| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 316 027.00 | | 316 027.00 | 316 027.00 |
AP Buildings | 1 970 708.00 | 1 970 708.00 | | 1 970 708.00 |
BJ TOTAL (I) | 2 286 735.00 | 1 970 708.00 | 316 027.00 | 2 286 735.00 |
BZ Other receivables | 6 305 640.00 | | 6 305 640.00 | 6 305 640.00 |
CD Marketable securities | 213 582.00 | 24 076.00 | 189 507.00 | 213 582.00 |
CF Cash and cash equivalents | 177 931.00 | | 177 931.00 | 177 931.00 |
CJ TOTAL (II) | 6 697 153.00 | 24 076.00 | 6 673 078.00 | 6 697 153.00 |
CO Grand total (0 to V) | 8 983 889.00 | 1 994 784.00 | 6 989 104.00 | 8 983 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | | | 2 000 000.00 |
DH Retained earnings | -432 452.00 | | | -432 452.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 392 554.00 | | | 1 392 554.00 |
DL TOTAL (I) | 2 960 102.00 | | | 2 960 102.00 |
DQ Provisions for Expenses | 2 964 195.00 | | | 2 964 195.00 |
DR TOTAL (IV) | 2 964 195.00 | | | 2 964 195.00 |
DX Trade payables and related accounts | 12 240.00 | | | 12 240.00 |
DY Tax and social security liabilities | 408 174.00 | | | 408 174.00 |
EB Prepaid income (2) | 644 394.00 | | | 644 394.00 |
EC TOTAL (IV) | 1 064 808.00 | | | 1 064 808.00 |
EE Grand total (I to V) | 6 989 104.00 | | | 6 989 104.00 |
EG Accrued income and payables due within one year | 1 690 452.00 | | | 1 690 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 71 250.00 | | 71 250.00 | 71 250.00 |
FJ Net sales | 71 250.00 | | 71 250.00 | 71 250.00 |
FR Total operating income (I) | | | 71 250.00 | |
FU Purchases of raw materials and other supplies | | | 24 000.00 | |
FW Other purchases and external expenses | | | 8 550.00 | |
FX Taxes, duties, and similar payments | | | 162 488.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 195 038.00 | |
GG - OPERATING RESULT (I - II) | | | -123 788.00 | |
GK Income from other securities and fixed asset receivables | | | 2 868.00 | |
GL Other interest and similar income | | | 81 875.00 | |
GO Net income from sales of marketable securities | | | 2 089 040.00 | |
GP Total financial income (V) | | | 2 173 783.00 | |
GQ Financial allocations to depreciation and provisions | | | 20 692.00 | |
GT Net expenses on sales of marketable securities | | | 133.00 | |
GU Total financial expenses (VI) | | | 20 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 152 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 029 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 249.00 | | | 5 249.00 |
HD Total exceptional income (VII) | 5 249.00 | | | 5 249.00 |
HE Exceptional expenses on management operations | 16 221.00 | | | 16 221.00 |
HH Total exceptional expenses (VIII) | 16 221.00 | | | 16 221.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 972.00 | | | -10 972.00 |
HK Income tax | 625 644.00 | | | 625 644.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 250 282.00 | | | 2 250 282.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 857 728.00 | | | 857 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 392 554.00 | | | 1 392 554.00 |
| |
| 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 | 2 286 735.00 | | | 2 286 735.00 |
I4 DECREASES Grand Total | | | 2 286 735.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 286 735.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 286 735.00 | | | 2 286 735.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 970 708.00 | | | 1 970 708.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 970 708.00 | | | 1 970 708.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 2 964 195.00 | | | 2 964 195.00 |
6X Other provisions for depreciation | 3 384.00 | 20 692.00 | | 3 384.00 |
7B Total provisions for depreciation | 3 384.00 | 20 692.00 | | 3 384.00 |
7C Grand total | 2 967 578.00 | 20 692.00 | | 2 967 578.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 20 692.00 | | |
| |
| 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 | 12 240.00 | 12 240.00 | | 12 240.00 |
8L Deferred income | 644 394.00 | 644 394.00 | | 644 394.00 |
VB VAT | 59 690.00 | 59 690.00 | | 59 690.00 |
VC Group and associates | 6 245 950.00 | 6 245 950.00 | | 6 245 950.00 |
VI Group and Associates | 625 644.00 | 625 644.00 | | 625 644.00 |
VQ Other Taxes, Duties, and Similar Debts | 408 142.00 | 408 142.00 | | 408 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 305 640.00 | 6 305 640.00 | | 6 305 640.00 |
VW VAT | 32.00 | 32.00 | | 32.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 690 452.00 | 1 690 452.00 | | 1 690 452.00 |
