| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 381 244.00 | 30 481.00 | 350 762.00 | 381 244.00 |
AP Buildings | 1 630 435.00 | 1 519 296.00 | 111 139.00 | 1 630 435.00 |
AT Other tangible assets | 67 077.00 | 67 077.00 | | 67 077.00 |
BD Other fixed assets | 2 800 000.00 | | 2 800 000.00 | 2 800 000.00 |
BJ TOTAL (I) | 4 878 756.00 | 1 616 854.00 | 3 261 902.00 | 4 878 756.00 |
BZ Other receivables | 1 905.00 | | 1 905.00 | 1 905.00 |
CF Cash and cash equivalents | 590.00 | | 590.00 | 590.00 |
CJ TOTAL (II) | 2 495.00 | | 2 495.00 | 2 495.00 |
CO Grand total (0 to V) | 4 881 250.00 | 1 616 854.00 | 3 264 396.00 | 4 881 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 2 886 595.00 | 2 689 412.00 | | 2 886 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 653.00 | 197 183.00 | | 215 653.00 |
DK Regulated provisions | 42 979.00 | 43 948.00 | | 42 979.00 |
DL TOTAL (I) | 3 187 152.00 | 2 972 467.00 | | 3 187 152.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | 28.00 | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 558.00 | 294 225.00 | | 76 558.00 |
DX Trade payables and related accounts | 580.00 | 1 099.00 | | 580.00 |
DY Tax and social security liabilities | 76.00 | 2 093.00 | | 76.00 |
EC TOTAL (IV) | 77 244.00 | 297 447.00 | | 77 244.00 |
EE Grand total (I to V) | 3 264 396.00 | 3 269 915.00 | | 3 264 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 357 480.00 | | 357 480.00 | 357 480.00 |
FJ Net sales | 357 480.00 | | 357 480.00 | 357 480.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 357 481.00 | |
FW Other purchases and external expenses | | | 5 358.00 | |
FX Taxes, duties, and similar payments | | | 41 066.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 007.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 50 433.00 | |
GG - OPERATING RESULT (I - II) | | | 307 047.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 591.00 | |
GU Total financial expenses (VI) | | | 1 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 305 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 795.00 | 1 795.00 | | 1 795.00 |
HD Total exceptional income (VII) | 1 795.00 | 1 795.00 | | 1 795.00 |
HG Exceptional depreciation and provisions | 825.00 | 826.00 | | 825.00 |
HH Total exceptional expenses (VIII) | 825.00 | 826.00 | | 825.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 969.00 | 969.00 | | 969.00 |
HK Income tax | 90 772.00 | 92 544.00 | | 90 772.00 |
HL TOTAL REVENUE (I + III + V + VII) | 359 276.00 | 355 466.00 | | 359 276.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 622.00 | 158 283.00 | | 143 622.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 653.00 | 197 183.00 | | 215 653.00 |
| |
| 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 | 5 030 877.00 | | | 5 030 877.00 |
I3 DECREASES Total Financial Fixed Assets | | 152 121.00 | 2 800 000.00 | |
I4 DECREASES Grand Total | | 152 121.00 | 4 878 756.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 078 756.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 078 756.00 | | | 2 078 756.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 952 121.00 | | | 2 952 121.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 612 847.00 | 4 007.00 | | 1 612 847.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 612 847.00 | 4 007.00 | | 1 612 847.00 |
| |
| 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 | 76 558.00 | 30 823.00 | 45 734.00 | 76 558.00 |
8B Suppliers and Related Accounts | 580.00 | 580.00 | | 580.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VN Other taxes, similar payments | 1 904.00 | 1 904.00 | | 1 904.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 904.00 | 1 904.00 | | 1 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 244.00 | 31 509.00 | 45 734.00 | 77 244.00 |
