| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 655 783.00 | 139 874.00 | 515 909.00 | 655 783.00 |
AP Buildings | 3 514 367.00 | 2 081 129.00 | 1 433 238.00 | 3 514 367.00 |
BJ TOTAL (I) | 4 170 150.00 | 2 221 003.00 | 1 949 147.00 | 4 170 150.00 |
BX Customers and related accounts | 31 916.00 | | 31 916.00 | 31 916.00 |
BZ Other receivables | 9 995.00 | | 9 995.00 | 9 995.00 |
CF Cash and cash equivalents | 207.00 | | 207.00 | 207.00 |
CJ TOTAL (II) | 42 119.00 | | 42 119.00 | 42 119.00 |
CO Grand total (0 to V) | 4 212 269.00 | 2 221 003.00 | 1 991 265.00 | 4 212 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 165 826.00 | 123 316.00 | | 165 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 319.00 | 42 510.00 | | 46 319.00 |
DL TOTAL (I) | 220 529.00 | 174 210.00 | | 220 529.00 |
DU Loans and Debts from Credit Institutions (3) | 750 933.00 | 837 247.00 | | 750 933.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 008 209.00 | 1 165 196.00 | | 1 008 209.00 |
DX Trade payables and related accounts | 2 125.00 | 2 110.00 | | 2 125.00 |
DY Tax and social security liabilities | 9 469.00 | 10 193.00 | | 9 469.00 |
EC TOTAL (IV) | 1 770 736.00 | 2 014 746.00 | | 1 770 736.00 |
EE Grand total (I to V) | 1 991 265.00 | 2 188 956.00 | | 1 991 265.00 |
EG Accrued income and payables due within one year | 1 107 722.00 | 1 264 282.00 | | 1 107 722.00 |
EI Including equity loans | 1 008 209.00 | | | 1 008 209.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 314 597.00 | | 314 597.00 | 314 597.00 |
FJ Net sales | 314 597.00 | | 314 597.00 | 314 597.00 |
FR Total operating income (I) | | | 314 597.00 | |
FW Other purchases and external expenses | | | 14 990.00 | |
FX Taxes, duties, and similar payments | | | 35 081.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 188 941.00 | |
GF Total Operating Expenses (II) | | | 239 013.00 | |
GG - OPERATING RESULT (I - II) | | | 75 584.00 | |
GR Interest and similar expenses | | | 11 253.00 | |
GU Total financial expenses (VI) | | | 11 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 1 356.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 1 356.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 1 356.00 | | 1.00 |
HK Income tax | 18 013.00 | 9 649.00 | | 18 013.00 |
HL TOTAL REVENUE (I + III + V + VII) | 314 598.00 | 316 772.00 | | 314 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 279.00 | 274 263.00 | | 268 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 319.00 | 42 510.00 | | 46 319.00 |
| |
| 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 | 4 170 150.00 | | | 4 170 150.00 |
I4 DECREASES Grand Total | | | 4 170 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 170 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 170 150.00 | | | 4 170 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 032 062.00 | 188 941.00 | | 2 032 062.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 032 062.00 | 188 941.00 | | 2 032 062.00 |
| |
| 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 | 2 125.00 | 2 125.00 | | 2 125.00 |
UX Other trade receivables | 31 916.00 | 31 916.00 | | 31 916.00 |
VH Loans with a maturity of more than one year at origin | 750 933.00 | 87 919.00 | 362 018.00 | 750 933.00 |
VI Group and Associates | 1 008 209.00 | 1 008 209.00 | | 1 008 209.00 |
VK Loans repaid during the year | 86 260.00 | | | 86 260.00 |
VP Miscellaneous | 9 941.00 | 9 941.00 | | 9 941.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54.00 | 54.00 | | 54.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 911.00 | 41 911.00 | | 41 911.00 |
VW VAT | 9 469.00 | 9 469.00 | | 9 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 770 736.00 | 1 107 722.00 | 362 018.00 | 1 770 736.00 |
