| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 12 473.00 | | 12 473.00 | 12 473.00 |
AP Buildings | 645 999.00 | 605 887.00 | 40 112.00 | 645 999.00 |
AR Technical installations, industrial equipment and tools | 1 242.00 | 125.00 | 1 117.00 | 1 242.00 |
AT Other tangible assets | 242 208.00 | 221 376.00 | 20 833.00 | 242 208.00 |
BD Other fixed assets | 320.00 | | 320.00 | 320.00 |
BH Other financial assets | 1 677.00 | | 1 677.00 | 1 677.00 |
BJ TOTAL (I) | 903 919.00 | 827 388.00 | 76 531.00 | 903 919.00 |
BX Customers and related accounts | 16 555.00 | 3 469.00 | 13 086.00 | 16 555.00 |
BZ Other receivables | 144 368.00 | | 144 368.00 | 144 368.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 160 923.00 | 3 469.00 | 157 454.00 | 160 923.00 |
CO Grand total (0 to V) | 1 064 842.00 | 830 856.00 | 233 986.00 | 1 064 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 131 200.00 | 131 200.00 | | 131 200.00 |
DD Legal reserve (1) | 13 120.00 | 13 120.00 | | 13 120.00 |
DG Other reserves | 3 223.00 | 3 223.00 | | 3 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 174.00 | 77 108.00 | | 71 174.00 |
DK Regulated provisions | 3 393.00 | 4 147.00 | | 3 393.00 |
DL TOTAL (I) | 222 110.00 | 228 798.00 | | 222 110.00 |
DU Loans and Debts from Credit Institutions (3) | 4 108.00 | 69.00 | | 4 108.00 |
DX Trade payables and related accounts | 5 970.00 | 5 832.00 | | 5 970.00 |
DY Tax and social security liabilities | 1 798.00 | 1 998.00 | | 1 798.00 |
EC TOTAL (IV) | 11 876.00 | 7 899.00 | | 11 876.00 |
EE Grand total (I to V) | 233 986.00 | 236 697.00 | | 233 986.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 108.00 | 69.00 | | 4 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 000.00 | | 108 000.00 | 108 000.00 |
FJ Net sales | 108 000.00 | | 108 000.00 | 108 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 290.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 113 290.00 | |
FW Other purchases and external expenses | | | 5 723.00 | |
FX Taxes, duties, and similar payments | | | 5 747.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 194.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 23 668.00 | |
GG - OPERATING RESULT (I - II) | | | 89 622.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 594.00 | |
GP Total financial income (V) | | | 1 594.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 594.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 754.00 | 754.00 | | 754.00 |
HD Total exceptional income (VII) | 754.00 | 754.00 | | 754.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 754.00 | 754.00 | | 754.00 |
HK Income tax | 20 796.00 | 25 120.00 | | 20 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 638.00 | 127 780.00 | | 115 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 464.00 | 50 671.00 | | 44 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 174.00 | 77 108.00 | | 71 174.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 4 147.00 | | 754.00 | 4 147.00 |
6T Receivables | 3 469.00 | | | 3 469.00 |
7B Total provisions for depreciation | 3 469.00 | | | 3 469.00 |
7C Grand total | 7 616.00 | | 754.00 | 7 616.00 |
| |
| 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 | 5 970.00 | 5 970.00 | | 5 970.00 |
VG Loans with a maturity of up to one year at origin | 4 108.00 | 4 108.00 | | 4 108.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 798.00 | 1 798.00 | | 1 798.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 600.00 | 160 923.00 | 1 677.00 | 162 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 876.00 | 11 876.00 | | 11 876.00 |
