| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 100 552.00 | | 100 552.00 | 100 552.00 |
AP Buildings | 756 470.00 | 341 092.00 | 415 378.00 | 756 470.00 |
BJ TOTAL (I) | 857 022.00 | 341 092.00 | 515 930.00 | 857 022.00 |
BZ Other receivables | 2 568.00 | | 2 568.00 | 2 568.00 |
CF Cash and cash equivalents | 3 393.00 | | 3 393.00 | 3 393.00 |
CH Prepaid expenses | 1 024.00 | | 1 024.00 | 1 024.00 |
CJ TOTAL (II) | 6 985.00 | | 6 985.00 | 6 985.00 |
CO Grand total (0 to V) | 864 007.00 | 341 092.00 | 522 915.00 | 864 007.00 |
| |
| 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 | 124 934.00 | 112 420.00 | | 124 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 586.00 | 12 515.00 | | 29 586.00 |
DL TOTAL (I) | 160 021.00 | 130 434.00 | | 160 021.00 |
DU Loans and Debts from Credit Institutions (3) | 229 742.00 | 293 913.00 | | 229 742.00 |
DV Miscellaneous Loans and Financial Debts (4) | 117 030.00 | 119 377.00 | | 117 030.00 |
DX Trade payables and related accounts | 7 717.00 | 7 800.00 | | 7 717.00 |
DY Tax and social security liabilities | 1 526.00 | 1 671.00 | | 1 526.00 |
EA Other liabilities | 6 880.00 | 2 600.00 | | 6 880.00 |
EC TOTAL (IV) | 362 894.00 | 425 361.00 | | 362 894.00 |
EE Grand total (I to V) | 522 915.00 | 555 795.00 | | 522 915.00 |
EG Accrued income and payables due within one year | 177 297.00 | 195 640.00 | | 177 297.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | 147.00 | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 369.00 | | 103 369.00 | 103 369.00 |
FJ Net sales | 103 369.00 | | 103 369.00 | 103 369.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 103 371.00 | |
FW Other purchases and external expenses | | | 4 473.00 | |
FX Taxes, duties, and similar payments | | | 15 387.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 945.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 51 805.00 | |
GG - OPERATING RESULT (I - II) | | | 51 566.00 | |
GR Interest and similar expenses | | | 10 382.00 | |
GU Total financial expenses (VI) | | | 10 382.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 382.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 2 129.00 | | |
HE Exceptional expenses on management operations | 66.00 | 4 256.00 | | 66.00 |
HH Total exceptional expenses (VIII) | 66.00 | 4 256.00 | | 66.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -66.00 | -4 256.00 | | -66.00 |
HK Income tax | 11 531.00 | 6 257.00 | | 11 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 371.00 | 91 560.00 | | 103 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 785.00 | 79 045.00 | | 73 785.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 586.00 | 12 515.00 | | 29 586.00 |
