| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 457 822.00 | | 457 822.00 | 457 822.00 |
AP Buildings | 17 178.00 | 1 828.00 | 15 350.00 | 17 178.00 |
BH Other financial assets | 390.00 | | 390.00 | 390.00 |
BJ TOTAL (I) | 475 390.00 | 1 828.00 | 473 562.00 | 475 390.00 |
BZ Other receivables | 7 346.00 | | 7 346.00 | 7 346.00 |
CF Cash and cash equivalents | 44 298.00 | | 44 298.00 | 44 298.00 |
CH Prepaid expenses | 156.00 | | 156.00 | 156.00 |
CJ TOTAL (II) | 51 801.00 | | 51 801.00 | 51 801.00 |
CO Grand total (0 to V) | 527 191.00 | 1 828.00 | 525 362.00 | 527 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 2 184.00 | 2 184.00 | | 2 184.00 |
DH Retained earnings | -564 676.00 | -920 816.00 | | -564 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 461 633.00 | 356 140.00 | | 461 633.00 |
DK Regulated provisions | 325 797.00 | 172 481.00 | | 325 797.00 |
DL TOTAL (I) | 261 938.00 | -353 011.00 | | 261 938.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | | | 36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185 250.00 | 185 250.00 | | 185 250.00 |
DX Trade payables and related accounts | 3 376.00 | 521 985.00 | | 3 376.00 |
DY Tax and social security liabilities | 28 860.00 | | | 28 860.00 |
EA Other liabilities | 45 902.00 | 698 198.00 | | 45 902.00 |
EC TOTAL (IV) | 263 424.00 | 1 405 433.00 | | 263 424.00 |
EE Grand total (I to V) | 525 362.00 | 1 052 422.00 | | 525 362.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 880 221.00 | | 880 221.00 | 880 221.00 |
FJ Net sales | 880 221.00 | | 880 221.00 | 880 221.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 880 222.00 | |
FW Other purchases and external expenses | | | 4 187.00 | |
FX Taxes, duties, and similar payments | | | 91 792.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 859.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 96 840.00 | |
GG - OPERATING RESULT (I - II) | | | 783 382.00 | |
GR Interest and similar expenses | | | 7 957.00 | |
GU Total financial expenses (VI) | | | 7 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 775 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 476.00 | | |
HG Exceptional depreciation and provisions | 153 316.00 | 153 316.00 | | 153 316.00 |
HH Total exceptional expenses (VIII) | 153 316.00 | 153 792.00 | | 153 316.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -153 316.00 | -153 792.00 | | -153 316.00 |
HK Income tax | 160 475.00 | 131 616.00 | | 160 475.00 |
HL TOTAL REVENUE (I + III + V + VII) | 880 222.00 | 656 416.00 | | 880 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 418 589.00 | 300 276.00 | | 418 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 461 633.00 | 356 140.00 | | 461 633.00 |
| |
| 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 | 475 390.00 | | | 475 390.00 |
I3 DECREASES Total Financial Fixed Assets | | | 390.00 | |
I4 DECREASES Grand Total | | | 475 390.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 475 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 475 000.00 | | | 475 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 390.00 | | | 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 970.00 | 859.00 | | 970.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 970.00 | 859.00 | | 970.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 172 481.00 | 153 316.00 | | 172 481.00 |
7C Grand total | 172 481.00 | 153 316.00 | | 172 481.00 |
UJ - Exceptional | | 153 316.00 | | |
| |
| 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 | 185 250.00 | | | 185 250.00 |
8B Suppliers and Related Accounts | 3 376.00 | 3 376.00 | | 3 376.00 |
8E Income Taxes | 28 860.00 | 28 860.00 | | 28 860.00 |
UT Other financial assets | 390.00 | | 390.00 | 390.00 |
VB VAT | 7 346.00 | 7 346.00 | | 7 346.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VI Group and Associates | 45 902.00 | 45 902.00 | | 45 902.00 |
VS Prepaid expenses | 156.00 | 156.00 | | 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 892.00 | 7 502.00 | 390.00 | 7 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 424.00 | 78 174.00 | | 263 424.00 |
