| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 411 891.00 | | 1 411 891.00 | 1 411 891.00 |
AP Buildings | 4 235 672.00 | 1 124 140.00 | 3 111 533.00 | 4 235 672.00 |
AV Fixed assets in progress | 56 224.00 | | 56 224.00 | 56 224.00 |
BJ TOTAL (I) | 5 703 787.00 | 1 124 140.00 | 4 579 647.00 | 5 703 787.00 |
BX Customers and related accounts | 24 596.00 | | 24 596.00 | 24 596.00 |
BZ Other receivables | 64 979.00 | | 64 979.00 | 64 979.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 754 314.00 | | 754 314.00 | 754 314.00 |
CJ TOTAL (II) | 843 889.00 | | 843 889.00 | 843 889.00 |
CO Grand total (0 to V) | 6 547 676.00 | 1 124 140.00 | 5 423 537.00 | 6 547 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 967 000.00 | 1 967 000.00 | | 1 967 000.00 |
DD Legal reserve (1) | 20 631.00 | 16 784.00 | | 20 631.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 853.00 | 76 937.00 | | 84 853.00 |
DL TOTAL (I) | 2 072 484.00 | 2 060 721.00 | | 2 072 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 301 283.00 | 3 306 447.00 | | 3 301 283.00 |
DX Trade payables and related accounts | 28 370.00 | 13 201.00 | | 28 370.00 |
DY Tax and social security liabilities | 21 400.00 | 19 382.00 | | 21 400.00 |
EA Other liabilities | | 27 751.00 | | |
EC TOTAL (IV) | 3 351 053.00 | 3 366 780.00 | | 3 351 053.00 |
EE Grand total (I to V) | 5 423 537.00 | 5 427 501.00 | | 5 423 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 479 729.00 | | 479 729.00 | 479 729.00 |
FJ Net sales | 479 729.00 | | 479 729.00 | 479 729.00 |
FQ Other income | | | 28 522.00 | |
FR Total operating income (I) | | | 508 251.00 | |
FW Other purchases and external expenses | | | 84 729.00 | |
FX Taxes, duties, and similar payments | | | 51 473.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 221 072.00 | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 357 322.00 | |
GG - OPERATING RESULT (I - II) | | | 150 930.00 | |
GL Other interest and similar income | | | 99.00 | |
GP Total financial income (V) | | | 99.00 | |
GU Total financial expenses (VI) | | | 66 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -66 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 508 350.00 | 513 517.00 | | 508 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 423 498.00 | 436 581.00 | | 423 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 853.00 | 76 937.00 | | 84 853.00 |
| |
| 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 | 5 687 526.00 | | 16 261.00 | 5 687 526.00 |
I4 DECREASES Grand Total | | | 5 703 787.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 703 787.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 687 526.00 | | 16 261.00 | 5 687 526.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 903 068.00 | 221 072.00 | | 903 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 903 068.00 | 221 072.00 | | 903 068.00 |
| |
| 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 | 84 283.00 | | | 84 283.00 |
8B Suppliers and Related Accounts | 28 370.00 | 28 370.00 | | 28 370.00 |
UX Other trade receivables | 24 596.00 | | | 24 596.00 |
VB VAT | 18 809.00 | | | 18 809.00 |
VI Group and Associates | 3 217 000.00 | | | 3 217 000.00 |
VP Miscellaneous | 46 170.00 | | | 46 170.00 |
VQ Other Taxes, Duties, and Similar Debts | 345.00 | 345.00 | | 345.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 575.00 | 55 649.00 | 33 926.00 | 89 575.00 |
VW VAT | 21 055.00 | 21 055.00 | | 21 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 351 053.00 | 49 770.00 | | 3 351 053.00 |
