| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 89 806.00 | 30 002.00 | 59 804.00 | 89 806.00 |
AJ Other Intangible Assets | 98 528.00 | 18 648.00 | 79 880.00 | 98 528.00 |
AN Land | 510 000.00 | | 510 000.00 | 510 000.00 |
AP Buildings | 1 238 381.00 | 310 567.00 | 927 814.00 | 1 238 381.00 |
AR Technical installations, industrial equipment and tools | 3 991.00 | | 3 991.00 | 3 991.00 |
AT Other tangible assets | 186 318.00 | 90 778.00 | 95 540.00 | 186 318.00 |
BH Other financial assets | 3 587.00 | | 3 587.00 | 3 587.00 |
BJ TOTAL (I) | 2 130 611.00 | 449 994.00 | 1 680 617.00 | 2 130 611.00 |
BX Customers and related accounts | 1 760.00 | 1 430.00 | 330.00 | 1 760.00 |
BZ Other receivables | 5 066.00 | | 5 066.00 | 5 066.00 |
CF Cash and cash equivalents | 15 323.00 | | 15 323.00 | 15 323.00 |
CH Prepaid expenses | 54 956.00 | | 54 956.00 | 54 956.00 |
CJ TOTAL (II) | 77 105.00 | 1 430.00 | 75 675.00 | 77 105.00 |
CO Grand total (0 to V) | 2 207 716.00 | 451 424.00 | 1 756 292.00 | 2 207 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 421 000.00 | 421 000.00 | | 421 000.00 |
DD Legal reserve (1) | 42 100.00 | 40 854.00 | | 42 100.00 |
DH Retained earnings | 181 290.00 | 100 844.00 | | 181 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 750.00 | 81 692.00 | | 64 750.00 |
DL TOTAL (I) | 709 140.00 | 644 390.00 | | 709 140.00 |
DU Loans and Debts from Credit Institutions (3) | 602 065.00 | 694 818.00 | | 602 065.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229 867.00 | 251 487.00 | | 229 867.00 |
DX Trade payables and related accounts | 13 937.00 | 86 544.00 | | 13 937.00 |
DY Tax and social security liabilities | 25 770.00 | 33 380.00 | | 25 770.00 |
EA Other liabilities | 175 512.00 | 150 625.00 | | 175 512.00 |
EC TOTAL (IV) | 1 047 152.00 | 1 216 854.00 | | 1 047 152.00 |
EE Grand total (I to V) | 1 756 292.00 | 1 861 244.00 | | 1 756 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 225 036.00 | | 225 036.00 | 225 036.00 |
FJ Net sales | 225 036.00 | | 225 036.00 | 225 036.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 225 037.00 | |
FW Other purchases and external expenses | | | 35 361.00 | |
FX Taxes, duties, and similar payments | | | 15 678.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 60 768.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 111 808.00 | |
GG - OPERATING RESULT (I - II) | | | 113 228.00 | |
GR Interest and similar expenses | | | 25 134.00 | |
GU Total financial expenses (VI) | | | 25 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 23 345.00 | 24 887.00 | | 23 345.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 037.00 | 249 346.00 | | 225 037.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 287.00 | 167 654.00 | | 160 287.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 750.00 | 81 692.00 | | 64 750.00 |
| |
| 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 | 2 104 090.00 | | 26 522.00 | 2 104 090.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 89 806.00 | | | 89 806.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 587.00 | |
I4 DECREASES Grand Total | | | 2 130 611.00 | |
IN DECREASES Start-up, development, or research expenses | | | 89 806.00 | |
IO DECREASES Total including other intangible assets | | | 98 528.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 938 690.00 | |
KD ACQUISITIONS Total including other intangible assets | 98 528.00 | | | 98 528.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 912 168.00 | | 26 522.00 | 1 912 168.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 587.00 | | | 3 587.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 389 226.00 | 60 768.00 | | 389 226.00 |
CY DEPRECIATION Start-up, development, or research expenses | 27 184.00 | 2 818.00 | | 27 184.00 |
PE DEPRECIATION Total including other intangible assets | 16 250.00 | 2 398.00 | | 16 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 345 793.00 | 55 552.00 | | 345 793.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 430.00 | | | 1 430.00 |
7B Total provisions for depreciation | 1 430.00 | | | 1 430.00 |
7C Grand total | 1 430.00 | | | 1 430.00 |
| |
| 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 | 44 068.00 | 44 068.00 | | 44 068.00 |
8B Suppliers and Related Accounts | 13 937.00 | 13 937.00 | | 13 937.00 |
8E Income Taxes | 23 345.00 | 23 345.00 | | 23 345.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175 512.00 | 175 512.00 | | 175 512.00 |
UT Other financial assets | 3 587.00 | | 3 587.00 | 3 587.00 |
UX Other trade receivables | 330.00 | 330.00 | | 330.00 |
VA Doubtful or disputed receivables | 1 430.00 | 1 430.00 | | 1 430.00 |
VH Loans with a maturity of more than one year at origin | 602 065.00 | 602 065.00 | | 602 065.00 |
VI Group and Associates | 185 799.00 | 185 799.00 | | 185 799.00 |
VK Loans repaid during the year | 92 666.00 | | | 92 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 272.00 | 272.00 | | 272.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 066.00 | 5 066.00 | | 5 066.00 |
VS Prepaid expenses | 54 956.00 | 54 956.00 | | 54 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 369.00 | 61 782.00 | 3 587.00 | 65 369.00 |
VW VAT | 2 153.00 | 2 153.00 | | 2 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 047 152.00 | 1 047 152.00 | | 1 047 152.00 |
