| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 223 976.00 | | 223 976.00 | 223 976.00 |
AP Buildings | 895 904.00 | 43 651.00 | 852 253.00 | 895 904.00 |
AT Other tangible assets | 50 120.00 | 5 642.00 | 44 478.00 | 50 120.00 |
BJ TOTAL (I) | 1 673 497.00 | 49 293.00 | 1 624 204.00 | 1 673 497.00 |
BZ Other receivables | 179 938.00 | | 179 938.00 | 179 938.00 |
CF Cash and cash equivalents | 71 597.00 | | 71 597.00 | 71 597.00 |
CH Prepaid expenses | 392.00 | | 392.00 | 392.00 |
CJ TOTAL (II) | 251 928.00 | | 251 928.00 | 251 928.00 |
CO Grand total (0 to V) | 1 925 425.00 | 49 293.00 | 1 876 132.00 | 1 925 425.00 |
CU Other investments | 503 497.00 | | 503 497.00 | 503 497.00 |
| |
| 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 |
DH Retained earnings | 262 875.00 | 149 286.00 | | 262 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 629.00 | 113 589.00 | | 59 629.00 |
DL TOTAL (I) | 323 604.00 | 263 975.00 | | 323 604.00 |
DU Loans and Debts from Credit Institutions (3) | 1 284 593.00 | 1 404 570.00 | | 1 284 593.00 |
DV Miscellaneous Loans and Financial Debts (4) | 258 887.00 | 179 407.00 | | 258 887.00 |
DX Trade payables and related accounts | 2 902.00 | 2 020.00 | | 2 902.00 |
DY Tax and social security liabilities | 4 147.00 | 25 983.00 | | 4 147.00 |
DZ Fixed asset liabilities and related accounts | 1 998.00 | 999.00 | | 1 998.00 |
EC TOTAL (IV) | 1 552 527.00 | 1 612 979.00 | | 1 552 527.00 |
EE Grand total (I to V) | 1 876 132.00 | 1 876 954.00 | | 1 876 132.00 |
EG Accrued income and payables due within one year | 390 295.00 | 328 995.00 | | 390 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 000.00 | | 29 000.00 | 29 000.00 |
FJ Net sales | 29 000.00 | | 29 000.00 | 29 000.00 |
FR Total operating income (I) | | | 29 000.00 | |
FW Other purchases and external expenses | | | 13 153.00 | |
FX Taxes, duties, and similar payments | | | 4 815.00 | |
FY Salaries and Wages | | | 1 119.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 087.00 | |
GG - OPERATING RESULT (I - II) | | | 9 913.00 | |
GH Attributed profit or transferred loss (III) | | | 182 364.00 | |
GI Supported loss or transferred profit (IV) | | | 105 859.00 | |
GK Income from other securities and fixed asset receivables | | | 1 504.00 | |
GP Total financial income (V) | | | 1 504.00 | |
GR Interest and similar expenses | | | 19 048.00 | |
GU Total financial expenses (VI) | | | 19 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 246.00 | 34 265.00 | | 9 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 868.00 | 212 436.00 | | 212 868.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 239.00 | 98 847.00 | | 153 239.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 629.00 | 113 589.00 | | 59 629.00 |
| |
| 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 | 1 670 999.00 | | 2 498.00 | 1 670 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 503 497.00 | |
I4 DECREASES Grand Total | | | 1 673 497.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 170 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 170 000.00 | | | 1 170 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500 999.00 | | 2 498.00 | 500 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 293.00 | | | 49 293.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 293.00 | | | 49 293.00 |
| |
| 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 | 2 902.00 | 2 902.00 | | 2 902.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 998.00 | 1 998.00 | | 1 998.00 |
VC Group and associates | 157 832.00 | 157 832.00 | | 157 832.00 |
VG Loans with a maturity of up to one year at origin | 609.00 | 609.00 | | 609.00 |
VH Loans with a maturity of more than one year at origin | 1 283 984.00 | 121 752.00 | 505 807.00 | 1 283 984.00 |
VI Group and Associates | 258 887.00 | 258 887.00 | | 258 887.00 |
VM Income taxes | 22 106.00 | 22 106.00 | | 22 106.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 147.00 | 4 147.00 | | 4 147.00 |
VS Prepaid expenses | 392.00 | 392.00 | | 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180 330.00 | 180 330.00 | | 180 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 552 527.00 | 390 295.00 | 505 807.00 | 1 552 527.00 |
