| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 22 000.00 | | 22 000.00 | 22 000.00 |
AP Buildings | 198 000.00 | 11 055.00 | 186 945.00 | 198 000.00 |
BD Other fixed assets | 8.00 | | 8.00 | 8.00 |
BH Other financial assets | 2 600.00 | | 2 600.00 | 2 600.00 |
BJ TOTAL (I) | 439 927.00 | 11 055.00 | 428 872.00 | 439 927.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 357.00 | | 357.00 | 357.00 |
CF Cash and cash equivalents | 57 291.00 | | 57 291.00 | 57 291.00 |
CJ TOTAL (II) | 57 649.00 | | 57 649.00 | 57 649.00 |
CO Grand total (0 to V) | 497 576.00 | 11 055.00 | 486 521.00 | 497 576.00 |
CU Other investments | 217 320.00 | | 217 320.00 | 217 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 93 150.00 | 93 150.00 | | 93 150.00 |
DD Legal reserve (1) | 5 745.00 | 5 138.00 | | 5 745.00 |
DG Other reserves | 81 202.00 | 78 989.00 | | 81 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 761.00 | 12 134.00 | | 42 761.00 |
DK Regulated provisions | 10 320.00 | 9 460.00 | | 10 320.00 |
DL TOTAL (I) | 233 177.00 | 198 871.00 | | 233 177.00 |
DU Loans and Debts from Credit Institutions (3) | 237 162.00 | 277 378.00 | | 237 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 232.00 | 7 712.00 | | 14 232.00 |
DX Trade payables and related accounts | 1 550.00 | 1 548.00 | | 1 550.00 |
DY Tax and social security liabilities | 400.00 | 400.00 | | 400.00 |
EC TOTAL (IV) | 253 344.00 | 287 038.00 | | 253 344.00 |
EE Grand total (I to V) | 486 521.00 | 485 909.00 | | 486 521.00 |
EG Accrued income and payables due within one year | 58 552.00 | 51 867.00 | | 58 552.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 746.00 | | 25 746.00 | 25 746.00 |
FJ Net sales | 25 746.00 | | 25 746.00 | 25 746.00 |
FR Total operating income (I) | | | 25 746.00 | |
FW Other purchases and external expenses | | | 1 703.00 | |
FX Taxes, duties, and similar payments | | | 1 746.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 900.00 | |
GF Total Operating Expenses (II) | | | 13 349.00 | |
GG - OPERATING RESULT (I - II) | | | 12 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GP Total financial income (V) | | | 35 000.00 | |
GR Interest and similar expenses | | | 3 776.00 | |
GU Total financial expenses (VI) | | | 3 776.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 224.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 621.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 860.00 | 2 064.00 | | 860.00 |
HH Total exceptional expenses (VIII) | 860.00 | 2 064.00 | | 860.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -860.00 | -2 064.00 | | -860.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 746.00 | 37 000.00 | | 60 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 986.00 | 24 866.00 | | 17 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 761.00 | 12 134.00 | | 42 761.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 155.00 | 9 900.00 | | 1 155.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 155.00 | 9 900.00 | | 1 155.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 460.00 | 860.00 | | 9 460.00 |
7C Grand total | 9 460.00 | 860.00 | | 9 460.00 |
UJ - Exceptional | | 860.00 | | |
| |
| 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 | 1 550.00 | 1 550.00 | | 1 550.00 |
UT Other financial assets | 2 600.00 | | 2 600.00 | 2 600.00 |
VH Loans with a maturity of more than one year at origin | 237 162.00 | 42 369.00 | 106 524.00 | 237 162.00 |
VI Group and Associates | 14 232.00 | 14 232.00 | | 14 232.00 |
VK Loans repaid during the year | 40 002.00 | | | 40 002.00 |
VQ Other Taxes, Duties, and Similar Debts | 400.00 | 400.00 | | 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 357.00 | 357.00 | | 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 957.00 | 357.00 | 2 600.00 | 2 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 253 344.00 | 58 552.00 | 106 524.00 | 253 344.00 |
