FJ Net sales | | | 111 400.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 111 401.00 | |
FW Other purchases and external expenses | | | 7 562.00 | |
FX Taxes, duties, and similar payments | | | 2 470.00 | |
FY Salaries and Wages | | | 86 418.00 | |
FZ Social Security Contributions | | | 38 836.00 | |
GB Operating Expenses - Provisions | | | 6 315.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 141 605.00 | |
GG - OPERATING RESULT (I - II) | | | -30 204.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 138.00 | |
GP Total financial income (V) | | | 59 138.00 | |
GR Interest and similar expenses | | | 5 785.00 | |
GU Total financial expenses (VI) | | | 5 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 128.00 | | | 128.00 |
HH Total exceptional expenses (VIII) | 128.00 | | | 128.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -128.00 | | | -128.00 |
HK Income tax | -14 687.00 | -20 908.00 | | -14 687.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 539.00 | 145 353.00 | | 170 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 832.00 | 139 857.00 | | 132 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 707.00 | 5 496.00 | | 37 707.00 |
| |
| 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 | 627 773.00 | | | 627 773.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 259.00 | |
I4 DECREASES Grand Total | | | 628 305.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 173 047.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 172 515.00 | | | 172 515.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 259.00 | | | 455 259.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 679.00 | 6 315.00 | | 50 679.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 679.00 | 6 315.00 | | 50 679.00 |
