| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 000 000.00 | 757 903.00 | 1 242 096.00 | 2 000 000.00 |
BB Receivables related to investments | 1 281 694.00 | | 1 281 694.00 | 1 281 694.00 |
BH Other financial assets | 425.00 | | 425.00 | 425.00 |
BJ TOTAL (I) | 6 567 486.00 | 757 903.00 | 5 809 582.00 | 6 567 486.00 |
BX Customers and related accounts | 42 066.00 | | 42 066.00 | 42 066.00 |
BZ Other receivables | 6 032.00 | | 6 032.00 | 6 032.00 |
CD Marketable securities | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 58 145.00 | | 58 145.00 | 58 145.00 |
CJ TOTAL (II) | 106 444.00 | | 106 444.00 | 106 444.00 |
CO Grand total (0 to V) | 6 673 930.00 | 757 903.00 | 5 916 026.00 | 6 673 930.00 |
CU Other investments | 3 285 366.00 | | 3 285 366.00 | 3 285 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 947 000.00 | | | 947 000.00 |
DD Legal reserve (1) | 94 700.00 | | | 94 700.00 |
DG Other reserves | 592 069.00 | | | 592 069.00 |
DH Retained earnings | 1 641 275.00 | | | 1 641 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 005.00 | | | 229 005.00 |
DK Regulated provisions | 9 699.00 | | | 9 699.00 |
DL TOTAL (I) | 3 513 749.00 | | | 3 513 749.00 |
DU Loans and Debts from Credit Institutions (3) | 1 275 338.00 | | | 1 275 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 075 000.00 | | | 1 075 000.00 |
DX Trade payables and related accounts | 8 040.00 | | | 8 040.00 |
DY Tax and social security liabilities | 8 844.00 | | | 8 844.00 |
EB Prepaid income (2) | 35 055.00 | | | 35 055.00 |
EC TOTAL (IV) | 2 402 277.00 | | | 2 402 277.00 |
EE Grand total (I to V) | 5 916 026.00 | | | 5 916 026.00 |
EG Accrued income and payables due within one year | 1 304 728.00 | | | 1 304 728.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 143 793.00 | | 143 793.00 | 143 793.00 |
FJ Net sales | 143 793.00 | | 143 793.00 | 143 793.00 |
FR Total operating income (I) | | | 143 793.00 | |
FT Inventory change (goods) | | | 36 694.00 | |
FX Taxes, duties, and similar payments | | | 4 140.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 60 666.00 | |
GF Total Operating Expenses (II) | | | 101 501.00 | |
GG - OPERATING RESULT (I - II) | | | 42 292.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 211 671.00 | |
GL Other interest and similar income | | | 64.00 | |
GP Total financial income (V) | | | 211 736.00 | |
GR Interest and similar expenses | | | 17 930.00 | |
GU Total financial expenses (VI) | | | 17 930.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 193 805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 236 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 259.00 | | | 5 259.00 |
HH Total exceptional expenses (VIII) | 5 259.00 | | | 5 259.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 259.00 | | | -5 259.00 |
HK Income tax | 1 833.00 | | | 1 833.00 |
HL TOTAL REVENUE (I + III + V + VII) | 355 529.00 | | | 355 529.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 524.00 | | | 126 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 005.00 | | | 229 005.00 |
| |
| 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 | 6 146 955.00 | | 854 912.00 | 6 146 955.00 |
I3 DECREASES Total Financial Fixed Assets | | 434 381.00 | 4 567 486.00 | |
I4 DECREASES Grand Total | | 434 381.00 | 6 567 486.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 000 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000 000.00 | | | 2 000 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 146 955.00 | | 854 912.00 | 4 146 955.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 697 237.00 | 60 666.00 | | 697 237.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 697 237.00 | 60 666.00 | | 697 237.00 |
| |
| 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 | 1 075 000.00 | 1 075 000.00 | | 1 075 000.00 |
8B Suppliers and Related Accounts | 8 040.00 | 8 040.00 | | 8 040.00 |
8L Deferred income | 35 055.00 | 35 055.00 | | 35 055.00 |
UL Receivables related to investments | 1 281 695.00 | | 1 281 695.00 | 1 281 695.00 |
UT Other financial assets | 425.00 | | 425.00 | 425.00 |
UX Other trade receivables | 42 066.00 | 42 066.00 | | 42 066.00 |
VH Loans with a maturity of more than one year at origin | 1 275 338.00 | 177 789.00 | 679 522.00 | 1 275 338.00 |
VJ Loans taken out during the year | 334 000.00 | | | 334 000.00 |
VK Loans repaid during the year | 131 666.00 | | | 131 666.00 |
VP Miscellaneous | 6 032.00 | 6 032.00 | | 6 032.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 844.00 | 8 844.00 | | 8 844.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 330 218.00 | 48 099.00 | 1 282 120.00 | 1 330 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 402 277.00 | 1 304 729.00 | 679 522.00 | 2 402 277.00 |
