| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 196 000.00 | | 196 000.00 | 196 000.00 |
AP Buildings | 784 000.00 | 247 561.00 | 536 439.00 | 784 000.00 |
AT Other tangible assets | 202 235.00 | 128 101.00 | 74 134.00 | 202 235.00 |
BB Receivables related to investments | 376 059.00 | | 376 059.00 | 376 059.00 |
BJ TOTAL (I) | 1 685 510.00 | 375 662.00 | 1 309 848.00 | 1 685 510.00 |
BX Customers and related accounts | 1 524.00 | | 1 524.00 | 1 524.00 |
BZ Other receivables | 1 132.00 | | 1 132.00 | 1 132.00 |
CF Cash and cash equivalents | 376 323.00 | | 376 323.00 | 376 323.00 |
CJ TOTAL (II) | 378 978.00 | | 378 978.00 | 378 978.00 |
CO Grand total (0 to V) | 2 064 489.00 | 375 662.00 | 1 688 827.00 | 2 064 489.00 |
CP Shares due in less than one year | 376 059.00 | | | 376 059.00 |
CU Other investments | 127 216.00 | | 127 216.00 | 127 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 1 011 587.00 | 867 448.00 | | 1 011 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 219 568.00 | 144 139.00 | | 219 568.00 |
DL TOTAL (I) | 1 232 255.00 | 1 012 687.00 | | 1 232 255.00 |
DU Loans and Debts from Credit Institutions (3) | 361 568.00 | 465 826.00 | | 361 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 849.00 | 82 457.00 | | 83 849.00 |
DX Trade payables and related accounts | 2 520.00 | 2 478.00 | | 2 520.00 |
DY Tax and social security liabilities | 8 592.00 | 10 311.00 | | 8 592.00 |
EA Other liabilities | 43.00 | 43.00 | | 43.00 |
EC TOTAL (IV) | 456 572.00 | 561 115.00 | | 456 572.00 |
EE Grand total (I to V) | 1 688 827.00 | 1 573 802.00 | | 1 688 827.00 |
EG Accrued income and payables due within one year | 202 736.00 | 199 696.00 | | 202 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 173 744.00 | | 173 744.00 | 173 744.00 |
FJ Net sales | 173 744.00 | | 173 744.00 | 173 744.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 173 745.00 | |
FW Other purchases and external expenses | | | 16 767.00 | |
FX Taxes, duties, and similar payments | | | 33 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 819.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 99 807.00 | |
GG - OPERATING RESULT (I - II) | | | 73 938.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 172 000.00 | |
GL Other interest and similar income | | | 2 944.00 | |
GP Total financial income (V) | | | 174 944.00 | |
GR Interest and similar expenses | | | 13 859.00 | |
GU Total financial expenses (VI) | | | 13 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 161 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 235 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 454.00 | 9 389.00 | | 15 454.00 |
HL TOTAL REVENUE (I + III + V + VII) | 348 688.00 | 283 380.00 | | 348 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 120.00 | 139 241.00 | | 129 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 219 568.00 | 144 139.00 | | 219 568.00 |
| |
| 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 | 1 410 567.00 | | 376 059.00 | 1 410 567.00 |
I3 DECREASES Total Financial Fixed Assets | | 101 116.00 | 503 275.00 | |
I4 DECREASES Grand Total | | 101 116.00 | 1 685 510.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 182 235.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 182 235.00 | | | 1 182 235.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 332.00 | | 376 059.00 | 228 332.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 325 843.00 | 49 819.00 | | 325 843.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 325 843.00 | 49 819.00 | | 325 843.00 |
| |
| 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 | 24 721.00 | 24 721.00 | | 24 721.00 |
8B Suppliers and Related Accounts | 2 520.00 | 2 520.00 | | 2 520.00 |
8E Income Taxes | 6 062.00 | 6 062.00 | | 6 062.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43.00 | 43.00 | | 43.00 |
UL Receivables related to investments | 376 059.00 | 376 059.00 | | 376 059.00 |
UX Other trade receivables | 1 524.00 | 1 524.00 | | 1 524.00 |
VB VAT | 1 132.00 | 1 132.00 | | 1 132.00 |
VG Loans with a maturity of up to one year at origin | 149.00 | 149.00 | | 149.00 |
VH Loans with a maturity of more than one year at origin | 361 418.00 | 107 583.00 | 253 836.00 | 361 418.00 |
VI Group and Associates | 59 128.00 | 59 128.00 | | 59 128.00 |
VK Loans repaid during the year | 104 221.00 | | | 104 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 378 715.00 | 378 715.00 | | 378 715.00 |
VW VAT | 2 530.00 | 2 530.00 | | 2 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 456 572.00 | 202 736.00 | 253 836.00 | 456 572.00 |
