| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 549 999.00 | | 549 999.00 | 549 999.00 |
AN Land | 1 228 125.00 | | 1 228 125.00 | 1 228 125.00 |
AP Buildings | 10 352 320.00 | 1 678 064.00 | 8 674 256.00 | 10 352 320.00 |
BB Receivables related to investments | 569 655.00 | | 569 655.00 | 569 655.00 |
BD Other fixed assets | 5 033.00 | | 5 033.00 | 5 033.00 |
BJ TOTAL (I) | 12 906 382.00 | 1 678 064.00 | 11 228 319.00 | 12 906 382.00 |
BX Customers and related accounts | 252 335.00 | | 252 335.00 | 252 335.00 |
BZ Other receivables | 6 274.00 | | 6 274.00 | 6 274.00 |
CF Cash and cash equivalents | 480 019.00 | | 480 019.00 | 480 019.00 |
CH Prepaid expenses | 1 757.00 | | 1 757.00 | 1 757.00 |
CJ TOTAL (II) | 740 384.00 | | 740 384.00 | 740 384.00 |
CO Grand total (0 to V) | 14 196 766.00 | 1 678 064.00 | 12 518 702.00 | 14 196 766.00 |
CP Shares due in less than one year | 569 655.00 | | | 569 655.00 |
CU Other investments | 751 250.00 | | 751 250.00 | 751 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500 000.00 | 4 500 000.00 | | 4 500 000.00 |
DD Legal reserve (1) | 4 143.00 | | | 4 143.00 |
DH Retained earnings | 78 718.00 | -69 368.00 | | 78 718.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 721.00 | 152 229.00 | | 160 721.00 |
DL TOTAL (I) | 4 743 582.00 | 4 582 861.00 | | 4 743 582.00 |
DU Loans and Debts from Credit Institutions (3) | 7 275 026.00 | 7 746 334.00 | | 7 275 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 192 511.00 | 223 694.00 | | 192 511.00 |
DX Trade payables and related accounts | 37 626.00 | 8 526.00 | | 37 626.00 |
DY Tax and social security liabilities | 58 584.00 | 92 861.00 | | 58 584.00 |
DZ Fixed asset liabilities and related accounts | 200.00 | | | 200.00 |
EB Prepaid income (2) | 211 173.00 | 209 520.00 | | 211 173.00 |
EC TOTAL (IV) | 7 775 120.00 | 8 280 935.00 | | 7 775 120.00 |
EE Grand total (I to V) | 12 518 702.00 | 12 863 796.00 | | 12 518 702.00 |
EI Including equity loans | 192 511.00 | | | 192 511.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 912 177.00 | | 912 177.00 | 912 177.00 |
FJ Net sales | 912 177.00 | | 912 177.00 | 912 177.00 |
FR Total operating income (I) | | | 912 177.00 | |
FW Other purchases and external expenses | | | 62 838.00 | |
FX Taxes, duties, and similar payments | | | 61 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 396 842.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 521 281.00 | |
GG - OPERATING RESULT (I - II) | | | 390 896.00 | |
GL Other interest and similar income | | | 941.00 | |
GP Total financial income (V) | | | 941.00 | |
GR Interest and similar expenses | | | 170 883.00 | |
GU Total financial expenses (VI) | | | 170 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -169 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 60 232.00 | 50 953.00 | | 60 232.00 |
HL TOTAL REVENUE (I + III + V + VII) | 913 118.00 | 903 007.00 | | 913 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 752 396.00 | 750 778.00 | | 752 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 721.00 | 152 229.00 | | 160 721.00 |
| |
| 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 | 11 657 247.00 | | 1 249 136.00 | 11 657 247.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 325 938.00 | |
I4 DECREASES Grand Total | | | 12 906 382.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 580 445.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 580 445.00 | | | 11 580 445.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 76 802.00 | | 1 249 136.00 | 76 802.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 281 222.00 | 396 842.00 | 1 678 064.00 | 1 281 222.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 281 222.00 | 396 842.00 | 1 678 064.00 | 1 281 222.00 |
| |
| 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 | 192 511.00 | | | 192 511.00 |
8B Suppliers and Related Accounts | 37 626.00 | 37 626.00 | | 37 626.00 |
8E Income Taxes | 3 728.00 | 3 728.00 | | 3 728.00 |
8J Fixed Asset Liabilities and Related Accounts | 200.00 | 200.00 | | 200.00 |
8L Deferred income | 211 173.00 | 211 173.00 | | 211 173.00 |
UL Receivables related to investments | 569 655.00 | 569 655.00 | | 569 655.00 |
UX Other trade receivables | 252 335.00 | 252 335.00 | | 252 335.00 |
VB VAT | 6 274.00 | 6 274.00 | | 6 274.00 |
VG Loans with a maturity of up to one year at origin | 787.00 | 787.00 | | 787.00 |
VH Loans with a maturity of more than one year at origin | 7 274 239.00 | 770 567.00 | 2 241 017.00 | 7 274 239.00 |
VK Loans repaid during the year | 470 580.00 | | | 470 580.00 |
VQ Other Taxes, Duties, and Similar Debts | 600.00 | 600.00 | | 600.00 |
VS Prepaid expenses | 1 757.00 | 1 757.00 | | 1 757.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 830 020.00 | 830 020.00 | | 830 020.00 |
VW VAT | 54 256.00 | 54 256.00 | | 54 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 775 120.00 | 1 078 937.00 | 2 241 017.00 | 7 775 120.00 |
