| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 107 834.00 | | 1 107 834.00 | 1 107 834.00 |
BJ TOTAL (I) | 1 290 773.00 | | 1 290 773.00 | 1 290 773.00 |
BV Advances and down payments on orders | 165 111.00 | | 165 111.00 | 165 111.00 |
BX Customers and related accounts | 30 772.00 | | 30 772.00 | 30 772.00 |
BZ Other receivables | 12 398.00 | | 12 398.00 | 12 398.00 |
CD Marketable securities | 1 915 723.00 | 534.00 | 1 915 189.00 | 1 915 723.00 |
CF Cash and cash equivalents | 135 355.00 | | 135 355.00 | 135 355.00 |
CJ TOTAL (II) | 2 259 359.00 | 534.00 | 2 258 826.00 | 2 259 359.00 |
CO Grand total (0 to V) | 3 550 132.00 | 534.00 | 3 549 598.00 | 3 550 132.00 |
CU Other investments | 182 939.00 | | 182 939.00 | 182 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 3 090 098.00 | 2 814 623.00 | | 3 090 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 247 697.00 | 275 475.00 | | 247 697.00 |
DL TOTAL (I) | 3 359 795.00 | 3 112 098.00 | | 3 359 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 939.00 | 155 167.00 | | 158 939.00 |
DX Trade payables and related accounts | 1 825.00 | | | 1 825.00 |
DY Tax and social security liabilities | 20 680.00 | 44 786.00 | | 20 680.00 |
EA Other liabilities | 8 360.00 | 8 358.00 | | 8 360.00 |
EC TOTAL (IV) | 189 804.00 | 208 311.00 | | 189 804.00 |
EE Grand total (I to V) | 3 549 598.00 | 3 320 409.00 | | 3 549 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 338 492.00 | | 338 492.00 | 338 492.00 |
FJ Net sales | 338 492.00 | | 338 492.00 | 338 492.00 |
FR Total operating income (I) | | | 338 492.00 | |
FW Other purchases and external expenses | | | 10 068.00 | |
FX Taxes, duties, and similar payments | | | 27 541.00 | |
GF Total Operating Expenses (II) | | | 37 609.00 | |
GG - OPERATING RESULT (I - II) | | | 300 883.00 | |
GL Other interest and similar income | | | 5 416.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 16 580.00 | |
GP Total financial income (V) | | | 21 996.00 | |
GQ Financial allocations to depreciation and provisions | | | 200.00 | |
GU Total financial expenses (VI) | | | 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 322 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | 1.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 1.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HK Income tax | 74 981.00 | 85 381.00 | | 74 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 488.00 | 395 465.00 | | 360 488.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 791.00 | 119 990.00 | | 112 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 247 697.00 | 275 475.00 | | 247 697.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 334.00 | 200.00 | | 334.00 |
| |
| 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 | 158 939.00 | | 158 939.00 | 158 939.00 |
8B Suppliers and Related Accounts | 1 825.00 | 1 825.00 | | 1 825.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 360.00 | 8 360.00 | | 8 360.00 |
UX Other trade receivables | 43 170.00 | 43 170.00 | | 43 170.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 680.00 | 20 680.00 | | 20 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 170.00 | 43 170.00 | | 43 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 804.00 | 30 865.00 | 158 939.00 | 189 804.00 |
