| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 38 112.00 | | 38 112.00 | 38 112.00 |
AP Buildings | 772 418.00 | 670 979.00 | 101 439.00 | 772 418.00 |
AT Other tangible assets | 6 506.00 | 6 506.00 | | 6 506.00 |
BJ TOTAL (I) | 817 036.00 | 677 484.00 | 139 551.00 | 817 036.00 |
BZ Other receivables | 283 249.00 | | 283 249.00 | 283 249.00 |
CF Cash and cash equivalents | 3 400.00 | | 3 400.00 | 3 400.00 |
CJ TOTAL (II) | 286 650.00 | | 286 650.00 | 286 650.00 |
CO Grand total (0 to V) | 1 103 686.00 | 677 484.00 | 426 201.00 | 1 103 686.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 328 234.00 | 327 373.00 | | 328 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 643.00 | 861.00 | | 1 643.00 |
DL TOTAL (I) | 380 185.00 | 378 542.00 | | 380 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 818.00 | 18 554.00 | | 35 818.00 |
DX Trade payables and related accounts | 3 744.00 | 3 660.00 | | 3 744.00 |
DY Tax and social security liabilities | 3 854.00 | 3 856.00 | | 3 854.00 |
EB Prepaid income (2) | 2 600.00 | 2 600.00 | | 2 600.00 |
EC TOTAL (IV) | 46 016.00 | 28 670.00 | | 46 016.00 |
EE Grand total (I to V) | 426 201.00 | 407 212.00 | | 426 201.00 |
EG Accrued income and payables due within one year | 46 016.00 | 28 670.00 | | 46 016.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 201.00 | | 31 201.00 | 31 201.00 |
FJ Net sales | 31 201.00 | | 31 201.00 | 31 201.00 |
FR Total operating income (I) | | | 31 201.00 | |
FW Other purchases and external expenses | | | 3 197.00 | |
FX Taxes, duties, and similar payments | | | 5 779.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 227.00 | |
GF Total Operating Expenses (II) | | | 32 203.00 | |
GG - OPERATING RESULT (I - II) | | | -1 002.00 | |
GK Income from other securities and fixed asset receivables | | | 3 909.00 | |
GP Total financial income (V) | | | 3 909.00 | |
GR Interest and similar expenses | | | 442.00 | |
GU Total financial expenses (VI) | | | 442.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 467.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 822.00 | 430.00 | | 822.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 110.00 | 34 250.00 | | 35 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 467.00 | 33 389.00 | | 33 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 643.00 | 861.00 | | 1 643.00 |
| |
| 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 | 817 036.00 | | | 817 036.00 |
I4 DECREASES Grand Total | | | 817 036.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 817 036.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 817 036.00 | | | 817 036.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 654 258.00 | 23 227.00 | | 654 258.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 654 258.00 | 23 227.00 | | 654 258.00 |
| |
| 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 | 3 744.00 | 3 744.00 | | 3 744.00 |
8L Deferred income | 2 600.00 | 2 600.00 | | 2 600.00 |
VB VAT | 794.00 | | | 794.00 |
VC Group and associates | 282 455.00 | | | 282 455.00 |
VI Group and Associates | 35 818.00 | 35 818.00 | | 35 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 283 249.00 | 283 249.00 | | 283 249.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 016.00 | 46 016.00 | | 46 016.00 |
