| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 15 150.00 | | 15 150.00 | 15 150.00 |
AP Buildings | 228 333.00 | 48 528.00 | 179 805.00 | 228 333.00 |
AT Other tangible assets | 211 832.00 | 125 438.00 | 86 394.00 | 211 832.00 |
BD Other fixed assets | 112.00 | | 112.00 | 112.00 |
BH Other financial assets | 3 836.00 | | 3 836.00 | 3 836.00 |
BJ TOTAL (I) | 737 643.00 | 173 966.00 | 563 677.00 | 737 643.00 |
BV Advances and down payments on orders | 60.00 | | 60.00 | 60.00 |
BX Customers and related accounts | 36 957.00 | | 36 957.00 | 36 957.00 |
BZ Other receivables | 10 646.00 | | 10 646.00 | 10 646.00 |
CF Cash and cash equivalents | 259.00 | | 259.00 | 259.00 |
CJ TOTAL (II) | 47 922.00 | | 47 922.00 | 47 922.00 |
CO Grand total (0 to V) | 785 565.00 | 173 966.00 | 611 599.00 | 785 565.00 |
CU Other investments | 278 380.00 | | 278 380.00 | 278 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 245 266.00 | | | 245 266.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 141.00 | | | 2 141.00 |
DL TOTAL (I) | 263 908.00 | | | 263 908.00 |
DU Loans and Debts from Credit Institutions (3) | 267 662.00 | | | 267 662.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 677.00 | | | 67 677.00 |
DX Trade payables and related accounts | 859.00 | | | 859.00 |
DY Tax and social security liabilities | 11 492.00 | | | 11 492.00 |
EC TOTAL (IV) | 347 691.00 | | | 347 691.00 |
EE Grand total (I to V) | 611 599.00 | | | 611 599.00 |
EG Accrued income and payables due within one year | 117 676.00 | | | 117 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 657.00 | | 84 657.00 | 84 657.00 |
FJ Net sales | 84 657.00 | | 84 657.00 | 84 657.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 84 658.00 | |
FW Other purchases and external expenses | | | 5 372.00 | |
FX Taxes, duties, and similar payments | | | 6 520.00 | |
FY Salaries and Wages | | | 34 057.00 | |
FZ Social Security Contributions | | | 895.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 423.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 75 273.00 | |
GG - OPERATING RESULT (I - II) | | | 9 385.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 7 245.00 | |
GU Total financial expenses (VI) | | | 7 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 84 660.00 | | | 84 660.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 519.00 | | | 82 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 141.00 | | | 2 141.00 |
| |
| 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 | 737 641.00 | | 2.00 | 737 641.00 |
I3 DECREASES Total Financial Fixed Assets | | | 282 328.00 | |
I4 DECREASES Grand Total | | | 737 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 455 314.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 455 314.00 | | | 455 314.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 282 326.00 | | 2.00 | 282 326.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 145 543.00 | 28 423.00 | | 145 543.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 145 543.00 | 28 423.00 | | 145 543.00 |
| |
| 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 | 3 947.00 | 3 947.00 | | 3 947.00 |
8B Suppliers and Related Accounts | 859.00 | 859.00 | | 859.00 |
8C Staff and Related Accounts | 452.00 | 452.00 | | 452.00 |
8D Social Security and Other Social Organizations | 640.00 | 640.00 | | 640.00 |
UT Other financial assets | 3 836.00 | | 3 836.00 | 3 836.00 |
UX Other trade receivables | 36 957.00 | 36 957.00 | | 36 957.00 |
VB VAT | 143.00 | 143.00 | | 143.00 |
VH Loans with a maturity of more than one year at origin | 267 662.00 | 37 647.00 | 159 576.00 | 267 662.00 |
VI Group and Associates | 63 731.00 | 63 731.00 | | 63 731.00 |
VK Loans repaid during the year | 36 790.00 | | | 36 790.00 |
VM Income taxes | 7 544.00 | 7 544.00 | | 7 544.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 959.00 | 2 959.00 | | 2 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 439.00 | 47 603.00 | 3 836.00 | 51 439.00 |
VW VAT | 10 401.00 | 10 401.00 | | 10 401.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 347 691.00 | 117 676.00 | 159 576.00 | 347 691.00 |
