| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 186 840.00 | | 186 840.00 | 186 840.00 |
AP Buildings | 3 724 860.00 | 2 376 176.00 | 1 348 685.00 | 3 724 860.00 |
AT Other tangible assets | 25 860.00 | 1 339.00 | 24 521.00 | 25 860.00 |
BH Other financial assets | 964.00 | | 964.00 | 964.00 |
BJ TOTAL (I) | 3 938 525.00 | 2 377 514.00 | 1 561 011.00 | 3 938 525.00 |
BX Customers and related accounts | 313 875.00 | | 313 875.00 | 313 875.00 |
BZ Other receivables | 5 405.00 | | 5 405.00 | 5 405.00 |
CF Cash and cash equivalents | 60 358.00 | | 60 358.00 | 60 358.00 |
CJ TOTAL (II) | 379 638.00 | | 379 638.00 | 379 638.00 |
CO Grand total (0 to V) | 4 318 163.00 | 2 377 514.00 | 1 940 649.00 | 4 318 163.00 |
CP Shares due in less than one year | 964.00 | | | 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DB Share, merger, contribution premiums, etc. | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | 35 758.00 | 51 806.00 | | 35 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 188 143.00 | 183 952.00 | | 188 143.00 |
DL TOTAL (I) | 372 901.00 | 384 759.00 | | 372 901.00 |
DU Loans and Debts from Credit Institutions (3) | 1 337 778.00 | 1 398 469.00 | | 1 337 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 085.00 | 152 393.00 | | 152 085.00 |
DY Tax and social security liabilities | 77 884.00 | 16 368.00 | | 77 884.00 |
EC TOTAL (IV) | 1 567 747.00 | 1 567 230.00 | | 1 567 747.00 |
EE Grand total (I to V) | 1 940 649.00 | 1 951 989.00 | | 1 940 649.00 |
EG Accrued income and payables due within one year | 283 302.00 | 229 452.00 | | 283 302.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 400 000.00 | | 400 000.00 | 400 000.00 |
FJ Net sales | 400 000.00 | | 400 000.00 | 400 000.00 |
FQ Other income | | | 132.00 | |
FR Total operating income (I) | | | 400 132.00 | |
FW Other purchases and external expenses | | | 4 978.00 | |
FX Taxes, duties, and similar payments | | | 33 571.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 87 425.00 | |
GF Total Operating Expenses (II) | | | 125 975.00 | |
GG - OPERATING RESULT (I - II) | | | 274 157.00 | |
GR Interest and similar expenses | | | 28 967.00 | |
GU Total financial expenses (VI) | | | 28 967.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 245 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 57 048.00 | 60 359.00 | | 57 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 132.00 | 400 000.00 | | 400 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 211 990.00 | 216 048.00 | | 211 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 188 143.00 | 183 952.00 | | 188 143.00 |
| |
| 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 | 3 912 665.00 | | 25 860.00 | 3 912 665.00 |
I3 DECREASES Total Financial Fixed Assets | | | 964.00 | |
I4 DECREASES Grand Total | | | 3 938 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 937 561.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 911 700.00 | | 25 860.00 | 3 911 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 964.00 | | | 964.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 290 089.00 | 87 425.00 | | 2 290 089.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 290 089.00 | 87 425.00 | | 2 290 089.00 |
| |
| 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 | 152 000.00 | 152 000.00 | | 152 000.00 |
UT Other financial assets | 964.00 | 964.00 | | 964.00 |
UX Other trade receivables | 313 875.00 | 313 875.00 | | 313 875.00 |
VB VAT | 1 413.00 | 1 413.00 | | 1 413.00 |
VG Loans with a maturity of up to one year at origin | 1 337 778.00 | 53 333.00 | 407 121.00 | 1 337 778.00 |
VI Group and Associates | 59 196.00 | 59 196.00 | | 59 196.00 |
VK Loans repaid during the year | 60 691.00 | | | 60 691.00 |
VM Income taxes | 3 992.00 | 3 992.00 | | 3 992.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 758.00 | 1 758.00 | | 1 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 320 245.00 | 320 245.00 | | 320 245.00 |
VW VAT | 17 015.00 | 17 015.00 | | 17 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 567 747.00 | 283 302.00 | 407 121.00 | 1 567 747.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 31 813.00 | 30 257.00 | | 31 813.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 395.00 | 5 922.00 | | 4 395.00 |
ST Other accounts | 583.00 | 494.00 | | 583.00 |
YW Business tax | 1 758.00 | 1 037.00 | | 1 758.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 33 571.00 | 31 294.00 | | 33 571.00 |
YY Amount of VAT collected | 22 000.00 | 22 000.00 | | 22 000.00 |
YZ Total deductible VAT on goods and services | 1 531.00 | 1 020.00 | | 1 531.00 |
ZE Dividends | 200 000.00 | | | 200 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 978.00 | 6 416.00 | | 4 978.00 |
