| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 97 500.00 | | 97 500.00 | 97 500.00 |
AP Buildings | 552 500.00 | 73 590.00 | 478 910.00 | 552 500.00 |
AT Other tangible assets | 1 790.00 | 1 002.00 | 788.00 | 1 790.00 |
BJ TOTAL (I) | 1 601 790.00 | 74 592.00 | 1 527 198.00 | 1 601 790.00 |
BX Customers and related accounts | 1 198.00 | | 1 198.00 | 1 198.00 |
BZ Other receivables | 321 158.00 | | 321 158.00 | 321 158.00 |
CD Marketable securities | 9 000.00 | 121.00 | 8 879.00 | 9 000.00 |
CF Cash and cash equivalents | 15 169.00 | | 15 169.00 | 15 169.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 346 526.00 | 121.00 | 346 405.00 | 346 526.00 |
CO Grand total (0 to V) | 1 948 316.00 | 74 713.00 | 1 873 602.00 | 1 948 316.00 |
CU Other investments | 950 000.00 | | 950 000.00 | 950 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 952 000.00 | 952 000.00 | | 952 000.00 |
DD Legal reserve (1) | 95 200.00 | 95 200.00 | | 95 200.00 |
DG Other reserves | 68 361.00 | 57 269.00 | | 68 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 920.00 | 83 092.00 | | 72 920.00 |
DL TOTAL (I) | 1 188 482.00 | 1 187 561.00 | | 1 188 482.00 |
DU Loans and Debts from Credit Institutions (3) | 552 799.00 | 604 893.00 | | 552 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 717.00 | 36 954.00 | | 111 717.00 |
DX Trade payables and related accounts | 3 815.00 | 2 610.00 | | 3 815.00 |
DY Tax and social security liabilities | 16 790.00 | 22 990.00 | | 16 790.00 |
EC TOTAL (IV) | 685 121.00 | 667 447.00 | | 685 121.00 |
EE Grand total (I to V) | 1 873 602.00 | 1 855 008.00 | | 1 873 602.00 |
EG Accrued income and payables due within one year | 185 524.00 | 115 160.00 | | 185 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 205 081.00 | |
FJ Net sales | | | 205 081.00 | |
FQ Other income | | | 4 949.00 | |
FR Total operating income (I) | | | 210 030.00 | |
FW Other purchases and external expenses | | | 23 644.00 | |
FX Taxes, duties, and similar payments | | | 6 369.00 | |
FY Salaries and Wages | | | 76 946.00 | |
FZ Social Security Contributions | | | 58 442.00 | |
GB Operating Expenses - Provisions | | | 28 137.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 193 538.00 | |
GG - OPERATING RESULT (I - II) | | | 16 491.00 | |
GP Total financial income (V) | | | 61 013.00 | |
GU Total financial expenses (VI) | | | 7 092.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 921.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 508.00 | -2 206.00 | | -2 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 271 043.00 | 272 202.00 | | 271 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 122.00 | 189 109.00 | | 198 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 920.00 | 83 092.00 | | 72 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 455.00 | 28 137.00 | | 46 455.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 455.00 | 28 137.00 | | 46 455.00 |
| |
| 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 | 10 600.00 | 10 600.00 | | 10 600.00 |
8B Suppliers and Related Accounts | 3 815.00 | 3 815.00 | | 3 815.00 |
8D Social Security and Other Social Organizations | 16 790.00 | 16 790.00 | | 16 790.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101 117.00 | 101 117.00 | | 101 117.00 |
UX Other trade receivables | 1 198.00 | 1 198.00 | | 1 198.00 |
VH Loans with a maturity of more than one year at origin | 552 799.00 | 53 202.00 | 217 360.00 | 552 799.00 |
VK Loans repaid during the year | 52 046.00 | | | 52 046.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 321 158.00 | 321 158.00 | | 321 158.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 322 356.00 | 322 356.00 | | 322 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 685 121.00 | 185 524.00 | 217 360.00 | 685 121.00 |
