| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 122 386.00 | 3 019.00 | 119 368.00 | 122 386.00 |
AP Buildings | 32 454.00 | 32 454.00 | | 32 454.00 |
AT Other tangible assets | 18 810.00 | 18 810.00 | | 18 810.00 |
BJ TOTAL (I) | 178 651.00 | 54 283.00 | 124 368.00 | 178 651.00 |
BX Customers and related accounts | 6 763.00 | | 6 763.00 | 6 763.00 |
BZ Other receivables | 778.00 | | 778.00 | 778.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 87 386.00 | | 87 386.00 | 87 386.00 |
CJ TOTAL (II) | 109 928.00 | | 109 928.00 | 109 928.00 |
CO Grand total (0 to V) | 288 579.00 | 54 283.00 | 234 295.00 | 288 579.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 1 975.00 | 1 653.00 | | 1 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 818.00 | 45 323.00 | | 48 818.00 |
DL TOTAL (I) | 215 793.00 | 211 976.00 | | 215 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 000.00 | | | 9 000.00 |
DX Trade payables and related accounts | 4 200.00 | 4 200.00 | | 4 200.00 |
DY Tax and social security liabilities | 5 302.00 | 2 258.00 | | 5 302.00 |
EC TOTAL (IV) | 18 502.00 | 6 458.00 | | 18 502.00 |
EE Grand total (I to V) | 234 295.00 | 218 433.00 | | 234 295.00 |
EG Accrued income and payables due within one year | 18 502.00 | 6 458.00 | | 18 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 634.00 | | 67 634.00 | 67 634.00 |
FJ Net sales | 67 634.00 | | 67 634.00 | 67 634.00 |
FR Total operating income (I) | | | 67 634.00 | |
FW Other purchases and external expenses | | | 6 771.00 | |
FX Taxes, duties, and similar payments | | | 553.00 | |
GF Total Operating Expenses (II) | | | 7 324.00 | |
GG - OPERATING RESULT (I - II) | | | 60 310.00 | |
GL Other interest and similar income | | | 609.00 | |
GP Total financial income (V) | | | 609.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 102.00 | 12 178.00 | | 12 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 243.00 | 68 204.00 | | 68 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 426.00 | 22 881.00 | | 19 426.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 818.00 | 45 323.00 | | 48 818.00 |
| |
| 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 | 178 651.00 | | | 178 651.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 178 651.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 173 651.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 173 651.00 | | | 173 651.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 283.00 | | | 54 283.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 283.00 | | | 54 283.00 |
| |
| 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 | 9 000.00 | 9 000.00 | | 9 000.00 |
8B Suppliers and Related Accounts | 4 200.00 | 4 200.00 | | 4 200.00 |
UX Other trade receivables | 6 763.00 | | | 6 763.00 |
VK Loans repaid during the year | -9 000.00 | | | -9 000.00 |
VP Miscellaneous | 778.00 | | | 778.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 302.00 | 5 302.00 | | 5 302.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 541.00 | 7 541.00 | | 7 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 502.00 | 18 502.00 | | 18 502.00 |
