| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 635 350.00 | 450 699.00 | 184 651.00 | 635 350.00 |
AT Other tangible assets | 12 639.00 | 9 879.00 | 2 761.00 | 12 639.00 |
BB Receivables related to investments | 204 750.00 | | 204 750.00 | 204 750.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 852 754.00 | 460 578.00 | 392 176.00 | 852 754.00 |
BX Customers and related accounts | 37 255.00 | | 37 255.00 | 37 255.00 |
BZ Other receivables | 3 016.00 | | 3 016.00 | 3 016.00 |
CD Marketable securities | 170 142.00 | | 170 142.00 | 170 142.00 |
CF Cash and cash equivalents | 19 489.00 | | 19 489.00 | 19 489.00 |
CH Prepaid expenses | 4 184.00 | | 4 184.00 | 4 184.00 |
CJ TOTAL (II) | 234 086.00 | | 234 086.00 | 234 086.00 |
CO Grand total (0 to V) | 1 086 841.00 | 460 578.00 | 626 263.00 | 1 086 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DB Share, merger, contribution premiums, etc. | 16 679.00 | 16 679.00 | | 16 679.00 |
DD Legal reserve (1) | 25 001.00 | 25 001.00 | | 25 001.00 |
DG Other reserves | 168 836.00 | 208 597.00 | | 168 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 117 757.00 | 160 239.00 | | 117 757.00 |
DL TOTAL (I) | 578 272.00 | 660 515.00 | | 578 272.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 741.00 | 11 959.00 | | 23 741.00 |
DX Trade payables and related accounts | 14 537.00 | 12 036.00 | | 14 537.00 |
DY Tax and social security liabilities | 8 760.00 | 2 315.00 | | 8 760.00 |
EA Other liabilities | 160.00 | | | 160.00 |
EB Prepaid income (2) | 792.00 | 770.00 | | 792.00 |
EC TOTAL (IV) | 47 991.00 | 27 081.00 | | 47 991.00 |
EE Grand total (I to V) | 626 263.00 | 687 596.00 | | 626 263.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 86 870.00 | |
FJ Net sales | | | 86 870.00 | |
FQ Other income | | | 1 363.00 | |
FR Total operating income (I) | | | 88 233.00 | |
FW Other purchases and external expenses | | | 23 146.00 | |
FX Taxes, duties, and similar payments | | | 9 250.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 277.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 49 675.00 | |
GG - OPERATING RESULT (I - II) | | | 38 558.00 | |
GP Total financial income (V) | | | 74 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 968.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 113 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 15 575.00 | | | 15 575.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 575.00 | | | 15 575.00 |
HK Income tax | 11 344.00 | 7 582.00 | | 11 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 776.00 | 215 427.00 | | 178 776.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 019.00 | 55 188.00 | | 61 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 117 757.00 | 160 239.00 | | 117 757.00 |
| |
| 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 | 852 754.00 | | | 852 754.00 |
I3 DECREASES Total Financial Fixed Assets | | | 204 765.00 | |
I4 DECREASES Grand Total | | | 852 754.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 647 989.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 647 989.00 | | | 647 989.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 204 765.00 | | | 204 765.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 443 301.00 | 17 277.00 | 460 578.00 | 443 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 443 301.00 | 17 277.00 | 460 578.00 | 443 301.00 |
| |
| 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 | 4 969.00 | | | 4 969.00 |
8B Suppliers and Related Accounts | 14 537.00 | 14 537.00 | | 14 537.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 932.00 | 18 932.00 | | 18 932.00 |
8L Deferred income | 792.00 | 792.00 | | 792.00 |
UX Other trade receivables | 37 255.00 | 37 255.00 | | 37 255.00 |
VP Miscellaneous | 3 016.00 | 3 016.00 | | 3 016.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 760.00 | 8 760.00 | | 8 760.00 |
VS Prepaid expenses | 4 184.00 | 4 184.00 | | 4 184.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 455.00 | 44 455.00 | | 44 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 991.00 | 43 022.00 | | 47 991.00 |
