| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 927 780.00 | | 4 927 780.00 | 4 927 780.00 |
BH Other financial assets | 208.00 | | 208.00 | 208.00 |
BJ TOTAL (I) | 4 927 988.00 | | 4 927 988.00 | 4 927 988.00 |
BX Customers and related accounts | 226 701.00 | | 226 701.00 | 226 701.00 |
BZ Other receivables | 94 214.00 | | 94 214.00 | 94 214.00 |
CD Marketable securities | 12 025 226.00 | 227 383.00 | 11 797 843.00 | 12 025 226.00 |
CF Cash and cash equivalents | 4 200 872.00 | | 4 200 872.00 | 4 200 872.00 |
CH Prepaid expenses | 462.00 | | 462.00 | 462.00 |
CJ TOTAL (II) | 16 547 474.00 | 227 383.00 | 16 320 091.00 | 16 547 474.00 |
CO Grand total (0 to V) | 21 475 462.00 | 227 383.00 | 21 248 078.00 | 21 475 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 094 900.00 | 10 094 900.00 | | 10 094 900.00 |
DD Legal reserve (1) | 1 520 265.00 | 1 520 265.00 | | 1 520 265.00 |
DH Retained earnings | 5 950 490.00 | 5 327 524.00 | | 5 950 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 410 854.00 | 1 208 471.00 | | 2 410 854.00 |
DL TOTAL (I) | 19 976 509.00 | 18 151 160.00 | | 19 976 509.00 |
DQ Provisions for Expenses | 231 984.00 | 231 984.00 | | 231 984.00 |
DR TOTAL (IV) | 231 984.00 | 231 984.00 | | 231 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 405 346.00 | 397 698.00 | | 405 346.00 |
DX Trade payables and related accounts | 16 002.00 | 17 052.00 | | 16 002.00 |
DY Tax and social security liabilities | 618 029.00 | 177 252.00 | | 618 029.00 |
EA Other liabilities | 209.00 | 209.00 | | 209.00 |
EC TOTAL (IV) | 1 039 585.00 | 592 211.00 | | 1 039 585.00 |
EE Grand total (I to V) | 21 248 078.00 | 18 975 354.00 | | 21 248 078.00 |
EG Accrued income and payables due within one year | 1 039 585.00 | 592 211.00 | | 1 039 585.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 927 120.00 | | 927 120.00 | 927 120.00 |
FJ Net sales | 927 120.00 | | 927 120.00 | 927 120.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 927 125.00 | |
FW Other purchases and external expenses | | | 100 582.00 | |
FX Taxes, duties, and similar payments | | | 167 367.00 | |
FY Salaries and Wages | | | 125 179.00 | |
FZ Social Security Contributions | | | 47 417.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 440 545.00 | |
GG - OPERATING RESULT (I - II) | | | 486 580.00 | |
GL Other interest and similar income | | | 285 462.00 | |
GM Reversals of provisions and transfers of expenses | | | 98 780.00 | |
GN Positive exchange differences | | | | |
GO Net income from sales of marketable securities | | | 156 344.00 | |
GP Total financial income (V) | | | 540 586.00 | |
GQ Financial allocations to depreciation and provisions | | | 227 383.00 | |
GR Interest and similar expenses | | | 264.00 | |
GS Negative differences of foreign exchange | | | 16 985.00 | |
GT Net expenses on sales of marketable securities | | | 82 898.00 | |
GU Total financial expenses (VI) | | | 327 531.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 213 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 699 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 000.00 | | | 1 000.00 |
HB Exceptional income from capital transactions | 4 200 000.00 | 2 065 972.00 | | 4 200 000.00 |
HD Total exceptional income (VII) | 4 201 000.00 | 2 065 972.00 | | 4 201 000.00 |
HF Exceptional expenses on capital transactions | 1 123 695.00 | 555 366.00 | | 1 123 695.00 |
HH Total exceptional expenses (VIII) | 1 123 695.00 | 555 366.00 | | 1 123 695.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 077 305.00 | 1 510 606.00 | | 3 077 305.00 |
HK Income tax | 1 366 086.00 | 771 080.00 | | 1 366 086.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 668 711.00 | 3 192 009.00 | | 5 668 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 257 857.00 | 1 983 538.00 | | 3 257 857.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 410 854.00 | 1 208 471.00 | | 2 410 854.00 |
| |
| 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 | 6 048 084.00 | | 4 927 988.00 | 6 048 084.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 047 876.00 | | 4 927 780.00 | 6 047 876.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 208.00 | | 208.00 | 208.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 231 984.00 | | | 231 984.00 |
7B Total provisions for depreciation | 231 984.00 | | | 231 984.00 |
7C Grand total | 231 984.00 | | | 231 984.00 |
| |
| 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 | 405 346.00 | 405 346.00 | | 405 346.00 |
8B Suppliers and Related Accounts | 16 002.00 | 16 002.00 | | 16 002.00 |
8K Other liabilities (including liabilities related to repo transactions) | 209.00 | 209.00 | | 209.00 |
UT Other financial assets | 208.00 | | | 208.00 |
UX Other trade receivables | 226 701.00 | | | 226 701.00 |
VP Miscellaneous | 94 214.00 | | | 94 214.00 |
VQ Other Taxes, Duties, and Similar Debts | 618 029.00 | 618 029.00 | | 618 029.00 |
VS Prepaid expenses | 462.00 | | | 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 321 584.00 | 321 377.00 | 208.00 | 321 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 039 585.00 | 1 039 585.00 | | 1 039 585.00 |
