| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 000.00 | 1 000.00 | | 1 000.00 |
AN Land | 54 200.00 | | 54 200.00 | 54 200.00 |
AP Buildings | 1 150 000.00 | 304 241.00 | 845 759.00 | 1 150 000.00 |
BH Other financial assets | 225.00 | | 225.00 | 225.00 |
BJ TOTAL (I) | 3 776 375.00 | 305 241.00 | 3 471 134.00 | 3 776 375.00 |
BZ Other receivables | 192 452.00 | | 192 452.00 | 192 452.00 |
CF Cash and cash equivalents | 63 419.00 | | 63 419.00 | 63 419.00 |
CH Prepaid expenses | 600.00 | | 600.00 | 600.00 |
CJ TOTAL (II) | 256 472.00 | | 256 472.00 | 256 472.00 |
CO Grand total (0 to V) | 4 032 847.00 | 305 241.00 | 3 727 606.00 | 4 032 847.00 |
CU Other investments | 2 570 950.00 | | 2 570 950.00 | 2 570 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | | | 800 000.00 |
DD Legal reserve (1) | 67 769.00 | | | 67 769.00 |
DG Other reserves | 1 468 462.00 | | | 1 468 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 334 199.00 | | | 334 199.00 |
DK Regulated provisions | 70 950.00 | | | 70 950.00 |
DL TOTAL (I) | 2 741 380.00 | | | 2 741 380.00 |
DU Loans and Debts from Credit Institutions (3) | 639 008.00 | | | 639 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 338 841.00 | | | 338 841.00 |
DX Trade payables and related accounts | 4 080.00 | | | 4 080.00 |
EA Other liabilities | 4 297.00 | | | 4 297.00 |
EC TOTAL (IV) | 986 226.00 | | | 986 226.00 |
EE Grand total (I to V) | 3 727 606.00 | | | 3 727 606.00 |
EG Accrued income and payables due within one year | 481 139.00 | | | 481 139.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 102.00 | | 135 102.00 | 135 102.00 |
FJ Net sales | 135 102.00 | | 135 102.00 | 135 102.00 |
FR Total operating income (I) | | | 135 102.00 | |
FW Other purchases and external expenses | | | 5 946.00 | |
FX Taxes, duties, and similar payments | | | 637.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 706.00 | |
GF Total Operating Expenses (II) | | | 50 289.00 | |
GG - OPERATING RESULT (I - II) | | | 84 813.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 299 900.00 | |
GL Other interest and similar income | | | 2 723.00 | |
GP Total financial income (V) | | | 302 623.00 | |
GR Interest and similar expenses | | | 31 799.00 | |
GU Total financial expenses (VI) | | | 31 799.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 270 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 355 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21 438.00 | | | 21 438.00 |
HL TOTAL REVENUE (I + III + V + VII) | 437 726.00 | | | 437 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 526.00 | | | 103 526.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 334 199.00 | | | 334 199.00 |
| |
| 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 | 200 000.00 | 200 000.00 | | 200 000.00 |
8B Suppliers and Related Accounts | 4 080.00 | 4 080.00 | | 4 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 297.00 | 4 297.00 | | 4 297.00 |
UT Other financial assets | 225.00 | | 225.00 | 225.00 |
VB VAT | 607.00 | 607.00 | | 607.00 |
VC Group and associates | 154 555.00 | 154 555.00 | | 154 555.00 |
VH Loans with a maturity of more than one year at origin | 639 008.00 | 133 921.00 | 485 245.00 | 639 008.00 |
VI Group and Associates | 138 841.00 | 138 841.00 | | 138 841.00 |
VK Loans repaid during the year | 321 929.00 | | | 321 929.00 |
VM Income taxes | 37 291.00 | 37 291.00 | | 37 291.00 |
VS Prepaid expenses | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 193 277.00 | 193 052.00 | 225.00 | 193 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 986 226.00 | 481 139.00 | 485 245.00 | 986 226.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 287.00 | | | 287.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 516.00 | | | 3 516.00 |
ST Other accounts | 2 430.00 | | | 2 430.00 |
YW Business tax | 350.00 | | | 350.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 637.00 | | | 637.00 |
YY Amount of VAT collected | 27 020.00 | | | 27 020.00 |
ZE Dividends | 80 000.00 | | | 80 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 946.00 | | | 5 946.00 |
