| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 113 960.00 | | 113 960.00 | 113 960.00 |
AP Buildings | 163 110.00 | 2 175.00 | 160 935.00 | 163 110.00 |
AT Other tangible assets | 685 730.00 | 245 710.00 | 440 021.00 | 685 730.00 |
BJ TOTAL (I) | 962 800.00 | 247 885.00 | 714 916.00 | 962 800.00 |
BX Customers and related accounts | 2 034.00 | | 2 034.00 | 2 034.00 |
BZ Other receivables | 8 839.00 | | 8 839.00 | 8 839.00 |
CF Cash and cash equivalents | 3 781.00 | | 3 781.00 | 3 781.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 654.00 | | 14 654.00 | 14 654.00 |
CO Grand total (0 to V) | 977 455.00 | 247 885.00 | 729 570.00 | 977 455.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 106 462.00 | 85 539.00 | | 106 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 843.00 | 20 924.00 | | 15 843.00 |
DL TOTAL (I) | 130 690.00 | 114 847.00 | | 130 690.00 |
DU Loans and Debts from Credit Institutions (3) | 142 314.00 | 203 765.00 | | 142 314.00 |
DV Miscellaneous Loans and Financial Debts (4) | 428 468.00 | 92 180.00 | | 428 468.00 |
DX Trade payables and related accounts | 25 908.00 | 2 568.00 | | 25 908.00 |
DY Tax and social security liabilities | 2 190.00 | 6 159.00 | | 2 190.00 |
EC TOTAL (IV) | 598 880.00 | 304 672.00 | | 598 880.00 |
EE Grand total (I to V) | 729 570.00 | 419 519.00 | | 729 570.00 |
EG Accrued income and payables due within one year | 513 787.00 | 162 358.00 | | 513 787.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 6 072.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 779.00 | | 95 779.00 | 95 779.00 |
FJ Net sales | 95 779.00 | | 95 779.00 | 95 779.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 95 782.00 | |
FW Other purchases and external expenses | | | 2 468.00 | |
FX Taxes, duties, and similar payments | | | 3 639.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 57 790.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 63 897.00 | |
GG - OPERATING RESULT (I - II) | | | 31 885.00 | |
GR Interest and similar expenses | | | 8 121.00 | |
GU Total financial expenses (VI) | | | 8 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 921.00 | 10 462.00 | | 7 921.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 782.00 | 93 480.00 | | 95 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 939.00 | 72 556.00 | | 79 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 843.00 | 20 924.00 | | 15 843.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 190 095.00 | 57 790.00 | | 190 095.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 190 095.00 | 57 790.00 | | 190 095.00 |
| |
| 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 | 25 908.00 | 25 908.00 | | 25 908.00 |
8K Other liabilities (including liabilities related to repo transactions) | 428 468.00 | 428 468.00 | | 428 468.00 |
VH Loans with a maturity of more than one year at origin | 142 314.00 | 57 221.00 | 85 093.00 | 142 314.00 |
VK Loans repaid during the year | 55 379.00 | | | 55 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 873.00 | 10 873.00 | | 10 873.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 598 880.00 | 513 787.00 | 85 093.00 | 598 880.00 |
