| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 258 084.00 | | 258 084.00 | 258 084.00 |
AP Buildings | 292 867.00 | 44 509.00 | 248 359.00 | 292 867.00 |
BJ TOTAL (I) | 550 951.00 | 44 509.00 | 506 442.00 | 550 951.00 |
BX Customers and related accounts | 37 119.00 | 18 426.00 | 18 692.00 | 37 119.00 |
BZ Other receivables | 429 096.00 | | 429 096.00 | 429 096.00 |
CJ TOTAL (II) | 466 215.00 | 18 426.00 | 447 788.00 | 466 215.00 |
CO Grand total (0 to V) | 1 017 166.00 | 62 935.00 | 954 231.00 | 1 017 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 524.00 | 1 524.00 | | 1 524.00 |
DD Legal reserve (1) | 15.00 | 15.00 | | 15.00 |
DH Retained earnings | 382 512.00 | -169 005.00 | | 382 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 564 713.00 | 551 518.00 | | 564 713.00 |
DL TOTAL (I) | 948 765.00 | 384 052.00 | | 948 765.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 171 817.00 | | |
DX Trade payables and related accounts | 2 490.00 | 3 732.00 | | 2 490.00 |
DY Tax and social security liabilities | 2 976.00 | 1 478.00 | | 2 976.00 |
EC TOTAL (IV) | 5 466.00 | 177 026.00 | | 5 466.00 |
EE Grand total (I to V) | 954 231.00 | 561 078.00 | | 954 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 648 036.00 | | 648 036.00 | 648 036.00 |
FJ Net sales | 648 036.00 | | 648 036.00 | 648 036.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 648 037.00 | |
FW Other purchases and external expenses | | | 32 573.00 | |
FX Taxes, duties, and similar payments | | | 45 765.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 874.00 | |
GF Total Operating Expenses (II) | | | 88 212.00 | |
GG - OPERATING RESULT (I - II) | | | 559 825.00 | |
GL Other interest and similar income | | | 7 154.00 | |
GP Total financial income (V) | | | 7 154.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 566 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 266.00 | 1 881.00 | | 2 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 655 191.00 | 645 876.00 | | 655 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 478.00 | 94 358.00 | | 90 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 564 713.00 | 551 518.00 | | 564 713.00 |
| |
| 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 | 550 951.00 | | | 550 951.00 |
I4 DECREASES Grand Total | | | 550 951.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 550 951.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 550 951.00 | | | 550 951.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 635.00 | 9 874.00 | | 34 635.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 635.00 | 9 874.00 | | 34 635.00 |
| |
| 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 | 2 490.00 | 2 490.00 | | 2 490.00 |
UX Other trade receivables | 266.00 | | | 266.00 |
VA Doubtful or disputed receivables | 36 853.00 | | | 36 853.00 |
VC Group and associates | 429 096.00 | | | 429 096.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 976.00 | 2 976.00 | | 2 976.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 466 215.00 | 466 215.00 | | 466 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 466.00 | 5 466.00 | | 5 466.00 |
