| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 754 908.00 | 11 094.00 | 743 813.00 | 754 908.00 |
AP Buildings | 277 101.00 | 263 467.00 | 13 634.00 | 277 101.00 |
AT Other tangible assets | 117 495.00 | 114 568.00 | 2 928.00 | 117 495.00 |
BJ TOTAL (I) | 1 149 504.00 | 389 129.00 | 760 375.00 | 1 149 504.00 |
BX Customers and related accounts | 155 299.00 | | 155 299.00 | 155 299.00 |
BZ Other receivables | 26.00 | | 26.00 | 26.00 |
CF Cash and cash equivalents | 147 146.00 | | 147 146.00 | 147 146.00 |
CJ TOTAL (II) | 302 472.00 | | 302 472.00 | 302 472.00 |
CO Grand total (0 to V) | 1 451 976.00 | 389 129.00 | 1 062 847.00 | 1 451 976.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 126 400.00 | | | 126 400.00 |
DD Legal reserve (1) | 12 640.00 | | | 12 640.00 |
DG Other reserves | 545 959.00 | | | 545 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 321 807.00 | | | 321 807.00 |
DL TOTAL (I) | 1 006 806.00 | | | 1 006 806.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 114.00 | | | 42 114.00 |
DX Trade payables and related accounts | 786.00 | | | 786.00 |
DY Tax and social security liabilities | 13 141.00 | | | 13 141.00 |
EC TOTAL (IV) | 56 041.00 | | | 56 041.00 |
EE Grand total (I to V) | 1 062 847.00 | | | 1 062 847.00 |
EG Accrued income and payables due within one year | 56 041.00 | | | 56 041.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 513 348.00 | | 513 348.00 | 513 348.00 |
FJ Net sales | 513 348.00 | | 513 348.00 | 513 348.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 43 777.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 557 128.00 | |
FW Other purchases and external expenses | | | 2 774.00 | |
FX Taxes, duties, and similar payments | | | 44 333.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 8 796.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 769.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 84 676.00 | |
GG - OPERATING RESULT (I - II) | | | 472 452.00 | |
GR Interest and similar expenses | | | 945.00 | |
GU Total financial expenses (VI) | | | 945.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -945.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 471 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 43 777.00 | | | 43 777.00 |
HK Income tax | 149 701.00 | | | 149 701.00 |
HL TOTAL REVENUE (I + III + V + VII) | 557 128.00 | | | 557 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 235 321.00 | | | 235 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 321 807.00 | | | 321 807.00 |
