| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 24 500.00 | | 24 500.00 | 24 500.00 |
AP Buildings | 108 652.00 | 51 271.00 | 57 381.00 | 108 652.00 |
AT Other tangible assets | 8 364.00 | 7 135.00 | 1 229.00 | 8 364.00 |
BJ TOTAL (I) | 142 016.00 | 58 406.00 | 83 610.00 | 142 016.00 |
BX Customers and related accounts | 28 400.00 | | 28 400.00 | 28 400.00 |
BZ Other receivables | 222 506.00 | | 222 506.00 | 222 506.00 |
CD Marketable securities | 32 504.00 | 2 426.00 | 30 079.00 | 32 504.00 |
CF Cash and cash equivalents | 61 654.00 | | 61 654.00 | 61 654.00 |
CH Prepaid expenses | 2 728.00 | | 2 728.00 | 2 728.00 |
CJ TOTAL (II) | 347 792.00 | 2 426.00 | 345 366.00 | 347 792.00 |
CO Grand total (0 to V) | 489 808.00 | 60 832.00 | 428 976.00 | 489 808.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 322 316.00 | 303 790.00 | | 322 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 778.00 | 18 526.00 | | 16 778.00 |
DL TOTAL (I) | 347 479.00 | 330 701.00 | | 347 479.00 |
DT Other Bond Issues | | 9.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 9 365.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 55 105.00 | 38 218.00 | | 55 105.00 |
DX Trade payables and related accounts | 7 629.00 | 4 822.00 | | 7 629.00 |
DY Tax and social security liabilities | 18 379.00 | 8 864.00 | | 18 379.00 |
EA Other liabilities | 384.00 | | | 384.00 |
EC TOTAL (IV) | 81 496.00 | 61 278.00 | | 81 496.00 |
EE Grand total (I to V) | 428 976.00 | 391 979.00 | | 428 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 196 660.00 | 12 000.00 | 208 660.00 | 196 660.00 |
FJ Net sales | 196 660.00 | 12 000.00 | 208 660.00 | 196 660.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 208 679.00 | |
FW Other purchases and external expenses | | | 44 609.00 | |
FX Taxes, duties, and similar payments | | | 1 388.00 | |
FY Salaries and Wages | | | 80 000.00 | |
FZ Social Security Contributions | | | 58 794.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 996.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 188 787.00 | |
GG - OPERATING RESULT (I - II) | | | 19 893.00 | |
GK Income from other securities and fixed asset receivables | | | 94.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 152.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 2 246.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | -61.00 | |
GU Total financial expenses (VI) | | | -61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | 92.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 92.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | -92.00 | | -35.00 |
HK Income tax | 5 387.00 | 5 705.00 | | 5 387.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 925.00 | 181 353.00 | | 210 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 147.00 | 162 827.00 | | 194 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 778.00 | 18 526.00 | | 16 778.00 |
| |
| 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 | 142 016.00 | | | 142 016.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 142 016.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 141 516.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 141 516.00 | | | 141 516.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 410.00 | 3 996.00 | | 54 410.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 410.00 | 3 996.00 | | 54 410.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 527.00 | | 3 527.00 | 3 527.00 |
6X Other provisions for depreciation | 4 578.00 | | 2 152.00 | 4 578.00 |
7B Total provisions for depreciation | 4 578.00 | | 2 152.00 | 4 578.00 |
7C Grand total | 4 578.00 | | 2 152.00 | 4 578.00 |
