| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 370 000.00 | 34 628.00 | 335 372.00 | 370 000.00 |
AP Buildings | 700 000.00 | 387 422.00 | 312 578.00 | 700 000.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 1 071 865.00 | 422 050.00 | 649 815.00 | 1 071 865.00 |
BZ Other receivables | 70 808.00 | | 70 808.00 | 70 808.00 |
CF Cash and cash equivalents | 6 163.00 | | 6 163.00 | 6 163.00 |
CJ TOTAL (II) | 76 971.00 | | 76 971.00 | 76 971.00 |
CO Grand total (0 to V) | 1 148 836.00 | 422 050.00 | 726 786.00 | 1 148 836.00 |
CU Other investments | 1 825.00 | | 1 825.00 | 1 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 760.00 | 9 760.00 | | 9 760.00 |
DD Legal reserve (1) | 976.00 | 976.00 | | 976.00 |
DG Other reserves | 54 797.00 | 39 590.00 | | 54 797.00 |
DH Retained earnings | 13 081.00 | 31.00 | | 13 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 306.00 | 38 017.00 | | 36 306.00 |
DL TOTAL (I) | 114 921.00 | 88 374.00 | | 114 921.00 |
DU Loans and Debts from Credit Institutions (3) | 581 251.00 | 660 477.00 | | 581 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 414.00 | 29 542.00 | | 29 414.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | | 3 550.00 | | |
EC TOTAL (IV) | 611 865.00 | 694 769.00 | | 611 865.00 |
EE Grand total (I to V) | 726 786.00 | 783 143.00 | | 726 786.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 656.00 | | 117 656.00 | 117 656.00 |
FJ Net sales | 117 656.00 | | 117 656.00 | 117 656.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 949.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 126 605.00 | |
FW Other purchases and external expenses | | | 5 986.00 | |
FX Taxes, duties, and similar payments | | | 9 335.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 958.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 69 280.00 | |
GG - OPERATING RESULT (I - II) | | | 57 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 194.00 | |
GP Total financial income (V) | | | 194.00 | |
GR Interest and similar expenses | | | 13 179.00 | |
GU Total financial expenses (VI) | | | 13 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 985.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 034.00 | 8 446.00 | | 8 034.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 799.00 | 128 019.00 | | 126 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 493.00 | 90 001.00 | | 90 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 306.00 | 38 017.00 | | 36 306.00 |
| |
| 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 | 1 071 865.00 | | | 1 071 865.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 865.00 | |
I4 DECREASES Grand Total | | | 1 071 865.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 070 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 070 000.00 | | | 1 070 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 865.00 | | | 1 865.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 958.00 | | | 53 958.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 958.00 | | | 53 958.00 |
| |
| 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 | 29 414.00 | | | 29 414.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 200.00 | | | 200.00 |
VC Group and associates | 70 194.00 | | | 70 194.00 |
VH Loans with a maturity of more than one year at origin | 581 251.00 | 81 408.00 | 177 585.00 | 581 251.00 |
VM Income taxes | 414.00 | | | 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 808.00 | 70 808.00 | | 70 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 611 865.00 | 82 608.00 | 177 585.00 | 611 865.00 |
