| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 135 760.00 | | 135 760.00 | 135 760.00 |
AP Buildings | 234 240.00 | 32 832.00 | 201 407.00 | 234 240.00 |
BB Receivables related to investments | 69 318.00 | | 69 318.00 | 69 318.00 |
BJ TOTAL (I) | 698 622.00 | 32 832.00 | 665 790.00 | 698 622.00 |
BZ Other receivables | 494.00 | | 494.00 | 494.00 |
CF Cash and cash equivalents | 35 117.00 | | 35 117.00 | 35 117.00 |
CJ TOTAL (II) | 35 612.00 | | 35 612.00 | 35 612.00 |
CO Grand total (0 to V) | 735 628.00 | 32 832.00 | 702 796.00 | 735 628.00 |
CU Other investments | 259 304.00 | | 259 304.00 | 259 304.00 |
CW Deferred expenses or loan issuance costs | 1 393.00 | | 1 393.00 | 1 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 186 663.00 | 129 078.00 | | 186 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 209.00 | 73 585.00 | | 75 209.00 |
DK Regulated provisions | 9 304.00 | 8 006.00 | | 9 304.00 |
DL TOTAL (I) | 282 177.00 | 221 670.00 | | 282 177.00 |
DU Loans and Debts from Credit Institutions (3) | 322 952.00 | 383 231.00 | | 322 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93 230.00 | 79 819.00 | | 93 230.00 |
DX Trade payables and related accounts | 1 188.00 | | | 1 188.00 |
DY Tax and social security liabilities | 3 247.00 | 2 763.00 | | 3 247.00 |
EC TOTAL (IV) | 420 618.00 | 465 814.00 | | 420 618.00 |
EE Grand total (I to V) | 702 796.00 | 687 485.00 | | 702 796.00 |
EG Accrued income and payables due within one year | 164 928.00 | 145 696.00 | | 164 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 624.00 | | 42 624.00 | 42 624.00 |
FJ Net sales | 42 624.00 | | 42 624.00 | 42 624.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 42 625.00 | |
FW Other purchases and external expenses | | | 4 133.00 | |
FX Taxes, duties, and similar payments | | | 4 517.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 471.00 | |
GF Total Operating Expenses (II) | | | 19 122.00 | |
GG - OPERATING RESULT (I - II) | | | 23 503.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 038.00 | |
GP Total financial income (V) | | | 64 038.00 | |
GR Interest and similar expenses | | | 8 497.00 | |
GU Total financial expenses (VI) | | | 8 497.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 297.00 | 1 860.00 | | 1 297.00 |
HH Total exceptional expenses (VIII) | 1 297.00 | 1 860.00 | | 1 297.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 297.00 | -1 860.00 | | -1 297.00 |
HK Income tax | 2 537.00 | 2 063.00 | | 2 537.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 663.00 | 106 038.00 | | 106 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 454.00 | 32 453.00 | | 31 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 209.00 | 73 585.00 | | 75 209.00 |
| |
| 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 | 1 188.00 | 1 188.00 | | 1 188.00 |
8E Income Taxes | 2 572.00 | 2 572.00 | | 2 572.00 |
VB VAT | 495.00 | 495.00 | | 495.00 |
VC Group and associates | 69 318.00 | 69 318.00 | | 69 318.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VH Loans with a maturity of more than one year at origin | 322 917.00 | 67 227.00 | 145 470.00 | 322 917.00 |
VI Group and Associates | 92 993.00 | 92 993.00 | | 92 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 813.00 | 69 813.00 | | 69 813.00 |
VW VAT | 710.00 | 710.00 | | 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 420 416.00 | 164 726.00 | 145 470.00 | 420 416.00 |
