| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 62 250.00 | | 62 250.00 | 62 250.00 |
AP Buildings | 560 250.00 | 45 481.00 | 514 769.00 | 560 250.00 |
AT Other tangible assets | 39 011.00 | 13 774.00 | 25 237.00 | 39 011.00 |
BH Other financial assets | 507.00 | | 507.00 | 507.00 |
BJ TOTAL (I) | 1 151 180.00 | 59 255.00 | 1 091 925.00 | 1 151 180.00 |
BZ Other receivables | 1 466 144.00 | | 1 466 144.00 | 1 466 144.00 |
CD Marketable securities | 1 244 264.00 | 16 112.00 | 1 228 152.00 | 1 244 264.00 |
CF Cash and cash equivalents | 4 451 247.00 | | 4 451 247.00 | 4 451 247.00 |
CH Prepaid expenses | 980.00 | | 980.00 | 980.00 |
CJ TOTAL (II) | 7 162 636.00 | 16 112.00 | 7 146 523.00 | 7 162 636.00 |
CO Grand total (0 to V) | 8 313 816.00 | 75 368.00 | 8 238 448.00 | 8 313 816.00 |
CU Other investments | 489 162.00 | | 489 162.00 | 489 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | 7 137 914.00 | 7 017 799.00 | | 7 137 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 272 556.00 | 270 116.00 | | 272 556.00 |
DL TOTAL (I) | 8 130 471.00 | 8 007 915.00 | | 8 130 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 614.00 | 3 608.00 | | 3 614.00 |
DX Trade payables and related accounts | 3 642.00 | 6 392.00 | | 3 642.00 |
DY Tax and social security liabilities | 2 475.00 | 2 618.00 | | 2 475.00 |
EC TOTAL (IV) | 9 731.00 | 12 619.00 | | 9 731.00 |
ED (V) | 98 246.00 | 70 039.00 | | 98 246.00 |
EE Grand total (I to V) | 8 238 448.00 | 8 090 572.00 | | 8 238 448.00 |
EI Including equity loans | 3 614.00 | | | 3 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 400.00 | | 10 400.00 | 10 400.00 |
FJ Net sales | 10 400.00 | | 10 400.00 | 10 400.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 10 408.00 | |
FW Other purchases and external expenses | | | 17 094.00 | |
FX Taxes, duties, and similar payments | | | 1 400.00 | |
FY Salaries and Wages | | | 7 800.00 | |
FZ Social Security Contributions | | | 7 050.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 722.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 51 067.00 | |
GG - OPERATING RESULT (I - II) | | | -40 659.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 147 904.00 | |
GL Other interest and similar income | | | 1 741.00 | |
GM Reversals of provisions and transfers of expenses | | | 14 289.00 | |
GN Positive exchange differences | | | 96 369.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 260 303.00 | |
GQ Financial allocations to depreciation and provisions | | | 14 135.00 | |
GS Negative differences of foreign exchange | | | 19 492.00 | |
GT Net expenses on sales of marketable securities | | | 191.00 | |
GU Total financial expenses (VI) | | | 14 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 245 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 205 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 67 376.00 | 125 131.00 | | 67 376.00 |
HD Total exceptional income (VII) | 67 376.00 | 125 131.00 | | 67 376.00 |
HE Exceptional expenses on management operations | 138.00 | | | 138.00 |
HH Total exceptional expenses (VIII) | 138.00 | | | 138.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 67 238.00 | 125 131.00 | | 67 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 338 087.00 | 355 514.00 | | 338 087.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 531.00 | 85 398.00 | | 65 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 272 556.00 | 270 116.00 | | 272 556.00 |
| |
| 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 | 1 151 180.00 | | | 1 151 180.00 |
I3 DECREASES Total Financial Fixed Assets | 489 669.00 | | | 489 669.00 |
I4 DECREASES Grand Total | 1 151 180.00 | | | 1 151 180.00 |
IY DECREASES Total Tangible Fixed Assets | 661 511.00 | | | 661 511.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 661 511.00 | | | 661 511.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 489 669.00 | | | 489 669.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 533.00 | 17 722.00 | | 41 533.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 533.00 | 17 722.00 | | 41 533.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 16 266.00 | 14 135.00 | 14 289.00 | 16 266.00 |
7B Total provisions for depreciation | 16 266.00 | 14 135.00 | 14 289.00 | 16 266.00 |
7C Grand total | 16 266.00 | 14 135.00 | 14 289.00 | 16 266.00 |
UG - Financial | | 14 135.00 | 14 289.00 | |
| |
| 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 | 3 642.00 | 3 642.00 | | 3 642.00 |
8C Staff and Related Accounts | 740.00 | 740.00 | | 740.00 |
8D Social Security and Other Social Organizations | 1 363.00 | 1 363.00 | | 1 363.00 |
UT Other financial assets | 507.00 | | 507.00 | 507.00 |
VC Group and associates | 1 466 129.00 | 1 466 129.00 | | 1 466 129.00 |
VI Group and Associates | 3 614.00 | 3 614.00 | | 3 614.00 |
VQ Other Taxes, Duties, and Similar Debts | 373.00 | 373.00 | | 373.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15.00 | 15.00 | | 15.00 |
VS Prepaid expenses | 980.00 | 980.00 | | 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 467 631.00 | 1 467 124.00 | 507.00 | 1 467 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 731.00 | 9 731.00 | | 9 731.00 |
