| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 545 386.00 | | 545 386.00 | 545 386.00 |
AP Buildings | 7 644 292.00 | 7 165 184.00 | 479 108.00 | 7 644 292.00 |
BJ TOTAL (I) | 8 189 678.00 | 7 165 184.00 | 1 024 494.00 | 8 189 678.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 301 638.00 | | 301 638.00 | 301 638.00 |
CF Cash and cash equivalents | 3 222.00 | | 3 222.00 | 3 222.00 |
CJ TOTAL (II) | 319 860.00 | | 319 860.00 | 319 860.00 |
CO Grand total (0 to V) | 8 509 538.00 | 7 165 184.00 | 1 344 354.00 | 8 509 538.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 261 768.00 | 261 768.00 | | 261 768.00 |
DH Retained earnings | 52 744.00 | 40 595.00 | | 52 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 450 914.00 | 412 149.00 | | 450 914.00 |
DL TOTAL (I) | 985 426.00 | 934 512.00 | | 985 426.00 |
DU Loans and Debts from Credit Institutions (3) | 276.00 | 166.00 | | 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 345 757.00 | 326 375.00 | | 345 757.00 |
DX Trade payables and related accounts | 3 126.00 | 16 242.00 | | 3 126.00 |
DY Tax and social security liabilities | 589.00 | | | 589.00 |
EA Other liabilities | 9 180.00 | 9 240.00 | | 9 180.00 |
EC TOTAL (IV) | 358 928.00 | 352 023.00 | | 358 928.00 |
EE Grand total (I to V) | 1 344 354.00 | 1 286 535.00 | | 1 344 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 983 000.00 | | 983 000.00 | 983 000.00 |
FJ Net sales | 983 000.00 | | 983 000.00 | 983 000.00 |
FR Total operating income (I) | | | 983 000.00 | |
FW Other purchases and external expenses | | | 37 335.00 | |
FX Taxes, duties, and similar payments | | | 163 273.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 108 228.00 | |
GF Total Operating Expenses (II) | | | 308 836.00 | |
GG - OPERATING RESULT (I - II) | | | 674 165.00 | |
GL Other interest and similar income | | | 558.00 | |
GP Total financial income (V) | | | 558.00 | |
GR Interest and similar expenses | | | 99.00 | |
GU Total financial expenses (VI) | | | 99.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 674 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 748.00 | | | 1 748.00 |
HD Total exceptional income (VII) | 1 748.00 | | | 1 748.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 748.00 | | | 1 748.00 |
HK Income tax | 225 457.00 | 206 075.00 | | 225 457.00 |
HL TOTAL REVENUE (I + III + V + VII) | 985 306.00 | 978 664.00 | | 985 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 534 392.00 | 566 515.00 | | 534 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 450 914.00 | 412 149.00 | | 450 914.00 |
| |
| 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 | 8 171 244.00 | | 18 434.00 | 8 171 244.00 |
I4 DECREASES Grand Total | | | 8 189 678.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 189 678.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 171 244.00 | | 18 434.00 | 8 171 244.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 056 956.00 | 108 228.00 | | 7 056 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 056 956.00 | 108 228.00 | | 7 056 956.00 |
| |
| 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 | 120 300.00 | | 120 300.00 | 120 300.00 |
8B Suppliers and Related Accounts | 3 126.00 | 3 126.00 | | 3 126.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 180.00 | 9 180.00 | | 9 180.00 |
UX Other trade receivables | 15 000.00 | | | 15 000.00 |
VB VAT | 1 530.00 | | | 1 530.00 |
VC Group and associates | 300 108.00 | | | 300 108.00 |
VH Loans with a maturity of more than one year at origin | 276.00 | 276.00 | | 276.00 |
VI Group and Associates | 225 457.00 | 225 457.00 | | 225 457.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 316 638.00 | 316 638.00 | | 316 638.00 |
VW VAT | 328.00 | 328.00 | | 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 358 928.00 | 238 628.00 | 120 300.00 | 358 928.00 |
