| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 259 163.00 | | 259 163.00 | 259 163.00 |
AP Buildings | 1 105 696.00 | 897 408.00 | 208 287.00 | 1 105 696.00 |
AT Other tangible assets | 202 061.00 | 202 061.00 | | 202 061.00 |
BH Other financial assets | 2 988.00 | | 2 988.00 | 2 988.00 |
BJ TOTAL (I) | 1 569 908.00 | 1 099 469.00 | 470 438.00 | 1 569 908.00 |
BX Customers and related accounts | 5 568.00 | | 5 568.00 | 5 568.00 |
BZ Other receivables | 5 294.00 | | 5 294.00 | 5 294.00 |
CF Cash and cash equivalents | 26 813.00 | | 26 813.00 | 26 813.00 |
CH Prepaid expenses | 157.00 | | 157.00 | 157.00 |
CJ TOTAL (II) | 37 832.00 | | 37 832.00 | 37 832.00 |
CO Grand total (0 to V) | 1 607 740.00 | 1 099 469.00 | 508 270.00 | 1 607 740.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 416 255.00 | 416 216.00 | | 416 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 325.00 | 51 840.00 | | 56 325.00 |
DL TOTAL (I) | 473 680.00 | 469 155.00 | | 473 680.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 500.00 | 27 500.00 | | 27 500.00 |
DX Trade payables and related accounts | 180.00 | 1 642.00 | | 180.00 |
DY Tax and social security liabilities | 6 910.00 | 11 618.00 | | 6 910.00 |
EB Prepaid income (2) | | 30 743.00 | | |
EC TOTAL (IV) | 34 590.00 | 71 504.00 | | 34 590.00 |
EE Grand total (I to V) | 508 270.00 | 540 659.00 | | 508 270.00 |
EI Including equity loans | 27 500.00 | | | 27 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 800.00 | | 135 800.00 | 135 800.00 |
FJ Net sales | 135 800.00 | | 135 800.00 | 135 800.00 |
FQ Other income | | | 7 231.00 | |
FR Total operating income (I) | | | 143 031.00 | |
FW Other purchases and external expenses | | | 9 144.00 | |
FX Taxes, duties, and similar payments | | | 15 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 076.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 70 690.00 | |
GG - OPERATING RESULT (I - II) | | | 72 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 016.00 | 15 081.00 | | 16 016.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 031.00 | 139 491.00 | | 143 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 706.00 | 87 652.00 | | 86 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 325.00 | 51 840.00 | | 56 325.00 |
| |
| 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 | 1 570 108.00 | | | 1 570 108.00 |
I3 DECREASES Total Financial Fixed Assets | | 200.00 | 2 988.00 | |
I4 DECREASES Grand Total | | 200.00 | 1 569 908.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 566 920.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 566 920.00 | | | 1 566 920.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 188.00 | | | 3 188.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 053 394.00 | 46 076.00 | | 1 053 394.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 053 394.00 | 46 076.00 | | 1 053 394.00 |
| |
| 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 | 27 500.00 | 27 500.00 | | 27 500.00 |
8B Suppliers and Related Accounts | 180.00 | 180.00 | | 180.00 |
8E Income Taxes | 1 342.00 | 1 342.00 | | 1 342.00 |
UT Other financial assets | 2 988.00 | | 2 988.00 | 2 988.00 |
UX Other trade receivables | 5 568.00 | 5 568.00 | | 5 568.00 |
VB VAT | 357.00 | 357.00 | | 357.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 640.00 | 4 640.00 | | 4 640.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 937.00 | 4 937.00 | | 4 937.00 |
VS Prepaid expenses | 157.00 | 157.00 | | 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 007.00 | 11 019.00 | 2 988.00 | 14 007.00 |
VW VAT | 928.00 | 928.00 | | 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 590.00 | 34 590.00 | | 34 590.00 |
