| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 23 594.00 | | 23 594.00 | 23 594.00 |
BJ TOTAL (I) | 23 594.00 | | 23 594.00 | 23 594.00 |
CD Marketable securities | 114 328.00 | | 114 328.00 | 114 328.00 |
CF Cash and cash equivalents | 2 884.00 | | 2 884.00 | 2 884.00 |
CJ TOTAL (II) | 117 213.00 | | 117 213.00 | 117 213.00 |
CO Grand total (0 to V) | 140 807.00 | | 140 807.00 | 140 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 18 046.00 | 31 610.00 | | 18 046.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 226.00 | 14 436.00 | | 14 226.00 |
DL TOTAL (I) | 41 073.00 | 54 846.00 | | 41 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 771.00 | 90 771.00 | | 82 771.00 |
DY Tax and social security liabilities | 2 962.00 | 4 474.00 | | 2 962.00 |
EA Other liabilities | 14 000.00 | | | 14 000.00 |
EC TOTAL (IV) | 99 733.00 | 95 245.00 | | 99 733.00 |
EE Grand total (I to V) | 140 807.00 | 150 092.00 | | 140 807.00 |
EI Including equity loans | 82 771.00 | | | 82 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 29 318.00 | |
FJ Net sales | | | 29 318.00 | |
FR Total operating income (I) | | | 29 318.00 | |
FW Other purchases and external expenses | | | 8 923.00 | |
FX Taxes, duties, and similar payments | | | 7 270.00 | |
GF Total Operating Expenses (II) | | | 16 193.00 | |
GG - OPERATING RESULT (I - II) | | | 13 125.00 | |
GL Other interest and similar income | | | 4 043.00 | |
GP Total financial income (V) | | | 4 043.00 | |
GR Interest and similar expenses | | | 297.00 | |
GU Total financial expenses (VI) | | | 297.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 113.00 | 112.00 | | 113.00 |
HH Total exceptional expenses (VIII) | 113.00 | 112.00 | | 113.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -113.00 | -112.00 | | -113.00 |
HK Income tax | 2 531.00 | 2 567.00 | | 2 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 361.00 | 26 606.00 | | 33 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 134.00 | 12 169.00 | | 19 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 226.00 | 14 436.00 | | 14 226.00 |