| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 54 252.00 | | 54 252.00 | 54 252.00 |
AP Buildings | 545 748.00 | 54 802.00 | 490 945.00 | 545 748.00 |
AT Other tangible assets | 2 394.00 | 2 394.00 | | 2 394.00 |
BJ TOTAL (I) | 602 394.00 | 57 196.00 | 545 197.00 | 602 394.00 |
BX Customers and related accounts | 4 189.00 | | 4 189.00 | 4 189.00 |
BZ Other receivables | 1 731.00 | | 1 731.00 | 1 731.00 |
CD Marketable securities | 80 000.00 | | 80 000.00 | 80 000.00 |
CF Cash and cash equivalents | 41 488.00 | | 41 488.00 | 41 488.00 |
CJ TOTAL (II) | 127 409.00 | | 127 409.00 | 127 409.00 |
CO Grand total (0 to V) | 729 803.00 | 57 196.00 | 672 607.00 | 729 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 179 800.00 | 179 800.00 | | 179 800.00 |
DB Share, merger, contribution premiums, etc. | 108 450.00 | 108 450.00 | | 108 450.00 |
DD Legal reserve (1) | 16 155.00 | 10 100.00 | | 16 155.00 |
DG Other reserves | 151 723.00 | 36 666.00 | | 151 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 439.00 | 121 113.00 | | 2 439.00 |
DL TOTAL (I) | 458 568.00 | 456 129.00 | | 458 568.00 |
DU Loans and Debts from Credit Institutions (3) | 60 658.00 | 80 437.00 | | 60 658.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 678.00 | 153 740.00 | | 147 678.00 |
DW Advances and down payments received on current orders | 1 009.00 | 753.00 | | 1 009.00 |
DX Trade payables and related accounts | 4 691.00 | 3 839.00 | | 4 691.00 |
EC TOTAL (IV) | 214 038.00 | 238 770.00 | | 214 038.00 |
EE Grand total (I to V) | 672 607.00 | 694 900.00 | | 672 607.00 |
EG Accrued income and payables due within one year | 25 698.00 | 24 371.00 | | 25 698.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 64 716.00 | |
FJ Net sales | | | 64 716.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33.00 | |
FR Total operating income (I) | | | 64 750.00 | |
FW Other purchases and external expenses | | | 4 121.00 | |
FX Taxes, duties, and similar payments | | | 10 310.00 | |
FY Salaries and Wages | | | 19 410.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 523.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 61 365.00 | |
GG - OPERATING RESULT (I - II) | | | 3 385.00 | |
GL Other interest and similar income | | | 359.00 | |
GP Total financial income (V) | | | 359.00 | |
GR Interest and similar expenses | | | 785.00 | |
GU Total financial expenses (VI) | | | 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 960.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 376 401.00 | | |
HD Total exceptional income (VII) | | 376 401.00 | | |
HE Exceptional expenses on management operations | | 2 219.00 | | |
HF Exceptional expenses on capital transactions | | 270 000.00 | | |
HH Total exceptional expenses (VIII) | | 272 219.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 104 182.00 | | |
HK Income tax | 521.00 | 2 012.00 | | 521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 110.00 | 453 264.00 | | 65 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 671.00 | 332 151.00 | | 62 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 439.00 | 121 113.00 | | 2 439.00 |
| |
| 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 | 602 394.00 | | | 602 394.00 |
I4 DECREASES Grand Total | | | 602 394.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 602 394.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 602 394.00 | | | 602 394.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 672.00 | 27 523.00 | | 29 672.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 672.00 | 27 523.00 | | 29 672.00 |
| |
| 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 | 1 009.00 | 1 009.00 | | 1 009.00 |
8D Social Security and Other Social Organizations | 3 472.00 | 3 472.00 | | 3 472.00 |
8E Income Taxes | 521.00 | 521.00 | | 521.00 |
UX Other trade receivables | 4 189.00 | 4 189.00 | | 4 189.00 |
VB VAT | 1 731.00 | 1 731.00 | | 1 731.00 |
VH Loans with a maturity of more than one year at origin | 60 658.00 | 19 997.00 | 40 661.00 | 60 658.00 |
VI Group and Associates | 147 678.00 | | 147 678.00 | 147 678.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 920.00 | 5 920.00 | | 5 920.00 |
VW VAT | 698.00 | 698.00 | | 698.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 038.00 | 25 698.00 | 188 339.00 | 214 038.00 |
