| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 267.00 | 267.00 | | 267.00 |
AN Land | 88 570.00 | | 88 570.00 | 88 570.00 |
AP Buildings | 2 185 395.00 | 371 143.00 | 1 814 253.00 | 2 185 395.00 |
AT Other tangible assets | 78 666.00 | 64 337.00 | 14 330.00 | 78 666.00 |
BJ TOTAL (I) | 2 352 899.00 | 435 746.00 | 1 917 152.00 | 2 352 899.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 209.00 | | 4 209.00 | 4 209.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 1 659 683.00 | | 1 659 683.00 | 1 659 683.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 663 892.00 | | 1 663 892.00 | 1 663 892.00 |
CO Grand total (0 to V) | 4 016 791.00 | 435 746.00 | 3 581 045.00 | 4 016 791.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 336 000.00 | 336 000.00 | | 336 000.00 |
DD Legal reserve (1) | 50 400.00 | 50 400.00 | | 50 400.00 |
DG Other reserves | 2 177 842.00 | 2 780 413.00 | | 2 177 842.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 206 616.00 | -2 571.00 | | 206 616.00 |
DL TOTAL (I) | 2 770 858.00 | 3 164 242.00 | | 2 770 858.00 |
DU Loans and Debts from Credit Institutions (3) | 720 078.00 | 1 041 281.00 | | 720 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263.00 | 22 254 235.00 | | 263.00 |
DX Trade payables and related accounts | 2 059.00 | 12 978.00 | | 2 059.00 |
DY Tax and social security liabilities | 80 028.00 | 27 455.00 | | 80 028.00 |
EA Other liabilities | 7 758.00 | 961.00 | | 7 758.00 |
EC TOTAL (IV) | 810 187.00 | 23 336 910.00 | | 810 187.00 |
EE Grand total (I to V) | 3 581 045.00 | 26 501 152.00 | | 3 581 045.00 |
EG Accrued income and payables due within one year | 390 129.00 | 22 591 983.00 | | 390 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 435 402.00 | | 435 402.00 | 435 402.00 |
FJ Net sales | 435 402.00 | | 435 402.00 | 435 402.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 981.00 | |
FR Total operating income (I) | | | 448 383.00 | |
FW Other purchases and external expenses | | | 16 014.00 | |
FX Taxes, duties, and similar payments | | | 60 962.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 107 104.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 184 080.00 | |
GG - OPERATING RESULT (I - II) | | | 264 303.00 | |
GL Other interest and similar income | | | 3 821.00 | |
GP Total financial income (V) | | | 3 821.00 | |
GR Interest and similar expenses | | | 11 371.00 | |
GU Total financial expenses (VI) | | | 11 371.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 550.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 256 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 981.00 | 60 119.00 | | 12 981.00 |
HA Exceptional income from management transactions | 6 026.00 | | | 6 026.00 |
HB Exceptional income from capital transactions | 21 000.00 | 16 117.00 | | 21 000.00 |
HD Total exceptional income (VII) | 27 026.00 | 16 117.00 | | 27 026.00 |
HE Exceptional expenses on management operations | 4 106.00 | | | 4 106.00 |
HH Total exceptional expenses (VIII) | 4 106.00 | | | 4 106.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 920.00 | 16 117.00 | | 22 920.00 |
HK Income tax | 73 058.00 | 969.00 | | 73 058.00 |
HL TOTAL REVENUE (I + III + V + VII) | 479 231.00 | 296 560.00 | | 479 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 272 615.00 | 299 132.00 | | 272 615.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 206 616.00 | -2 571.00 | | 206 616.00 |
| |
| 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 | 2 408 576.00 | | 1 223.00 | 2 408 576.00 |
I4 DECREASES Grand Total | | 56 900.00 | 2 352 899.00 | |
IO DECREASES Total including other intangible assets | | | 267.00 | |
IY DECREASES Total Tangible Fixed Assets | | 56 900.00 | 2 352 632.00 | |
KD ACQUISITIONS Total including other intangible assets | 267.00 | | | 267.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 408 309.00 | | 1 223.00 | 2 408 309.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 385 542.00 | 107 104.00 | 56 900.00 | 385 542.00 |
PE DEPRECIATION Total including other intangible assets | 267.00 | | | 267.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 385 276.00 | 107 104.00 | 56 900.00 | 385 276.00 |
| |
| 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 | 263.00 | 263.00 | | 263.00 |
8B Suppliers and Related Accounts | 2 059.00 | 2 059.00 | | 2 059.00 |
8E Income Taxes | 73 058.00 | 73 058.00 | | 73 058.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 758.00 | 7 758.00 | | 7 758.00 |
VB VAT | 1 110.00 | 1 110.00 | | 1 110.00 |
VH Loans with a maturity of more than one year at origin | 720 078.00 | 300 021.00 | 420 058.00 | 720 078.00 |
VK Loans repaid during the year | 321 203.00 | | | 321 203.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 099.00 | 3 099.00 | | 3 099.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 209.00 | 4 209.00 | | 4 209.00 |
VW VAT | 6 970.00 | 6 970.00 | | 6 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 810 187.00 | 390 129.00 | 420 058.00 | 810 187.00 |
