| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | | |
AN Land | 35 000.00 | | 35 000.00 | 35 000.00 |
AP Buildings | 323 082.00 | 113 133.00 | 209 949.00 | 323 082.00 |
BJ TOTAL (I) | 949 821.00 | 113 133.00 | 836 688.00 | 949 821.00 |
BZ Other receivables | 152 865.00 | | 152 865.00 | 152 865.00 |
CD Marketable securities | 789 706.00 | 158 697.00 | 631 009.00 | 789 706.00 |
CF Cash and cash equivalents | 196 460.00 | | 196 460.00 | 196 460.00 |
CJ TOTAL (II) | 1 139 030.00 | 158 697.00 | 980 333.00 | 1 139 030.00 |
CO Grand total (0 to V) | 2 088 851.00 | 271 830.00 | 1 817 021.00 | 2 088 851.00 |
CU Other investments | 591 739.00 | | 591 739.00 | 591 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 746 000.00 | 746 000.00 | | 746 000.00 |
DD Legal reserve (1) | 74 600.00 | 59 633.00 | | 74 600.00 |
DG Other reserves | 850 796.00 | 583 226.00 | | 850 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 922.00 | 365 738.00 | | 59 922.00 |
DL TOTAL (I) | 1 731 318.00 | 1 754 596.00 | | 1 731 318.00 |
DU Loans and Debts from Credit Institutions (3) | 29 241.00 | 53 244.00 | | 29 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 669.00 | 11 560.00 | | 51 669.00 |
DY Tax and social security liabilities | 4 792.00 | 5 078.00 | | 4 792.00 |
EC TOTAL (IV) | 85 702.00 | 69 882.00 | | 85 702.00 |
EE Grand total (I to V) | 1 817 021.00 | 1 824 478.00 | | 1 817 021.00 |
EG Accrued income and payables due within one year | 81 451.00 | 40 709.00 | | 81 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 409.00 | | 134 409.00 | 134 409.00 |
FJ Net sales | 134 409.00 | | 134 409.00 | 134 409.00 |
FR Total operating income (I) | | | 134 409.00 | |
FW Other purchases and external expenses | | | 8 343.00 | |
FX Taxes, duties, and similar payments | | | 5 927.00 | |
FY Salaries and Wages | | | 124 687.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 310.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 150 268.00 | |
GG - OPERATING RESULT (I - II) | | | -15 859.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 173 000.00 | |
GL Other interest and similar income | | | 39 648.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 923.00 | |
GP Total financial income (V) | | | 213 571.00 | |
GQ Financial allocations to depreciation and provisions | | | 135 978.00 | |
GR Interest and similar expenses | | | 2 208.00 | |
GU Total financial expenses (VI) | | | 138 186.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -395.00 | 2 054.00 | | -395.00 |
HL TOTAL REVENUE (I + III + V + VII) | 347 980.00 | 545 963.00 | | 347 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 058.00 | 180 225.00 | | 288 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 922.00 | 365 738.00 | | 59 922.00 |
| |
| 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 | 949 821.00 | | | 949 821.00 |
I3 DECREASES Total Financial Fixed Assets | | | 591 739.00 | |
I4 DECREASES Grand Total | | | 949 821.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 358 082.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 358 082.00 | | | 358 082.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 591 739.00 | | | 591 739.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 823.00 | 11 310.00 | | 101 823.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 823.00 | 11 310.00 | | 101 823.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 22 719.00 | 135 978.00 | | 22 719.00 |
7B Total provisions for depreciation | 22 719.00 | 135 978.00 | | 22 719.00 |
7C Grand total | 22 719.00 | 135 978.00 | | 22 719.00 |
UG - Financial | | 135 978.00 | | |
| |
| 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 | 8 000.00 | 8 000.00 | | 8 000.00 |
VC Group and associates | 150 026.00 | 150 026.00 | | 150 026.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VH Loans with a maturity of more than one year at origin | 29 173.00 | 24 922.00 | 4 251.00 | 29 173.00 |
VI Group and Associates | 31 769.00 | 31 769.00 | | 31 769.00 |
VK Loans repaid during the year | 23 947.00 | | | 23 947.00 |
VM Income taxes | 2 839.00 | 2 839.00 | | 2 839.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 865.00 | 152 865.00 | | 152 865.00 |
VW VAT | 4 792.00 | 4 792.00 | | 4 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 802.00 | 69 551.00 | 4 251.00 | 73 802.00 |
