| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 93 584.00 | | 93 584.00 | 93 584.00 |
AP Buildings | 803 049.00 | 204 951.00 | 598 098.00 | 803 049.00 |
BJ TOTAL (I) | 896 633.00 | 204 951.00 | 691 682.00 | 896 633.00 |
CF Cash and cash equivalents | 110 798.00 | | 110 798.00 | 110 798.00 |
CJ TOTAL (II) | 110 798.00 | | 110 798.00 | 110 798.00 |
CO Grand total (0 to V) | 1 007 431.00 | 204 951.00 | 802 480.00 | 1 007 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 000.00 | 108 000.00 | | 108 000.00 |
DD Legal reserve (1) | 10 800.00 | 10 800.00 | | 10 800.00 |
DH Retained earnings | 48 441.00 | 42 814.00 | | 48 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 454.00 | 5 627.00 | | 57 454.00 |
DL TOTAL (I) | 224 695.00 | 167 241.00 | | 224 695.00 |
DU Loans and Debts from Credit Institutions (3) | 255 145.00 | 294 408.00 | | 255 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 390.00 | 46 390.00 | | 46 390.00 |
DY Tax and social security liabilities | 19 859.00 | 3 968.00 | | 19 859.00 |
EA Other liabilities | 256 391.00 | 256 391.00 | | 256 391.00 |
EC TOTAL (IV) | 577 785.00 | 601 158.00 | | 577 785.00 |
EE Grand total (I to V) | 802 480.00 | 768 399.00 | | 802 480.00 |
EI Including equity loans | 46 390.00 | | | 46 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 4 845.00 | |
FX Taxes, duties, and similar payments | | | 3 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 123.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 40 880.00 | |
GG - OPERATING RESULT (I - II) | | | 79 120.00 | |
GR Interest and similar expenses | | | 6 206.00 | |
GU Total financial expenses (VI) | | | 6 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 206.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 460.00 | 993.00 | | 15 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | 60 001.00 | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 546.00 | 54 374.00 | | 62 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 454.00 | 5 627.00 | | 57 454.00 |
| |
| 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 | 896 633.00 | | | 896 633.00 |
I4 DECREASES Grand Total | | | 896 633.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 896 633.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 896 633.00 | | | 896 633.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 172 828.00 | 32 123.00 | | 172 828.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 172 828.00 | 32 123.00 | | 172 828.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 15 460.00 | 15 460.00 | | 15 460.00 |
8K Other liabilities (including liabilities related to repo transactions) | 256 391.00 | 256 391.00 | | 256 391.00 |
VG Loans with a maturity of up to one year at origin | 240.00 | 240.00 | | 240.00 |
VH Loans with a maturity of more than one year at origin | 254 905.00 | 40 123.00 | 169 864.00 | 254 905.00 |
VI Group and Associates | 46 390.00 | 46 390.00 | | 46 390.00 |
VK Loans repaid during the year | 39 227.00 | | | 39 227.00 |
VW VAT | 4 399.00 | 4 399.00 | | 4 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 785.00 | 363 003.00 | 169 864.00 | 577 785.00 |
