| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 43 806.00 | | 43 806.00 | 43 806.00 |
BJ TOTAL (I) | 709 051.00 | | 709 051.00 | 709 051.00 |
BZ Other receivables | 8 543.00 | | 8 543.00 | 8 543.00 |
CD Marketable securities | 45 095.00 | | 45 095.00 | 45 095.00 |
CF Cash and cash equivalents | 280 249.00 | | 280 249.00 | 280 249.00 |
CJ TOTAL (II) | 333 887.00 | | 333 887.00 | 333 887.00 |
CO Grand total (0 to V) | 1 042 938.00 | | 1 042 938.00 | 1 042 938.00 |
CU Other investments | 665 245.00 | | 665 245.00 | 665 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 4 800.00 | 4 800.00 | | 4 800.00 |
DG Other reserves | 570 951.00 | 570 951.00 | | 570 951.00 |
DH Retained earnings | 400 931.00 | 402 550.00 | | 400 931.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -640.00 | -1 619.00 | | -640.00 |
DK Regulated provisions | 15 230.00 | 8 210.00 | | 15 230.00 |
DL TOTAL (I) | 1 039 272.00 | 1 032 892.00 | | 1 039 272.00 |
DU Loans and Debts from Credit Institutions (3) | 19.00 | 19.00 | | 19.00 |
DX Trade payables and related accounts | 2 684.00 | 2 802.00 | | 2 684.00 |
DY Tax and social security liabilities | 963.00 | | | 963.00 |
EC TOTAL (IV) | 3 666.00 | 2 822.00 | | 3 666.00 |
EE Grand total (I to V) | 1 042 938.00 | 1 035 714.00 | | 1 042 938.00 |
EG Accrued income and payables due within one year | 3 666.00 | 2 822.00 | | 3 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 780.00 | | 1 780.00 | 1 780.00 |
FJ Net sales | 1 780.00 | | 1 780.00 | 1 780.00 |
FR Total operating income (I) | | | 1 780.00 | |
FW Other purchases and external expenses | | | 4 795.00 | |
FX Taxes, duties, and similar payments | | | 275.00 | |
GF Total Operating Expenses (II) | | | 5 070.00 | |
GG - OPERATING RESULT (I - II) | | | -3 290.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 543.00 | |
GL Other interest and similar income | | | 2 090.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 10 633.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7 020.00 | 7 020.00 | | 7 020.00 |
HH Total exceptional expenses (VIII) | 7 020.00 | 7 020.00 | | 7 020.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 020.00 | -7 020.00 | | -7 020.00 |
HK Income tax | 963.00 | | | 963.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 413.00 | 24 433.00 | | 12 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 053.00 | 26 051.00 | | 13 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -640.00 | -1 619.00 | | -640.00 |
| |
| 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 | 709 051.00 | | | 709 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 665 245.00 | |
I4 DECREASES Grand Total | | | 709 051.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 806.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 806.00 | | | 43 806.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 665 245.00 | | | 665 245.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5.00 | | | 5.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 210.00 | 7 020.00 | | 8 210.00 |
7C Grand total | 8 210.00 | 7 020.00 | | 8 210.00 |
UJ - Exceptional | | 7 020.00 | | |
| |
| 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 | 2 684.00 | 2 684.00 | | 2 684.00 |
8E Income Taxes | 963.00 | 963.00 | | 963.00 |
VC Group and associates | 8 543.00 | 8 543.00 | | 8 543.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 543.00 | 8 543.00 | | 8 543.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 666.00 | 3 666.00 | | 3 666.00 |
