| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 30 000.00 | | 30 000.00 | 30 000.00 |
AP Buildings | 290 000.00 | 49 519.00 | 240 480.00 | 290 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 111 959.00 | 49 519.00 | 1 062 439.00 | 1 111 959.00 |
BX Customers and related accounts | 1 613.00 | | 1 613.00 | 1 613.00 |
BZ Other receivables | 128 807.00 | | 128 807.00 | 128 807.00 |
CF Cash and cash equivalents | 18 323.00 | | 18 323.00 | 18 323.00 |
CJ TOTAL (II) | 148 743.00 | | 148 743.00 | 148 743.00 |
CO Grand total (0 to V) | 1 260 702.00 | 49 519.00 | 1 211 182.00 | 1 260 702.00 |
CU Other investments | 791 944.00 | | 791 944.00 | 791 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 306 000.00 | | | 306 000.00 |
DD Legal reserve (1) | 20 488.00 | | | 20 488.00 |
DG Other reserves | 389 262.00 | | | 389 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 108 249.00 | | | 108 249.00 |
DK Regulated provisions | 25 944.00 | | | 25 944.00 |
DL TOTAL (I) | 849 943.00 | | | 849 943.00 |
DU Loans and Debts from Credit Institutions (3) | 356 868.00 | | | 356 868.00 |
DX Trade payables and related accounts | 2 400.00 | | | 2 400.00 |
DY Tax and social security liabilities | 1 970.00 | | | 1 970.00 |
EC TOTAL (IV) | 361 239.00 | | | 361 239.00 |
EE Grand total (I to V) | 1 211 182.00 | | | 1 211 182.00 |
EG Accrued income and payables due within one year | 102 128.00 | | | 102 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 264.00 | | 40 264.00 | 40 264.00 |
FJ Net sales | 40 264.00 | | 40 264.00 | 40 264.00 |
FR Total operating income (I) | | | 40 264.00 | |
FW Other purchases and external expenses | | | 2 567.00 | |
FX Taxes, duties, and similar payments | | | 1 402.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 197.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 25 170.00 | |
GG - OPERATING RESULT (I - II) | | | 15 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 1 927.00 | |
GP Total financial income (V) | | | 101 927.00 | |
GR Interest and similar expenses | | | 13 375.00 | |
GU Total financial expenses (VI) | | | 13 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 88 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 603.00 | | | -4 603.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 191.00 | | | 142 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 942.00 | | | 33 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 108 249.00 | | | 108 249.00 |
| |
| 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 | 1 111 959.00 | | | 1 111 959.00 |
I3 DECREASES Total Financial Fixed Assets | | | 791 959.00 | |
I4 DECREASES Grand Total | | | 1 111 959.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 320 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 320 000.00 | | | 320 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 791 959.00 | | | 791 959.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 322.00 | 21 198.00 | | 28 322.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 322.00 | 21 198.00 | | 28 322.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 1 614.00 | 1 614.00 | | 1 614.00 |
VH Loans with a maturity of more than one year at origin | 356 868.00 | 97 758.00 | 160 065.00 | 356 868.00 |
VK Loans repaid during the year | 94 442.00 | | | 94 442.00 |
VP Miscellaneous | 128 807.00 | 128 807.00 | | 128 807.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 971.00 | 1 971.00 | | 1 971.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 421.00 | 130 421.00 | | 130 421.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 361 239.00 | 102 129.00 | 160 065.00 | 361 239.00 |
