| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 445 987.00 | | 445 987.00 | 445 987.00 |
AP Buildings | 5 881 639.00 | 1 843 731.00 | 4 037 907.00 | 5 881 639.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 6 327 626.00 | 1 843 731.00 | 4 483 894.00 | 6 327 626.00 |
BX Customers and related accounts | 81 772.00 | | 81 772.00 | 81 772.00 |
BZ Other receivables | 3 311.00 | | 3 311.00 | 3 311.00 |
CF Cash and cash equivalents | 387 490.00 | | 387 490.00 | 387 490.00 |
CH Prepaid expenses | 8 172.00 | | 8 172.00 | 8 172.00 |
CJ TOTAL (II) | 480 745.00 | | 480 745.00 | 480 745.00 |
CO Grand total (0 to V) | 6 808 370.00 | 1 843 731.00 | 4 964 639.00 | 6 808 370.00 |
| |
| 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 |
DH Retained earnings | -853 856.00 | -982 630.00 | | -853 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 154 406.00 | 128 774.00 | | 154 406.00 |
DL TOTAL (I) | -698 450.00 | -852 856.00 | | -698 450.00 |
DU Loans and Debts from Credit Institutions (3) | 4 500 000.00 | 4 900 000.00 | | 4 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 013 240.00 | 990 154.00 | | 1 013 240.00 |
DX Trade payables and related accounts | 12 693.00 | 7 611.00 | | 12 693.00 |
DY Tax and social security liabilities | 86 207.00 | 79 019.00 | | 86 207.00 |
DZ Fixed asset liabilities and related accounts | 7 331.00 | 7 331.00 | | 7 331.00 |
EA Other liabilities | 33 600.00 | 14 400.00 | | 33 600.00 |
EB Prepaid income (2) | 10 019.00 | 13 815.00 | | 10 019.00 |
EC TOTAL (IV) | 5 663 089.00 | 6 012 330.00 | | 5 663 089.00 |
EE Grand total (I to V) | 4 964 639.00 | 5 159 475.00 | | 4 964 639.00 |
EG Accrued income and payables due within one year | 1 563 089.00 | 1 512 330.00 | | 1 563 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 681 798.00 | | 681 798.00 | 681 798.00 |
FJ Net sales | 681 798.00 | | 681 798.00 | 681 798.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 681 798.00 | |
FW Other purchases and external expenses | | | 61 677.00 | |
FX Taxes, duties, and similar payments | | | 58 061.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 245 661.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 365 399.00 | |
GG - OPERATING RESULT (I - II) | | | 316 399.00 | |
GR Interest and similar expenses | | | 161 993.00 | |
GU Total financial expenses (VI) | | | 161 993.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -161 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 154 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 4 230.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 681 798.00 | 649 020.00 | | 681 798.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 393.00 | 520 245.00 | | 527 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 154 406.00 | 128 774.00 | | 154 406.00 |
| |
| 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 | 6 313 354.00 | | 21 801.00 | 6 313 354.00 |
I4 DECREASES Grand Total | 7 529.00 | | 6 327 626.00 | 7 529.00 |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IY DECREASES Total Tangible Fixed Assets | 7 529.00 | | 6 327 626.00 | 7 529.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 313 354.00 | | 21 801.00 | 6 313 354.00 |
MY DECREASES Transfers to tangible fixed assets in progress | 7 529.00 | | | 7 529.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 598 070.00 | 245 661.00 | | 1 598 070.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 598 070.00 | 245 661.00 | | 1 598 070.00 |
| |
| 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 | 118 208.00 | 118 208.00 | | 118 208.00 |
8B Suppliers and Related Accounts | 12 693.00 | 12 693.00 | | 12 693.00 |
8J Fixed Asset Liabilities and Related Accounts | 7 331.00 | 7 331.00 | | 7 331.00 |
8K Other liabilities (including liabilities related to repo transactions) | 33 600.00 | 33 600.00 | | 33 600.00 |
8L Deferred income | 10 019.00 | 10 019.00 | | 10 019.00 |
UX Other trade receivables | 81 772.00 | 81 772.00 | | 81 772.00 |
VB VAT | 3 311.00 | 3 311.00 | | 3 311.00 |
VH Loans with a maturity of more than one year at origin | 4 500 000.00 | 400 000.00 | 1 600 000.00 | 4 500 000.00 |
VI Group and Associates | 895 032.00 | 895 032.00 | | 895 032.00 |
VK Loans repaid during the year | 400 000.00 | | | 400 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 372.00 | 45 372.00 | | 45 372.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57.00 | 57.00 | | 57.00 |
VS Prepaid expenses | 8 172.00 | 8 172.00 | | 8 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 254.00 | 93 254.00 | | 93 254.00 |
VW VAT | 40 835.00 | 40 835.00 | | 40 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 663 089.00 | 1 563 089.00 | 1 600 000.00 | 5 663 089.00 |
| |
| 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 | 57 053.00 | 51 003.00 | | 57 053.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 686.00 | 11 351.00 | | 13 686.00 |
ST Other accounts | 42 814.00 | 33 259.00 | | 42 814.00 |
XQ Rental, rental and co-ownership charges | 1 227.00 | -172.00 | | 1 227.00 |
YU External personnel | 3 950.00 | 8 111.00 | | 3 950.00 |
YW Business tax | 1 008.00 | 1 000.00 | | 1 008.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 58 061.00 | 52 003.00 | | 58 061.00 |
YY Amount of VAT collected | 135 060.00 | 141 259.00 | | 135 060.00 |
YZ Total deductible VAT on goods and services | 8 311.00 | 10 047.00 | | 8 311.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 61 677.00 | 52 549.00 | | 61 677.00 |
