| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 282 208.00 | | 282 208.00 | 282 208.00 |
AP Buildings | 1 109 858.00 | 843 578.00 | 266 280.00 | 1 109 858.00 |
AT Other tangible assets | 90 211.00 | 90 211.00 | | 90 211.00 |
BH Other financial assets | 1 673.00 | | 1 673.00 | 1 673.00 |
BJ TOTAL (I) | 1 483 948.00 | 933 789.00 | 550 158.00 | 1 483 948.00 |
BZ Other receivables | 928.00 | | 928.00 | 928.00 |
CF Cash and cash equivalents | 908 271.00 | | 908 271.00 | 908 271.00 |
CJ TOTAL (II) | 809 199.00 | | 809 199.00 | 809 199.00 |
CO Grand total (0 to V) | 2 393 146.00 | 933 789.00 | 1 459 357.00 | 2 393 146.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | 1 281 492.00 | 1 168 246.00 | | 1 281 492.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 081.00 | 115 246.00 | | 114 081.00 |
DL TOTAL (I) | 1 403 961.00 | 1 289 880.00 | | 1 403 961.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 819.00 | 52 364.00 | | 52 819.00 |
DX Trade payables and related accounts | 2 400.00 | 2 160.00 | | 2 400.00 |
DY Tax and social security liabilities | 152.00 | | | 152.00 |
EA Other liabilities | 25.00 | | | 25.00 |
EC TOTAL (IV) | 55 396.00 | 54 524.00 | | 55 396.00 |
EE Grand total (I to V) | 1 459 357.00 | 1 344 405.00 | | 1 459 357.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 233 387.00 | | 233 387.00 | 233 387.00 |
FJ Net sales | 233 387.00 | | 233 387.00 | 233 387.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 233 389.00 | |
FW Other purchases and external expenses | | | 16 134.00 | |
FX Taxes, duties, and similar payments | | | 11 484.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42 465.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 70 084.00 | |
GG - OPERATING RESULT (I - II) | | | 163 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 305.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 49 224.00 | 49 749.00 | | 49 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 233 389.00 | 232 715.00 | | 233 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 308.00 | 117 469.00 | | 119 308.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 081.00 | 115 246.00 | | 114 081.00 |
| |
| 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 | 1 483 131.00 | | 817.00 | 1 483 131.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 673.00 | |
I4 DECREASES Grand Total | | | 1 483 948.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 482 275.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 482 275.00 | | | 1 482 275.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 856.00 | | 817.00 | 856.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
PE DEPRECIATION Total including other intangible assets | 1.00 | | | 1.00 |
| |
| 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 | 52 819.00 | 1 524.00 | 51 295.00 | 52 819.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25.00 | 25.00 | | 25.00 |
UT Other financial assets | 1 673.00 | | | 1 673.00 |
VB VAT | 404.00 | | | 404.00 |
VM Income taxes | 524.00 | | | 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 601.00 | 928.00 | 1 673.00 | 2 601.00 |
VW VAT | 152.00 | 152.00 | | 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 396.00 | 4 101.00 | 51 295.00 | 55 396.00 |
