| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 26 651.00 | | 26 651.00 | 26 651.00 |
AP Buildings | 509 495.00 | 57 469.00 | 452 026.00 | 509 495.00 |
AT Other tangible assets | 8 937.00 | 8 937.00 | | 8 937.00 |
BH Other financial assets | 1 016.00 | | 1 016.00 | 1 016.00 |
BJ TOTAL (I) | 546 099.00 | 66 406.00 | 479 693.00 | 546 099.00 |
BX Customers and related accounts | 6 780.00 | | 6 780.00 | 6 780.00 |
BZ Other receivables | 26 825.00 | | 26 825.00 | 26 825.00 |
CF Cash and cash equivalents | 80 563.00 | | 80 563.00 | 80 563.00 |
CJ TOTAL (II) | 114 168.00 | | 114 168.00 | 114 168.00 |
CO Grand total (0 to V) | 660 267.00 | 66 406.00 | 593 861.00 | 660 267.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DB Share, merger, contribution premiums, etc. | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 96 432.00 | 177 899.00 | | 96 432.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 028.00 | 38 533.00 | | 22 028.00 |
DL TOTAL (I) | 228 460.00 | 326 432.00 | | 228 460.00 |
DU Loans and Debts from Credit Institutions (3) | 354 843.00 | 425 184.00 | | 354 843.00 |
DX Trade payables and related accounts | 3 968.00 | 30 299.00 | | 3 968.00 |
DY Tax and social security liabilities | 6 120.00 | 7 645.00 | | 6 120.00 |
EA Other liabilities | 470.00 | 470.00 | | 470.00 |
EC TOTAL (IV) | 365 400.00 | 463 597.00 | | 365 400.00 |
EE Grand total (I to V) | 593 861.00 | 790 029.00 | | 593 861.00 |
EG Accrued income and payables due within one year | 35 579.00 | 109 011.00 | | 35 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 81 606.00 | |
FJ Net sales | | | 81 606.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 913.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 82 519.00 | |
FW Other purchases and external expenses | | | 9 377.00 | |
FX Taxes, duties, and similar payments | | | 8 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 919.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 49 433.00 | |
GG - OPERATING RESULT (I - II) | | | 33 086.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -954.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | -954.00 | |
GR Interest and similar expenses | | | 5 222.00 | |
GU Total financial expenses (VI) | | | 5 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 135.00 | 5 839.00 | | 135.00 |
HD Total exceptional income (VII) | 135.00 | 5 839.00 | | 135.00 |
HE Exceptional expenses on management operations | 1 129.00 | 2 020.00 | | 1 129.00 |
HH Total exceptional expenses (VIII) | 1 129.00 | 2 020.00 | | 1 129.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -994.00 | 3 819.00 | | -994.00 |
HK Income tax | 3 887.00 | 8 102.00 | | 3 887.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 700.00 | 97 445.00 | | 81 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 672.00 | 58 912.00 | | 59 672.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 028.00 | 38 533.00 | | 22 028.00 |
| |
| 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 | 545 165.00 | | 934.00 | 545 165.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 016.00 | |
I4 DECREASES Grand Total | | | 546 099.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 545 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 544 149.00 | | 934.00 | 544 149.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 016.00 | | | 1 016.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 487.00 | 31 919.00 | | 34 487.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 487.00 | 31 919.00 | | 34 487.00 |
| |
| 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 | 3 968.00 | 3 968.00 | | 3 968.00 |
8D Social Security and Other Social Organizations | 6 120.00 | 6 120.00 | | 6 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 470.00 | 470.00 | | 470.00 |
UT Other financial assets | 1 016.00 | | 1 016.00 | 1 016.00 |
UX Other trade receivables | 6 780.00 | 6 780.00 | | 6 780.00 |
VH Loans with a maturity of more than one year at origin | 354 843.00 | 25 021.00 | 102 156.00 | 354 843.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 825.00 | 26 825.00 | | 26 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 621.00 | 33 605.00 | 1 016.00 | 34 621.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 400.00 | 35 579.00 | 102 156.00 | 365 400.00 |
