| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 35 965.00 | | 35 965.00 | 35 965.00 |
AP Buildings | 327 232.00 | 191 474.00 | 135 758.00 | 327 232.00 |
AT Other tangible assets | 9 205.00 | 5 187.00 | 4 018.00 | 9 205.00 |
BB Receivables related to investments | 9 500.00 | | 9 500.00 | 9 500.00 |
BJ TOTAL (I) | 381 902.00 | 196 661.00 | 185 241.00 | 381 902.00 |
BZ Other receivables | 579.00 | | 579.00 | 579.00 |
CF Cash and cash equivalents | 28 674.00 | | 28 674.00 | 28 674.00 |
CJ TOTAL (II) | 29 253.00 | | 29 253.00 | 29 253.00 |
CO Grand total (0 to V) | 411 155.00 | 196 661.00 | 214 494.00 | 411 155.00 |
CP Shares due in less than one year | 9 500.00 | | | 9 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 84 363.00 | 79 945.00 | | 84 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 110.00 | 14 417.00 | | 15 110.00 |
DL TOTAL (I) | 108 272.00 | 103 163.00 | | 108 272.00 |
DU Loans and Debts from Credit Institutions (3) | 82 090.00 | 92 810.00 | | 82 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 540.00 | 11 540.00 | | 9 540.00 |
DX Trade payables and related accounts | 1 680.00 | 1 695.00 | | 1 680.00 |
DY Tax and social security liabilities | 3 451.00 | 3 696.00 | | 3 451.00 |
EA Other liabilities | 9 460.00 | 9 460.00 | | 9 460.00 |
EC TOTAL (IV) | 106 222.00 | 119 201.00 | | 106 222.00 |
EE Grand total (I to V) | 214 494.00 | 222 363.00 | | 214 494.00 |
EI Including equity loans | 9 540.00 | | | 9 540.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 420.00 | | 45 420.00 | 45 420.00 |
FJ Net sales | 45 420.00 | | 45 420.00 | 45 420.00 |
FR Total operating income (I) | | | 45 420.00 | |
FW Other purchases and external expenses | | | 2 834.00 | |
FX Taxes, duties, and similar payments | | | 3 828.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 593.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 24 258.00 | |
GG - OPERATING RESULT (I - II) | | | 21 162.00 | |
GR Interest and similar expenses | | | 3 387.00 | |
GU Total financial expenses (VI) | | | 3 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 666.00 | 2 544.00 | | 2 666.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 420.00 | 45 064.00 | | 45 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 311.00 | 30 647.00 | | 30 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 110.00 | 14 417.00 | | 15 110.00 |
| |
| 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 | 381 902.00 | | | 381 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 500.00 | |
I4 DECREASES Grand Total | | | 381 902.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 372 402.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 372 402.00 | | | 372 402.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 500.00 | | | 9 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 179 068.00 | 17 593.00 | | 179 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 179 068.00 | 17 593.00 | | 179 068.00 |
| |
| 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 | 9 540.00 | 9 540.00 | | 9 540.00 |
8B Suppliers and Related Accounts | 1 680.00 | 1 680.00 | | 1 680.00 |
8E Income Taxes | 2 666.00 | 2 666.00 | | 2 666.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 460.00 | 9 460.00 | | 9 460.00 |
UL Receivables related to investments | 9 500.00 | 9 500.00 | | 9 500.00 |
VB VAT | 579.00 | 579.00 | | 579.00 |
VG Loans with a maturity of up to one year at origin | 82 090.00 | 11 419.00 | 49 046.00 | 82 090.00 |
VK Loans repaid during the year | 10 689.00 | | | 10 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 079.00 | 10 079.00 | | 10 079.00 |
VW VAT | 785.00 | 785.00 | | 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 222.00 | 35 551.00 | 49 046.00 | 106 222.00 |
