| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 83 846.00 | | 83 846.00 | 83 846.00 |
AP Buildings | 188 876.00 | 170 075.00 | 18 800.00 | 188 876.00 |
AT Other tangible assets | 19 680.00 | 18 181.00 | 1 498.00 | 19 680.00 |
BJ TOTAL (I) | 292 403.00 | 188 256.00 | 104 146.00 | 292 403.00 |
BZ Other receivables | 1 906.00 | | 1 906.00 | 1 906.00 |
CD Marketable securities | 31 998.00 | | 31 998.00 | 31 998.00 |
CF Cash and cash equivalents | 77 379.00 | | 77 379.00 | 77 379.00 |
CJ TOTAL (II) | 111 285.00 | | 111 285.00 | 111 285.00 |
CO Grand total (0 to V) | 403 688.00 | 188 256.00 | 215 431.00 | 403 688.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 028.00 | | | 64 028.00 |
DD Legal reserve (1) | 6 402.00 | | | 6 402.00 |
DH Retained earnings | 41 015.00 | | | 41 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 079.00 | | | 68 079.00 |
DL TOTAL (I) | 179 526.00 | | | 179 526.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 922.00 | | | 32 922.00 |
DX Trade payables and related accounts | 2 004.00 | | | 2 004.00 |
DY Tax and social security liabilities | 978.00 | | | 978.00 |
EC TOTAL (IV) | 35 904.00 | | | 35 904.00 |
EE Grand total (I to V) | 215 431.00 | | | 215 431.00 |
EG Accrued income and payables due within one year | 35 904.00 | | | 35 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 122 130.00 | | 122 130.00 | 122 130.00 |
FJ Net sales | 122 130.00 | | 122 130.00 | 122 130.00 |
FR Total operating income (I) | | | 122 130.00 | |
FW Other purchases and external expenses | | | 22 482.00 | |
FX Taxes, duties, and similar payments | | | 8 088.00 | |
FZ Social Security Contributions | | | 988.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 942.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 34 505.00 | |
GG - OPERATING RESULT (I - II) | | | 87 625.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 47.00 | |
GP Total financial income (V) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 965.00 | | | 965.00 |
HK Income tax | 19 593.00 | | | 19 593.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 178.00 | | | 122 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 098.00 | | | 54 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 079.00 | | | 68 079.00 |
| |
| 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 | 292 403.00 | | | 292 403.00 |
I4 DECREASES Grand Total | | | 292 403.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 292 403.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 292 403.00 | | | 292 403.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 185 314.00 | 2 942.00 | | 185 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 314.00 | 2 942.00 | | 185 314.00 |
| |
| 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 | 30 420.00 | 30 420.00 | | 30 420.00 |
8B Suppliers and Related Accounts | 2 004.00 | 2 004.00 | | 2 004.00 |
VB VAT | 538.00 | 538.00 | | 538.00 |
VI Group and Associates | 2 502.00 | 2 502.00 | | 2 502.00 |
VM Income taxes | 1 368.00 | 1 368.00 | | 1 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 906.00 | 1 906.00 | | 1 906.00 |
VW VAT | 978.00 | 978.00 | | 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 904.00 | 35 904.00 | | 35 904.00 |
| |
| 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 | 6 300.00 | | | 6 300.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 732.00 | | | 8 732.00 |
ST Other accounts | 13 749.00 | | | 13 749.00 |
YW Business tax | 1 788.00 | | | 1 788.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 088.00 | | | 8 088.00 |
YY Amount of VAT collected | 24 426.00 | | | 24 426.00 |
YZ Total deductible VAT on goods and services | 3 527.00 | | | 3 527.00 |
ZE Dividends | 68 000.00 | | | 68 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 482.00 | | | 22 482.00 |
