| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 121 673.00 | 79 408.00 | 42 265.00 | 121 673.00 |
BJ TOTAL (I) | 1 069 848.00 | 79 408.00 | 990 440.00 | 1 069 848.00 |
BX Customers and related accounts | 29 795.00 | | 29 795.00 | 29 795.00 |
BZ Other receivables | 128 104.00 | | 128 104.00 | 128 104.00 |
CF Cash and cash equivalents | 564 498.00 | | 564 498.00 | 564 498.00 |
CJ TOTAL (II) | 722 397.00 | | 722 397.00 | 722 397.00 |
CO Grand total (0 to V) | 1 792 245.00 | 79 408.00 | 1 712 837.00 | 1 792 245.00 |
CU Other investments | 948 175.00 | | 948 175.00 | 948 175.00 |
| |
| 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 | 707 653.00 | 1 448 449.00 | | 707 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 983 914.00 | 83 203.00 | | 983 914.00 |
DL TOTAL (I) | 1 699 951.00 | 1 540 037.00 | | 1 699 951.00 |
DU Loans and Debts from Credit Institutions (3) | 384.00 | 4 902.00 | | 384.00 |
DX Trade payables and related accounts | 12 406.00 | 15 400.00 | | 12 406.00 |
DY Tax and social security liabilities | 97.00 | 28 348.00 | | 97.00 |
EC TOTAL (IV) | 12 887.00 | 48 650.00 | | 12 887.00 |
EE Grand total (I to V) | 1 712 837.00 | 1 588 687.00 | | 1 712 837.00 |
EG Accrued income and payables due within one year | 12 887.00 | 48 650.00 | | 12 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 579.00 | | 52 579.00 | 52 579.00 |
FJ Net sales | 52 579.00 | | 52 579.00 | 52 579.00 |
FR Total operating income (I) | | | 52 579.00 | |
FW Other purchases and external expenses | | | 15 571.00 | |
FX Taxes, duties, and similar payments | | | 193.00 | |
GB Operating Expenses - Provisions | | | 79 408.00 | |
GF Total Operating Expenses (II) | | | 95 172.00 | |
GG - OPERATING RESULT (I - II) | | | -42 593.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 276 000.00 | |
GL Other interest and similar income | | | 1 049.00 | |
GP Total financial income (V) | | | 277 049.00 | |
GR Interest and similar expenses | | | 102.00 | |
GU Total financial expenses (VI) | | | 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 276 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 234 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 900 000.00 | | | 900 000.00 |
HD Total exceptional income (VII) | 900 000.00 | | | 900 000.00 |
HF Exceptional expenses on capital transactions | 137 576.00 | | | 137 576.00 |
HH Total exceptional expenses (VIII) | 137 576.00 | | | 137 576.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 762 424.00 | | | 762 424.00 |
HK Income tax | 12 865.00 | 10 267.00 | | 12 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 229 628.00 | 113 764.00 | | 1 229 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 714.00 | 30 560.00 | | 245 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 983 914.00 | 83 203.00 | | 983 914.00 |
| |
| 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 | 1 207 424.00 | | | 1 207 424.00 |
I3 DECREASES Total Financial Fixed Assets | | 137 576.00 | 948 175.00 | |
I4 DECREASES Grand Total | | 137 576.00 | 1 069 848.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 121 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 673.00 | | | 121 673.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 085 751.00 | | | 1 085 751.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | | 79 408.00 | | |
7B Total provisions for depreciation | | 79 408.00 | | |
7C Grand total | | 79 408.00 | | |
UE of which provisions and reversals: - Operating | | 79 408.00 | | |
| |
| 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 | 12 406.00 | 12 406.00 | | 12 406.00 |
UX Other trade receivables | 29 795.00 | 29 795.00 | | 29 795.00 |
VC Group and associates | 80 000.00 | 80 000.00 | | 80 000.00 |
VH Loans with a maturity of more than one year at origin | 384.00 | 384.00 | | 384.00 |
VK Loans repaid during the year | 4 516.00 | | | 4 516.00 |
VM Income taxes | 47 605.00 | 47 605.00 | | 47 605.00 |
VQ Other Taxes, Duties, and Similar Debts | 97.00 | 97.00 | | 97.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 499.00 | 499.00 | | 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157 899.00 | 157 899.00 | | 157 899.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 887.00 | 12 887.00 | | 12 887.00 |
