| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 318 450.00 | | 318 450.00 | 318 450.00 |
AP Buildings | 808 405.00 | 70 635.00 | 737 770.00 | 808 405.00 |
AT Other tangible assets | 4 180.00 | 165.00 | 4 015.00 | 4 180.00 |
BJ TOTAL (I) | 1 131 035.00 | 70 800.00 | 1 060 235.00 | 1 131 035.00 |
BZ Other receivables | 8 261.00 | | 8 261.00 | 8 261.00 |
CD Marketable securities | 7 852 942.00 | 2 758.00 | 7 850 184.00 | 7 852 942.00 |
CF Cash and cash equivalents | 27 288.00 | | 27 288.00 | 27 288.00 |
CH Prepaid expenses | 1 363.00 | | 1 363.00 | 1 363.00 |
CJ TOTAL (II) | 7 889 853.00 | 2 758.00 | 7 887 095.00 | 7 889 853.00 |
CO Grand total (0 to V) | 9 020 888.00 | 73 558.00 | 8 947 330.00 | 9 020 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 8 277 402.00 | 8 144 010.00 | | 8 277 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -189 709.00 | 133 392.00 | | -189 709.00 |
DL TOTAL (I) | 8 142 693.00 | 8 332 402.00 | | 8 142 693.00 |
DU Loans and Debts from Credit Institutions (3) | 626 238.00 | 682 725.00 | | 626 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 117 159.00 | 115 462.00 | | 117 159.00 |
DX Trade payables and related accounts | 6 439.00 | 2 040.00 | | 6 439.00 |
DY Tax and social security liabilities | 54 489.00 | 179 440.00 | | 54 489.00 |
EA Other liabilities | 312.00 | 244.00 | | 312.00 |
EC TOTAL (IV) | 804 637.00 | 979 911.00 | | 804 637.00 |
EE Grand total (I to V) | 8 947 330.00 | 9 312 313.00 | | 8 947 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 021.00 | | 95 021.00 | 95 021.00 |
FJ Net sales | 95 021.00 | | 95 021.00 | 95 021.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 95 023.00 | |
FW Other purchases and external expenses | | | 62 874.00 | |
FX Taxes, duties, and similar payments | | | 8 668.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38 951.00 | |
GF Total Operating Expenses (II) | | | 110 493.00 | |
GG - OPERATING RESULT (I - II) | | | -15 471.00 | |
GL Other interest and similar income | | | 5 886.00 | |
GM Reversals of provisions and transfers of expenses | | | 240.00 | |
GN Positive exchange differences | | | 1 587.00 | |
GP Total financial income (V) | | | 54 046.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 758.00 | |
GR Interest and similar expenses | | | 9 981.00 | |
GS Negative differences of foreign exchange | | | 489.00 | |
GT Net expenses on sales of marketable securities | | | 123 524.00 | |
GU Total financial expenses (VI) | | | 136 752.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -98 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 472.00 | | | 6 472.00 |
HH Total exceptional expenses (VIII) | 6 472.00 | | | 6 472.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 472.00 | | | -6 472.00 |
HK Income tax | 85 060.00 | 205 195.00 | | 85 060.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 068.00 | 692 814.00 | | 149 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 338 777.00 | 559 422.00 | | 338 777.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -189 709.00 | 133 392.00 | | -189 709.00 |
| |
| 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 | 1 061 500.00 | | 69 535.00 | 1 061 500.00 |
I4 DECREASES Grand Total | | | 1 131 035.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 131 035.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 061 500.00 | | 69 535.00 | 1 061 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 849.00 | 38 951.00 | | 31 849.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 849.00 | 38 951.00 | | 31 849.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 240.00 | 2 758.00 | 240.00 | 240.00 |
7B Total provisions for depreciation | 240.00 | 2 758.00 | 240.00 | 240.00 |
7C Grand total | 240.00 | 2 758.00 | 240.00 | 240.00 |
UG - Financial | | 2 758.00 | 240.00 | |
| |
| 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 | 14 000.00 | 14 000.00 | | 14 000.00 |
8B Suppliers and Related Accounts | 6 439.00 | 6 439.00 | | 6 439.00 |
8E Income Taxes | 54 489.00 | 54 489.00 | | 54 489.00 |
8K Other liabilities (including liabilities related to repo transactions) | 312.00 | 312.00 | | 312.00 |
VH Loans with a maturity of more than one year at origin | 626 238.00 | 57 187.00 | 296 720.00 | 626 238.00 |
VI Group and Associates | 103 159.00 | 103 159.00 | | 103 159.00 |
VK Loans repaid during the year | 56 488.00 | | | 56 488.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 261.00 | 8 261.00 | | 8 261.00 |
VS Prepaid expenses | 1 363.00 | 1 363.00 | | 1 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 623.00 | 9 623.00 | | 9 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 804 637.00 | 235 586.00 | 296 720.00 | 804 637.00 |
