| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 303 717.00 | 220 983.00 | 82 734.00 | 303 717.00 |
AP Buildings | 2 641 013.00 | 2 021 400.00 | 619 613.00 | 2 641 013.00 |
BJ TOTAL (I) | 3 248 330.00 | 2 242 384.00 | 1 005 947.00 | 3 248 330.00 |
BX Customers and related accounts | 131 953.00 | | 131 953.00 | 131 953.00 |
BZ Other receivables | 540.00 | | 540.00 | 540.00 |
CF Cash and cash equivalents | 472 384.00 | | 472 384.00 | 472 384.00 |
CJ TOTAL (II) | 604 877.00 | | 604 877.00 | 604 877.00 |
CO Grand total (0 to V) | 3 853 208.00 | 2 242 384.00 | 1 610 824.00 | 3 853 208.00 |
CU Other investments | 303 600.00 | | 303 600.00 | 303 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 416 000.00 | 416 000.00 | | 416 000.00 |
DD Legal reserve (1) | 41 600.00 | 41 600.00 | | 41 600.00 |
DG Other reserves | 577 231.00 | 571 125.00 | | 577 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 283 557.00 | 276 506.00 | | 283 557.00 |
DL TOTAL (I) | 1 318 388.00 | 1 305 231.00 | | 1 318 388.00 |
DU Loans and Debts from Credit Institutions (3) | 244 985.00 | 257 937.00 | | 244 985.00 |
DX Trade payables and related accounts | 23 573.00 | 8 455.00 | | 23 573.00 |
DY Tax and social security liabilities | 2 826.00 | 7 800.00 | | 2 826.00 |
EA Other liabilities | 21 052.00 | 15 728.00 | | 21 052.00 |
EC TOTAL (IV) | 292 436.00 | 289 921.00 | | 292 436.00 |
EE Grand total (I to V) | 1 610 824.00 | 1 595 152.00 | | 1 610 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 514 939.00 | | 514 939.00 | 514 939.00 |
FJ Net sales | 514 939.00 | | 514 939.00 | 514 939.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 74 515.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 589 455.00 | |
FW Other purchases and external expenses | | | 12 863.00 | |
FX Taxes, duties, and similar payments | | | 75 828.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 117 452.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 206 144.00 | |
GG - OPERATING RESULT (I - II) | | | 383 311.00 | |
GL Other interest and similar income | | | 4 042.00 | |
GP Total financial income (V) | | | 4 042.00 | |
GR Interest and similar expenses | | | 5 407.00 | |
GU Total financial expenses (VI) | | | 5 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 381 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 74 515.00 | 76 424.00 | | 74 515.00 |
HA Exceptional income from management transactions | 5 000.00 | 5 000.00 | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | 5 000.00 | | 5 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 000.00 | 5 000.00 | | 5 000.00 |
HK Income tax | 103 389.00 | 100 647.00 | | 103 389.00 |
HL TOTAL REVENUE (I + III + V + VII) | 598 497.00 | 591 887.00 | | 598 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 314 940.00 | 315 380.00 | | 314 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 283 557.00 | 276 506.00 | | 283 557.00 |
| |
| 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 | 3 244 730.00 | | 3 600.00 | 3 244 730.00 |
I3 DECREASES Total Financial Fixed Assets | | | 303 600.00 | |
I4 DECREASES Grand Total | | | 3 248 330.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 944 730.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 944 730.00 | | | 2 944 730.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | 3 600.00 | 300 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 124 931.00 | 117 452.00 | | 2 124 931.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 124 931.00 | 117 452.00 | | 2 124 931.00 |
| |
| 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 | 23 573.00 | 23 573.00 | | 23 573.00 |
8E Income Taxes | 2 826.00 | 2 826.00 | | 2 826.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 052.00 | 21 052.00 | | 21 052.00 |
UX Other trade receivables | 131 953.00 | 131 953.00 | | 131 953.00 |
VH Loans with a maturity of more than one year at origin | 244 985.00 | 31 962.00 | 134 941.00 | 244 985.00 |
VK Loans repaid during the year | 12 953.00 | | | 12 953.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 540.00 | 540.00 | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 493.00 | 132 493.00 | | 132 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 436.00 | 79 414.00 | 134 941.00 | 292 436.00 |
| |
| 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 | 74 515.00 | 76 424.00 | | 74 515.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 289.00 | 6 566.00 | | 5 289.00 |
ST Other accounts | 5 163.00 | 5 063.00 | | 5 163.00 |
YT Subcontracting | 2 411.00 | 2 218.00 | | 2 411.00 |
YW Business tax | 1 313.00 | 1 064.00 | | 1 313.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75 828.00 | 77 488.00 | | 75 828.00 |
ZE Dividends | 270 400.00 | | | 270 400.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 863.00 | 13 847.00 | | 12 863.00 |
