| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 140 000.00 | | 140 000.00 | 140 000.00 |
AP Buildings | 2 660 000.00 | 790 408.00 | 1 869 592.00 | 2 660 000.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 2 800 250.00 | 790 408.00 | 2 009 842.00 | 2 800 250.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 10 256.00 | | 10 256.00 | 10 256.00 |
BZ Other receivables | 14 546.00 | | 14 546.00 | 14 546.00 |
CF Cash and cash equivalents | 118 990.00 | | 118 990.00 | 118 990.00 |
CJ TOTAL (II) | 143 792.00 | | 143 792.00 | 143 792.00 |
CO Grand total (0 to V) | 2 944 042.00 | 790 408.00 | 2 153 635.00 | 2 944 042.00 |
| |
| 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 |
DC Revaluation differences | 1 233 522.00 | 1 233 522.00 | | 1 233 522.00 |
DH Retained earnings | -16 527.00 | -86 047.00 | | -16 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 767.00 | 69 520.00 | | 83 767.00 |
DL TOTAL (I) | 1 301 762.00 | 1 217 995.00 | | 1 301 762.00 |
DV Miscellaneous Loans and Financial Debts (4) | 743 936.00 | 1 087 135.00 | | 743 936.00 |
DW Advances and down payments received on current orders | 82 411.00 | 80 745.00 | | 82 411.00 |
DX Trade payables and related accounts | 4 835.00 | 38 455.00 | | 4 835.00 |
DY Tax and social security liabilities | 13 155.00 | 8 322.00 | | 13 155.00 |
EA Other liabilities | 7 535.00 | 11 788.00 | | 7 535.00 |
EC TOTAL (IV) | 851 873.00 | 1 226 446.00 | | 851 873.00 |
EE Grand total (I to V) | 2 153 635.00 | 2 444 440.00 | | 2 153 635.00 |
EI Including equity loans | 743 936.00 | | | 743 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 280 834.00 | |
FJ Net sales | | | 280 834.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 280 836.00 | |
FW Other purchases and external expenses | | | 33 462.00 | |
FX Taxes, duties, and similar payments | | | 36 178.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106 095.00 | |
GE Other Expenses | | | 3 594.00 | |
GF Total Operating Expenses (II) | | | 179 329.00 | |
GG - OPERATING RESULT (I - II) | | | 101 507.00 | |
GR Interest and similar expenses | | | 17 740.00 | |
GU Total financial expenses (VI) | | | 17 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 280 836.00 | 265 062.00 | | 280 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 069.00 | 195 542.00 | | 197 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 767.00 | 69 520.00 | | 83 767.00 |
| |
| 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 | 2 800 250.00 | | 2 800 250.00 | 2 800 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 800 000.00 | | 2 800 000.00 | 2 800 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | 250.00 | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 684 313.00 | 106 095.00 | | 684 313.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 684 313.00 | 106 095.00 | | 684 313.00 |
| |
| 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 | 743 936.00 | 36 951.00 | 706 985.00 | 743 936.00 |
8B Suppliers and Related Accounts | 4 835.00 | 4 835.00 | | 4 835.00 |
8D Social Security and Other Social Organizations | 13 155.00 | 13 155.00 | | 13 155.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 535.00 | 7 535.00 | | 7 535.00 |
UT Other financial assets | 250.00 | | 250.00 | 250.00 |
UX Other trade receivables | 10 256.00 | 10 256.00 | | 10 256.00 |
VB VAT | 14 543.00 | 14 543.00 | | 14 543.00 |
VK Loans repaid during the year | 337 950.00 | | | 337 950.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3.00 | 3.00 | | 3.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 052.00 | 24 802.00 | 250.00 | 25 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 769 462.00 | 62 477.00 | 706 985.00 | 769 462.00 |
