| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 35 806.00 | 666.00 | 35 140.00 | 35 806.00 |
AP Buildings | 346 442.00 | 59 751.00 | 286 691.00 | 346 442.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 515 701.00 | 60 417.00 | 455 284.00 | 515 701.00 |
BV Advances and down payments on orders | 54.00 | | 54.00 | 54.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 53 149.00 | | 53 149.00 | 53 149.00 |
CF Cash and cash equivalents | 748.00 | | 748.00 | 748.00 |
CJ TOTAL (II) | 56 952.00 | | 56 952.00 | 56 952.00 |
CO Grand total (0 to V) | 572 652.00 | 60 417.00 | 512 236.00 | 572 652.00 |
CU Other investments | 133 423.00 | | 133 423.00 | 133 423.00 |
| |
| 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 | 173 883.00 | 154 411.00 | | 173 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 523.00 | 19 473.00 | | 20 523.00 |
DK Regulated provisions | 8 423.00 | 8 423.00 | | 8 423.00 |
DL TOTAL (I) | 213 829.00 | 193 306.00 | | 213 829.00 |
DU Loans and Debts from Credit Institutions (3) | 290 671.00 | 321 324.00 | | 290 671.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 811.00 | 4 811.00 | | 4 811.00 |
DX Trade payables and related accounts | 1 875.00 | 1 632.00 | | 1 875.00 |
DY Tax and social security liabilities | 1 050.00 | 1 050.00 | | 1 050.00 |
EC TOTAL (IV) | 298 407.00 | 328 817.00 | | 298 407.00 |
EE Grand total (I to V) | 512 236.00 | 522 123.00 | | 512 236.00 |
EG Accrued income and payables due within one year | 39 090.00 | 38 417.00 | | 39 090.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 475.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 000.00 | | 33 000.00 | 33 000.00 |
FJ Net sales | 33 000.00 | | 33 000.00 | 33 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 33 000.00 | |
FW Other purchases and external expenses | | | 2 819.00 | |
FX Taxes, duties, and similar payments | | | 828.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 198.00 | |
GF Total Operating Expenses (II) | | | 14 845.00 | |
GG - OPERATING RESULT (I - II) | | | 18 155.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 000.00 | |
GL Other interest and similar income | | | 943.00 | |
GP Total financial income (V) | | | 12 943.00 | |
GR Interest and similar expenses | | | 9 337.00 | |
GU Total financial expenses (VI) | | | 9 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 239.00 | 1 587.00 | | 1 239.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 943.00 | 46 176.00 | | 45 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 421.00 | 26 703.00 | | 25 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 523.00 | 19 473.00 | | 20 523.00 |
| |
| 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 | 512 841.00 | | 2 860.00 | 512 841.00 |
I3 DECREASES Total Financial Fixed Assets | | | 133 453.00 | |
I4 DECREASES Grand Total | | | 515 701.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 382 248.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 379 388.00 | | 2 860.00 | 379 388.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 133 453.00 | | | 133 453.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 219.00 | 11 198.00 | | 49 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 219.00 | 11 198.00 | | 49 219.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 423.00 | | | 8 423.00 |
7C Grand total | 8 423.00 | | | 8 423.00 |
| |
| 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 | 1 875.00 | 1 875.00 | | 1 875.00 |
UX Other trade receivables | 3 000.00 | | | 3 000.00 |
VB VAT | 958.00 | | | 958.00 |
VC Group and associates | 40 931.00 | | | 40 931.00 |
VG Loans with a maturity of up to one year at origin | 271.00 | 271.00 | | 271.00 |
VH Loans with a maturity of more than one year at origin | 290 400.00 | 31 083.00 | 134 248.00 | 290 400.00 |
VI Group and Associates | 4 811.00 | 4 811.00 | | 4 811.00 |
VK Loans repaid during the year | 30 150.00 | | | 30 150.00 |
VM Income taxes | 11 260.00 | | | 11 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 149.00 | 56 149.00 | | 56 149.00 |
VW VAT | 1 050.00 | 1 050.00 | | 1 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 407.00 | 39 090.00 | 134 248.00 | 298 407.00 |
