| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 169 979.00 | 39 758.00 | 1 130 221.00 | 1 169 979.00 |
AP Buildings | 2 729 951.00 | 339 766.00 | 2 390 185.00 | 2 729 951.00 |
BJ TOTAL (I) | 3 899 930.00 | 379 523.00 | 3 520 406.00 | 3 899 930.00 |
BZ Other receivables | 486.00 | | 486.00 | 486.00 |
CF Cash and cash equivalents | 75 170.00 | | 75 170.00 | 75 170.00 |
CJ TOTAL (II) | 75 656.00 | | 75 656.00 | 75 656.00 |
CO Grand total (0 to V) | 3 975 585.00 | 379 523.00 | 3 596 062.00 | 3 975 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 40 086.00 | | | 40 086.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 549.00 | 40 586.00 | | 46 549.00 |
DL TOTAL (I) | 92 135.00 | 45 586.00 | | 92 135.00 |
DU Loans and Debts from Credit Institutions (3) | 3 233 887.00 | 3 444 370.00 | | 3 233 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 256 010.00 | 253 224.00 | | 256 010.00 |
DX Trade payables and related accounts | 2 916.00 | 3 636.00 | | 2 916.00 |
DY Tax and social security liabilities | 11 114.00 | 65 348.00 | | 11 114.00 |
EC TOTAL (IV) | 3 503 927.00 | 3 766 578.00 | | 3 503 927.00 |
EE Grand total (I to V) | 3 596 062.00 | 3 812 164.00 | | 3 596 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 351 362.00 | | 351 362.00 | 351 362.00 |
FJ Net sales | 351 362.00 | | 351 362.00 | 351 362.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 351 364.00 | |
FW Other purchases and external expenses | | | 2 820.00 | |
FX Taxes, duties, and similar payments | | | 21 929.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 186 142.00 | |
GF Total Operating Expenses (II) | | | 210 892.00 | |
GG - OPERATING RESULT (I - II) | | | 140 473.00 | |
GR Interest and similar expenses | | | 81 092.00 | |
GU Total financial expenses (VI) | | | 81 092.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 27.00 | 34.00 | | 27.00 |
HH Total exceptional expenses (VIII) | 27.00 | 34.00 | | 27.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27.00 | -34.00 | | -27.00 |
HK Income tax | 12 805.00 | 7 189.00 | | 12 805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 364.00 | 363 980.00 | | 351 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 304 815.00 | 323 394.00 | | 304 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 549.00 | 40 586.00 | | 46 549.00 |
