| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 37 000.00 | | 37 000.00 | 37 000.00 |
AP Buildings | 112 063.00 | 3 317.00 | 108 746.00 | 112 063.00 |
AT Other tangible assets | 650.00 | 46.00 | 604.00 | 650.00 |
BJ TOTAL (I) | 154 624.00 | 3 363.00 | 151 260.00 | 154 624.00 |
BV Advances and down payments on orders | 372.00 | | 372.00 | 372.00 |
BX Customers and related accounts | 20 743.00 | | 20 743.00 | 20 743.00 |
BZ Other receivables | 30 101.00 | 12 000.00 | 18 101.00 | 30 101.00 |
CF Cash and cash equivalents | 30 594.00 | | 30 594.00 | 30 594.00 |
CJ TOTAL (II) | 81 810.00 | 12 000.00 | 69 810.00 | 81 810.00 |
CO Grand total (0 to V) | 236 434.00 | 15 363.00 | 221 071.00 | 236 434.00 |
CU Other investments | 4 910.00 | | 4 910.00 | 4 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 43 570.00 | 22 043.00 | | 43 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 331.00 | 21 527.00 | | 17 331.00 |
DL TOTAL (I) | 66 401.00 | 49 070.00 | | 66 401.00 |
DU Loans and Debts from Credit Institutions (3) | 148 128.00 | | | 148 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 440.00 | 38.00 | | 1 440.00 |
DX Trade payables and related accounts | 2 100.00 | 1 050.00 | | 2 100.00 |
DY Tax and social security liabilities | 3 000.00 | 5 922.00 | | 3 000.00 |
EC TOTAL (IV) | 154 669.00 | 7 010.00 | | 154 669.00 |
EE Grand total (I to V) | 221 071.00 | 56 081.00 | | 221 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 743.00 | | 17 743.00 | 17 743.00 |
FJ Net sales | 17 743.00 | | 17 743.00 | 17 743.00 |
FR Total operating income (I) | | | 17 743.00 | |
FW Other purchases and external expenses | | | 3 723.00 | |
FX Taxes, duties, and similar payments | | | 314.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 363.00 | |
GF Total Operating Expenses (II) | | | 7 401.00 | |
GG - OPERATING RESULT (I - II) | | | 10 341.00 | |
GK Income from other securities and fixed asset receivables | | | 9 900.00 | |
GP Total financial income (V) | | | 9 900.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 511.00 | |
GU Total financial expenses (VI) | | | 1 511.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 730.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 399.00 | 3 799.00 | | 1 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 643.00 | 39 000.00 | | 27 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 312.00 | 17 472.00 | | 10 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 331.00 | 21 527.00 | | 17 331.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 12 000.00 | | | 12 000.00 |
7B Total provisions for depreciation | 12 000.00 | | | 12 000.00 |
7C Grand total | 12 000.00 | | | 12 000.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8B Suppliers and Related Accounts | 2 100.00 | 2 100.00 | | 2 100.00 |
VG Loans with a maturity of up to one year at origin | 148 129.00 | 148 129.00 | | 148 129.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 844.00 | 50 844.00 | | 50 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 669.00 | 154 669.00 | | 154 669.00 |
