| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 450 000.00 | | 4 450 000.00 | 4 450 000.00 |
AP Buildings | 24 370 763.00 | 14 375 042.00 | 9 995 720.00 | 24 370 763.00 |
BJ TOTAL (I) | 29 451 766.00 | 14 538 733.00 | 14 913 032.00 | 29 451 766.00 |
BX Customers and related accounts | 43 310.00 | | 43 310.00 | 43 310.00 |
BZ Other receivables | 5 750.00 | | 5 750.00 | 5 750.00 |
CF Cash and cash equivalents | 3 972 510.00 | | 3 972 510.00 | 3 972 510.00 |
CH Prepaid expenses | 4 149.00 | | 4 149.00 | 4 149.00 |
CJ TOTAL (II) | 4 025 719.00 | | 4 025 719.00 | 4 025 719.00 |
CO Grand total (0 to V) | 33 477 485.00 | 14 538 733.00 | 18 938 751.00 | 33 477 485.00 |
CU Other investments | 631 003.00 | 163 691.00 | 467 312.00 | 631 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 405 000.00 | 6 405 000.00 | | 6 405 000.00 |
DC Revaluation differences | 6 108 228.00 | 6 108 228.00 | | 6 108 228.00 |
DD Legal reserve (1) | 420 006.00 | 402 461.00 | | 420 006.00 |
DH Retained earnings | 2 415 836.00 | 4 415 987.00 | | 2 415 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 430 202.00 | 350 915.00 | | 430 202.00 |
DL TOTAL (I) | 15 779 272.00 | 17 682 591.00 | | 15 779 272.00 |
DU Loans and Debts from Credit Institutions (3) | 2 463 978.00 | 2 464 424.00 | | 2 463 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 391 463.00 | 376 261.00 | | 391 463.00 |
DX Trade payables and related accounts | 37 570.00 | 39 283.00 | | 37 570.00 |
DY Tax and social security liabilities | 85 799.00 | 95 934.00 | | 85 799.00 |
EA Other liabilities | 180 669.00 | 192 134.00 | | 180 669.00 |
EC TOTAL (IV) | 3 159 479.00 | 3 168 036.00 | | 3 159 479.00 |
EE Grand total (I to V) | 18 938 751.00 | 20 850 627.00 | | 18 938 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 591 193.00 | | 1 591 193.00 | 1 591 193.00 |
FJ Net sales | 1 591 193.00 | | 1 591 193.00 | 1 591 193.00 |
FR Total operating income (I) | | | 1 591 195.00 | |
FW Other purchases and external expenses | | | 167 183.00 | |
FX Taxes, duties, and similar payments | | | 279 838.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 542 690.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 989 712.00 | |
GG - OPERATING RESULT (I - II) | | | 601 483.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 387.00 | |
GP Total financial income (V) | | | 51 387.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 485.00 | |
GR Interest and similar expenses | | | 34 513.00 | |
GU Total financial expenses (VI) | | | 41 999.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 610 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 180 669.00 | 192 134.00 | | 180 669.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 642 582.00 | 1 642 119.00 | | 1 642 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 212 380.00 | 1 291 204.00 | | 1 212 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 430 202.00 | 350 915.00 | | 430 202.00 |
| |
| 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 | 29 451 766.00 | | | 29 451 766.00 |
I3 DECREASES Total Financial Fixed Assets | | | 631 003.00 | |
I4 DECREASES Grand Total | | | 29 451 766.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 820 763.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 820 763.00 | | | 28 820 763.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 631 003.00 | | | 631 003.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 832 352.00 | 542 690.00 | | 13 832 352.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 832 352.00 | 542 690.00 | | 13 832 352.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 156 206.00 | 7 485.00 | | 156 206.00 |
7C Grand total | 156 206.00 | 7 485.00 | | 156 206.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 7 485.00 | | |
| |
| 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 | 391 463.00 | | | 391 463.00 |
8B Suppliers and Related Accounts | 37 570.00 | 37 570.00 | | 37 570.00 |
UX Other trade receivables | 43 310.00 | 43 310.00 | | 43 310.00 |
VB VAT | 5 750.00 | 5 750.00 | | 5 750.00 |
VH Loans with a maturity of more than one year at origin | 2 463 978.00 | 3 978.00 | 2 460 000.00 | 2 463 978.00 |
VI Group and Associates | 180 669.00 | 180 669.00 | | 180 669.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 192.00 | 9 192.00 | | 9 192.00 |
VS Prepaid expenses | 4 149.00 | 1 135.00 | 3 014.00 | 4 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 209.00 | 50 195.00 | 3 014.00 | 53 209.00 |
VW VAT | 76 607.00 | 76 607.00 | | 76 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 159 479.00 | 308 016.00 | 2 460 000.00 | 3 159 479.00 |
