| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 382 900.00 | | 382 900.00 | 382 900.00 |
AP Buildings | 1 546 100.00 | 351 800.00 | 1 194 300.00 | 1 546 100.00 |
AT Other tangible assets | 100 879.00 | 63 875.00 | 37 004.00 | 100 879.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 2 030 899.00 | 415 675.00 | 1 615 224.00 | 2 030 899.00 |
BZ Other receivables | 5 477.00 | | 5 477.00 | 5 477.00 |
CF Cash and cash equivalents | 135 167.00 | | 135 167.00 | 135 167.00 |
CJ TOTAL (II) | 140 644.00 | | 140 644.00 | 140 644.00 |
CO Grand total (0 to V) | 2 171 543.00 | 415 675.00 | 1 755 868.00 | 2 171 543.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 248 592.00 | 187 532.00 | | 248 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 754.00 | 61 060.00 | | 61 754.00 |
DL TOTAL (I) | 420 345.00 | 358 592.00 | | 420 345.00 |
DU Loans and Debts from Credit Institutions (3) | 199 451.00 | 241 867.00 | | 199 451.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 128 084.00 | 1 282 484.00 | | 1 128 084.00 |
DX Trade payables and related accounts | 5 065.00 | 4 300.00 | | 5 065.00 |
DY Tax and social security liabilities | 2 922.00 | 14 381.00 | | 2 922.00 |
EC TOTAL (IV) | 1 335 523.00 | 1 543 032.00 | | 1 335 523.00 |
EE Grand total (I to V) | 1 755 868.00 | 1 901 624.00 | | 1 755 868.00 |
EG Accrued income and payables due within one year | 1 179 190.00 | 1 343 573.00 | | 1 179 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 862.00 | |
FQ Other income | | | 201 399.00 | |
FR Total operating income (I) | | | 203 261.00 | |
FW Other purchases and external expenses | | | 25 023.00 | |
FX Taxes, duties, and similar payments | | | 16 326.00 | |
FY Salaries and Wages | | | 8 400.00 | |
FZ Social Security Contributions | | | 16 090.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 56 151.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 121 990.00 | |
GG - OPERATING RESULT (I - II) | | | 81 271.00 | |
GH Attributed profit or transferred loss (III) | | | 2 235.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 25.00 | |
GR Interest and similar expenses | | | 5 476.00 | |
GU Total financial expenses (VI) | | | 5 476.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 862.00 | 1 837.00 | | 1 862.00 |
A2 TOTAL ASSETS | 16 090.00 | 16 123.00 | | 16 090.00 |
HF Exceptional expenses on capital transactions | | 39 379.00 | | |
HH Total exceptional expenses (VIII) | | 39 379.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -39 379.00 | | |
HK Income tax | 16 301.00 | 16 863.00 | | 16 301.00 |
HL TOTAL REVENUE (I + III + V + VII) | 205 520.00 | 243 876.00 | | 205 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 767.00 | 182 817.00 | | 143 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 754.00 | 61 060.00 | | 61 754.00 |
| |
| 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 | 2 031 049.00 | | | 2 031 049.00 |
I3 DECREASES Total Financial Fixed Assets | | 150.00 | 1 020.00 | |
I4 DECREASES Grand Total | | 150.00 | 2 030 899.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 029 879.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 029 879.00 | | | 2 029 879.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 170.00 | | | 1 170.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 359 524.00 | 56 151.00 | | 359 524.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 359 524.00 | 56 151.00 | | 359 524.00 |
| |
| 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 | 1 680.00 | 1 680.00 | | 1 680.00 |
8B Suppliers and Related Accounts | 5 065.00 | 5 065.00 | | 5 065.00 |
8E Income Taxes | 36.00 | 36.00 | | 36.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
VB VAT | 540.00 | 540.00 | | 540.00 |
VH Loans with a maturity of more than one year at origin | 199 451.00 | 43 118.00 | 156 333.00 | 199 451.00 |
VI Group and Associates | 1 126 404.00 | 1 126 404.00 | | 1 126 404.00 |
VK Loans repaid during the year | 42 416.00 | | | 42 416.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 937.00 | 4 937.00 | | 4 937.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 507.00 | 5 507.00 | | 5 507.00 |
VW VAT | 2 886.00 | 2 886.00 | | 2 886.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 335 523.00 | 1 179 190.00 | 156 333.00 | 1 335 523.00 |
