| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 53 505.00 | | 53 505.00 | 53 505.00 |
AP Buildings | 1 623 439.00 | 1 144 415.00 | 479 024.00 | 1 623 439.00 |
AT Other tangible assets | 98 964.00 | 28 964.00 | 70 000.00 | 98 964.00 |
BD Other fixed assets | 280.00 | | 280.00 | 280.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 1 946 188.00 | 1 173 379.00 | 772 809.00 | 1 946 188.00 |
CD Marketable securities | 405 059.00 | | 405 059.00 | 405 059.00 |
CF Cash and cash equivalents | 142 702.00 | | 142 702.00 | 142 702.00 |
CJ TOTAL (II) | 547 762.00 | | 547 762.00 | 547 762.00 |
CO Grand total (0 to V) | 2 493 950.00 | 1 173 379.00 | 1 320 571.00 | 2 493 950.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 915 799.00 | | | 915 799.00 |
DG Other reserves | 2 559.00 | | | 2 559.00 |
DH Retained earnings | -143 241.00 | | | -143 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 788.00 | | | 25 788.00 |
DL TOTAL (I) | 800 905.00 | | | 800 905.00 |
DU Loans and Debts from Credit Institutions (3) | 479 532.00 | | | 479 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 401.00 | | | 32 401.00 |
DX Trade payables and related accounts | 978.00 | | | 978.00 |
DY Tax and social security liabilities | 6 755.00 | | | 6 755.00 |
EC TOTAL (IV) | 519 666.00 | | | 519 666.00 |
EE Grand total (I to V) | 1 320 571.00 | | | 1 320 571.00 |
EG Accrued income and payables due within one year | 120 503.00 | | | 120 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 175 842.00 | | 175 842.00 | 175 842.00 |
FJ Net sales | 175 842.00 | | 175 842.00 | 175 842.00 |
FR Total operating income (I) | | | 175 842.00 | |
FW Other purchases and external expenses | | | 37 009.00 | |
FX Taxes, duties, and similar payments | | | 5 947.00 | |
FZ Social Security Contributions | | | 262.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 112 997.00 | |
GF Total Operating Expenses (II) | | | 156 215.00 | |
GG - OPERATING RESULT (I - II) | | | 19 626.00 | |
GL Other interest and similar income | | | 16 229.00 | |
GP Total financial income (V) | | | 16 229.00 | |
GR Interest and similar expenses | | | 10 067.00 | |
GU Total financial expenses (VI) | | | 10 067.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 162.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 192 070.00 | | | 192 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 282.00 | | | 166 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 788.00 | | | 25 788.00 |
| |
| 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 | 1 932 181.00 | | 14 007.00 | 1 932 181.00 |
I3 DECREASES Total Financial Fixed Assets | | | 170 280.00 | |
I4 DECREASES Grand Total | | | 1 946 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 775 908.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 761 901.00 | | 14 007.00 | 1 761 901.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 170 280.00 | | | 170 280.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 060 382.00 | 112 997.00 | | 1 060 382.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 060 382.00 | 112 997.00 | | 1 060 382.00 |
| |
| 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 | 978.00 | 978.00 | | 978.00 |
UT Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
VH Loans with a maturity of more than one year at origin | 479 532.00 | 80 369.00 | 394 535.00 | 479 532.00 |
VI Group and Associates | 32 401.00 | 32 401.00 | | 32 401.00 |
VK Loans repaid during the year | 80 432.00 | | | 80 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 000.00 | | 20 000.00 | 20 000.00 |
VW VAT | 6 755.00 | 6 755.00 | | 6 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 519 666.00 | 120 503.00 | 394 535.00 | 519 666.00 |
| |
| 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 | 5 947.00 | | | 5 947.00 |
ST Other accounts | 22 609.00 | | | 22 609.00 |
XQ Rental, rental and co-ownership charges | 14 400.00 | | | 14 400.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 947.00 | | | 5 947.00 |
YY Amount of VAT collected | 35 162.00 | | | 35 162.00 |
YZ Total deductible VAT on goods and services | 3 137.00 | | | 3 137.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 37 009.00 | | | 37 009.00 |
