| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 28 507.00 | | 28 507.00 | 28 507.00 |
AP Buildings | 296 685.00 | 262 579.00 | 34 105.00 | 296 685.00 |
AT Other tangible assets | 6 270.00 | 6 270.00 | | 6 270.00 |
BH Other financial assets | 762.00 | | 762.00 | 762.00 |
BJ TOTAL (I) | 332 225.00 | 268 849.00 | 63 375.00 | 332 225.00 |
BZ Other receivables | 3 260.00 | | 3 260.00 | 3 260.00 |
CF Cash and cash equivalents | 66 610.00 | | 66 610.00 | 66 610.00 |
CJ TOTAL (II) | 69 870.00 | | 69 870.00 | 69 870.00 |
CO Grand total (0 to V) | 402 096.00 | 268 849.00 | 133 246.00 | 402 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 273.00 | | | 67 273.00 |
DL TOTAL (I) | 76 073.00 | | | 76 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 621.00 | | | 54 621.00 |
DX Trade payables and related accounts | 1 051.00 | | | 1 051.00 |
DY Tax and social security liabilities | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 57 172.00 | | | 57 172.00 |
EE Grand total (I to V) | 133 246.00 | | | 133 246.00 |
EG Accrued income and payables due within one year | 57 172.00 | | | 57 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 513.00 | | 95 513.00 | 95 513.00 |
FJ Net sales | 95 513.00 | | 95 513.00 | 95 513.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 95 514.00 | |
FW Other purchases and external expenses | | | 1 450.00 | |
FX Taxes, duties, and similar payments | | | 5 823.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 673.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 9 950.00 | |
GG - OPERATING RESULT (I - II) | | | 85 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 291.00 | | | 18 291.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 514.00 | | | 95 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 241.00 | | | 28 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 273.00 | | | 67 273.00 |
| |
| 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 | 332 225.00 | | | 332 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 762.00 | |
I4 DECREASES Grand Total | | | 332 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 331 463.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 331 463.00 | | | 331 463.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 762.00 | | | 762.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 266 176.00 | 2 673.00 | | 266 176.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 266 176.00 | 2 673.00 | | 266 176.00 |
| |
| 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 | 22 500.00 | 22 500.00 | | 22 500.00 |
8B Suppliers and Related Accounts | 1 051.00 | 1 051.00 | | 1 051.00 |
UT Other financial assets | 762.00 | | 762.00 | 762.00 |
VB VAT | 184.00 | 184.00 | | 184.00 |
VI Group and Associates | 32 121.00 | 32 121.00 | | 32 121.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 076.00 | 3 076.00 | | 3 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 022.00 | 3 260.00 | 762.00 | 4 022.00 |
VW VAT | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 172.00 | 57 172.00 | | 57 172.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 513.00 | | | 5 513.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 875.00 | | | 875.00 |
ST Other accounts | 575.00 | | | 575.00 |
YW Business tax | 310.00 | | | 310.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 823.00 | | | 5 823.00 |
YY Amount of VAT collected | 19 102.00 | | | 19 102.00 |
YZ Total deductible VAT on goods and services | 186.00 | | | 186.00 |
ZE Dividends | 66 806.00 | | | 66 806.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 450.00 | | | 1 450.00 |
