| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 11 550.00 | | 11 550.00 | 11 550.00 |
AP Buildings | 1 788 450.00 | 899 193.00 | 889 257.00 | 1 788 450.00 |
BJ TOTAL (I) | 5 110 151.00 | 899 193.00 | 4 210 958.00 | 5 110 151.00 |
BZ Other receivables | 2 712 157.00 | | 2 712 157.00 | 2 712 157.00 |
CF Cash and cash equivalents | 79 972.00 | | 79 972.00 | 79 972.00 |
CJ TOTAL (II) | 2 792 129.00 | | 2 792 129.00 | 2 792 129.00 |
CO Grand total (0 to V) | 7 902 280.00 | 899 193.00 | 7 003 087.00 | 7 902 280.00 |
CU Other investments | 3 310 151.00 | | 3 310 151.00 | 3 310 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 027 238.00 | 941 776.00 | | 1 027 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 625.00 | 85 461.00 | | 158 625.00 |
DK Regulated provisions | 5 000.00 | | | 5 000.00 |
DL TOTAL (I) | 1 201 863.00 | 1 038 238.00 | | 1 201 863.00 |
DU Loans and Debts from Credit Institutions (3) | 509 263.00 | 735 621.00 | | 509 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 288 346.00 | 478 821.00 | | 5 288 346.00 |
DX Trade payables and related accounts | 3 615.00 | 3 160.00 | | 3 615.00 |
DY Tax and social security liabilities | | 987.00 | | |
EC TOTAL (IV) | 5 801 224.00 | 1 218 589.00 | | 5 801 224.00 |
EE Grand total (I to V) | 7 003 087.00 | 2 256 827.00 | | 7 003 087.00 |
EG Accrued income and payables due within one year | 5 395 974.00 | 588 699.00 | | 5 395 974.00 |
EI Including equity loans | 5 288 346.00 | | | 5 288 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 299 859.00 | | 299 859.00 | 299 859.00 |
FJ Net sales | 299 859.00 | | 299 859.00 | 299 859.00 |
FR Total operating income (I) | | | 299 859.00 | |
FW Other purchases and external expenses | | | 13 704.00 | |
FX Taxes, duties, and similar payments | | | 39 480.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 149 038.00 | |
GF Total Operating Expenses (II) | | | 202 221.00 | |
GG - OPERATING RESULT (I - II) | | | 97 638.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133 991.00 | |
GK Income from other securities and fixed asset receivables | | | 26 786.00 | |
GP Total financial income (V) | | | 160 777.00 | |
GR Interest and similar expenses | | | 42 471.00 | |
GU Total financial expenses (VI) | | | 42 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 307.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 215 944.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 5 000.00 | | | 5 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 000.00 | | | -5 000.00 |
HK Income tax | 52 319.00 | 58 083.00 | | 52 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 460 636.00 | 373 195.00 | | 460 636.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 302 011.00 | 287 734.00 | | 302 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 625.00 | 85 461.00 | | 158 625.00 |
| |
| 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 | 1 849 961.00 | | 3 260 190.00 | 1 849 961.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 310 151.00 | |
I4 DECREASES Grand Total | | | 5 110 151.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 800 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 800 000.00 | | | 1 800 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 961.00 | | 3 260 190.00 | 49 961.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 750 155.00 | 149 038.00 | | 750 155.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 750 155.00 | 149 038.00 | | 750 155.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 5 000.00 | | |
7C Grand total | | 5 000.00 | | |
UJ - Exceptional | | 5 000.00 | | |
| |
| 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 | 124 000.00 | | | 124 000.00 |
8B Suppliers and Related Accounts | 3 615.00 | 3 615.00 | | 3 615.00 |
VB VAT | 2 148.00 | 2 148.00 | | 2 148.00 |
VC Group and associates | 2 710 008.00 | 2 710 008.00 | | 2 710 008.00 |
VH Loans with a maturity of more than one year at origin | 509 263.00 | 228 013.00 | 281 250.00 | 509 263.00 |
VI Group and Associates | 5 164 346.00 | 5 164 346.00 | | 5 164 346.00 |
VK Loans repaid during the year | 225 000.00 | | | 225 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 712 157.00 | 2 712 157.00 | | 2 712 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 801 224.00 | 5 395 974.00 | 281 250.00 | 5 801 224.00 |
