| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 213 429.00 | | 213 429.00 | 213 429.00 |
AP Buildings | 954 337.00 | 954 337.00 | | 954 337.00 |
AT Other tangible assets | 137 221.00 | 20 964.00 | 116 257.00 | 137 221.00 |
BH Other financial assets | 1 388.00 | | 1 388.00 | 1 388.00 |
BJ TOTAL (I) | 1 306 374.00 | 975 301.00 | 331 073.00 | 1 306 374.00 |
BX Customers and related accounts | 7 331.00 | | 7 331.00 | 7 331.00 |
BZ Other receivables | 846 273.00 | | 846 273.00 | 846 273.00 |
CF Cash and cash equivalents | 29 482.00 | | 29 482.00 | 29 482.00 |
CJ TOTAL (II) | 883 087.00 | | 883 087.00 | 883 087.00 |
CO Grand total (0 to V) | 2 189 461.00 | 975 301.00 | 1 214 160.00 | 2 189 461.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 699 741.00 | | | 699 741.00 |
DB Share, merger, contribution premiums, etc. | 33 099.00 | | | 33 099.00 |
DD Legal reserve (1) | 69 974.00 | | | 69 974.00 |
DH Retained earnings | 20 577.00 | | | 20 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 589.00 | | | 130 589.00 |
DL TOTAL (I) | 953 980.00 | | | 953 980.00 |
DU Loans and Debts from Credit Institutions (3) | 111 570.00 | | | 111 570.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 862.00 | | | 59 862.00 |
DX Trade payables and related accounts | 14 390.00 | | | 14 390.00 |
DY Tax and social security liabilities | 6 982.00 | | | 6 982.00 |
EB Prepaid income (2) | 67 376.00 | | | 67 376.00 |
EC TOTAL (IV) | 260 179.00 | | | 260 179.00 |
EE Grand total (I to V) | 1 214 160.00 | | | 1 214 160.00 |
EG Accrued income and payables due within one year | 183 020.00 | | | 183 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 274 638.00 | | 274 638.00 | 274 638.00 |
FJ Net sales | 274 638.00 | | 274 638.00 | 274 638.00 |
FR Total operating income (I) | | | 274 638.00 | |
FW Other purchases and external expenses | | | 49 321.00 | |
FX Taxes, duties, and similar payments | | | 12 058.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 964.00 | |
GF Total Operating Expenses (II) | | | 82 344.00 | |
GG - OPERATING RESULT (I - II) | | | 192 294.00 | |
GR Interest and similar expenses | | | 1 863.00 | |
GU Total financial expenses (VI) | | | 1 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 21.00 | | | 21.00 |
HD Total exceptional income (VII) | 21.00 | | | 21.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21.00 | | | 21.00 |
HK Income tax | 59 862.00 | | | 59 862.00 |
HL TOTAL REVENUE (I + III + V + VII) | 274 659.00 | | | 274 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 069.00 | | | 144 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130 589.00 | | | 130 589.00 |
| |
| 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 | 1 169 132.00 | | 137 242.00 | 1 169 132.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 388.00 | |
I4 DECREASES Grand Total | | | 1 306 374.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 304 986.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 167 765.00 | | 137 221.00 | 1 167 765.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 367.00 | | 21.00 | 1 367.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 954 337.00 | 20 964.00 | | 954 337.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 954 337.00 | 20 964.00 | | 954 337.00 |
| |
| 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 | 14 390.00 | 14 390.00 | | 14 390.00 |
8L Deferred income | 67 376.00 | 67 376.00 | | 67 376.00 |
UT Other financial assets | 1 388.00 | | 1 388.00 | 1 388.00 |
UX Other trade receivables | 7 331.00 | 7 331.00 | | 7 331.00 |
VC Group and associates | 846 273.00 | 846 273.00 | | 846 273.00 |
VH Loans with a maturity of more than one year at origin | 111 570.00 | 34 411.00 | 77 159.00 | 111 570.00 |
VI Group and Associates | 59 862.00 | 59 862.00 | | 59 862.00 |
VJ Loans taken out during the year | 107 000.00 | | | 107 000.00 |
VK Loans repaid during the year | 28 950.00 | | | 28 950.00 |
VQ Other Taxes, Duties, and Similar Debts | 250.00 | 250.00 | | 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 854 992.00 | 853 605.00 | 1 388.00 | 854 992.00 |
VW VAT | 6 732.00 | 6 732.00 | | 6 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 179.00 | 183 020.00 | 77 159.00 | 260 179.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 11 585.00 | | | 11 585.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 95.00 | | | 95.00 |
ST Other accounts | 45 227.00 | | | 45 227.00 |
XQ Rental, rental and co-ownership charges | 4 000.00 | | | 4 000.00 |
YW Business tax | 473.00 | | | 473.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 058.00 | | | 12 058.00 |
YY Amount of VAT collected | 55 237.00 | | | 55 237.00 |
YZ Total deductible VAT on goods and services | 7 043.00 | | | 7 043.00 |
ZE Dividends | 160 000.00 | | | 160 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 49 321.00 | | | 49 321.00 |
