| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 601 546.00 | 1 039 553.00 | 561 993.00 | 1 601 546.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 1 601 546.00 | 1 039 553.00 | 561 993.00 | 1 601 546.00 |
BX Customers and related accounts | 176 084.00 | | 176 084.00 | 176 084.00 |
BZ Other receivables | 222 389.00 | | 222 389.00 | 222 389.00 |
CF Cash and cash equivalents | 3 878.00 | | 3 878.00 | 3 878.00 |
CH Prepaid expenses | 2 467.00 | | 2 467.00 | 2 467.00 |
CJ TOTAL (II) | 404 818.00 | | 404 818.00 | 404 818.00 |
CO Grand total (0 to V) | 2 006 364.00 | 1 039 553.00 | 966 811.00 | 2 006 364.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 329 599.00 | 220 247.00 | | 329 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 724.00 | 109 352.00 | | 150 724.00 |
DK Regulated provisions | 33 607.00 | 38 086.00 | | 33 607.00 |
DL TOTAL (I) | 678 930.00 | 532 685.00 | | 678 930.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 183.00 | 231 763.00 | | 146 183.00 |
DX Trade payables and related accounts | 9 247.00 | 10 713.00 | | 9 247.00 |
DY Tax and social security liabilities | 33 289.00 | 43 864.00 | | 33 289.00 |
EA Other liabilities | 1 178.00 | 1 178.00 | | 1 178.00 |
EB Prepaid income (2) | 97 984.00 | 97 880.00 | | 97 984.00 |
EC TOTAL (IV) | 287 881.00 | 385 397.00 | | 287 881.00 |
EE Grand total (I to V) | 966 811.00 | 918 081.00 | | 966 811.00 |
EG Accrued income and payables due within one year | 201 170.00 | 300 286.00 | | 201 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 433 879.00 | | 433 879.00 | 433 879.00 |
FJ Net sales | 433 879.00 | | 433 879.00 | 433 879.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 551.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 435 430.00 | |
FW Other purchases and external expenses | | | 145 102.00 | |
FX Taxes, duties, and similar payments | | | 40 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54 233.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 239 349.00 | |
GG - OPERATING RESULT (I - II) | | | 196 082.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 143.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 143.00 | |
GR Interest and similar expenses | | | 62.00 | |
GU Total financial expenses (VI) | | | 62.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 196 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 699.00 | | | 8 699.00 |
HC Reversals of provisions and transfers of expenses | 4 479.00 | 4 479.00 | | 4 479.00 |
HD Total exceptional income (VII) | 13 177.00 | 4 479.00 | | 13 177.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 177.00 | 4 479.00 | | 13 177.00 |
HK Income tax | 58 615.00 | 42 528.00 | | 58 615.00 |
HL TOTAL REVENUE (I + III + V + VII) | 448 750.00 | 347 186.00 | | 448 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 298 026.00 | 237 834.00 | | 298 026.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 724.00 | 109 352.00 | | 150 724.00 |
| |
| 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 | 1 612 830.00 | | 29 957.00 | 1 612 830.00 |
I4 DECREASES Grand Total | | 41 240.00 | 1 601 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | 41 240.00 | 1 601 546.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 612 830.00 | | 29 957.00 | 1 612 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 985 321.00 | 54 233.00 | 1 039 553.00 | 985 321.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 985 321.00 | 54 233.00 | 1 039 553.00 | 985 321.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 38 086.00 | | 4 479.00 | 38 086.00 |
7C Grand total | 38 086.00 | | 4 479.00 | 38 086.00 |
| |
| 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 | 86 711.00 | | 86 711.00 | 86 711.00 |
8B Suppliers and Related Accounts | 9 247.00 | 9 247.00 | | 9 247.00 |
8D Social Security and Other Social Organizations | 33 289.00 | 33 289.00 | | 33 289.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 650.00 | 60 650.00 | | 60 650.00 |
8L Deferred income | 97 984.00 | 97 984.00 | | 97 984.00 |
UX Other trade receivables | 176 084.00 | 176 084.00 | | 176 084.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 222 389.00 | 222 389.00 | | 222 389.00 |
VS Prepaid expenses | 2 467.00 | 2 467.00 | | 2 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400 940.00 | 400 940.00 | | 400 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 881.00 | 201 170.00 | 86 711.00 | 287 881.00 |
