| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 381 243.00 | 30 481.00 | 350 762.00 | 381 243.00 |
AP Buildings | 1 630 434.00 | 1 515 288.00 | 115 146.00 | 1 630 434.00 |
AT Other tangible assets | 67 077.00 | 67 077.00 | | 67 077.00 |
BD Other fixed assets | 2 800 000.00 | | 2 800 000.00 | 2 800 000.00 |
BF Loans | | | | |
BJ TOTAL (I) | 4 878 755.00 | 1 612 847.00 | 3 265 908.00 | 4 878 755.00 |
BZ Other receivables | 2 223.00 | | 2 223.00 | 2 223.00 |
CF Cash and cash equivalents | 1 782.00 | | 1 782.00 | 1 782.00 |
CJ TOTAL (II) | 4 006.00 | | 4 006.00 | 4 006.00 |
CO Grand total (0 to V) | 4 882 762.00 | 1 612 847.00 | 3 269 915.00 | 4 882 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 2 689 412.00 | 2 503 359.00 | | 2 689 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 197 183.00 | 186 052.00 | | 197 183.00 |
DK Regulated provisions | 43 948.00 | 44 918.00 | | 43 948.00 |
DL TOTAL (I) | 2 972 467.00 | 2 776 253.00 | | 2 972 467.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | 32.00 | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 294 225.00 | 656 968.00 | | 294 225.00 |
DX Trade payables and related accounts | 1 099.00 | 3 850.00 | | 1 099.00 |
DY Tax and social security liabilities | 2 093.00 | | | 2 093.00 |
EC TOTAL (IV) | 297 447.00 | 660 851.00 | | 297 447.00 |
EE Grand total (I to V) | 3 269 915.00 | 3 437 104.00 | | 3 269 915.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 351 280.00 | | 351 280.00 | 351 280.00 |
FJ Net sales | 351 280.00 | | 351 280.00 | 351 280.00 |
FR Total operating income (I) | | | 351 280.00 | |
FW Other purchases and external expenses | | | 3 512.00 | |
FX Taxes, duties, and similar payments | | | 49 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 007.00 | |
GF Total Operating Expenses (II) | | | 56 746.00 | |
GG - OPERATING RESULT (I - II) | | | 294 533.00 | |
GK Income from other securities and fixed asset receivables | | | 2 390.00 | |
GP Total financial income (V) | | | 2 390.00 | |
GR Interest and similar expenses | | | 8 166.00 | |
GU Total financial expenses (VI) | | | 8 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 288 758.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 795.00 | 1 795.00 | | 1 795.00 |
HD Total exceptional income (VII) | 1 795.00 | 1 795.00 | | 1 795.00 |
HG Exceptional depreciation and provisions | 826.00 | 825.00 | | 826.00 |
HH Total exceptional expenses (VIII) | 826.00 | 825.00 | | 826.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 969.00 | 969.00 | | 969.00 |
HK Income tax | 92 544.00 | 94 574.00 | | 92 544.00 |
HL TOTAL REVENUE (I + III + V + VII) | 355 466.00 | 350 273.00 | | 355 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 282.00 | 164 221.00 | | 158 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 197 183.00 | 186 052.00 | | 197 183.00 |
| |
| 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 | 5 030 876.00 | | 152 121.00 | 5 030 876.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 800 000.00 | |
I4 DECREASES Grand Total | | | 4 878 755.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 078 755.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 078 755.00 | | | 2 078 755.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 952 121.00 | | 152 121.00 | 2 952 121.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 608 840.00 | 4 007.00 | | 1 608 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 608 840.00 | 4 007.00 | | 1 608 840.00 |
| |
| 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 | 45 734.00 | | | 45 734.00 |
8B Suppliers and Related Accounts | 1 099.00 | 1 099.00 | | 1 099.00 |
VB VAT | 2 223.00 | 2 223.00 | | 2 223.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VI Group and Associates | 248 491.00 | 248 491.00 | | 248 491.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 093.00 | 2 093.00 | | 2 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 223.00 | 2 223.00 | | 2 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 297 447.00 | 251 713.00 | | 297 447.00 |
