| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 28 508.00 | | 28 508.00 | 28 508.00 |
AP Buildings | 296 685.00 | 251 885.00 | 44 801.00 | 296 685.00 |
AT Other tangible assets | 6 270.00 | 6 270.00 | | 6 270.00 |
BH Other financial assets | 762.00 | | 762.00 | 762.00 |
BJ TOTAL (I) | 332 225.00 | 258 155.00 | 74 071.00 | 332 225.00 |
BZ Other receivables | 4 412.00 | | 4 412.00 | 4 412.00 |
CF Cash and cash equivalents | 18 343.00 | | 18 343.00 | 18 343.00 |
CJ TOTAL (II) | 22 756.00 | | 22 756.00 | 22 756.00 |
CO Grand total (0 to V) | 354 981.00 | 258 155.00 | 96 827.00 | 354 981.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 160.00 | 55 815.00 | | 58 160.00 |
DL TOTAL (I) | 66 960.00 | 64 615.00 | | 66 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 557.00 | 27 305.00 | | 27 557.00 |
DX Trade payables and related accounts | 1 014.00 | 1 074.00 | | 1 014.00 |
DY Tax and social security liabilities | 1 295.00 | 1 295.00 | | 1 295.00 |
EC TOTAL (IV) | 29 866.00 | 29 674.00 | | 29 866.00 |
EE Grand total (I to V) | 96 827.00 | 94 289.00 | | 96 827.00 |
EG Accrued income and payables due within one year | 29 866.00 | | | 29 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 82 743.00 | |
FJ Net sales | | | 82 743.00 | |
FR Total operating income (I) | | | 82 743.00 | |
FW Other purchases and external expenses | | | 845.00 | |
FX Taxes, duties, and similar payments | | | 5 354.00 | |
GB Operating Expenses - Provisions | | | 2 674.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 874.00 | |
GG - OPERATING RESULT (I - II) | | | 73 869.00 | |
GP Total financial income (V) | | | 26.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 73 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 735.00 | 17 424.00 | | 15 735.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 769.00 | 82 485.00 | | 82 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 609.00 | 26 671.00 | | 24 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 160.00 | 55 815.00 | | 58 160.00 |
| |
| 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 | 332 225.00 | | | 332 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 762.00 | |
I4 DECREASES Grand Total | | | 332 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 331 463.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 331 463.00 | | | 331 463.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 762.00 | | | 762.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 255 481.00 | 2 674.00 | | 255 481.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 255 481.00 | 2 674.00 | | 255 481.00 |
| |
| 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 | 13 024.00 | 13 024.00 | | 13 024.00 |
8B Suppliers and Related Accounts | 1 014.00 | 1 014.00 | | 1 014.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 533.00 | 14 533.00 | | 14 533.00 |
UT Other financial assets | 762.00 | | | 762.00 |
VP Miscellaneous | 4 412.00 | | | 4 412.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 295.00 | 1 295.00 | | 1 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 175.00 | 4 412.00 | 762.00 | 5 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 866.00 | 29 866.00 | | 29 866.00 |
