| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 276 497.00 | | 276 497.00 | 276 497.00 |
AP Buildings | 2 417 908.00 | 1 426 554.00 | 991 353.00 | 2 417 908.00 |
AV Fixed assets in progress | 136 395.00 | | 136 395.00 | 136 395.00 |
BJ TOTAL (I) | 2 831 387.00 | 1 426 554.00 | 1 404 832.00 | 2 831 387.00 |
BX Customers and related accounts | 99 556.00 | | 99 556.00 | 99 556.00 |
BZ Other receivables | 11 283.00 | | 11 283.00 | 11 283.00 |
CF Cash and cash equivalents | 8 818.00 | | 8 818.00 | 8 818.00 |
CH Prepaid expenses | 4 128.00 | | 4 128.00 | 4 128.00 |
CJ TOTAL (II) | 123 785.00 | | 123 785.00 | 123 785.00 |
CO Grand total (0 to V) | 2 955 172.00 | 1 426 554.00 | 1 528 618.00 | 2 955 172.00 |
CU Other investments | 586.00 | | 586.00 | 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160.00 | 160.00 | | 160.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 175 269.00 | 153 340.00 | | 175 269.00 |
DL TOTAL (I) | 175 429.00 | 153 500.00 | | 175 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 320 500.00 | 1 187 500.00 | | 1 320 500.00 |
DX Trade payables and related accounts | 4 302.00 | 16 657.00 | | 4 302.00 |
DY Tax and social security liabilities | 16 935.00 | 36 356.00 | | 16 935.00 |
DZ Fixed asset liabilities and related accounts | 11 452.00 | | | 11 452.00 |
EC TOTAL (IV) | 1 353 189.00 | 1 240 513.00 | | 1 353 189.00 |
EE Grand total (I to V) | 1 528 618.00 | 1 394 014.00 | | 1 528 618.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 306 613.00 | | 306 613.00 | 306 613.00 |
FJ Net sales | 306 613.00 | | 306 613.00 | 306 613.00 |
FR Total operating income (I) | | | 306 613.00 | |
FW Other purchases and external expenses | | | 12 384.00 | |
FX Taxes, duties, and similar payments | | | 17 023.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 93 113.00 | |
GF Total Operating Expenses (II) | | | 122 520.00 | |
GG - OPERATING RESULT (I - II) | | | 184 093.00 | |
GR Interest and similar expenses | | | 8 824.00 | |
GU Total financial expenses (VI) | | | 8 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 175 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 306 613.00 | 321 810.00 | | 306 613.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 345.00 | 168 469.00 | | 131 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 175 269.00 | 153 340.00 | | 175 269.00 |
| |
| 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 | 2 694 991.00 | | 136 395.00 | 2 694 991.00 |
I3 DECREASES Total Financial Fixed Assets | | | 586.00 | |
I4 DECREASES Grand Total | | -2.00 | 2 831 387.00 | |
IY DECREASES Total Tangible Fixed Assets | | -2.00 | 2 830 801.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 694 405.00 | | 136 395.00 | 2 694 405.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 586.00 | | | 586.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 333 441.00 | 93 113.00 | -1.00 | 1 333 441.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 333 441.00 | 93 113.00 | -1.00 | 1 333 441.00 |
| |
| 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 | 1 320 500.00 | | | 1 320 500.00 |
8B Suppliers and Related Accounts | 4 302.00 | 4 302.00 | | 4 302.00 |
8J Fixed Asset Liabilities and Related Accounts | 11 452.00 | 11 452.00 | | 11 452.00 |
UX Other trade receivables | 99 556.00 | | | 99 556.00 |
VB VAT | 7 011.00 | | | 7 011.00 |
VJ Loans taken out during the year | 133 000.00 | | | 133 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 935.00 | 16 935.00 | | 16 935.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 272.00 | | | 4 272.00 |
VS Prepaid expenses | 4 128.00 | | | 4 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 967.00 | 114 967.00 | | 114 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 353 189.00 | 32 689.00 | | 1 353 189.00 |
