| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 253 992.00 | 165 308.00 | 88 684.00 | 253 992.00 |
AP Buildings | 1 359 432.00 | 948 784.00 | 410 647.00 | 1 359 432.00 |
BD Other fixed assets | 10 064.00 | | 10 064.00 | 10 064.00 |
BJ TOTAL (I) | 1 969 218.00 | 1 114 092.00 | 855 125.00 | 1 969 218.00 |
BX Customers and related accounts | 12 850.00 | | 12 850.00 | 12 850.00 |
BZ Other receivables | 1 989.00 | | 1 989.00 | 1 989.00 |
CF Cash and cash equivalents | 237 075.00 | | 237 075.00 | 237 075.00 |
CJ TOTAL (II) | 251 914.00 | | 251 914.00 | 251 914.00 |
CO Grand total (0 to V) | 2 221 133.00 | 1 114 092.00 | 1 107 040.00 | 2 221 133.00 |
CU Other investments | 345 729.00 | | 345 729.00 | 345 729.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 427 814.00 | 571 455.00 | | 427 814.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 232 271.00 | 306 356.00 | | 232 271.00 |
DL TOTAL (I) | 748 085.00 | 965 812.00 | | 748 085.00 |
DU Loans and Debts from Credit Institutions (3) | 325 365.00 | 403 495.00 | | 325 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 20 000.00 | | |
DX Trade payables and related accounts | 2 537.00 | 2 635.00 | | 2 537.00 |
DY Tax and social security liabilities | 2 142.00 | 2 242.00 | | 2 142.00 |
EA Other liabilities | 28 911.00 | 28 911.00 | | 28 911.00 |
EC TOTAL (IV) | 358 955.00 | 457 283.00 | | 358 955.00 |
EE Grand total (I to V) | 1 107 040.00 | 1 423 095.00 | | 1 107 040.00 |
EG Accrued income and payables due within one year | 113 580.00 | 132 314.00 | | 113 580.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 124 251.00 | | 124 251.00 | 124 251.00 |
FJ Net sales | 124 251.00 | | 124 251.00 | 124 251.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 534.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 128 785.00 | |
FW Other purchases and external expenses | | | 6 081.00 | |
FX Taxes, duties, and similar payments | | | 5 049.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 63 026.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 74 158.00 | |
GG - OPERATING RESULT (I - II) | | | 54 627.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 523.00 | |
GL Other interest and similar income | | | 154.00 | |
GP Total financial income (V) | | | 200 677.00 | |
GR Interest and similar expenses | | | 6 789.00 | |
GU Total financial expenses (VI) | | | 6 789.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 193 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 248 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 245.00 | 18 233.00 | | 16 245.00 |
HL TOTAL REVENUE (I + III + V + VII) | 329 463.00 | 410 674.00 | | 329 463.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 192.00 | 104 317.00 | | 97 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 232 271.00 | 306 356.00 | | 232 271.00 |
| |
| 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 | 1 969 219.00 | | | 1 969 219.00 |
I3 DECREASES Total Financial Fixed Assets | | | 355 794.00 | |
I4 DECREASES Grand Total | | | 1 969 219.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 613 425.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 613 425.00 | | | 1 613 425.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 355 794.00 | | | 355 794.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 051 067.00 | 63 026.00 | | 1 051 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 051 067.00 | 63 026.00 | | 1 051 067.00 |
| |
| 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 | 2 537.00 | 2 537.00 | | 2 537.00 |
UX Other trade receivables | 12 850.00 | 12 850.00 | | 12 850.00 |
VG Loans with a maturity of up to one year at origin | 45.00 | 45.00 | | 45.00 |
VH Loans with a maturity of more than one year at origin | 325 320.00 | 79 945.00 | 245 375.00 | 325 320.00 |
VI Group and Associates | 28 911.00 | 28 911.00 | | 28 911.00 |
VK Loans repaid during the year | 98 135.00 | | | 98 135.00 |
VM Income taxes | 1 989.00 | 1 989.00 | | 1 989.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 839.00 | 14 839.00 | | 14 839.00 |
VW VAT | 2 142.00 | 2 142.00 | | 2 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 358 956.00 | 113 581.00 | 245 375.00 | 358 956.00 |
