| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 724 707.00 | | 724 707.00 | 724 707.00 |
AP Buildings | 696 984.00 | 696 984.00 | | 696 984.00 |
BJ TOTAL (I) | 1 421 691.00 | 696 984.00 | 724 707.00 | 1 421 691.00 |
BX Customers and related accounts | 10 219.00 | | 10 219.00 | 10 219.00 |
BZ Other receivables | 925.00 | | 925.00 | 925.00 |
CF Cash and cash equivalents | 289 964.00 | | 289 964.00 | 289 964.00 |
CJ TOTAL (II) | 301 108.00 | | 301 108.00 | 301 108.00 |
CO Grand total (0 to V) | 1 722 799.00 | 696 984.00 | 1 025 815.00 | 1 722 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 565 432.00 | 565 432.00 | | 565 432.00 |
DD Legal reserve (1) | 56 543.00 | 56 543.00 | | 56 543.00 |
DG Other reserves | 190 062.00 | 124 992.00 | | 190 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 052.00 | 65 070.00 | | 65 052.00 |
DL TOTAL (I) | 877 089.00 | 812 037.00 | | 877 089.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 286.00 | 144 295.00 | | 144 286.00 |
DX Trade payables and related accounts | 3 036.00 | 1 536.00 | | 3 036.00 |
DY Tax and social security liabilities | 1 405.00 | 1 155.00 | | 1 405.00 |
EC TOTAL (IV) | 148 727.00 | 146 986.00 | | 148 727.00 |
EE Grand total (I to V) | 1 025 815.00 | 959 023.00 | | 1 025 815.00 |
EG Accrued income and payables due within one year | 116 200.00 | 80 720.00 | | 116 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 113 566.00 | |
FJ Net sales | | | 113 566.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 113 566.00 | |
FW Other purchases and external expenses | | | 4 521.00 | |
FX Taxes, duties, and similar payments | | | 12 228.00 | |
GF Total Operating Expenses (II) | | | 16 749.00 | |
GG - OPERATING RESULT (I - II) | | | 96 818.00 | |
GL Other interest and similar income | | | 760.00 | |
GP Total financial income (V) | | | 760.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 760.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 32 526.00 | 32 535.00 | | 32 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 326.00 | 113 271.00 | | 114 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 275.00 | 48 201.00 | | 49 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 052.00 | 65 070.00 | | 65 052.00 |
| |
| 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 | 1 421 691.00 | | | 1 421 691.00 |
I4 DECREASES Grand Total | | | 1 421 691.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 421 691.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 421 691.00 | | | 1 421 691.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 696 984.00 | | | 696 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 696 984.00 | | | 696 984.00 |
| |
| 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 | 66 265.00 | 66 265.00 | | 66 265.00 |
8B Suppliers and Related Accounts | 3 036.00 | 3 036.00 | | 3 036.00 |
UX Other trade receivables | 10 219.00 | | | 10 219.00 |
VB VAT | 506.00 | | | 506.00 |
VC Group and associates | 351.00 | | | 351.00 |
VI Group and Associates | 78 020.00 | 78 020.00 | | 78 020.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 69.00 | | | 69.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 144.00 | 11 144.00 | | 11 144.00 |
VW VAT | 1 405.00 | 1 405.00 | | 1 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 727.00 | 148 727.00 | | 148 727.00 |
