| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 682 947.00 | | 682 947.00 | 682 947.00 |
AP Buildings | 704 764.00 | 704 764.00 | | 704 764.00 |
BJ TOTAL (I) | 1 387 711.00 | 704 764.00 | 682 947.00 | 1 387 711.00 |
BZ Other receivables | 126 451.00 | | 126 451.00 | 126 451.00 |
CF Cash and cash equivalents | 216 366.00 | | 216 366.00 | 216 366.00 |
CJ TOTAL (II) | 342 816.00 | | 342 816.00 | 342 816.00 |
CO Grand total (0 to V) | 1 730 527.00 | 704 764.00 | 1 025 763.00 | 1 730 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 229 000.00 | 229 000.00 | | 229 000.00 |
DD Legal reserve (1) | 22 900.00 | 22 900.00 | | 22 900.00 |
DH Retained earnings | 573 955.00 | 693 051.00 | | 573 955.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 682.00 | 141 185.00 | | 142 682.00 |
DL TOTAL (I) | 968 537.00 | 1 086 136.00 | | 968 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 500.00 | 37 500.00 | | 37 500.00 |
DX Trade payables and related accounts | 1 053.00 | | | 1 053.00 |
DY Tax and social security liabilities | 1 691.00 | 17 810.00 | | 1 691.00 |
EA Other liabilities | 16 982.00 | 5 494.00 | | 16 982.00 |
EC TOTAL (IV) | 57 226.00 | 60 804.00 | | 57 226.00 |
EE Grand total (I to V) | 1 025 763.00 | 1 146 940.00 | | 1 025 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 112.00 | | 222 112.00 | 222 112.00 |
FJ Net sales | 222 112.00 | | 222 112.00 | 222 112.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 222 114.00 | |
FW Other purchases and external expenses | | | 2 524.00 | |
FX Taxes, duties, and similar payments | | | 15 516.00 | |
FY Salaries and Wages | | | 5 000.00 | |
GF Total Operating Expenses (II) | | | 23 040.00 | |
GG - OPERATING RESULT (I - II) | | | 199 073.00 | |
GL Other interest and similar income | | | 4 182.00 | |
GP Total financial income (V) | | | 4 182.00 | |
GR Interest and similar expenses | | | 405.00 | |
GU Total financial expenses (VI) | | | 405.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 507.00 | | | 1 507.00 |
HH Total exceptional expenses (VIII) | 1 507.00 | | | 1 507.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 507.00 | | | -1 507.00 |
HK Income tax | 58 661.00 | 60 110.00 | | 58 661.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 296.00 | 223 070.00 | | 226 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 614.00 | 81 885.00 | | 83 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 682.00 | 141 185.00 | | 142 682.00 |
