| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 532 718.00 | | 532 718.00 | 532 718.00 |
AP Buildings | 619 647.00 | 411 566.00 | 208 081.00 | 619 647.00 |
BJ TOTAL (I) | 2 904 100.00 | 411 566.00 | 2 492 534.00 | 2 904 100.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 6 909.00 | | 6 909.00 | 6 909.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 6 909.00 | | 6 909.00 | 6 909.00 |
CO Grand total (0 to V) | 2 911 009.00 | 411 566.00 | 2 499 443.00 | 2 911 009.00 |
CU Other investments | 1 751 734.00 | | 1 751 734.00 | 1 751 734.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 320.00 | 40 320.00 | | 40 320.00 |
DD Legal reserve (1) | 4 032.00 | 4 032.00 | | 4 032.00 |
DG Other reserves | | 4 715.00 | | |
DH Retained earnings | 101 015.00 | 476 442.00 | | 101 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 543 180.00 | 23 917.00 | | 1 543 180.00 |
DL TOTAL (I) | 1 688 547.00 | 549 426.00 | | 1 688 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 802 158.00 | 1 962 880.00 | | 802 158.00 |
DX Trade payables and related accounts | 8 738.00 | 11 785.00 | | 8 738.00 |
EC TOTAL (IV) | 810 897.00 | 1 974 665.00 | | 810 897.00 |
EE Grand total (I to V) | 2 499 443.00 | 2 524 091.00 | | 2 499 443.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 699.00 | | 66 699.00 | 66 699.00 |
FJ Net sales | 66 699.00 | | 66 699.00 | 66 699.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 66 700.00 | |
FW Other purchases and external expenses | | | 4 453.00 | |
FX Taxes, duties, and similar payments | | | 2 216.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 161.00 | |
GF Total Operating Expenses (II) | | | 26 830.00 | |
GG - OPERATING RESULT (I - II) | | | 39 869.00 | |
GH Attributed profit or transferred loss (III) | | | -2 351.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 518 846.00 | |
GP Total financial income (V) | | | 1 518 846.00 | |
GR Interest and similar expenses | | | 13 185.00 | |
GU Total financial expenses (VI) | | | 13 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 505 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 543 180.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 583 195.00 | 68 705.00 | | 1 583 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 015.00 | 44 788.00 | | 40 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 543 180.00 | 23 917.00 | | 1 543 180.00 |
| |
| 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 | 2 904 100.00 | | | 2 904 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 751 734.00 | |
I4 DECREASES Grand Total | | | 2 904 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 152 365.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 152 365.00 | | | 1 152 365.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 751 734.00 | | | 1 751 734.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 391 405.00 | 20 161.00 | | 391 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 391 405.00 | 20 161.00 | | 391 405.00 |
| |
| 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 | 8 738.00 | 8 738.00 | | 8 738.00 |
VB VAT | 1 074.00 | 1 074.00 | | 1 074.00 |
VI Group and Associates | 802 158.00 | 802 158.00 | | 802 158.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 836.00 | 5 836.00 | | 5 836.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 909.00 | 6 909.00 | | 6 909.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 810 897.00 | 810 897.00 | | 810 897.00 |
