| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 24 358.00 | | 24 358.00 | 24 358.00 |
AP Buildings | 656 170.00 | 656 170.00 | | 656 170.00 |
BJ TOTAL (I) | 680 528.00 | 656 170.00 | 24 358.00 | 680 528.00 |
BZ Other receivables | 6 441.00 | | 6 441.00 | 6 441.00 |
CF Cash and cash equivalents | 285 246.00 | | 285 246.00 | 285 246.00 |
CJ TOTAL (II) | 291 688.00 | | 291 688.00 | 291 688.00 |
CO Grand total (0 to V) | 972 216.00 | 656 170.00 | 316 046.00 | 972 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 683.00 | 2 683.00 | | 2 683.00 |
DD Legal reserve (1) | 24 358.00 | 24 358.00 | | 24 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 760.00 | 10 611.00 | | 2 760.00 |
DL TOTAL (I) | 29 801.00 | 37 652.00 | | 29 801.00 |
DQ Provisions for Expenses | 225 174.00 | 213 424.00 | | 225 174.00 |
DR TOTAL (IV) | 225 174.00 | 213 424.00 | | 225 174.00 |
DX Trade payables and related accounts | 22 318.00 | 23 932.00 | | 22 318.00 |
EA Other liabilities | 36 777.00 | 1 258.00 | | 36 777.00 |
EB Prepaid income (2) | 1 974.00 | 591.00 | | 1 974.00 |
EC TOTAL (IV) | 61 070.00 | 25 782.00 | | 61 070.00 |
EE Grand total (I to V) | 316 046.00 | 276 859.00 | | 316 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 259 888.00 | |
FJ Net sales | | | 259 888.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 48 967.00 | |
FR Total operating income (I) | | | 308 856.00 | |
FW Other purchases and external expenses | | | 192 356.00 | |
FX Taxes, duties, and similar payments | | | 1 219.00 | |
FY Salaries and Wages | | | 25 665.00 | |
FZ Social Security Contributions | | | 26 831.00 | |
GB Operating Expenses - Provisions | | | 60 717.00 | |
GF Total Operating Expenses (II) | | | 306 790.00 | |
GG - OPERATING RESULT (I - II) | | | 2 066.00 | |
GP Total financial income (V) | | | 693.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 12 700.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 12 700.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 309 550.00 | 293 731.00 | | 309 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 306 790.00 | 283 120.00 | | 306 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 760.00 | 10 611.00 | | 2 760.00 |
| |
| 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 | 680 528.00 | | | 680 528.00 |
I4 DECREASES Grand Total | | | 680 528.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 680 528.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 680 528.00 | | | 680 528.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 656 170.00 | | | 656 170.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 656 170.00 | | | 656 170.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 213 424.00 | 60 717.00 | 48 967.00 | 213 424.00 |
5Z Total provisions for risks and expenses | 213 424.00 | 60 717.00 | 48 967.00 | 213 424.00 |
7C Grand total | 213 424.00 | 60 717.00 | 48 967.00 | 213 424.00 |
| |
| 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 | 22 318.00 | 22 318.00 | | 22 318.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 751.00 | 38 751.00 | | 38 751.00 |
UX Other trade receivables | 6 361.00 | 6 361.00 | | 6 361.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80.00 | 80.00 | | 80.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 441.00 | 6 441.00 | | 6 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 070.00 | 61 070.00 | | 61 070.00 |
