| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 35 000.00 | | 35 000.00 | 35 000.00 |
AP Buildings | 2 026 090.00 | 715 278.00 | 1 310 812.00 | 2 026 090.00 |
AT Other tangible assets | 8 320.00 | 211.00 | 8 109.00 | 8 320.00 |
BJ TOTAL (I) | 2 589 410.00 | 715 489.00 | 1 873 921.00 | 2 589 410.00 |
BX Customers and related accounts | 19 582.00 | | 19 582.00 | 19 582.00 |
BZ Other receivables | 60 549.00 | | 60 549.00 | 60 549.00 |
CF Cash and cash equivalents | 65 087.00 | | 65 087.00 | 65 087.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 145 219.00 | | 145 219.00 | 145 219.00 |
CO Grand total (0 to V) | 2 734 629.00 | 715 489.00 | 2 019 140.00 | 2 734 629.00 |
CU Other investments | 520 000.00 | | 520 000.00 | 520 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 481 000.00 | 481 000.00 | | 481 000.00 |
DD Legal reserve (1) | 11 592.00 | 10 778.00 | | 11 592.00 |
DG Other reserves | 49 891.00 | 34 440.00 | | 49 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 505.00 | 16 264.00 | | 29 505.00 |
DL TOTAL (I) | 571 988.00 | 542 483.00 | | 571 988.00 |
DU Loans and Debts from Credit Institutions (3) | 1 199 401.00 | 1 342 917.00 | | 1 199 401.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 255.00 | 173 584.00 | | 181 255.00 |
DX Trade payables and related accounts | 14 856.00 | 1 771.00 | | 14 856.00 |
DY Tax and social security liabilities | 18 580.00 | 17 302.00 | | 18 580.00 |
EA Other liabilities | 30 000.00 | | | 30 000.00 |
EB Prepaid income (2) | 3 060.00 | 3 033.00 | | 3 060.00 |
EC TOTAL (IV) | 1 447 152.00 | 1 538 608.00 | | 1 447 152.00 |
EE Grand total (I to V) | 2 019 140.00 | 2 081 091.00 | | 2 019 140.00 |
EG Accrued income and payables due within one year | 421 934.00 | 348 313.00 | | 421 934.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 226 895.00 | | 226 895.00 | 226 895.00 |
FJ Net sales | 226 895.00 | | 226 895.00 | 226 895.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 34.00 | |
FR Total operating income (I) | | | 226 929.00 | |
FW Other purchases and external expenses | | | 8 458.00 | |
FX Taxes, duties, and similar payments | | | 29 640.00 | |
FZ Social Security Contributions | | | 792.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 101 516.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 140 410.00 | |
GG - OPERATING RESULT (I - II) | | | 86 518.00 | |
GR Interest and similar expenses | | | 34 562.00 | |
GU Total financial expenses (VI) | | | 34 562.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 562.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11 068.00 | | | 11 068.00 |
HH Total exceptional expenses (VIII) | 11 068.00 | | | 11 068.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 068.00 | | | -11 068.00 |
HK Income tax | 11 383.00 | 8 132.00 | | 11 383.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 929.00 | 213 611.00 | | 226 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 424.00 | 197 347.00 | | 197 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 505.00 | 16 264.00 | | 29 505.00 |
| |
| 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 | 2 561 090.00 | | 28 320.00 | 2 561 090.00 |
I3 DECREASES Total Financial Fixed Assets | | | 520 000.00 | |
I4 DECREASES Grand Total | | | 2 589 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 069 410.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 061 090.00 | | 8 320.00 | 2 061 090.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 000.00 | | 20 000.00 | 500 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 613 973.00 | 101 516.00 | | 613 973.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 613 973.00 | 101 516.00 | | 613 973.00 |
| |
| 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 | 32 500.00 | 32 500.00 | | 32 500.00 |
8B Suppliers and Related Accounts | 14 856.00 | 14 856.00 | | 14 856.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
8L Deferred income | 3 060.00 | 3 060.00 | | 3 060.00 |
UX Other trade receivables | 19 582.00 | 19 582.00 | | 19 582.00 |
VB VAT | 4 215.00 | 4 215.00 | | 4 215.00 |
VC Group and associates | 1 045.00 | 1 045.00 | | 1 045.00 |
VG Loans with a maturity of up to one year at origin | 1 165.00 | 1 165.00 | | 1 165.00 |
VH Loans with a maturity of more than one year at origin | 1 198 237.00 | 173 018.00 | 717 943.00 | 1 198 237.00 |
VI Group and Associates | 148 755.00 | 148 755.00 | | 148 755.00 |
VJ Loans taken out during the year | 231 000.00 | | | 231 000.00 |
VK Loans repaid during the year | 373 847.00 | | | 373 847.00 |
VM Income taxes | 55 290.00 | 55 290.00 | | 55 290.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 849.00 | 14 849.00 | | 14 849.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 132.00 | 80 132.00 | | 80 132.00 |
VW VAT | 3 731.00 | 3 731.00 | | 3 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 447 152.00 | 421 934.00 | 717 943.00 | 1 447 152.00 |
