| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 92 248.00 | | 92 248.00 | 92 248.00 |
AP Buildings | 2 204 324.00 | 1 761 770.00 | 442 554.00 | 2 204 324.00 |
BH Other financial assets | 10 112.00 | | 10 112.00 | 10 112.00 |
BJ TOTAL (I) | 2 306 734.00 | 1 761 770.00 | 544 964.00 | 2 306 734.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 355 676.00 | | 355 676.00 | 355 676.00 |
BZ Other receivables | 13 841.00 | | 13 841.00 | 13 841.00 |
CF Cash and cash equivalents | 94 633.00 | | 94 633.00 | 94 633.00 |
CH Prepaid expenses | 16 601.00 | | 16 601.00 | 16 601.00 |
CJ TOTAL (II) | 480 750.00 | | 480 750.00 | 480 750.00 |
CO Grand total (0 to V) | 2 787 484.00 | 1 761 770.00 | 1 025 714.00 | 2 787 484.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 524.00 | 1 524.00 | | 1 524.00 |
DD Legal reserve (1) | 152.00 | 152.00 | | 152.00 |
DH Retained earnings | 569 788.00 | 677 249.00 | | 569 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 208 939.00 | 142 539.00 | | 208 939.00 |
DL TOTAL (I) | 780 403.00 | 821 464.00 | | 780 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 875.00 | 88 561.00 | | 104 875.00 |
DX Trade payables and related accounts | 12 215.00 | 10 876.00 | | 12 215.00 |
DY Tax and social security liabilities | 105 225.00 | 2 563.00 | | 105 225.00 |
DZ Fixed asset liabilities and related accounts | 12 633.00 | 12 633.00 | | 12 633.00 |
EA Other liabilities | 10 363.00 | 2 119.00 | | 10 363.00 |
EC TOTAL (IV) | 245 311.00 | 116 751.00 | | 245 311.00 |
EE Grand total (I to V) | 1 025 714.00 | 938 216.00 | | 1 025 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 501 186.00 | | 501 186.00 | 501 186.00 |
FJ Net sales | 501 186.00 | | 501 186.00 | 501 186.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 501 187.00 | |
FW Other purchases and external expenses | | | 64 563.00 | |
FX Taxes, duties, and similar payments | | | 52 759.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 59 205.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 176 530.00 | |
GG - OPERATING RESULT (I - II) | | | 324 658.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 324 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 637.00 | | |
HD Total exceptional income (VII) | | 637.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 637.00 | | |
HK Income tax | 115 720.00 | 82 519.00 | | 115 720.00 |
HL TOTAL REVENUE (I + III + V + VII) | 501 188.00 | 405 102.00 | | 501 188.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 292 250.00 | 262 563.00 | | 292 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 208 939.00 | 142 539.00 | | 208 939.00 |
| |
| 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 | 2 306 934.00 | | | 2 306 934.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 200.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 200.00 | 10 162.00 | |
I4 DECREASES Grand Total | | 200.00 | 2 306 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 296 572.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 296 572.00 | | | 2 296 572.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 362.00 | | | 10 362.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 702 565.00 | 59 205.00 | | 1 702 565.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 702 565.00 | 59 205.00 | | 1 702 565.00 |
| |
| 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 | 104 875.00 | 104 875.00 | | 104 875.00 |
8B Suppliers and Related Accounts | 12 215.00 | 12 215.00 | | 12 215.00 |
8E Income Taxes | 33 200.00 | 33 200.00 | | 33 200.00 |
8J Fixed Asset Liabilities and Related Accounts | 12 633.00 | 12 633.00 | | 12 633.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 363.00 | 10 363.00 | | 10 363.00 |
UT Other financial assets | 10 112.00 | | | 10 112.00 |
UX Other trade receivables | 355 676.00 | | | 355 676.00 |
VB VAT | 3 488.00 | | | 3 488.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 353.00 | | | 10 353.00 |
VS Prepaid expenses | 16 601.00 | | | 16 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 396 229.00 | 386 117.00 | 10 112.00 | 396 229.00 |
VW VAT | 71 764.00 | 71 764.00 | | 71 764.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 245 311.00 | 245 311.00 | | 245 311.00 |
