| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 82 417.00 | | 82 417.00 | 82 417.00 |
AP Buildings | 3 399 838.00 | 2 382 883.00 | 1 016 955.00 | 3 399 838.00 |
BJ TOTAL (I) | 3 485 249.00 | 2 382 883.00 | 1 102 366.00 | 3 485 249.00 |
BZ Other receivables | 512 596.00 | | 512 596.00 | 512 596.00 |
CF Cash and cash equivalents | 195 407.00 | | 195 407.00 | 195 407.00 |
CJ TOTAL (II) | 708 004.00 | | 708 004.00 | 708 004.00 |
CO Grand total (0 to V) | 4 193 253.00 | 2 382 883.00 | 1 810 370.00 | 4 193 253.00 |
CU Other investments | 2 994.00 | | 2 994.00 | 2 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 242 373.00 | 1 443 574.00 | | 1 242 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 324 914.00 | 248 798.00 | | 324 914.00 |
DL TOTAL (I) | 1 578 287.00 | 1 703 373.00 | | 1 578 287.00 |
DU Loans and Debts from Credit Institutions (3) | 51 831.00 | 387 818.00 | | 51 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157 500.00 | | | 157 500.00 |
DX Trade payables and related accounts | 1 539.00 | 5 416.00 | | 1 539.00 |
DY Tax and social security liabilities | 21 212.00 | 16 438.00 | | 21 212.00 |
EA Other liabilities | | 31 569.00 | | |
EC TOTAL (IV) | 232 082.00 | 441 242.00 | | 232 082.00 |
EE Grand total (I to V) | 1 810 370.00 | 2 144 615.00 | | 1 810 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 468 445.00 | | 468 445.00 | 468 445.00 |
FJ Net sales | 468 445.00 | | 468 445.00 | 468 445.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 468 446.00 | |
FW Other purchases and external expenses | | | 4 140.00 | |
FX Taxes, duties, and similar payments | | | 48 760.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 724.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 118 628.00 | |
GG - OPERATING RESULT (I - II) | | | 349 818.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 87 668.00 | |
GL Other interest and similar income | | | 5 498.00 | |
GP Total financial income (V) | | | 93 166.00 | |
GR Interest and similar expenses | | | 8 354.00 | |
GU Total financial expenses (VI) | | | 8 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 84 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 434 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 109 717.00 | 100 631.00 | | 109 717.00 |
HL TOTAL REVENUE (I + III + V + VII) | 561 613.00 | 499 973.00 | | 561 613.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 236 699.00 | 251 175.00 | | 236 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 324 914.00 | 248 798.00 | | 324 914.00 |
| |
| 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 | 3 485 249.00 | | | 3 485 249.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 994.00 | |
I4 DECREASES Grand Total | | | 3 485 249.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 482 255.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 482 255.00 | | | 3 482 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 994.00 | | | 2 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 317 159.00 | 65 725.00 | | 2 317 159.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 317 159.00 | 65 725.00 | | 2 317 159.00 |
| |
| 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 | 1 539.00 | 1 539.00 | | 1 539.00 |
8E Income Taxes | 14 169.00 | 14 169.00 | | 14 169.00 |
VB VAT | 257.00 | 257.00 | | 257.00 |
VC Group and associates | 512 340.00 | 512 340.00 | | 512 340.00 |
VH Loans with a maturity of more than one year at origin | 51 832.00 | 51 832.00 | | 51 832.00 |
VI Group and Associates | 157 500.00 | 157 500.00 | | 157 500.00 |
VK Loans repaid during the year | 335 337.00 | | | 335 337.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 512 597.00 | 512 597.00 | | 512 597.00 |
VW VAT | 7 043.00 | 7 043.00 | | 7 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 083.00 | 232 083.00 | | 232 083.00 |
