| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 655 783.00 | 185 012.00 | 470 771.00 | 655 783.00 |
AP Buildings | 3 514 367.00 | 2 537 362.00 | 977 005.00 | 3 514 367.00 |
BJ TOTAL (I) | 4 170 150.00 | 2 722 374.00 | 1 447 776.00 | 4 170 150.00 |
BX Customers and related accounts | 29 198.00 | | 29 198.00 | 29 198.00 |
BZ Other receivables | 11 531.00 | | 11 531.00 | 11 531.00 |
CF Cash and cash equivalents | 241 011.00 | | 241 011.00 | 241 011.00 |
CJ TOTAL (II) | 281 740.00 | | 281 740.00 | 281 740.00 |
CO Grand total (0 to V) | 4 451 890.00 | 2 722 374.00 | 1 729 516.00 | 4 451 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 337 166.00 | 269 872.00 | | 337 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 197.00 | 67 295.00 | | 81 197.00 |
DL TOTAL (I) | 426 748.00 | 345 551.00 | | 426 748.00 |
DU Loans and Debts from Credit Institutions (3) | 534 379.00 | 623 699.00 | | 534 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 757 103.00 | 827 828.00 | | 757 103.00 |
DX Trade payables and related accounts | 4 125.00 | 3 337.00 | | 4 125.00 |
DY Tax and social security liabilities | 7 161.00 | 8 177.00 | | 7 161.00 |
EC TOTAL (IV) | 1 302 768.00 | 1 463 041.00 | | 1 302 768.00 |
EE Grand total (I to V) | 1 729 516.00 | 1 808 592.00 | | 1 729 516.00 |
EI Including equity loans | 757 103.00 | | | 757 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 312 332.00 | | 312 332.00 | 312 332.00 |
FJ Net sales | 312 332.00 | | 312 332.00 | 312 332.00 |
FR Total operating income (I) | | | 312 332.00 | |
FW Other purchases and external expenses | | | 11 438.00 | |
FX Taxes, duties, and similar payments | | | 28 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 154 229.00 | |
GF Total Operating Expenses (II) | | | 193 998.00 | |
GG - OPERATING RESULT (I - II) | | | 118 334.00 | |
GR Interest and similar expenses | | | 7 863.00 | |
GU Total financial expenses (VI) | | | 7 863.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | 29 275.00 | 26 170.00 | | 29 275.00 |
HL TOTAL REVENUE (I + III + V + VII) | 312 333.00 | 311 387.00 | | 312 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 135.00 | 244 092.00 | | 231 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 197.00 | 67 295.00 | | 81 197.00 |
| |
| 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 | 4 170 150.00 | | | 4 170 150.00 |
I4 DECREASES Grand Total | | | 4 170 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 170 150.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 170 150.00 | | | 4 170 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 568 146.00 | 154 229.00 | | 2 568 146.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 568 146.00 | 154 229.00 | | 2 568 146.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 125.00 | 4 125.00 | | 4 125.00 |
UX Other trade receivables | 29 198.00 | 29 198.00 | | 29 198.00 |
VB VAT | 325.00 | 325.00 | | 325.00 |
VH Loans with a maturity of more than one year at origin | 534 379.00 | 96 684.00 | 377 198.00 | 534 379.00 |
VI Group and Associates | 757 103.00 | 757 103.00 | | 757 103.00 |
VK Loans repaid during the year | 89 877.00 | | | 89 877.00 |
VP Miscellaneous | 11 206.00 | 11 206.00 | | 11 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 729.00 | 40 729.00 | | 40 729.00 |
VW VAT | 7 161.00 | 7 161.00 | | 7 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 302 768.00 | 865 073.00 | 377 198.00 | 1 302 768.00 |
