| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 82 780.00 | | 82 780.00 | 82 780.00 |
AP Buildings | 36 217.00 | 36 219.00 | -2.00 | 36 217.00 |
AT Other tangible assets | 25 597.00 | 25 597.00 | | 25 597.00 |
BJ TOTAL (I) | 144 594.00 | 61 816.00 | 82 778.00 | 144 594.00 |
BX Customers and related accounts | 20 609.00 | | 20 609.00 | 20 609.00 |
BZ Other receivables | 228.00 | | 228.00 | 228.00 |
CF Cash and cash equivalents | 44 396.00 | | 44 396.00 | 44 396.00 |
CH Prepaid expenses | 2 434.00 | | 2 434.00 | 2 434.00 |
CJ TOTAL (II) | 67 667.00 | | 67 667.00 | 67 667.00 |
CO Grand total (0 to V) | 212 261.00 | 61 816.00 | 150 445.00 | 212 261.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 525.00 | 1 525.00 | | 1 525.00 |
DG Other reserves | 48 875.00 | 48 645.00 | | 48 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 236.00 | 64 230.00 | | 73 236.00 |
DL TOTAL (I) | 138 880.00 | 129 644.00 | | 138 880.00 |
DU Loans and Debts from Credit Institutions (3) | 48.00 | 50.00 | | 48.00 |
DV Miscellaneous Loans and Financial Debts (4) | 614.00 | 614.00 | | 614.00 |
DX Trade payables and related accounts | 1 601.00 | 2 344.00 | | 1 601.00 |
DY Tax and social security liabilities | 9 303.00 | 3 335.00 | | 9 303.00 |
EC TOTAL (IV) | 11 565.00 | 6 343.00 | | 11 565.00 |
EE Grand total (I to V) | 150 445.00 | 135 987.00 | | 150 445.00 |
EG Accrued income and payables due within one year | 11 565.00 | 6 343.00 | | 11 565.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 48.00 | 50.00 | | 48.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 045.00 | | 105 045.00 | 105 045.00 |
FJ Net sales | 105 045.00 | | 105 045.00 | 105 045.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 105 048.00 | |
FW Other purchases and external expenses | | | 7 821.00 | |
FX Taxes, duties, and similar payments | | | 805.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 8 628.00 | |
GG - OPERATING RESULT (I - II) | | | 96 420.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 135.00 | | |
HH Total exceptional expenses (VIII) | | 135.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -135.00 | | |
HK Income tax | 23 184.00 | 21 699.00 | | 23 184.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 048.00 | 100 047.00 | | 105 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 812.00 | 35 817.00 | | 31 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 236.00 | 64 230.00 | | 73 236.00 |
| |
| 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 | 144 594.00 | | | 144 594.00 |
I4 DECREASES Grand Total | | | 144 594.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 144 594.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 144 594.00 | | | 144 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 816.00 | | | 61 816.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 816.00 | | | 61 816.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 601.00 | 1 601.00 | | 1 601.00 |
8E Income Taxes | 3 449.00 | 3 449.00 | | 3 449.00 |
UX Other trade receivables | 20 609.00 | | | 20 609.00 |
VB VAT | 228.00 | | | 228.00 |
VG Loans with a maturity of up to one year at origin | 48.00 | 48.00 | | 48.00 |
VI Group and Associates | 614.00 | 614.00 | | 614.00 |
VS Prepaid expenses | 2 434.00 | | | 2 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 272.00 | 23 272.00 | | 23 272.00 |
VW VAT | 5 854.00 | 5 854.00 | | 5 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 565.00 | 11 565.00 | | 11 565.00 |
