| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | 230.00 | -230.00 | |
AN Land | 133 051.00 | | 133 051.00 | 133 051.00 |
AP Buildings | 268 551.00 | 87 961.00 | 180 590.00 | 268 551.00 |
BJ TOTAL (I) | 401 603.00 | 88 191.00 | 313 411.00 | 401 603.00 |
BX Customers and related accounts | 17 868.00 | | 17 868.00 | 17 868.00 |
BZ Other receivables | 193.00 | | 193.00 | 193.00 |
CF Cash and cash equivalents | 102 961.00 | | 102 961.00 | 102 961.00 |
CJ TOTAL (II) | 121 023.00 | | 121 023.00 | 121 023.00 |
CO Grand total (0 to V) | 522 626.00 | 88 191.00 | 434 434.00 | 522 626.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800.00 | 1 800.00 | | 1 800.00 |
DD Legal reserve (1) | 180.00 | 180.00 | | 180.00 |
DG Other reserves | 127 331.00 | 105 824.00 | | 127 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 038.00 | 21 506.00 | | 23 038.00 |
DL TOTAL (I) | 152 349.00 | 129 311.00 | | 152 349.00 |
DU Loans and Debts from Credit Institutions (3) | 246 571.00 | 271 742.00 | | 246 571.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 599.00 | 13 702.00 | | 13 599.00 |
DW Advances and down payments received on current orders | 1 600.00 | 1 600.00 | | 1 600.00 |
DX Trade payables and related accounts | 1 185.00 | 1 602.00 | | 1 185.00 |
DY Tax and social security liabilities | 5 308.00 | 2 517.00 | | 5 308.00 |
EB Prepaid income (2) | 13 820.00 | 13 472.00 | | 13 820.00 |
EC TOTAL (IV) | 282 085.00 | 304 636.00 | | 282 085.00 |
EE Grand total (I to V) | 434 434.00 | 433 948.00 | | 434 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 891.00 | | 53 891.00 | 53 891.00 |
FJ Net sales | 53 891.00 | | 53 891.00 | 53 891.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 199.00 | |
FR Total operating income (I) | | | 55 090.00 | |
FW Other purchases and external expenses | | | 1 887.00 | |
FX Taxes, duties, and similar payments | | | 1 445.00 | |
FZ Social Security Contributions | | | 2 318.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 562.00 | |
GF Total Operating Expenses (II) | | | 19 212.00 | |
GG - OPERATING RESULT (I - II) | | | 35 877.00 | |
GR Interest and similar expenses | | | 9 474.00 | |
GU Total financial expenses (VI) | | | 9 474.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 474.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 700.00 | | | 700.00 |
HD Total exceptional income (VII) | 700.00 | | | 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 700.00 | | | 700.00 |
HK Income tax | 4 065.00 | 3 795.00 | | 4 065.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 790.00 | 54 486.00 | | 55 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 752.00 | 32 979.00 | | 32 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 038.00 | 21 506.00 | | 23 038.00 |
| |
| 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 | 13 600.00 | 13 600.00 | | 13 600.00 |
8B Suppliers and Related Accounts | 1 186.00 | 1 186.00 | | 1 186.00 |
8L Deferred income | 13 820.00 | 13 820.00 | | 13 820.00 |
VG Loans with a maturity of up to one year at origin | 246 571.00 | 26 098.00 | 114 434.00 | 246 571.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 308.00 | 5 308.00 | | 5 308.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 062.00 | 18 062.00 | | 18 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 280 485.00 | 60 012.00 | 114 434.00 | 280 485.00 |
