| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 9 405.00 | | 9 405.00 | 9 405.00 |
AP Buildings | 2 080 226.00 | 216 347.00 | 1 863 879.00 | 2 080 226.00 |
BD Other fixed assets | 17 750.00 | | 17 750.00 | 17 750.00 |
BJ TOTAL (I) | 2 107 381.00 | 216 347.00 | 1 891 034.00 | 2 107 381.00 |
BX Customers and related accounts | 1 500.00 | | 1 500.00 | 1 500.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 99 037.00 | | 99 037.00 | 99 037.00 |
CH Prepaid expenses | 434.00 | | 434.00 | 434.00 |
CJ TOTAL (II) | 100 972.00 | | 100 972.00 | 100 972.00 |
CO Grand total (0 to V) | 2 208 353.00 | 216 347.00 | 1 992 006.00 | 2 208 353.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DC Revaluation differences | 15 430.00 | 15 430.00 | | 15 430.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DF Regulated reserves (1) | 23 224.00 | 23 224.00 | | 23 224.00 |
DG Other reserves | 98 134.00 | 98 134.00 | | 98 134.00 |
DH Retained earnings | 1 639 722.00 | 1 604 006.00 | | 1 639 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 853.00 | 47 716.00 | | 54 853.00 |
DL TOTAL (I) | 1 881 673.00 | 1 838 820.00 | | 1 881 673.00 |
DU Loans and Debts from Credit Institutions (3) | 92 568.00 | 289 114.00 | | 92 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 223.00 | 13 921.00 | | 13 223.00 |
DY Tax and social security liabilities | 4 540.00 | 1 296.00 | | 4 540.00 |
EA Other liabilities | | 77.00 | | |
EC TOTAL (IV) | 110 333.00 | 304 408.00 | | 110 333.00 |
EE Grand total (I to V) | 1 992 006.00 | 2 143 229.00 | | 1 992 006.00 |
EF Of which regulated reserve for long-term capital gains | 23 224.00 | 23 224.00 | | 23 224.00 |
EG Accrued income and payables due within one year | 38 847.00 | 29 903.00 | | 38 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 558.00 | |
FQ Other income | | | 161 843.00 | |
FR Total operating income (I) | | | 173 402.00 | |
FW Other purchases and external expenses | | | 31 679.00 | |
FX Taxes, duties, and similar payments | | | 17 690.00 | |
FY Salaries and Wages | | | 7 308.00 | |
FZ Social Security Contributions | | | 2 191.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 379.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 100 254.00 | |
GG - OPERATING RESULT (I - II) | | | 73 148.00 | |
GK Income from other securities and fixed asset receivables | | | 966.00 | |
GL Other interest and similar income | | | 1 260.00 | |
GP Total financial income (V) | | | 2 226.00 | |
GR Interest and similar expenses | | | 6 071.00 | |
GU Total financial expenses (VI) | | | 6 071.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 845.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 450.00 | 11 674.00 | | 14 450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 629.00 | 175 718.00 | | 175 629.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 776.00 | 128 002.00 | | 120 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 853.00 | 47 716.00 | | 54 853.00 |
| |
| 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 | 2 107 381.00 | | | 2 107 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 750.00 | |
I4 DECREASES Grand Total | | | 2 107 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 089 631.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 089 631.00 | | | 2 089 631.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 750.00 | | | 17 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 174 967.00 | 41 379.00 | | 174 967.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 174 967.00 | 41 379.00 | | 174 967.00 |
| |
| 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 | 13 223.00 | 13 223.00 | | 13 223.00 |
8C Staff and Related Accounts | 333.00 | 333.00 | | 333.00 |
8D Social Security and Other Social Organizations | 1 401.00 | 1 401.00 | | 1 401.00 |
8E Income Taxes | 2 806.00 | 2 806.00 | | 2 806.00 |
UX Other trade receivables | 1 500.00 | 1 500.00 | | 1 500.00 |
VH Loans with a maturity of more than one year at origin | 92 568.00 | 34 305.00 | 58 262.00 | 92 568.00 |
VJ Loans taken out during the year | 5 776.00 | | | 5 776.00 |
VK Loans repaid during the year | 203 019.00 | | | 203 019.00 |
VS Prepaid expenses | 434.00 | 434.00 | | 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 934.00 | 1 934.00 | | 1 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 333.00 | 52 070.00 | 58 262.00 | 110 333.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 17 690.00 | 17 102.00 | | 17 690.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 491.00 | 10 182.00 | | 11 491.00 |
ST Other accounts | 2 916.00 | 7 463.00 | | 2 916.00 |
XQ Rental, rental and co-ownership charges | 17 272.00 | 21 771.00 | | 17 272.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 17 690.00 | 17 102.00 | | 17 690.00 |
ZE Dividends | 12 000.00 | | | 12 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 31 679.00 | 39 417.00 | | 31 679.00 |
