| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 90 187.00 | | 90 187.00 | 90 187.00 |
AP Buildings | 563 586.00 | 563 586.00 | | 563 586.00 |
AT Other tangible assets | 4 164.00 | 4 164.00 | | 4 164.00 |
BJ TOTAL (I) | 913 026.00 | 567 750.00 | 345 276.00 | 913 026.00 |
BZ Other receivables | 4 976.00 | | 4 976.00 | 4 976.00 |
CF Cash and cash equivalents | 157 622.00 | | 157 622.00 | 157 622.00 |
CJ TOTAL (II) | 162 598.00 | | 162 598.00 | 162 598.00 |
CO Grand total (0 to V) | 1 075 624.00 | 567 750.00 | 507 874.00 | 1 075 624.00 |
CU Other investments | 255 089.00 | | 255 089.00 | 255 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 260.00 | 51 260.00 | | 51 260.00 |
DB Share, merger, contribution premiums, etc. | 8 552.00 | 8 552.00 | | 8 552.00 |
DD Legal reserve (1) | 5 126.00 | 5 126.00 | | 5 126.00 |
DH Retained earnings | 337 201.00 | 519 755.00 | | 337 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 85 965.00 | 73 746.00 | | 85 965.00 |
DL TOTAL (I) | 488 104.00 | 658 439.00 | | 488 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 032.00 | 5 000.00 | | 1 032.00 |
DX Trade payables and related accounts | 372.00 | 426.00 | | 372.00 |
DY Tax and social security liabilities | 5 937.00 | 4 209.00 | | 5 937.00 |
EA Other liabilities | 12 428.00 | 3 683.00 | | 12 428.00 |
EC TOTAL (IV) | 19 769.00 | 13 318.00 | | 19 769.00 |
EE Grand total (I to V) | 507 874.00 | 671 757.00 | | 507 874.00 |
EG Accrued income and payables due within one year | 19 769.00 | 13 318.00 | | 19 769.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 727.00 | | 115 727.00 | 115 727.00 |
FJ Net sales | 115 727.00 | | 115 727.00 | 115 727.00 |
FR Total operating income (I) | | | 115 728.00 | |
FW Other purchases and external expenses | | | 4 414.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 5 061.00 | |
GG - OPERATING RESULT (I - II) | | | 110 666.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 24 701.00 | 20 652.00 | | 24 701.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 728.00 | 115 728.00 | | 115 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 762.00 | 41 982.00 | | 29 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 85 965.00 | 73 746.00 | | 85 965.00 |
| |
| 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 | 913 026.00 | | | 913 026.00 |
I3 DECREASES Total Financial Fixed Assets | | | 255 089.00 | |
I4 DECREASES Grand Total | | | 913 026.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 657 937.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 657 937.00 | | | 657 937.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 255 089.00 | | | 255 089.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 567 750.00 | | | 567 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 567 750.00 | | | 567 750.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1.00 | 8.00 | | 1.00 |
| |
| 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 | 372.00 | 372.00 | | 372.00 |
8E Income Taxes | 4 049.00 | 4 049.00 | | 4 049.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 428.00 | 12 428.00 | | 12 428.00 |
VB VAT | 65.00 | 65.00 | | 65.00 |
VI Group and Associates | 1 032.00 | 1 032.00 | | 1 032.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 911.00 | 4 911.00 | | 4 911.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 976.00 | 4 976.00 | | 4 976.00 |
VW VAT | 1 888.00 | 1 888.00 | | 1 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 769.00 | 19 769.00 | | 19 769.00 |
