| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 154 465.00 | | 154 465.00 | 154 465.00 |
AP Buildings | 1 621 038.00 | 683 834.00 | 937 204.00 | 1 621 038.00 |
AR Technical installations, industrial equipment and tools | 9 488.00 | 801.00 | 8 687.00 | 9 488.00 |
BJ TOTAL (I) | 1 824 990.00 | 684 634.00 | 1 140 356.00 | 1 824 990.00 |
BX Customers and related accounts | 22 809.00 | | 22 809.00 | 22 809.00 |
BZ Other receivables | 18 656.00 | | 18 656.00 | 18 656.00 |
CF Cash and cash equivalents | 391 746.00 | | 391 746.00 | 391 746.00 |
CH Prepaid expenses | 3 046.00 | | 3 046.00 | 3 046.00 |
CJ TOTAL (II) | 436 257.00 | | 436 257.00 | 436 257.00 |
CO Grand total (0 to V) | 2 261 247.00 | 684 634.00 | 1 576 613.00 | 2 261 247.00 |
CU Other investments | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 410 675.00 | 1 410 675.00 | | 1 410 675.00 |
DD Legal reserve (1) | 31 347.00 | 27 060.00 | | 31 347.00 |
DH Retained earnings | 99.00 | 82.00 | | 99.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 835.00 | 85 747.00 | | 94 835.00 |
DL TOTAL (I) | 1 536 956.00 | 1 523 564.00 | | 1 536 956.00 |
DQ Provisions for Expenses | 2 359.00 | 2 359.00 | | 2 359.00 |
DR TOTAL (IV) | 2 359.00 | 2 359.00 | | 2 359.00 |
DU Loans and Debts from Credit Institutions (3) | 76.00 | 84.00 | | 76.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 500.00 | | |
DX Trade payables and related accounts | 30 020.00 | 32 660.00 | | 30 020.00 |
DY Tax and social security liabilities | 7 169.00 | 3 598.00 | | 7 169.00 |
EA Other liabilities | 33.00 | 33.00 | | 33.00 |
EC TOTAL (IV) | 37 298.00 | 38 875.00 | | 37 298.00 |
EE Grand total (I to V) | 1 576 613.00 | 1 564 798.00 | | 1 576 613.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 258 282.00 | | 258 282.00 | 258 282.00 |
FJ Net sales | 258 282.00 | | 258 282.00 | 258 282.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 258 285.00 | |
FW Other purchases and external expenses | | | 49 762.00 | |
FX Taxes, duties, and similar payments | | | 2 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 81 912.00 | |
GE Other Expenses | | | 1 336.00 | |
GF Total Operating Expenses (II) | | | 135 166.00 | |
GG - OPERATING RESULT (I - II) | | | 123 119.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 610.00 | |
GL Other interest and similar income | | | 103.00 | |
GP Total financial income (V) | | | 1 713.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 713.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 832.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 29 998.00 | 26 464.00 | | 29 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 259 998.00 | 242 241.00 | | 259 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 163.00 | 156 494.00 | | 165 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 835.00 | 85 747.00 | | 94 835.00 |
| |
| 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 | 1 815 502.00 | | 9 488.00 | 1 815 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40 000.00 | |
I4 DECREASES Grand Total | | | 1 824 990.00 | |
IO DECREASES Total including other intangible assets | | | 154 465.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 630 525.00 | |
KD ACQUISITIONS Total including other intangible assets | 154 465.00 | | | 154 465.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 621 038.00 | | 9 488.00 | 1 621 038.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40 000.00 | | | 40 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 602 722.00 | 81 912.00 | | 602 722.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 602 722.00 | 81 912.00 | | 602 722.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 359.00 | | | 2 359.00 |
7C Grand total | 2 359.00 | | | 2 359.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 30 020.00 | 30 020.00 | | 30 020.00 |
8E Income Taxes | 3 534.00 | 3 534.00 | | 3 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33.00 | 33.00 | | 33.00 |
UX Other trade receivables | 22 809.00 | 22 809.00 | | 22 809.00 |
VB VAT | 10 757.00 | 10 757.00 | | 10 757.00 |
VC Group and associates | 7 900.00 | 7 900.00 | | 7 900.00 |
VG Loans with a maturity of up to one year at origin | 76.00 | 76.00 | | 76.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 635.00 | 3 635.00 | | 3 635.00 |
VS Prepaid expenses | 3 046.00 | 3 046.00 | | 3 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 511.00 | 44 511.00 | | 44 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 298.00 | 37 298.00 | | 37 298.00 |
