| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 53 357.00 | | 53 357.00 | 53 357.00 |
AP Buildings | 480 214.00 | 426 315.00 | 53 900.00 | 480 214.00 |
BJ TOTAL (I) | 533 572.00 | 426 315.00 | 107 257.00 | 533 572.00 |
BX Customers and related accounts | 8 455.00 | | 8 455.00 | 8 455.00 |
BZ Other receivables | 2 307.00 | | 2 307.00 | 2 307.00 |
CF Cash and cash equivalents | 133 317.00 | | 133 317.00 | 133 317.00 |
CJ TOTAL (II) | 144 080.00 | | 144 080.00 | 144 080.00 |
CO Grand total (0 to V) | 677 651.00 | 426 315.00 | 251 337.00 | 677 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 121 553.00 | 108 393.00 | | 121 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 412.00 | 88 160.00 | | 89 412.00 |
DL TOTAL (I) | 219 766.00 | 205 353.00 | | 219 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 005.00 | 21 005.00 | | 21 005.00 |
DX Trade payables and related accounts | 4 080.00 | 3 960.00 | | 4 080.00 |
DY Tax and social security liabilities | 5 594.00 | 5 516.00 | | 5 594.00 |
EB Prepaid income (2) | 892.00 | 870.00 | | 892.00 |
EC TOTAL (IV) | 31 571.00 | 31 351.00 | | 31 571.00 |
EE Grand total (I to V) | 251 337.00 | 236 704.00 | | 251 337.00 |
EG Accrued income and payables due within one year | 13 277.00 | 31 351.00 | | 13 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 302.00 | | 136 302.00 | 136 302.00 |
FJ Net sales | 136 302.00 | | 136 302.00 | 136 302.00 |
FR Total operating income (I) | | | 136 302.00 | |
FW Other purchases and external expenses | | | 5 717.00 | |
FX Taxes, duties, and similar payments | | | 3 546.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 616.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 16 885.00 | |
GG - OPERATING RESULT (I - II) | | | 119 417.00 | |
GL Other interest and similar income | | | 1 267.00 | |
GP Total financial income (V) | | | 1 267.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 684.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 31 272.00 | 33 597.00 | | 31 272.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 569.00 | 136 236.00 | | 137 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 157.00 | 48 076.00 | | 48 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 412.00 | 88 160.00 | | 89 412.00 |
| |
| 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 | 533 572.00 | | | 533 572.00 |
I4 DECREASES Grand Total | | | 533 572.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 533 572.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 533 572.00 | | | 533 572.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 418 698.00 | 7 616.00 | | 418 698.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 418 698.00 | 7 616.00 | | 418 698.00 |
| |
| 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 | 18 294.00 | | | 18 294.00 |
8B Suppliers and Related Accounts | 4 080.00 | 4 080.00 | | 4 080.00 |
8L Deferred income | 892.00 | 892.00 | | 892.00 |
UX Other trade receivables | 8 455.00 | | | 8 455.00 |
VB VAT | 680.00 | | | 680.00 |
VC Group and associates | 1 267.00 | | | 1 267.00 |
VI Group and Associates | 2 711.00 | 2 711.00 | | 2 711.00 |
VM Income taxes | 360.00 | | | 360.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 676.00 | 2 676.00 | | 2 676.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 762.00 | 10 762.00 | | 10 762.00 |
VW VAT | 2 918.00 | 2 918.00 | | 2 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 571.00 | 13 277.00 | | 31 571.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 546.00 | 3 480.00 | | 3 546.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 140.00 | 2 043.00 | | 3 140.00 |
ST Other accounts | 2 577.00 | 1 325.00 | | 2 577.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 546.00 | 3 480.00 | | 3 546.00 |
YY Amount of VAT collected | 27 265.00 | 27 251.00 | | 27 265.00 |
YZ Total deductible VAT on goods and services | 601.00 | 143.00 | | 601.00 |
ZE Dividends | 75 000.00 | | | 75 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 717.00 | 3 368.00 | | 5 717.00 |
