| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 21 000.00 | | 21 000.00 | 21 000.00 |
AP Buildings | 873 000.00 | 14 398.00 | 858 602.00 | 873 000.00 |
AT Other tangible assets | 40 067.00 | 3 108.00 | 36 959.00 | 40 067.00 |
BF Loans | 1 614 545.00 | | 1 614 545.00 | 1 614 545.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 7 299 451.00 | 17 507.00 | 7 281 944.00 | 7 299 451.00 |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BX Customers and related accounts | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 168 774.00 | | 168 774.00 | 168 774.00 |
CD Marketable securities | 661 431.00 | 44 717.00 | 616 714.00 | 661 431.00 |
CF Cash and cash equivalents | 431 386.00 | | 431 386.00 | 431 386.00 |
CH Prepaid expenses | 877.00 | | 877.00 | 877.00 |
CJ TOTAL (II) | 1 263 168.00 | 44 717.00 | 1 218 451.00 | 1 263 168.00 |
CO Grand total (0 to V) | 8 562 619.00 | 62 224.00 | 8 500 395.00 | 8 562 619.00 |
CU Other investments | 4 750 824.00 | | 4 750 824.00 | 4 750 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 690 000.00 | 6 690 000.00 | | 6 690 000.00 |
DD Legal reserve (1) | 63 365.00 | 41 496.00 | | 63 365.00 |
DG Other reserves | 415 517.00 | 526 638.00 | | 415 517.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 369 383.00 | 437 386.00 | | 369 383.00 |
DL TOTAL (I) | 7 538 266.00 | 7 695 520.00 | | 7 538 266.00 |
DU Loans and Debts from Credit Institutions (3) | 953 457.00 | 1 083.00 | | 953 457.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 487.00 | 5 487.00 | | 5 487.00 |
DX Trade payables and related accounts | 3 186.00 | 2 780.00 | | 3 186.00 |
DY Tax and social security liabilities | | 29 266.00 | | |
EC TOTAL (IV) | 962 130.00 | 38 616.00 | | 962 130.00 |
EE Grand total (I to V) | 8 500 395.00 | 7 734 136.00 | | 8 500 395.00 |
EG Accrued income and payables due within one year | 143 507.00 | 38 616.00 | | 143 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 407.00 | |
FR Total operating income (I) | | | 5 407.00 | |
FW Other purchases and external expenses | | | 32 657.00 | |
FX Taxes, duties, and similar payments | | | 56 011.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 507.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 106 175.00 | |
GG - OPERATING RESULT (I - II) | | | -100 769.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 432 756.00 | |
GK Income from other securities and fixed asset receivables | | | 19 200.00 | |
GL Other interest and similar income | | | 33 271.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 35 429.00 | |
GP Total financial income (V) | | | 520 656.00 | |
GQ Financial allocations to depreciation and provisions | | | 43 162.00 | |
GR Interest and similar expenses | | | 3 362.00 | |
GT Net expenses on sales of marketable securities | | | 3 964.00 | |
GU Total financial expenses (VI) | | | 50 487.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 470 169.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 369 400.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 407.00 | | | 407.00 |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | | 31 112.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 526 063.00 | 490 790.00 | | 526 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 680.00 | 53 403.00 | | 156 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 369 383.00 | 437 386.00 | | 369 383.00 |
| |
| 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 | 6 340 000.00 | | 959 450.00 | 6 340 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 365 384.00 | |
I4 DECREASES Grand Total | | | 7 299 451.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 934 067.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 934 067.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 340 000.00 | | 25 383.00 | 6 340 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 17 507.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 17 507.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 555.00 | 43 162.00 | | 1 555.00 |
7B Total provisions for depreciation | 1 555.00 | 43 162.00 | | 1 555.00 |
7C Grand total | 1 555.00 | 43 162.00 | | 1 555.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UG - Financial | | 43 162.00 | | |
| |
| 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 | 3 186.00 | 3 186.00 | | 3 186.00 |
UP Loans | 1 614 545.00 | | 1 614 545.00 | 1 614 545.00 |
UT Other financial assets | 15.00 | | 15.00 | 15.00 |
UX Other trade receivables | 500.00 | 500.00 | | 500.00 |
VC Group and associates | 137 055.00 | 137 055.00 | | 137 055.00 |
VG Loans with a maturity of up to one year at origin | 189.00 | 189.00 | | 189.00 |
VH Loans with a maturity of more than one year at origin | 953 267.00 | 134 644.00 | 542 042.00 | 953 267.00 |
VI Group and Associates | 5 487.00 | 5 487.00 | | 5 487.00 |
VJ Loans taken out during the year | 990 000.00 | | | 990 000.00 |
VK Loans repaid during the year | 38 146.00 | | | 38 146.00 |
VM Income taxes | 31 114.00 | 31 114.00 | | 31 114.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 605.00 | 605.00 | | 605.00 |
VS Prepaid expenses | 877.00 | 877.00 | | 877.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 784 711.00 | 170 151.00 | 1 614 560.00 | 1 784 711.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 962 130.00 | 143 507.00 | 542 042.00 | 962 130.00 |
