| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 99 497.00 | | 99 497.00 | 99 497.00 |
AP Buildings | 1 307 902.00 | 1 072 399.00 | 235 503.00 | 1 307 902.00 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | 7 307 361.00 | 1 072 399.00 | 6 234 962.00 | 7 307 361.00 |
BZ Other receivables | 1 229 996.00 | | 1 229 996.00 | 1 229 996.00 |
CF Cash and cash equivalents | 2 695.00 | | 2 695.00 | 2 695.00 |
CJ TOTAL (II) | 1 232 692.00 | | 1 232 692.00 | 1 232 692.00 |
CO Grand total (0 to V) | 8 540 052.00 | 1 072 399.00 | 7 467 653.00 | 8 540 052.00 |
CU Other investments | 5 899 962.00 | | 5 899 962.00 | 5 899 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 558 573.00 | 558 573.00 | | 558 573.00 |
DD Legal reserve (1) | 55 857.00 | 55 857.00 | | 55 857.00 |
DG Other reserves | 6 661 134.00 | 6 536 218.00 | | 6 661 134.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 959.00 | 124 917.00 | | 130 959.00 |
DL TOTAL (I) | 7 406 524.00 | 7 275 565.00 | | 7 406 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 616.00 | 56 969.00 | | 59 616.00 |
DY Tax and social security liabilities | 1 514.00 | | | 1 514.00 |
EC TOTAL (IV) | 61 130.00 | 56 969.00 | | 61 130.00 |
EE Grand total (I to V) | 7 467 653.00 | 7 332 534.00 | | 7 467 653.00 |
EG Accrued income and payables due within one year | 1 515.00 | | | 1 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 238 460.00 | |
FJ Net sales | | | 238 460.00 | |
FR Total operating income (I) | | | 238 460.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 963.00 | |
FX Taxes, duties, and similar payments | | | 23 116.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 942.00 | |
GF Total Operating Expenses (II) | | | 42 021.00 | |
GG - OPERATING RESULT (I - II) | | | 196 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 196 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 65 480.00 | 62 458.00 | | 65 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 238 460.00 | 233 402.00 | | 238 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 501.00 | 108 485.00 | | 107 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130 959.00 | 124 917.00 | | 130 959.00 |
| |
| 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 | 7 118 219.00 | | 317 609.00 | 7 118 219.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 899 962.00 | |
I4 DECREASES Grand Total | | 128 467.00 | 7 307 361.00 | |
IY DECREASES Total Tangible Fixed Assets | | 128 467.00 | 1 407 399.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 218 258.00 | | 317 609.00 | 1 218 258.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 899 962.00 | | | 5 899 962.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 055 457.00 | 16 942.00 | | 1 055 457.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 055 457.00 | 16 942.00 | | 1 055 457.00 |
| |
| 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 | 59 615.00 | | | 59 615.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VP Miscellaneous | 1 229 996.00 | 1 229 996.00 | | 1 229 996.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 514.00 | 1 514.00 | | 1 514.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 229 996.00 | 1 229 996.00 | | 1 229 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 130.00 | 1 515.00 | | 61 130.00 |
