| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 38 112.00 | | 38 112.00 | 38 112.00 |
AP Buildings | 315 762.00 | 262 802.00 | 52 959.00 | 315 762.00 |
AT Other tangible assets | 11 531.00 | 11 531.00 | | 11 531.00 |
BH Other financial assets | 782.00 | | 782.00 | 782.00 |
BJ TOTAL (I) | 503 423.00 | 274 333.00 | 229 090.00 | 503 423.00 |
BZ Other receivables | 11 082.00 | | 11 082.00 | 11 082.00 |
CF Cash and cash equivalents | 3 214.00 | | 3 214.00 | 3 214.00 |
CJ TOTAL (II) | 14 297.00 | | 14 297.00 | 14 297.00 |
CO Grand total (0 to V) | 517 720.00 | 274 333.00 | 243 386.00 | 517 720.00 |
CU Other investments | 137 236.00 | | 137 236.00 | 137 236.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 303.00 | 17 303.00 | | 17 303.00 |
DB Share, merger, contribution premiums, etc. | 54 363.00 | 54 363.00 | | 54 363.00 |
DD Legal reserve (1) | 1 730.00 | 1 730.00 | | 1 730.00 |
DG Other reserves | 150 162.00 | 107 755.00 | | 150 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 410.00 | 42 407.00 | | 8 410.00 |
DL TOTAL (I) | 231 969.00 | 223 559.00 | | 231 969.00 |
DU Loans and Debts from Credit Institutions (3) | 5 171.00 | 15 396.00 | | 5 171.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 103.00 | 3 103.00 | | 3 103.00 |
DX Trade payables and related accounts | 1 094.00 | 1 094.00 | | 1 094.00 |
DY Tax and social security liabilities | 2 050.00 | 2 965.00 | | 2 050.00 |
EC TOTAL (IV) | 11 418.00 | 22 558.00 | | 11 418.00 |
EE Grand total (I to V) | 243 386.00 | 246 116.00 | | 243 386.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 34 475.00 | | 34 475.00 | 34 475.00 |
FJ Net sales | 34 475.00 | | 34 475.00 | 34 475.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 34 475.00 | |
FW Other purchases and external expenses | | | 8 878.00 | |
FX Taxes, duties, and similar payments | | | 6 800.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 729.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 24 410.00 | |
GG - OPERATING RESULT (I - II) | | | 10 065.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 161.00 | |
GU Total financial expenses (VI) | | | 161.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -161.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 904.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | | | -8.00 |
HK Income tax | 1 486.00 | 1 736.00 | | 1 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 475.00 | 68 761.00 | | 34 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 065.00 | 26 354.00 | | 26 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 410.00 | 42 407.00 | | 8 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 265 604.00 | 8 729.00 | | 265 604.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 265 604.00 | 8 729.00 | | 265 604.00 |
| |
| 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 | 3 103.00 | 3 103.00 | | 3 103.00 |
8B Suppliers and Related Accounts | 1 094.00 | 1 094.00 | | 1 094.00 |
8D Social Security and Other Social Organizations | 2 050.00 | 2 050.00 | | 2 050.00 |
UT Other financial assets | 782.00 | | 782.00 | 782.00 |
VG Loans with a maturity of up to one year at origin | 5 171.00 | 5 171.00 | | 5 171.00 |
VS Prepaid expenses | 11 082.00 | 11 082.00 | | 11 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 864.00 | 11 082.00 | 782.00 | 11 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 418.00 | 11 418.00 | | 11 418.00 |
