| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 866.00 | | 2 866.00 | 2 866.00 |
AP Buildings | 119 840.00 | 96 020.00 | 23 820.00 | 119 840.00 |
AT Other tangible assets | 10 024.00 | 10 024.00 | | 10 024.00 |
BF Loans | 152 134.00 | | 152 134.00 | 152 134.00 |
BJ TOTAL (I) | 300 749.00 | 106 044.00 | 194 705.00 | 300 749.00 |
BZ Other receivables | 26 680.00 | | 26 680.00 | 26 680.00 |
CF Cash and cash equivalents | 24 518.00 | | 24 518.00 | 24 518.00 |
CJ TOTAL (II) | 51 199.00 | | 51 199.00 | 51 199.00 |
CO Grand total (0 to V) | 351 948.00 | 106 044.00 | 245 903.00 | 351 948.00 |
CU Other investments | 15 885.00 | | 15 885.00 | 15 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 763.00 | | | 763.00 |
DH Retained earnings | 31 049.00 | -3 518.00 | | 31 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 091.00 | 35 329.00 | | 36 091.00 |
DK Regulated provisions | 16 466.00 | 15 200.00 | | 16 466.00 |
DL TOTAL (I) | 91 991.00 | 54 634.00 | | 91 991.00 |
DU Loans and Debts from Credit Institutions (3) | 28 391.00 | 58 717.00 | | 28 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 661.00 | 116 661.00 | | 116 661.00 |
DX Trade payables and related accounts | 1 660.00 | 2 380.00 | | 1 660.00 |
EA Other liabilities | 7 200.00 | 5 047.00 | | 7 200.00 |
EC TOTAL (IV) | 153 912.00 | 182 805.00 | | 153 912.00 |
EE Grand total (I to V) | 245 903.00 | 237 439.00 | | 245 903.00 |
EG Accrued income and payables due within one year | 153 912.00 | 154 451.00 | | 153 912.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 974.00 | |
FX Taxes, duties, and similar payments | | | 801.00 | |
FZ Social Security Contributions | | | -9 236.00 | |
GB Operating Expenses - Provisions | | | 1 126.00 | |
GF Total Operating Expenses (II) | | | -5 335.00 | |
GG - OPERATING RESULT (I - II) | | | 5 335.00 | |
GH Attributed profit or transferred loss (III) | | | 16 533.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 750.00 | |
GP Total financial income (V) | | | 24 750.00 | |
GR Interest and similar expenses | | | 947.00 | |
GU Total financial expenses (VI) | | | 947.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 803.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 611.00 | | |
HH Total exceptional expenses (VIII) | 2 219.00 | 1 267.00 | | 2 219.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 219.00 | -656.00 | | -2 219.00 |
HK Income tax | 7 361.00 | 8 754.00 | | 7 361.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 283.00 | 44 461.00 | | 41 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 192.00 | 9 132.00 | | 5 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 091.00 | 35 329.00 | | 36 091.00 |
| |
| 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 | 315 077.00 | | | 315 077.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 14 328.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 14 328.00 | 168 019.00 | |
I4 DECREASES Grand Total | | 14 328.00 | 300 749.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 132 731.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 132 731.00 | | | 132 731.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 182 347.00 | | | 182 347.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 918.00 | 1 126.00 | | 104 918.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 918.00 | 1 126.00 | | 104 918.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 200.00 | 1 267.00 | | 15 200.00 |
7C Grand total | 15 200.00 | 1 267.00 | | 15 200.00 |
UJ - Exceptional | | 1 267.00 | | |
| |
| 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 | 1 660.00 | 1 660.00 | | 1 660.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 200.00 | 7 200.00 | | 7 200.00 |
UP Loans | 152 134.00 | | | 152 134.00 |
VC Group and associates | 16 533.00 | | | 16 533.00 |
VH Loans with a maturity of more than one year at origin | 28 391.00 | 28 391.00 | | 28 391.00 |
VI Group and Associates | 116 661.00 | 116 661.00 | | 116 661.00 |
VK Loans repaid during the year | 30 287.00 | | | 30 287.00 |
VM Income taxes | 10 147.00 | | | 10 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 814.00 | 26 680.00 | 152 134.00 | 178 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 153 912.00 | 153 912.00 | | 153 912.00 |
