| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 000.00 | | 10 000.00 | 10 000.00 |
AP Buildings | 96 090.00 | 28 012.00 | 68 078.00 | 96 090.00 |
AR Technical installations, industrial equipment and tools | 2 500.00 | 1 500.00 | 1 000.00 | 2 500.00 |
AT Other tangible assets | 10 390.00 | 2 431.00 | 7 959.00 | 10 390.00 |
AV Fixed assets in progress | 11 988.00 | | 11 988.00 | 11 988.00 |
BJ TOTAL (I) | 131 163.00 | 31 944.00 | 99 220.00 | 131 163.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 1 708.00 | | 1 708.00 | 1 708.00 |
CF Cash and cash equivalents | 41 164.00 | | 41 164.00 | 41 164.00 |
CJ TOTAL (II) | 51 272.00 | | 51 272.00 | 51 272.00 |
CO Grand total (0 to V) | 182 435.00 | 31 944.00 | 150 491.00 | 182 435.00 |
CU Other investments | 195.00 | | 195.00 | 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 46 293.00 | 26 773.00 | | 46 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 069.00 | 19 519.00 | | 22 069.00 |
DL TOTAL (I) | 70 561.00 | 48 493.00 | | 70 561.00 |
DU Loans and Debts from Credit Institutions (3) | 59 231.00 | 71 187.00 | | 59 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382.00 | 405.00 | | 382.00 |
DX Trade payables and related accounts | 700.00 | 580.00 | | 700.00 |
DY Tax and social security liabilities | 4 617.00 | 2 343.00 | | 4 617.00 |
EA Other liabilities | 15 000.00 | 15 000.00 | | 15 000.00 |
EC TOTAL (IV) | 79 930.00 | 89 514.00 | | 79 930.00 |
EE Grand total (I to V) | 150 491.00 | 138 007.00 | | 150 491.00 |
EG Accrued income and payables due within one year | 33 166.00 | 30 283.00 | | 33 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 048.00 | | 44 048.00 | 44 048.00 |
FJ Net sales | 44 048.00 | | 44 048.00 | 44 048.00 |
FN Capitalized production | | | 8 538.00 | |
FR Total operating income (I) | | | 52 586.00 | |
FW Other purchases and external expenses | | | 14 363.00 | |
FX Taxes, duties, and similar payments | | | 2 567.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 612.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 23 543.00 | |
GG - OPERATING RESULT (I - II) | | | 29 044.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 3 084.00 | |
GU Total financial expenses (VI) | | | 3 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 894.00 | 3 444.00 | | 3 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 590.00 | 43 219.00 | | 52 590.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 521.00 | 23 699.00 | | 30 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 069.00 | 19 519.00 | | 22 069.00 |
| |
| 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 | 116 230.00 | | 14 933.00 | 116 230.00 |
I3 DECREASES Total Financial Fixed Assets | | | 195.00 | |
I4 DECREASES Grand Total | | | 131 163.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 130 968.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 035.00 | | 14 933.00 | 116 035.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 195.00 | | | 195.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 332.00 | 6 612.00 | | 25 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 332.00 | 6 612.00 | | 25 332.00 |
| |
| 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 | 129.00 | 129.00 | | 129.00 |
8B Suppliers and Related Accounts | 700.00 | 700.00 | | 700.00 |
8E Income Taxes | 450.00 | 450.00 | | 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 000.00 | 15 000.00 | | 15 000.00 |
UX Other trade receivables | 8 400.00 | | | 8 400.00 |
VB VAT | 1 708.00 | | | 1 708.00 |
VH Loans with a maturity of more than one year at origin | 59 231.00 | 12 467.00 | 46 764.00 | 59 231.00 |
VI Group and Associates | 253.00 | 253.00 | | 253.00 |
VK Loans repaid during the year | 11 955.00 | | | 11 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 108.00 | 10 108.00 | | 10 108.00 |
VW VAT | 4 167.00 | 4 167.00 | | 4 167.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 930.00 | 33 166.00 | 46 764.00 | 79 930.00 |
