| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 440 000.00 | | 1 440 000.00 | 1 440 000.00 |
AP Buildings | 6 560 000.00 | 1 203 003.00 | 5 356 997.00 | 6 560 000.00 |
BJ TOTAL (I) | 8 000 000.00 | 1 203 003.00 | 6 796 997.00 | 8 000 000.00 |
BX Customers and related accounts | 159 400.00 | | 159 400.00 | 159 400.00 |
BZ Other receivables | 274 552.00 | | 274 552.00 | 274 552.00 |
CF Cash and cash equivalents | 712 728.00 | | 712 728.00 | 712 728.00 |
CJ TOTAL (II) | 1 146 680.00 | | 1 146 680.00 | 1 146 680.00 |
CO Grand total (0 to V) | 9 146 680.00 | 1 203 003.00 | 7 943 677.00 | 9 146 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 544 523.00 | 1 544 523.00 | | 1 544 523.00 |
DH Retained earnings | -52 999.00 | | | -52 999.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 475.00 | -52 999.00 | | 66 475.00 |
DL TOTAL (I) | 1 557 999.00 | 1 491 524.00 | | 1 557 999.00 |
DU Loans and Debts from Credit Institutions (3) | 6 061 394.00 | 6 061 302.00 | | 6 061 394.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 639.00 | 18 441.00 | | 18 639.00 |
DX Trade payables and related accounts | 218 461.00 | 58 753.00 | | 218 461.00 |
DY Tax and social security liabilities | 17 808.00 | 12 730.00 | | 17 808.00 |
EA Other liabilities | 69 376.00 | 37 522.00 | | 69 376.00 |
EC TOTAL (IV) | 6 385 678.00 | 6 188 747.00 | | 6 385 678.00 |
EE Grand total (I to V) | 7 943 677.00 | 7 680 271.00 | | 7 943 677.00 |
EG Accrued income and payables due within one year | 324 376.00 | 127 445.00 | | 324 376.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 92.00 | | | 92.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 789 721.00 | | 789 721.00 | 789 721.00 |
FJ Net sales | 789 721.00 | | 789 721.00 | 789 721.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 789 723.00 | |
FW Other purchases and external expenses | | | 262 286.00 | |
FX Taxes, duties, and similar payments | | | 72 031.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 244 360.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 578 680.00 | |
GG - OPERATING RESULT (I - II) | | | 211 042.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 144 584.00 | |
GU Total financial expenses (VI) | | | 144 584.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -144 567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 475.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 789 739.00 | 764 589.00 | | 789 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 723 264.00 | 817 588.00 | | 723 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 475.00 | -52 999.00 | | 66 475.00 |
| |
| 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 | 8 000 000.00 | | | 8 000 000.00 |
I4 DECREASES Grand Total | | | 8 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 000 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 000 000.00 | | | 8 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 958 643.00 | 244 360.00 | | 958 643.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 958 643.00 | 244 360.00 | | 958 643.00 |
| |
| 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 | 18 639.00 | 18 639.00 | | 18 639.00 |
8B Suppliers and Related Accounts | 218 461.00 | 218 461.00 | | 218 461.00 |
8K Other liabilities (including liabilities related to repo transactions) | 69 376.00 | 69 376.00 | | 69 376.00 |
UX Other trade receivables | 159 400.00 | | | 159 400.00 |
VB VAT | 48 642.00 | | | 48 642.00 |
VG Loans with a maturity of up to one year at origin | 92.00 | 92.00 | | 92.00 |
VH Loans with a maturity of more than one year at origin | 6 061 302.00 | | 18 639.00 | 6 061 302.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 225 911.00 | | | 225 911.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 433 953.00 | 433 953.00 | | 433 953.00 |
VW VAT | 17 547.00 | 17 547.00 | | 17 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 385 678.00 | 324 376.00 | | 6 385 678.00 |
