| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 12 941.00 | | 12 941.00 | 12 941.00 |
AP Buildings | 189 667.00 | 93 535.00 | 96 132.00 | 189 667.00 |
BH Other financial assets | 21.00 | | 21.00 | 21.00 |
BJ TOTAL (I) | 202 629.00 | 93 535.00 | 109 094.00 | 202 629.00 |
BX Customers and related accounts | 11 280.00 | | 11 280.00 | 11 280.00 |
BZ Other receivables | 327 002.00 | | 327 002.00 | 327 002.00 |
CF Cash and cash equivalents | 188 715.00 | | 188 715.00 | 188 715.00 |
CJ TOTAL (II) | 526 997.00 | | 526 997.00 | 526 997.00 |
CO Grand total (0 to V) | 729 626.00 | 93 535.00 | 636 090.00 | 729 626.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | | | 3 800.00 |
DG Other reserves | 158 397.00 | | | 158 397.00 |
DH Retained earnings | 160 317.00 | | | 160 317.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 198 074.00 | | | 198 074.00 |
DL TOTAL (I) | 558 588.00 | | | 558 588.00 |
DX Trade payables and related accounts | 192.00 | | | 192.00 |
DY Tax and social security liabilities | 49 954.00 | | | 49 954.00 |
EA Other liabilities | 27 356.00 | | | 27 356.00 |
EC TOTAL (IV) | 77 502.00 | | | 77 502.00 |
EE Grand total (I to V) | 636 090.00 | | | 636 090.00 |
EG Accrued income and payables due within one year | 77 502.00 | | | 77 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 781.00 | | 135 781.00 | 135 781.00 |
FJ Net sales | 135 781.00 | | 135 781.00 | 135 781.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 135 783.00 | |
FW Other purchases and external expenses | | | 5 358.00 | |
FX Taxes, duties, and similar payments | | | 8 319.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 780.00 | |
GF Total Operating Expenses (II) | | | 21 457.00 | |
GG - OPERATING RESULT (I - II) | | | 114 326.00 | |
GL Other interest and similar income | | | 2 279.00 | |
GP Total financial income (V) | | | 2 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 150 779.00 | | | 150 779.00 |
HD Total exceptional income (VII) | 150 779.00 | | | 150 779.00 |
HF Exceptional expenses on capital transactions | 2 000.00 | | | 2 000.00 |
HH Total exceptional expenses (VIII) | 2 000.00 | | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 148 779.00 | | | 148 779.00 |
HK Income tax | 67 310.00 | | | 67 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 841.00 | | | 288 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 767.00 | | | 90 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 198 074.00 | | | 198 074.00 |
| |
| 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 | 202 629.00 | | | 202 629.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21.00 | |
I4 DECREASES Grand Total | | | 202 629.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 202 609.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 202 609.00 | | | 202 609.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21.00 | | | 21.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 756.00 | 7 780.00 | | 85 756.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 756.00 | 7 780.00 | | 85 756.00 |
| |
| 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 | 192.00 | 192.00 | | 192.00 |
8E Income Taxes | 48 074.00 | 48 074.00 | | 48 074.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 356.00 | 27 356.00 | | 27 356.00 |
UT Other financial assets | 21.00 | | | 21.00 |
UX Other trade receivables | 11 280.00 | | | 11 280.00 |
VB VAT | 682.00 | | | 682.00 |
VC Group and associates | 326 320.00 | | | 326 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 338 303.00 | 338 282.00 | 21.00 | 338 303.00 |
VW VAT | 1 880.00 | 1 880.00 | | 1 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 502.00 | 77 502.00 | | 77 502.00 |
