| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 879 564.00 | | 879 564.00 | 879 564.00 |
AP Buildings | 4 375 688.00 | 1 520 114.00 | 2 855 574.00 | 4 375 688.00 |
BJ TOTAL (I) | 5 255 252.00 | 1 520 114.00 | 3 735 138.00 | 5 255 252.00 |
BX Customers and related accounts | 111 998.00 | | 111 998.00 | 111 998.00 |
BZ Other receivables | 8 432.00 | | 8 432.00 | 8 432.00 |
CJ TOTAL (II) | 120 430.00 | | 120 430.00 | 120 430.00 |
CO Grand total (0 to V) | 5 375 681.00 | 1 520 114.00 | 3 855 567.00 | 5 375 681.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 580 647.00 | | | 580 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 545.00 | | | 92 545.00 |
DL TOTAL (I) | 684 192.00 | | | 684 192.00 |
DU Loans and Debts from Credit Institutions (3) | 1 010 898.00 | | | 1 010 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 863 046.00 | | | 1 863 046.00 |
DX Trade payables and related accounts | 50 659.00 | | | 50 659.00 |
DY Tax and social security liabilities | 21 685.00 | | | 21 685.00 |
EA Other liabilities | 109 478.00 | | | 109 478.00 |
EB Prepaid income (2) | 115 609.00 | | | 115 609.00 |
EC TOTAL (IV) | 3 171 375.00 | | | 3 171 375.00 |
EE Grand total (I to V) | 3 855 567.00 | | | 3 855 567.00 |
EG Accrued income and payables due within one year | 938 363.00 | | | 938 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 466 820.00 | | 466 820.00 | 466 820.00 |
FJ Net sales | 466 820.00 | | 466 820.00 | 466 820.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 466 822.00 | |
FW Other purchases and external expenses | | | 48 444.00 | |
FX Taxes, duties, and similar payments | | | 64 481.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 187 691.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 300 616.00 | |
GG - OPERATING RESULT (I - II) | | | 166 205.00 | |
GR Interest and similar expenses | | | 27 387.00 | |
GU Total financial expenses (VI) | | | 27 387.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 46 273.00 | | | 46 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 466 822.00 | | | 466 822.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 374 277.00 | | | 374 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 545.00 | | | 92 545.00 |
| |
| 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 | 5 255 252.00 | | | 5 255 252.00 |
I4 DECREASES Grand Total | | | 5 255 252.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 255 252.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 255 252.00 | | | 5 255 252.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 332 423.00 | 187 691.00 | | 1 332 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 332 423.00 | 187 691.00 | | 1 332 423.00 |
| |
| 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 | 119 460.00 | | | 119 460.00 |
8B Suppliers and Related Accounts | 50 659.00 | 50 659.00 | | 50 659.00 |
8K Other liabilities (including liabilities related to repo transactions) | 109 478.00 | 109 478.00 | | 109 478.00 |
8L Deferred income | 115 609.00 | 115 609.00 | | 115 609.00 |
UX Other trade receivables | 111 998.00 | | | 111 998.00 |
VB VAT | 8 432.00 | | | 8 432.00 |
VH Loans with a maturity of more than one year at origin | 1 010 898.00 | 570 619.00 | 549 757.00 | 1 010 898.00 |
VI Group and Associates | 1 743 587.00 | 70 313.00 | | 1 743 587.00 |
VK Loans repaid during the year | 320 576.00 | | | 320 576.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 019.00 | 3 019.00 | | 3 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 430.00 | 120 430.00 | | 120 430.00 |
VW VAT | 18 666.00 | 18 656.00 | | 18 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 171 375.00 | 938 363.00 | 549 757.00 | 3 171 375.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 61 456.00 | | | 61 456.00 |
ST Other accounts | 48 444.00 | | | 48 444.00 |
YW Business tax | 3 025.00 | | | 3 025.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 64 481.00 | | | 64 481.00 |
YY Amount of VAT collected | 88 503.00 | | | 88 503.00 |
YZ Total deductible VAT on goods and services | 7 749.00 | | | 7 749.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 444.00 | | | 48 444.00 |
