| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 17 607.00 | | 17 607.00 | 17 607.00 |
AN Land | 16 451.00 | | 16 451.00 | 16 451.00 |
AP Buildings | 394 331.00 | 145 224.00 | 249 107.00 | 394 331.00 |
AT Other tangible assets | 55 068.00 | 42 783.00 | 12 286.00 | 55 068.00 |
AX Advances and down payments | 266 358.00 | | 266 358.00 | 266 358.00 |
BJ TOTAL (I) | 1 012 089.00 | 188 007.00 | 824 082.00 | 1 012 089.00 |
BZ Other receivables | 224 285.00 | | 224 285.00 | 224 285.00 |
CF Cash and cash equivalents | 14 481.00 | | 14 481.00 | 14 481.00 |
CH Prepaid expenses | 1 059.00 | | 1 059.00 | 1 059.00 |
CJ TOTAL (II) | 239 825.00 | | 239 825.00 | 239 825.00 |
CO Grand total (0 to V) | 1 251 914.00 | 188 007.00 | 1 063 907.00 | 1 251 914.00 |
CU Other investments | 262 273.00 | | 262 273.00 | 262 273.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 613 105.00 | 710 252.00 | | 613 105.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 457.00 | 45 711.00 | | 43 457.00 |
DL TOTAL (I) | 1 041 562.00 | 1 140 963.00 | | 1 041 562.00 |
DU Loans and Debts from Credit Institutions (3) | 254.00 | 110.00 | | 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 087.00 | 13 867.00 | | 14 087.00 |
DX Trade payables and related accounts | 5 728.00 | 5 556.00 | | 5 728.00 |
DY Tax and social security liabilities | 2 276.00 | 2 529.00 | | 2 276.00 |
EC TOTAL (IV) | 22 345.00 | 22 062.00 | | 22 345.00 |
EE Grand total (I to V) | 1 063 907.00 | 1 163 025.00 | | 1 063 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 88 836.00 | | 88 836.00 | 88 836.00 |
FJ Net sales | 88 836.00 | | 88 836.00 | 88 836.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 940.00 | |
FR Total operating income (I) | | | 91 776.00 | |
FW Other purchases and external expenses | | | 14 803.00 | |
FX Taxes, duties, and similar payments | | | 4 045.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 835.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 37 688.00 | |
GG - OPERATING RESULT (I - II) | | | 54 089.00 | |
GL Other interest and similar income | | | 3 228.00 | |
GP Total financial income (V) | | | 3 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 940.00 | | | 2 940.00 |
HE Exceptional expenses on management operations | 467.00 | | | 467.00 |
HH Total exceptional expenses (VIII) | 467.00 | | | 467.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -467.00 | | | -467.00 |
HK Income tax | 13 393.00 | 13 997.00 | | 13 393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 005.00 | 92 007.00 | | 95 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 548.00 | 46 296.00 | | 51 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 457.00 | 45 711.00 | | 43 457.00 |
| |
| 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 | 745 731.00 | | 266 358.00 | 745 731.00 |
I3 DECREASES Total Financial Fixed Assets | | | 262 273.00 | |
I4 DECREASES Grand Total | | | 1 012 089.00 | |
IO DECREASES Total including other intangible assets | | | 17 607.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 732 209.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 607.00 | | | 17 607.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 465 851.00 | | 266 358.00 | 465 851.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 262 273.00 | | | 262 273.00 |
NC DECREASES Transfers to advances and down payments | 266 358.00 | | | 266 358.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 169 171.00 | 18 835.00 | | 169 171.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 169 171.00 | 18 835.00 | | 169 171.00 |
| |
| 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 | 14 087.00 | 14 087.00 | | 14 087.00 |
8B Suppliers and Related Accounts | 5 728.00 | 5 728.00 | | 5 728.00 |
VB VAT | 955.00 | 955.00 | | 955.00 |
VC Group and associates | 203 953.00 | 203 953.00 | | 203 953.00 |
VG Loans with a maturity of up to one year at origin | 254.00 | 254.00 | | 254.00 |
VM Income taxes | 19 377.00 | 19 377.00 | | 19 377.00 |
VS Prepaid expenses | 1 059.00 | 1 059.00 | | 1 059.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 225 344.00 | 225 344.00 | | 225 344.00 |
VW VAT | 2 276.00 | 2 276.00 | | 2 276.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 345.00 | 22 345.00 | | 22 345.00 |
