| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 107 834.00 | | 1 107 834.00 | 1 107 834.00 |
BJ TOTAL (I) | 1 290 773.00 | | 1 290 773.00 | 1 290 773.00 |
BX Customers and related accounts | 29 798.00 | | 29 798.00 | 29 798.00 |
BZ Other receivables | 1 390.00 | | 1 390.00 | 1 390.00 |
CD Marketable securities | 1 962 938.00 | 40 141.00 | 1 922 798.00 | 1 962 938.00 |
CF Cash and cash equivalents | 56 330.00 | | 56 330.00 | 56 330.00 |
CJ TOTAL (II) | 2 050 456.00 | 40 141.00 | 2 010 316.00 | 2 050 456.00 |
CO Grand total (0 to V) | 3 341 229.00 | 40 141.00 | 3 301 088.00 | 3 341 229.00 |
CU Other investments | 182 939.00 | | 182 939.00 | 182 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 2 794 464.00 | 2 706 998.00 | | 2 794 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220 159.00 | 287 466.00 | | 220 159.00 |
DL TOTAL (I) | 3 036 623.00 | 3 016 464.00 | | 3 036 623.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 699.00 | 218 516.00 | | 210 699.00 |
DX Trade payables and related accounts | | 2 840.00 | | |
DY Tax and social security liabilities | 45 410.00 | 19 255.00 | | 45 410.00 |
EA Other liabilities | 8 356.00 | 8 233.00 | | 8 356.00 |
EC TOTAL (IV) | 264 465.00 | 248 844.00 | | 264 465.00 |
EE Grand total (I to V) | 3 301 088.00 | 3 265 309.00 | | 3 301 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 322 416.00 | | 322 416.00 | 322 416.00 |
FJ Net sales | 322 416.00 | | 322 416.00 | 322 416.00 |
FR Total operating income (I) | | | 322 416.00 | |
FW Other purchases and external expenses | | | 7 110.00 | |
FX Taxes, duties, and similar payments | | | 26 691.00 | |
GF Total Operating Expenses (II) | | | 33 801.00 | |
GG - OPERATING RESULT (I - II) | | | 288 615.00 | |
GL Other interest and similar income | | | 6 891.00 | |
GO Net income from sales of marketable securities | | | 25 678.00 | |
GP Total financial income (V) | | | 32 570.00 | |
GQ Financial allocations to depreciation and provisions | | | 40 141.00 | |
GU Total financial expenses (VI) | | | 40 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 571.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 281 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 1.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 1.00 | | 1.00 |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 1.00 | | 1.00 |
HK Income tax | 60 886.00 | 35 041.00 | | 60 886.00 |
HL TOTAL REVENUE (I + III + V + VII) | 354 986.00 | 356 167.00 | | 354 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 828.00 | 68 701.00 | | 134 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 220 159.00 | 287 466.00 | | 220 159.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 290 773.00 | | | 1 290 773.00 |
| |
| 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 | 210 699.00 | 210 699.00 | | 210 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 356.00 | 8 356.00 | | 8 356.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 410.00 | 45 410.00 | | 45 410.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 188.00 | 31 188.00 | | 31 188.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 264 465.00 | 264 465.00 | | 264 465.00 |
