| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 55 780.00 | | 55 780.00 | 55 780.00 |
AP Buildings | 424 378.00 | 92 354.00 | 332 025.00 | 424 378.00 |
AT Other tangible assets | 51 116.00 | 33 446.00 | 17 670.00 | 51 116.00 |
BB Receivables related to investments | 80 000.00 | | 80 000.00 | 80 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 619 274.00 | 125 799.00 | 493 475.00 | 619 274.00 |
BX Customers and related accounts | 2 040.00 | | 2 040.00 | 2 040.00 |
BZ Other receivables | 1 878.00 | | 1 878.00 | 1 878.00 |
CD Marketable securities | 526 210.00 | 32 230.00 | 493 980.00 | 526 210.00 |
CF Cash and cash equivalents | 246 702.00 | | 246 702.00 | 246 702.00 |
CH Prepaid expenses | 1 924.00 | | 1 924.00 | 1 924.00 |
CJ TOTAL (II) | 778 755.00 | 32 230.00 | 746 525.00 | 778 755.00 |
CO Grand total (0 to V) | 1 398 029.00 | 158 029.00 | 1 240 000.00 | 1 398 029.00 |
CP Shares due in less than one year | 16.00 | | | 16.00 |
CU Other investments | 8 000.00 | | 8 000.00 | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 918 039.00 | 880 217.00 | | 918 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 241.00 | 37 822.00 | | 42 241.00 |
DL TOTAL (I) | 1 235 281.00 | 1 193 039.00 | | 1 235 281.00 |
DU Loans and Debts from Credit Institutions (3) | 1 244.00 | 6 068.00 | | 1 244.00 |
DV Miscellaneous Loans and Financial Debts (4) | 490.00 | 67.00 | | 490.00 |
DX Trade payables and related accounts | 382.00 | 1 009.00 | | 382.00 |
DY Tax and social security liabilities | 2 350.00 | 9 357.00 | | 2 350.00 |
EA Other liabilities | 18.00 | | | 18.00 |
EB Prepaid income (2) | 235.00 | | | 235.00 |
EC TOTAL (IV) | 4 719.00 | 16 501.00 | | 4 719.00 |
EE Grand total (I to V) | 1 240 000.00 | 1 209 540.00 | | 1 240 000.00 |
EG Accrued income and payables due within one year | 4 719.00 | 15 290.00 | | 4 719.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33.00 | 34.00 | | 33.00 |
EI Including equity loans | 490.00 | | | 490.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 188.00 | | 80 188.00 | 80 188.00 |
FJ Net sales | 80 188.00 | | 80 188.00 | 80 188.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 024.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 82 215.00 | |
FW Other purchases and external expenses | | | 26 567.00 | |
FX Taxes, duties, and similar payments | | | 4 656.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 257.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 62 497.00 | |
GG - OPERATING RESULT (I - II) | | | 19 719.00 | |
GL Other interest and similar income | | | 25 192.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 188.00 | |
GP Total financial income (V) | | | 26 380.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 354.00 | | |
HH Total exceptional expenses (VIII) | | 354.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -354.00 | | |
HK Income tax | 3 831.00 | 3 730.00 | | 3 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 596.00 | 97 053.00 | | 108 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 354.00 | 59 231.00 | | 66 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 241.00 | 37 822.00 | | 42 241.00 |
| |
| 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 | 613 200.00 | | 6 089.00 | 613 200.00 |
I3 DECREASES Total Financial Fixed Assets | | 16.00 | 88 000.00 | |
I4 DECREASES Grand Total | | 16.00 | 619 274.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 531 274.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 525 185.00 | | 6 089.00 | 525 185.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 88 016.00 | | | 88 016.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 542.00 | 31 257.00 | | 94 542.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 542.00 | 31 257.00 | | 94 542.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 33 418.00 | | 1 188.00 | 33 418.00 |
7B Total provisions for depreciation | 33 418.00 | | 1 188.00 | 33 418.00 |
7C Grand total | 33 418.00 | | 1 188.00 | 33 418.00 |
UG - Financial | | | 1 188.00 | |
| |
| 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 | 382.00 | 382.00 | | 382.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18.00 | 18.00 | | 18.00 |
8L Deferred income | 235.00 | 235.00 | | 235.00 |
UL Receivables related to investments | 80 000.00 | | 80 000.00 | 80 000.00 |
UX Other trade receivables | 2 040.00 | 2 040.00 | | 2 040.00 |
VB VAT | 17.00 | 17.00 | | 17.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VH Loans with a maturity of more than one year at origin | 1 211.00 | 1 211.00 | | 1 211.00 |
VI Group and Associates | 490.00 | 490.00 | | 490.00 |
VK Loans repaid during the year | 4 824.00 | | | 4 824.00 |
VM Income taxes | 1 861.00 | 1 861.00 | | 1 861.00 |
VQ Other Taxes, Duties, and Similar Debts | 490.00 | 490.00 | | 490.00 |
VS Prepaid expenses | 1 924.00 | 1 924.00 | | 1 924.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 843.00 | 5 843.00 | 80 000.00 | 85 843.00 |
VW VAT | 1 860.00 | 1 860.00 | | 1 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 719.00 | 4 719.00 | | 4 719.00 |
