| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 8 660.00 | | 8 660.00 | 8 660.00 |
AP Buildings | 391 341.00 | 45 554.00 | 345 786.00 | 391 341.00 |
AT Other tangible assets | 7 569.00 | 7 569.00 | | 7 569.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 407 585.00 | 53 124.00 | 354 461.00 | 407 585.00 |
BX Customers and related accounts | 36 092.00 | | 36 092.00 | 36 092.00 |
CF Cash and cash equivalents | 8 507.00 | | 8 507.00 | 8 507.00 |
CH Prepaid expenses | 763.00 | | 763.00 | 763.00 |
CJ TOTAL (II) | 45 363.00 | | 45 363.00 | 45 363.00 |
CO Grand total (0 to V) | 452 948.00 | 53 124.00 | 399 824.00 | 452 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 812.00 | | | 3 812.00 |
DH Retained earnings | 334.00 | | | 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 321.00 | | | 46 321.00 |
DL TOTAL (I) | 88 579.00 | | | 88 579.00 |
DU Loans and Debts from Credit Institutions (3) | 293 951.00 | | | 293 951.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 967.00 | | | 9 967.00 |
DY Tax and social security liabilities | 7 326.00 | | | 7 326.00 |
EC TOTAL (IV) | 311 244.00 | | | 311 244.00 |
EE Grand total (I to V) | 399 824.00 | | | 399 824.00 |
EG Accrued income and payables due within one year | 311 244.00 | | | 311 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 115 562.00 | | 115 562.00 | 115 562.00 |
FJ Net sales | 115 562.00 | | 115 562.00 | 115 562.00 |
FQ Other income | | | 53.00 | |
FR Total operating income (I) | | | 115 615.00 | |
FW Other purchases and external expenses | | | 5 035.00 | |
FX Taxes, duties, and similar payments | | | 14 334.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 632.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 36 004.00 | |
GG - OPERATING RESULT (I - II) | | | 79 610.00 | |
GR Interest and similar expenses | | | 10 128.00 | |
GU Total financial expenses (VI) | | | 10 128.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 23 161.00 | | | 23 161.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 615.00 | | | 115 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 294.00 | | | 69 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 321.00 | | | 46 321.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 36 092.00 | | | 36 092.00 |
VH Loans with a maturity of more than one year at origin | 293 951.00 | 293 951.00 | | 293 951.00 |
VI Group and Associates | 9 967.00 | 9 967.00 | | 9 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 762.00 | 4 762.00 | | 4 762.00 |
VS Prepaid expenses | 763.00 | | | 763.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 855.00 | 36 855.00 | | 36 855.00 |
VW VAT | 2 564.00 | 2 564.00 | | 2 564.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 244.00 | 311 244.00 | | 311 244.00 |
