| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 121 959.00 | | 121 959.00 | 121 959.00 |
AP Buildings | 942 697.00 | 85 218.00 | 857 479.00 | 942 697.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 256 286.00 | 85 218.00 | 1 171 068.00 | 1 256 286.00 |
BT Goods | | | | |
BX Customers and related accounts | 2 223.00 | | 2 223.00 | 2 223.00 |
BZ Other receivables | 178 154.00 | | 178 154.00 | 178 154.00 |
CD Marketable securities | 150 172.00 | | 150 172.00 | 150 172.00 |
CF Cash and cash equivalents | 40 648.00 | | 40 648.00 | 40 648.00 |
CJ TOTAL (II) | 371 197.00 | | 371 197.00 | 371 197.00 |
CO Grand total (0 to V) | 1 627 484.00 | 85 218.00 | 1 542 266.00 | 1 627 484.00 |
CU Other investments | 191 600.00 | | 191 600.00 | 191 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 657 859.00 | 1 237 131.00 | | 657 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 428.00 | 120 728.00 | | 66 428.00 |
DK Regulated provisions | 5 354.00 | 4 994.00 | | 5 354.00 |
DL TOTAL (I) | 1 224 640.00 | 1 857 852.00 | | 1 224 640.00 |
DU Loans and Debts from Credit Institutions (3) | 261.00 | 448.00 | | 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 305 027.00 | 44 451.00 | | 305 027.00 |
DX Trade payables and related accounts | 9 273.00 | 13 560.00 | | 9 273.00 |
DY Tax and social security liabilities | 3 064.00 | 21 393.00 | | 3 064.00 |
EA Other liabilities | | 428.00 | | |
EC TOTAL (IV) | 317 626.00 | 80 281.00 | | 317 626.00 |
EE Grand total (I to V) | 1 542 266.00 | 1 938 133.00 | | 1 542 266.00 |
EG Accrued income and payables due within one year | 317 626.00 | 80 281.00 | | 317 626.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 261.00 | 448.00 | | 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 10 419.00 | 10 419.00 | |
FG Production sold - services | 186 529.00 | | 186 529.00 | 186 529.00 |
FJ Net sales | 186 529.00 | 10 419.00 | 196 948.00 | 186 529.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 196 951.00 | |
FT Inventory change (goods) | | | 10 419.00 | |
FW Other purchases and external expenses | | | 34 705.00 | |
FX Taxes, duties, and similar payments | | | 18 056.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 737.00 | |
GF Total Operating Expenses (II) | | | 68 917.00 | |
GG - OPERATING RESULT (I - II) | | | 128 033.00 | |
GL Other interest and similar income | | | 2 742.00 | |
GP Total financial income (V) | | | 2 742.00 | |
GR Interest and similar expenses | | | 3 360.00 | |
GU Total financial expenses (VI) | | | 3 360.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -618.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 71 381.00 | | |
HD Total exceptional income (VII) | | 71 381.00 | | |
HE Exceptional expenses on management operations | 41 677.00 | | | 41 677.00 |
HG Exceptional depreciation and provisions | 360.00 | 360.00 | | 360.00 |
HH Total exceptional expenses (VIII) | 42 037.00 | 360.00 | | 42 037.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42 037.00 | 71 021.00 | | -42 037.00 |
HK Income tax | 18 951.00 | 46 930.00 | | 18 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 693.00 | 231 947.00 | | 199 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 265.00 | 111 220.00 | | 133 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 428.00 | 120 728.00 | | 66 428.00 |
| |
| 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 | 399 652.00 | | 856 635.00 | 399 652.00 |
I3 DECREASES Total Financial Fixed Assets | | | 191 630.00 | |
I4 DECREASES Grand Total | | | 1 256 286.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 064 656.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 208 022.00 | | 856 635.00 | 208 022.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 191 630.00 | | | 191 630.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 994.00 | 360.00 | | 4 994.00 |
7C Grand total | 4 994.00 | 360.00 | | 4 994.00 |
UJ - Exceptional | | 360.00 | | |
| |
| 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 | 9 273.00 | 9 273.00 | | 9 273.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 2 223.00 | 2 223.00 | | 2 223.00 |
VB VAT | 2 607.00 | 2 607.00 | | 2 607.00 |
VC Group and associates | 152 441.00 | 152 441.00 | | 152 441.00 |
VG Loans with a maturity of up to one year at origin | 261.00 | 261.00 | | 261.00 |
VI Group and Associates | 305 027.00 | 305 027.00 | | 305 027.00 |
VM Income taxes | 23 041.00 | 23 041.00 | | 23 041.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66.00 | 66.00 | | 66.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180 407.00 | 180 407.00 | | 180 407.00 |
VW VAT | 3 064.00 | 3 064.00 | | 3 064.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 317 626.00 | 317 626.00 | | 317 626.00 |
