| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 22 493.00 | 18 234.00 | 4 259.00 | 22 493.00 |
AP Buildings | 999 633.00 | 705 343.00 | 294 289.00 | 999 633.00 |
AR Technical installations, industrial equipment and tools | 53 754.00 | 53 473.00 | 282.00 | 53 754.00 |
AT Other tangible assets | 78 308.00 | 78 308.00 | | 78 308.00 |
BJ TOTAL (I) | 1 154 189.00 | 855 358.00 | 298 831.00 | 1 154 189.00 |
BZ Other receivables | 128 911.00 | | 128 911.00 | 128 911.00 |
CF Cash and cash equivalents | 42 087.00 | | 42 087.00 | 42 087.00 |
CH Prepaid expenses | 403.00 | | 403.00 | 403.00 |
CJ TOTAL (II) | 171 401.00 | | 171 401.00 | 171 401.00 |
CO Grand total (0 to V) | 1 325 589.00 | 855 358.00 | 470 232.00 | 1 325 589.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 395 981.00 | 357 401.00 | | 395 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 293.00 | 38 580.00 | | 41 293.00 |
DL TOTAL (I) | 445 744.00 | 404 451.00 | | 445 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 9 178.00 | | |
DX Trade payables and related accounts | 10 675.00 | 9 095.00 | | 10 675.00 |
DY Tax and social security liabilities | 13 812.00 | 7 656.00 | | 13 812.00 |
EC TOTAL (IV) | 24 487.00 | 25 930.00 | | 24 487.00 |
EE Grand total (I to V) | 470 232.00 | 430 381.00 | | 470 232.00 |
EG Accrued income and payables due within one year | 24 487.00 | 25 930.00 | | 24 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 532.00 | | 131 532.00 | 131 532.00 |
FJ Net sales | 131 532.00 | | 131 532.00 | 131 532.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 131 532.00 | |
FW Other purchases and external expenses | | | 23 383.00 | |
FX Taxes, duties, and similar payments | | | 2 055.00 | |
FZ Social Security Contributions | | | 1 174.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 782.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 75 396.00 | |
GG - OPERATING RESULT (I - II) | | | 56 137.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 205.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 1 214.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 4 410.00 | | |
HD Total exceptional income (VII) | | 4 410.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 410.00 | | |
HK Income tax | 16 058.00 | 19 290.00 | | 16 058.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 746.00 | 136 834.00 | | 132 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 454.00 | 98 254.00 | | 91 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 293.00 | 38 580.00 | | 41 293.00 |
| |
| 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 | 1 154 189.00 | | | 1 154 189.00 |
I4 DECREASES Grand Total | | | 1 154 189.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 154 189.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 154 189.00 | | | 1 154 189.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 806 576.00 | 48 782.00 | | 806 576.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 806 576.00 | 48 782.00 | | 806 576.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 10 675.00 | 10 675.00 | | 10 675.00 |
VB VAT | 1 212.00 | 1 212.00 | | 1 212.00 |
VC Group and associates | 127 698.00 | 127 698.00 | | 127 698.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 614.00 | 1 614.00 | | 1 614.00 |
VS Prepaid expenses | 403.00 | 403.00 | | 403.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 129 314.00 | 129 314.00 | | 129 314.00 |
VW VAT | 12 198.00 | 12 198.00 | | 12 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 487.00 | 24 487.00 | | 24 487.00 |
