| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 152 849.00 | | 152 849.00 | 152 849.00 |
AP Buildings | 911 333.00 | 906 248.00 | 5 085.00 | 911 333.00 |
AT Other tangible assets | 11 831.00 | 11 831.00 | | 11 831.00 |
BD Other fixed assets | 1 920.00 | | 1 920.00 | 1 920.00 |
BJ TOTAL (I) | 1 077 935.00 | 918 079.00 | 159 855.00 | 1 077 935.00 |
BZ Other receivables | 270.00 | | 270.00 | 270.00 |
CF Cash and cash equivalents | 126 907.00 | | 126 907.00 | 126 907.00 |
CJ TOTAL (II) | 127 178.00 | | 127 178.00 | 127 178.00 |
CO Grand total (0 to V) | 1 205 113.00 | 918 079.00 | 287 033.00 | 1 205 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 99 000.00 | | | 99 000.00 |
DB Share, merger, contribution premiums, etc. | 11 656.00 | | | 11 656.00 |
DD Legal reserve (1) | 9 900.00 | | | 9 900.00 |
DH Retained earnings | 43 660.00 | | | 43 660.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 003.00 | | | 82 003.00 |
DL TOTAL (I) | 246 219.00 | | | 246 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 750.00 | | | 31 750.00 |
DX Trade payables and related accounts | 1 618.00 | | | 1 618.00 |
DY Tax and social security liabilities | 7 445.00 | | | 7 445.00 |
EC TOTAL (IV) | 40 813.00 | | | 40 813.00 |
EE Grand total (I to V) | 287 033.00 | | | 287 033.00 |
EG Accrued income and payables due within one year | 9 063.00 | | | 9 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 596.00 | | 130 596.00 | 130 596.00 |
FJ Net sales | 130 596.00 | | 130 596.00 | 130 596.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 900.00 | |
FR Total operating income (I) | | | 131 496.00 | |
FW Other purchases and external expenses | | | 6 991.00 | |
FX Taxes, duties, and similar payments | | | 13 196.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 259.00 | |
GF Total Operating Expenses (II) | | | 24 446.00 | |
GG - OPERATING RESULT (I - II) | | | 107 049.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 052.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 900.00 | | | 900.00 |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | 25 046.00 | | | 25 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 499.00 | | | 131 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 496.00 | | | 49 496.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 003.00 | | | 82 003.00 |
| |
| 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 | 1 077 935.00 | | | 1 077 935.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 920.00 | |
I4 DECREASES Grand Total | | | 1 077 935.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 076 014.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 076 014.00 | | | 1 076 014.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 920.00 | | | 1 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 913 820.00 | 4 259.00 | | 913 820.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 913 820.00 | 4 259.00 | | 913 820.00 |
| |
| 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 | 31 750.00 | | 31 750.00 | 31 750.00 |
8B Suppliers and Related Accounts | 1 618.00 | 1 618.00 | | 1 618.00 |
8E Income Taxes | 1 015.00 | 1 015.00 | | 1 015.00 |
VB VAT | 270.00 | 270.00 | | 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270.00 | 270.00 | | 270.00 |
VW VAT | 6 430.00 | 6 430.00 | | 6 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 813.00 | 9 063.00 | 31 750.00 | 40 813.00 |
| |
| 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 | 12 387.00 | | | 12 387.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 742.00 | | | 2 742.00 |
ST Other accounts | 4 139.00 | | | 4 139.00 |
YT Subcontracting | 109.00 | | | 109.00 |
YW Business tax | 809.00 | | | 809.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 13 196.00 | | | 13 196.00 |
YY Amount of VAT collected | 26 119.00 | | | 26 119.00 |
YZ Total deductible VAT on goods and services | 641.00 | | | 641.00 |
ZE Dividends | 79 200.00 | | | 79 200.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 991.00 | | | 6 991.00 |
