| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 13 854.00 | | 13 854.00 | 13 854.00 |
AP Buildings | 652 440.00 | 422 014.00 | 230 426.00 | 652 440.00 |
BD Other fixed assets | 3 415.00 | | 3 415.00 | 3 415.00 |
BJ TOTAL (I) | 1 449 710.00 | 582 014.00 | 867 696.00 | 1 449 710.00 |
BX Customers and related accounts | 60 719.00 | | 60 719.00 | 60 719.00 |
BZ Other receivables | 6 589.00 | | 6 589.00 | 6 589.00 |
CF Cash and cash equivalents | 14 864.00 | | 14 864.00 | 14 864.00 |
CJ TOTAL (II) | 82 173.00 | | 82 173.00 | 82 173.00 |
CO Grand total (0 to V) | 1 531 883.00 | 582 014.00 | 949 869.00 | 1 531 883.00 |
CU Other investments | 780 000.00 | 160 000.00 | 620 000.00 | 780 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 000.00 | | | 33 000.00 |
DB Share, merger, contribution premiums, etc. | 17 000.00 | | | 17 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 299 441.00 | | | 299 441.00 |
DH Retained earnings | -105 205.00 | | | -105 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 389.00 | | | 181 389.00 |
DL TOTAL (I) | 427 625.00 | | | 427 625.00 |
DU Loans and Debts from Credit Institutions (3) | 299 627.00 | | | 299 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 235.00 | | | 130 235.00 |
DX Trade payables and related accounts | 3 180.00 | | | 3 180.00 |
DY Tax and social security liabilities | 76 259.00 | | | 76 259.00 |
EA Other liabilities | 12 942.00 | | | 12 942.00 |
EC TOTAL (IV) | 522 244.00 | | | 522 244.00 |
EE Grand total (I to V) | 949 869.00 | | | 949 869.00 |
EG Accrued income and payables due within one year | 299 491.00 | | | 299 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 331 847.00 | | 331 847.00 | 331 847.00 |
FJ Net sales | 331 847.00 | | 331 847.00 | 331 847.00 |
FR Total operating income (I) | | | 331 847.00 | |
FW Other purchases and external expenses | | | 7 983.00 | |
FX Taxes, duties, and similar payments | | | 7 949.00 | |
FY Salaries and Wages | | | 124 762.00 | |
FZ Social Security Contributions | | | 108 776.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 001.00 | |
GF Total Operating Expenses (II) | | | 284 473.00 | |
GG - OPERATING RESULT (I - II) | | | 47 373.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 80 000.00 | |
GP Total financial income (V) | | | 145 000.00 | |
GR Interest and similar expenses | | | 10 743.00 | |
GU Total financial expenses (VI) | | | 10 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 181 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 20 405.00 | | | 20 405.00 |
HA Exceptional income from management transactions | 5.00 | | | 5.00 |
HD Total exceptional income (VII) | 5.00 | | | 5.00 |
HE Exceptional expenses on management operations | 1 619.00 | | | 1 619.00 |
HH Total exceptional expenses (VIII) | 1 619.00 | | | 1 619.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 613.00 | | | -1 613.00 |
HK Income tax | -1 373.00 | | | -1 373.00 |
HL TOTAL REVENUE (I + III + V + VII) | 476 852.00 | | | 476 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 463.00 | | | 295 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 389.00 | | | 181 389.00 |
| |
| 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 | 1 449 711.00 | | | 1 449 711.00 |
I3 DECREASES Total Financial Fixed Assets | | | 783 416.00 | |
I4 DECREASES Grand Total | | | 1 449 711.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 666 295.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 666 295.00 | | | 666 295.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 783 416.00 | | | 783 416.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 387 013.00 | 35 001.00 | | 387 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 387 013.00 | 35 001.00 | | 387 013.00 |
| |
| 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 | 3 180.00 | 3 180.00 | | 3 180.00 |
8D Social Security and Other Social Organizations | 76 260.00 | 76 260.00 | | 76 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 143 177.00 | 143 177.00 | | 143 177.00 |
UX Other trade receivables | 60 720.00 | 60 720.00 | | 60 720.00 |
VH Loans with a maturity of more than one year at origin | 299 627.00 | 76 874.00 | 222 753.00 | 299 627.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 589.00 | 6 589.00 | | 6 589.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 309.00 | 67 309.00 | | 67 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 522 244.00 | 299 491.00 | 222 753.00 | 522 244.00 |
