| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 820 869.00 | 2 247 984.00 | 1 572 885.00 | 3 820 869.00 |
BD Other fixed assets | 2 657.00 | | 2 657.00 | 2 657.00 |
BJ TOTAL (I) | 3 823 526.00 | 2 247 984.00 | 1 575 542.00 | 3 823 526.00 |
BX Customers and related accounts | 45 842.00 | | 45 842.00 | 45 842.00 |
BZ Other receivables | 2 684.00 | | 2 684.00 | 2 684.00 |
CF Cash and cash equivalents | 208 600.00 | | 208 600.00 | 208 600.00 |
CH Prepaid expenses | 55 057.00 | | 55 057.00 | 55 057.00 |
CJ TOTAL (II) | 312 182.00 | | 312 182.00 | 312 182.00 |
CO Grand total (0 to V) | 4 135 708.00 | 2 247 984.00 | 1 887 724.00 | 4 135 708.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 674.00 | 228 674.00 | | 228 674.00 |
DD Legal reserve (1) | 22 867.00 | 22 867.00 | | 22 867.00 |
DF Regulated reserves (1) | 251 256.00 | 162 439.00 | | 251 256.00 |
DH Retained earnings | 672 609.00 | 672 609.00 | | 672 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 263.00 | 88 817.00 | | 91 263.00 |
DK Regulated provisions | 389 349.00 | 366 447.00 | | 389 349.00 |
DL TOTAL (I) | 1 656 018.00 | 1 541 852.00 | | 1 656 018.00 |
DU Loans and Debts from Credit Institutions (3) | 191 967.00 | 227 177.00 | | 191 967.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 667.00 | 21 667.00 | | 21 667.00 |
DX Trade payables and related accounts | 10 410.00 | 15 216.00 | | 10 410.00 |
DY Tax and social security liabilities | 6 944.00 | 9 262.00 | | 6 944.00 |
EB Prepaid income (2) | 719.00 | 711.00 | | 719.00 |
EC TOTAL (IV) | 231 706.00 | 274 032.00 | | 231 706.00 |
EE Grand total (I to V) | 1 887 724.00 | 1 815 884.00 | | 1 887 724.00 |
EG Accrued income and payables due within one year | 79 158.00 | 85 432.00 | | 79 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 268 454.00 | | 268 454.00 | 268 454.00 |
FJ Net sales | 268 454.00 | | 268 454.00 | 268 454.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 268 457.00 | |
FW Other purchases and external expenses | | | 20 123.00 | |
FX Taxes, duties, and similar payments | | | 45 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 768.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 114 537.00 | |
GG - OPERATING RESULT (I - II) | | | 153 921.00 | |
GL Other interest and similar income | | | 46.00 | |
GP Total financial income (V) | | | 46.00 | |
GR Interest and similar expenses | | | 6 897.00 | |
GU Total financial expenses (VI) | | | 6 897.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 22 903.00 | 22 903.00 | | 22 903.00 |
HH Total exceptional expenses (VIII) | 22 903.00 | 22 903.00 | | 22 903.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 903.00 | -22 903.00 | | -22 903.00 |
HK Income tax | 32 904.00 | 34 540.00 | | 32 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 268 503.00 | 269 720.00 | | 268 503.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 177 240.00 | 180 903.00 | | 177 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 263.00 | 88 817.00 | | 91 263.00 |
| |
| 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 | 3 823 481.00 | | 45.00 | 3 823 481.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 657.00 | |
I4 DECREASES Grand Total | | | 3 823 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 820 869.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 820 869.00 | | | 3 820 869.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 612.00 | | 45.00 | 2 612.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 199 216.00 | 48 768.00 | | 2 199 216.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 199 216.00 | 48 768.00 | | 2 199 216.00 |
