| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 177 597.00 | 127 787.00 | 49 810.00 | 177 597.00 |
AR Technical installations, industrial equipment and tools | 9 449.00 | 9 449.00 | | 9 449.00 |
AT Other tangible assets | 65 743.00 | 64 901.00 | 842.00 | 65 743.00 |
BJ TOTAL (I) | 252 789.00 | 202 137.00 | 50 652.00 | 252 789.00 |
BZ Other receivables | 44 795.00 | | 44 795.00 | 44 795.00 |
CF Cash and cash equivalents | 88 988.00 | | 88 988.00 | 88 988.00 |
CJ TOTAL (II) | 133 784.00 | | 133 784.00 | 133 784.00 |
CO Grand total (0 to V) | 386 572.00 | 202 137.00 | 184 436.00 | 386 572.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 150 332.00 | 134 472.00 | | 150 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 468.00 | 15 860.00 | | 12 468.00 |
DL TOTAL (I) | 171 185.00 | 158 717.00 | | 171 185.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 44.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 623.00 | 7 623.00 | | 7 623.00 |
DX Trade payables and related accounts | 4 129.00 | 2 971.00 | | 4 129.00 |
DY Tax and social security liabilities | 1 460.00 | | | 1 460.00 |
EA Other liabilities | | 471.00 | | |
EC TOTAL (IV) | 13 251.00 | 11 109.00 | | 13 251.00 |
EE Grand total (I to V) | 184 436.00 | 169 826.00 | | 184 436.00 |
EG Accrued income and payables due within one year | 5 628.00 | 3 486.00 | | 5 628.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 39.00 | 44.00 | | 39.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 075.00 | | 48 075.00 | 48 075.00 |
FJ Net sales | 48 075.00 | | 48 075.00 | 48 075.00 |
FR Total operating income (I) | | | 48 075.00 | |
FW Other purchases and external expenses | | | 19 010.00 | |
FX Taxes, duties, and similar payments | | | 8 040.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 145.00 | |
GF Total Operating Expenses (II) | | | 33 195.00 | |
GG - OPERATING RESULT (I - II) | | | 14 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 180.00 | 180.00 | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | 180.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | -180.00 | | -180.00 |
HK Income tax | 2 232.00 | 2 830.00 | | 2 232.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 075.00 | 48 075.00 | | 48 075.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 607.00 | 32 215.00 | | 35 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 468.00 | 15 860.00 | | 12 468.00 |
| |
| 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 | 7 623.00 | | | 7 623.00 |
8B Suppliers and Related Accounts | 4 129.00 | 4 129.00 | | 4 129.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 795.00 | 44 795.00 | | 44 795.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 251.00 | 5 628.00 | | 13 251.00 |
