| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 50 000.00 | | 50 000.00 | 50 000.00 |
AP Buildings | 915 130.00 | 587 185.00 | 327 945.00 | 915 130.00 |
AT Other tangible assets | 1 062.00 | 1 062.00 | | 1 062.00 |
AV Fixed assets in progress | 45 428.00 | | 45 428.00 | 45 428.00 |
BJ TOTAL (I) | 1 011 619.00 | 588 246.00 | 423 373.00 | 1 011 619.00 |
BZ Other receivables | 491 342.00 | | 491 342.00 | 491 342.00 |
CF Cash and cash equivalents | 813 463.00 | | 813 463.00 | 813 463.00 |
CH Prepaid expenses | 2 546.00 | | 2 546.00 | 2 546.00 |
CJ TOTAL (II) | 1 307 350.00 | | 1 307 350.00 | 1 307 350.00 |
CO Grand total (0 to V) | 2 318 969.00 | 588 246.00 | 1 730 723.00 | 2 318 969.00 |
CR Shares due in more than one year | 332 413.00 | | | 332 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 13 000.00 | | 13 000.00 |
DG Other reserves | 1 517 406.00 | 1 457 092.00 | | 1 517 406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 358.00 | 60 313.00 | | 66 358.00 |
DL TOTAL (I) | 1 726 764.00 | 1 660 405.00 | | 1 726 764.00 |
DX Trade payables and related accounts | 288.00 | 1 440.00 | | 288.00 |
DY Tax and social security liabilities | 3 671.00 | 1 951.00 | | 3 671.00 |
EC TOTAL (IV) | 3 959.00 | 3 391.00 | | 3 959.00 |
EE Grand total (I to V) | 1 730 723.00 | 1 663 796.00 | | 1 730 723.00 |
EG Accrued income and payables due within one year | 3 959.00 | 3 391.00 | | 3 959.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 599.00 | | 131 599.00 | 131 599.00 |
FJ Net sales | 131 599.00 | | 131 599.00 | 131 599.00 |
FR Total operating income (I) | | | 131 599.00 | |
FW Other purchases and external expenses | | | 9 144.00 | |
FX Taxes, duties, and similar payments | | | 5 324.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 000.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 59 469.00 | |
GG - OPERATING RESULT (I - II) | | | 72 130.00 | |
GL Other interest and similar income | | | 13 152.00 | |
GP Total financial income (V) | | | 13 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 923.00 | 16 572.00 | | 18 923.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 751.00 | 144 774.00 | | 144 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 392.00 | 84 461.00 | | 78 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 358.00 | 60 313.00 | | 66 358.00 |
| |
| 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 | 966 191.00 | | 45 428.00 | 966 191.00 |
I4 DECREASES Grand Total | | | 1 011 619.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 011 619.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 966 191.00 | | 45 428.00 | 966 191.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 543 246.00 | 45 000.00 | | 543 246.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 543 246.00 | 45 000.00 | | 543 246.00 |
| |
| 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 | 288.00 | 288.00 | | 288.00 |
8E Income Taxes | 2 347.00 | 2 347.00 | | 2 347.00 |
VB VAT | 4 120.00 | 4 120.00 | | 4 120.00 |
VC Group and associates | 271 747.00 | | 271 747.00 | 271 747.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 324.00 | 1 324.00 | | 1 324.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 215 475.00 | 154 809.00 | 60 666.00 | 215 475.00 |
VS Prepaid expenses | 2 546.00 | 2 546.00 | | 2 546.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 493 888.00 | 161 475.00 | 332 413.00 | 493 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 959.00 | 3 959.00 | | 3 959.00 |
