| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 32 700.00 | | 32 700.00 | 32 700.00 |
AP Buildings | 355 556.00 | 59 325.00 | 296 231.00 | 355 556.00 |
AT Other tangible assets | 10 367.00 | 10 367.00 | | 10 367.00 |
BJ TOTAL (I) | 750 623.00 | 69 692.00 | 680 931.00 | 750 623.00 |
BN Goods in progress | 65 321.00 | 24 020.00 | 41 301.00 | 65 321.00 |
BZ Other receivables | 21 158.00 | | 21 158.00 | 21 158.00 |
CF Cash and cash equivalents | 101 102.00 | | 101 102.00 | 101 102.00 |
CJ TOTAL (II) | 187 581.00 | 24 020.00 | 163 561.00 | 187 581.00 |
CO Grand total (0 to V) | 938 205.00 | 93 712.00 | 844 492.00 | 938 205.00 |
CU Other investments | 352 000.00 | | 352 000.00 | 352 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 790 640.00 | | | 790 640.00 |
DD Legal reserve (1) | 8 655.00 | | | 8 655.00 |
DG Other reserves | 4 835.00 | | | 4 835.00 |
DH Retained earnings | -101 792.00 | | | -101 792.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 393.00 | | | 44 393.00 |
DL TOTAL (I) | 746 731.00 | | | 746 731.00 |
DU Loans and Debts from Credit Institutions (3) | 94 624.00 | | | 94 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 700.00 | | | 1 700.00 |
DX Trade payables and related accounts | 1 320.00 | | | 1 320.00 |
EA Other liabilities | 117.00 | | | 117.00 |
EC TOTAL (IV) | 97 761.00 | | | 97 761.00 |
EE Grand total (I to V) | 844 492.00 | | | 844 492.00 |
EG Accrued income and payables due within one year | 13 893.00 | | | 13 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 900.00 | | 19 900.00 | 19 900.00 |
FJ Net sales | 19 900.00 | | 19 900.00 | 19 900.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 503.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 39 405.00 | |
FW Other purchases and external expenses | | | 22 555.00 | |
FX Taxes, duties, and similar payments | | | 1 995.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 11 867.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 704.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 8 700.00 | |
GF Total Operating Expenses (II) | | | 80 823.00 | |
GG - OPERATING RESULT (I - II) | | | -41 418.00 | |
GI Supported loss or transferred profit (IV) | | | 18 033.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 600.00 | |
GP Total financial income (V) | | | 105 600.00 | |
GR Interest and similar expenses | | | 1 756.00 | |
GU Total financial expenses (VI) | | | 1 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 470.00 | | | 1 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 005.00 | | | 145 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 612.00 | | | 100 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 393.00 | | | 44 393.00 |
| |
| 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 | 750 623.00 | | | 750 623.00 |
I3 DECREASES Total Financial Fixed Assets | | | 352 000.00 | |
I4 DECREASES Grand Total | | | 750 623.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 398 623.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 398 623.00 | | | 398 623.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 352 000.00 | | | 352 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 988.00 | 23 704.00 | | 45 988.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 988.00 | 23 704.00 | | 45 988.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 15 320.00 | 8 700.00 | | 15 320.00 |
6X Other provisions for depreciation | 18 033.00 | | 18 033.00 | 18 033.00 |
7B Total provisions for depreciation | 33 353.00 | 8 700.00 | 18 033.00 | 33 353.00 |
7C Grand total | 33 353.00 | 8 700.00 | 18 033.00 | 33 353.00 |
UE of which provisions and reversals: - Operating | | 8 700.00 | 18 033.00 | |
| |
| 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 | 1 700.00 | 1 700.00 | | 1 700.00 |
8B Suppliers and Related Accounts | 1 320.00 | 1 320.00 | | 1 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 117.00 | 117.00 | | 117.00 |
VB VAT | 21 158.00 | 21 158.00 | | 21 158.00 |
VH Loans with a maturity of more than one year at origin | 94 624.00 | 10 756.00 | 44 955.00 | 94 624.00 |
VK Loans repaid during the year | 10 569.00 | | | 10 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 158.00 | 21 158.00 | | 21 158.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 761.00 | 13 893.00 | 44 955.00 | 97 761.00 |
| |
| 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 | 1 677.00 | | | 1 677.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 815.00 | | | 2 815.00 |
ST Other accounts | 10 677.00 | | | 10 677.00 |
XQ Rental, rental and co-ownership charges | 9 062.00 | | | 9 062.00 |
YW Business tax | 318.00 | | | 318.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 995.00 | | | 1 995.00 |
YZ Total deductible VAT on goods and services | 1 048.00 | | | 1 048.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 555.00 | | | 22 555.00 |
