| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 419 778.00 | 336 608.00 | 83 170.00 | 419 778.00 |
AT Other tangible assets | 37 921.00 | 37 921.00 | | 37 921.00 |
BJ TOTAL (I) | 457 699.00 | 374 529.00 | 83 170.00 | 457 699.00 |
BZ Other receivables | 77.00 | | 77.00 | 77.00 |
CF Cash and cash equivalents | 58 551.00 | | 58 551.00 | 58 551.00 |
CJ TOTAL (II) | 58 628.00 | | 58 628.00 | 58 628.00 |
CO Grand total (0 to V) | 516 327.00 | 374 529.00 | 141 798.00 | 516 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 7 175.00 | 27 162.00 | | 7 175.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 576.00 | 20 012.00 | | 19 576.00 |
DL TOTAL (I) | 136 751.00 | 157 175.00 | | 136 751.00 |
DY Tax and social security liabilities | 3 147.00 | 3 253.00 | | 3 147.00 |
EA Other liabilities | 1 900.00 | 1 850.00 | | 1 900.00 |
EC TOTAL (IV) | 5 047.00 | 5 103.00 | | 5 047.00 |
EE Grand total (I to V) | 141 798.00 | 162 277.00 | | 141 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 51 600.00 | |
FJ Net sales | | | 51 600.00 | |
FR Total operating income (I) | | | 51 600.00 | |
FW Other purchases and external expenses | | | 11 961.00 | |
FX Taxes, duties, and similar payments | | | 3 515.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 361.00 | |
GF Total Operating Expenses (II) | | | 28 838.00 | |
GG - OPERATING RESULT (I - II) | | | 22 762.00 | |
GL Other interest and similar income | | | 269.00 | |
GP Total financial income (V) | | | 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 455.00 | 3 532.00 | | 3 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 869.00 | 52 738.00 | | 51 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 293.00 | 32 725.00 | | 32 293.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 576.00 | 20 012.00 | | 19 576.00 |
| |
| 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 | 457 699.00 | | | 457 699.00 |
I4 DECREASES Grand Total | | | 457 699.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 457 699.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 457 699.00 | | | 457 699.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 361 168.00 | 13 361.00 | | 361 168.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 361 168.00 | 13 361.00 | | 361 168.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 900.00 | 1 900.00 | | 1 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77.00 | 77.00 | | 77.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 047.00 | 5 047.00 | | 5 047.00 |
