| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 68 000.00 | | 68 000.00 | 68 000.00 |
AP Buildings | 163 204.00 | 93 466.00 | 69 738.00 | 163 204.00 |
AT Other tangible assets | 152.00 | 152.00 | | 152.00 |
BJ TOTAL (I) | 547 529.00 | 93 619.00 | 453 911.00 | 547 529.00 |
BX Customers and related accounts | 1 137.00 | | 1 137.00 | 1 137.00 |
BZ Other receivables | 93 460.00 | | 93 460.00 | 93 460.00 |
CF Cash and cash equivalents | 5 285.00 | | 5 285.00 | 5 285.00 |
CH Prepaid expenses | 675.00 | | 675.00 | 675.00 |
CJ TOTAL (II) | 100 558.00 | | 100 558.00 | 100 558.00 |
CO Grand total (0 to V) | 648 089.00 | 93 619.00 | 554 470.00 | 648 089.00 |
CU Other investments | 316 173.00 | | 316 173.00 | 316 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DE Statutory or contractual reserves | 130 137.00 | | | 130 137.00 |
DG Other reserves | 210 729.00 | | | 210 729.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 869.00 | | | 81 869.00 |
DL TOTAL (I) | 431 536.00 | | | 431 536.00 |
DU Loans and Debts from Credit Institutions (3) | 41 078.00 | | | 41 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 721.00 | | | 64 721.00 |
DX Trade payables and related accounts | 7 759.00 | | | 7 759.00 |
DY Tax and social security liabilities | 2 856.00 | | | 2 856.00 |
EA Other liabilities | 6 516.00 | | | 6 516.00 |
EC TOTAL (IV) | 122 933.00 | | | 122 933.00 |
EE Grand total (I to V) | 554 470.00 | | | 554 470.00 |
EG Accrued income and payables due within one year | 102 548.00 | | | 102 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 000.00 | | 170 000.00 | 170 000.00 |
FJ Net sales | 170 000.00 | | 170 000.00 | 170 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 684.00 | |
FQ Other income | | | 31 994.00 | |
FR Total operating income (I) | | | 202 678.00 | |
FW Other purchases and external expenses | | | 4 890.00 | |
FX Taxes, duties, and similar payments | | | 1 602.00 | |
FY Salaries and Wages | | | 177 092.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 406.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 191 993.00 | |
GG - OPERATING RESULT (I - II) | | | 10 685.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 77 171.00 | |
GP Total financial income (V) | | | 77 171.00 | |
GR Interest and similar expenses | | | 2 632.00 | |
GU Total financial expenses (VI) | | | 2 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 684.00 | | | 684.00 |
HK Income tax | 3 355.00 | | | 3 355.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 849.00 | | | 279 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 980.00 | | | 197 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 869.00 | | | 81 869.00 |
| |
| 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 | 549 763.00 | | | 549 763.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 232.00 | 316 173.00 | |
I4 DECREASES Grand Total | | 2 232.00 | 547 531.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 357.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 231 357.00 | | | 231 357.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 318 405.00 | | | 318 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 213.00 | 8 406.00 | | 85 213.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 213.00 | 8 406.00 | | 85 213.00 |
| |
| 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 | 7 760.00 | 7 760.00 | | 7 760.00 |
8D Social Security and Other Social Organizations | 2 857.00 | 2 857.00 | | 2 857.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 239.00 | 71 239.00 | | 71 239.00 |
UX Other trade receivables | 1 138.00 | 1 138.00 | | 1 138.00 |
VH Loans with a maturity of more than one year at origin | 41 078.00 | 20 693.00 | 20 385.00 | 41 078.00 |
VK Loans repaid during the year | 38 095.00 | | | 38 095.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 93 461.00 | 93 461.00 | | 93 461.00 |
VS Prepaid expenses | 675.00 | 675.00 | | 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 273.00 | 95 273.00 | | 95 273.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 933.00 | 102 548.00 | 20 385.00 | 122 933.00 |
