| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 779 014.00 | | 779 014.00 | 779 014.00 |
AP Buildings | 2 779 001.00 | 2 757 800.00 | 21 201.00 | 2 779 001.00 |
AT Other tangible assets | 220 696.00 | 213 128.00 | 7 568.00 | 220 696.00 |
BJ TOTAL (I) | 3 778 711.00 | 2 970 929.00 | 807 783.00 | 3 778 711.00 |
BZ Other receivables | 2 711 169.00 | | 2 711 169.00 | 2 711 169.00 |
CF Cash and cash equivalents | 502 998.00 | | 502 998.00 | 502 998.00 |
CJ TOTAL (II) | 3 214 167.00 | | 3 214 167.00 | 3 214 167.00 |
CO Grand total (0 to V) | 6 992 878.00 | 2 970 928.00 | 4 021 950.00 | 6 992 878.00 |
| |
| 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 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 2 460 899.00 | 1 866 891.00 | | 2 460 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 622 311.00 | 594 008.00 | | 622 311.00 |
DL TOTAL (I) | 3 123 910.00 | 2 501 599.00 | | 3 123 910.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 55.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 556 292.00 | 535 945.00 | | 556 292.00 |
DX Trade payables and related accounts | 47 701.00 | 44 039.00 | | 47 701.00 |
DY Tax and social security liabilities | 49 325.00 | 48 937.00 | | 49 325.00 |
EB Prepaid income (2) | 244 667.00 | 241 438.00 | | 244 667.00 |
EC TOTAL (IV) | 898 040.00 | 870 414.00 | | 898 040.00 |
EE Grand total (I to V) | 4 021 950.00 | 3 372 013.00 | | 4 021 950.00 |
EG Accrued income and payables due within one year | 653 373.00 | 628 976.00 | | 653 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 153 043.00 | | 1 153 043.00 | 1 153 043.00 |
FJ Net sales | 1 153 043.00 | | 1 153 043.00 | 1 153 043.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 1 153 046.00 | |
FW Other purchases and external expenses | | | 56 083.00 | |
FX Taxes, duties, and similar payments | | | 178 958.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 61 529.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 296 571.00 | |
GG - OPERATING RESULT (I - II) | | | 856 475.00 | |
GK Income from other securities and fixed asset receivables | | | 35 230.00 | |
GP Total financial income (V) | | | 35 230.00 | |
GR Interest and similar expenses | | | 129.00 | |
GU Total financial expenses (VI) | | | 129.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 891 575.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 713.00 | | | 713.00 |
HH Total exceptional expenses (VIII) | 713.00 | | | 713.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -713.00 | | | -713.00 |
HK Income tax | 268 551.00 | 290 263.00 | | 268 551.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 188 275.00 | 1 166 589.00 | | 1 188 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 565 964.00 | 572 582.00 | | 565 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 622 311.00 | 594 008.00 | | 622 311.00 |
| |
| 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 | 3 775 853.00 | | 4 899.00 | 3 775 853.00 |
I4 DECREASES Grand Total | | 2 041.00 | 3 778 711.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 041.00 | 3 778 711.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 775 853.00 | | 4 899.00 | 3 775 853.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 910 727.00 | 61 529.00 | 1 327.00 | 2 910 727.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 910 727.00 | 61 529.00 | 1 327.00 | 2 910 727.00 |
| |
| 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 | 244 667.00 | | 244 667.00 | 244 667.00 |
8B Suppliers and Related Accounts | 47 701.00 | 47 701.00 | | 47 701.00 |
8L Deferred income | 244 667.00 | 244 667.00 | | 244 667.00 |
VB VAT | 4 995.00 | 4 995.00 | | 4 995.00 |
VC Group and associates | 2 681 617.00 | 2 681 617.00 | | 2 681 617.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 311 624.00 | 311 624.00 | | 311 624.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 556.00 | 24 556.00 | | 24 556.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 711 169.00 | 2 711 169.00 | | 2 711 169.00 |
VW VAT | 49 067.00 | 49 067.00 | | 49 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 898 040.00 | 653 373.00 | 244 667.00 | 898 040.00 |
