| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 026.00 | | 3 026.00 | 3 026.00 |
AP Buildings | 132 950.00 | 24 448.00 | 108 502.00 | 132 950.00 |
AT Other tangible assets | 2 376.00 | 1 422.00 | 954.00 | 2 376.00 |
BJ TOTAL (I) | 738 352.00 | 25 870.00 | 712 482.00 | 738 352.00 |
BX Customers and related accounts | 31 432.00 | | 31 432.00 | 31 432.00 |
BZ Other receivables | 444.00 | | 444.00 | 444.00 |
CD Marketable securities | 49 000.00 | 490.00 | 48 510.00 | 49 000.00 |
CF Cash and cash equivalents | 77 072.00 | | 77 072.00 | 77 072.00 |
CJ TOTAL (II) | 157 948.00 | 490.00 | 157 458.00 | 157 948.00 |
CO Grand total (0 to V) | 896 300.00 | 26 361.00 | 869 939.00 | 896 300.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 22 116.00 | 21 635.00 | | 22 116.00 |
DG Other reserves | 122 296.00 | 196 581.00 | | 122 296.00 |
DH Retained earnings | | -11 247.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 605.00 | 11 728.00 | | 36 605.00 |
DL TOTAL (I) | 781 017.00 | 818 697.00 | | 781 017.00 |
DU Loans and Debts from Credit Institutions (3) | 55 319.00 | 65 176.00 | | 55 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 087.00 | 587.00 | | 3 087.00 |
DX Trade payables and related accounts | 3 041.00 | 2 204.00 | | 3 041.00 |
DY Tax and social security liabilities | 27 476.00 | 13 079.00 | | 27 476.00 |
EC TOTAL (IV) | 88 923.00 | 81 046.00 | | 88 923.00 |
EE Grand total (I to V) | 869 939.00 | 899 743.00 | | 869 939.00 |
EG Accrued income and payables due within one year | 43 620.00 | 25 728.00 | | 43 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 135 720.00 | |
FJ Net sales | | | 135 720.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 482.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 136 203.00 | |
FW Other purchases and external expenses | | | 29 027.00 | |
FX Taxes, duties, and similar payments | | | 1 497.00 | |
FY Salaries and Wages | | | 122 711.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 462.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 158 700.00 | |
GG - OPERATING RESULT (I - II) | | | -22 497.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 121.00 | |
GM Reversals of provisions and transfers of expenses | | | 441.00 | |
GP Total financial income (V) | | | 60 563.00 | |
GQ Financial allocations to depreciation and provisions | | | 490.00 | |
GR Interest and similar expenses | | | 971.00 | |
GU Total financial expenses (VI) | | | 1 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 860.00 | | |
HH Total exceptional expenses (VIII) | | 860.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -860.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 196 766.00 | 169 391.00 | | 196 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 161.00 | 157 662.00 | | 160 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 605.00 | 11 728.00 | | 36 605.00 |
| |
| 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 | 734 228.00 | | 4 124.00 | 734 228.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 738 352.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 138 352.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 134 228.00 | | 4 124.00 | 134 228.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 000.00 | | | 600 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 408.00 | 5 462.00 | 25 870.00 | 20 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 408.00 | 5 462.00 | 25 870.00 | 20 408.00 |
| |
| 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 | 587.00 | 587.00 | | 587.00 |
8C Staff and Related Accounts | 3 041.00 | 3 041.00 | | 3 041.00 |
8D Social Security and Other Social Organizations | 27 476.00 | 27 476.00 | | 27 476.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 500.00 | 2 500.00 | | 2 500.00 |
UX Other trade receivables | 31 432.00 | 31 432.00 | | 31 432.00 |
VH Loans with a maturity of more than one year at origin | 55 319.00 | 10 016.00 | 41 705.00 | 55 319.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 444.00 | 444.00 | | 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 876.00 | 31 876.00 | | 31 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 923.00 | 43 620.00 | 41 705.00 | 88 923.00 |
