| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 787.00 | 3 703.00 | 83.00 | 3 787.00 |
AP Buildings | 83 380.00 | 6 682.00 | 76 698.00 | 83 380.00 |
AT Other tangible assets | 44 312.00 | 43 431.00 | 881.00 | 44 312.00 |
BD Other fixed assets | 15 899.00 | | 15 899.00 | 15 899.00 |
BJ TOTAL (I) | 527 378.00 | 53 816.00 | 473 562.00 | 527 378.00 |
BX Customers and related accounts | 8 271.00 | | 8 271.00 | 8 271.00 |
BZ Other receivables | 2 436.00 | | 2 436.00 | 2 436.00 |
CF Cash and cash equivalents | 14 682.00 | | 14 682.00 | 14 682.00 |
CH Prepaid expenses | 3 605.00 | | 3 605.00 | 3 605.00 |
CJ TOTAL (II) | 28 996.00 | | 28 996.00 | 28 996.00 |
CO Grand total (0 to V) | 556 374.00 | 53 816.00 | 502 558.00 | 556 374.00 |
CU Other investments | 380 000.00 | | 380 000.00 | 380 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 206 313.00 | | | 206 313.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 386.00 | | | 4 386.00 |
DL TOTAL (I) | 430 700.00 | | | 430 700.00 |
DU Loans and Debts from Credit Institutions (3) | 45 778.00 | | | 45 778.00 |
DX Trade payables and related accounts | 14 571.00 | | | 14 571.00 |
DY Tax and social security liabilities | 11 507.00 | | | 11 507.00 |
EC TOTAL (IV) | 71 857.00 | | | 71 857.00 |
EE Grand total (I to V) | 502 558.00 | | | 502 558.00 |
EG Accrued income and payables due within one year | 40 054.00 | | | 40 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 003.00 | | 81 003.00 | 81 003.00 |
FJ Net sales | 81 003.00 | | 81 003.00 | 81 003.00 |
FR Total operating income (I) | | | 81 003.00 | |
FW Other purchases and external expenses | | | 51 610.00 | |
FX Taxes, duties, and similar payments | | | 7 419.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 082.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 66 115.00 | |
GG - OPERATING RESULT (I - II) | | | 14 888.00 | |
GR Interest and similar expenses | | | 373.00 | |
GU Total financial expenses (VI) | | | 373.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 129.00 | | | 10 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 003.00 | | | 81 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 617.00 | | | 76 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 386.00 | | | 4 386.00 |
HQ References: Real Estate Leasing | 41 103.00 | | | 41 103.00 |
| |
| 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 | 528 080.00 | | | 528 080.00 |
I3 DECREASES Total Financial Fixed Assets | | 701.00 | 395 899.00 | |
I4 DECREASES Grand Total | | 701.00 | 527 378.00 | |
IO DECREASES Total including other intangible assets | | | 3 787.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 127 692.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 787.00 | | | 3 787.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 127 692.00 | | | 127 692.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 396 600.00 | | | 396 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 734.00 | 7 082.00 | | 46 734.00 |
PE DEPRECIATION Total including other intangible assets | 3 451.00 | 252.00 | | 3 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 282.00 | 6 830.00 | | 43 282.00 |
| |
| 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 | 14 571.00 | 14 571.00 | | 14 571.00 |
8E Income Taxes | 10 129.00 | 10 129.00 | | 10 129.00 |
UX Other trade receivables | 8 271.00 | | | 8 271.00 |
VB VAT | 2 436.00 | | | 2 436.00 |
VH Loans with a maturity of more than one year at origin | 45 778.00 | 13 974.00 | 31 803.00 | 45 778.00 |
VK Loans repaid during the year | 13 877.00 | | | 13 877.00 |
VS Prepaid expenses | 3 605.00 | | | 3 605.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 313.00 | 14 313.00 | | 14 313.00 |
VW VAT | 1 378.00 | 1 378.00 | | 1 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 857.00 | 40 054.00 | 31 803.00 | 71 857.00 |
