| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 414 661.00 | | 414 661.00 | 414 661.00 |
AP Buildings | 205 404.00 | 205 404.00 | | 205 404.00 |
BJ TOTAL (I) | 620 066.00 | 205 404.00 | 414 661.00 | 620 066.00 |
BZ Other receivables | 184 184.00 | | 184 184.00 | 184 184.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 101 432.00 | | 101 432.00 | 101 432.00 |
CH Prepaid expenses | 236.00 | | 236.00 | 236.00 |
CJ TOTAL (II) | 285 952.00 | | 285 952.00 | 285 952.00 |
CO Grand total (0 to V) | 906 018.00 | 205 404.00 | 700 614.00 | 906 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 92 000.00 | 92 000.00 | | 92 000.00 |
DD Legal reserve (1) | 9 201.00 | 9 201.00 | | 9 201.00 |
DG Other reserves | 500 969.00 | 500 969.00 | | 500 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 037.00 | 72 223.00 | | 73 037.00 |
DL TOTAL (I) | 675 207.00 | 674 393.00 | | 675 207.00 |
DU Loans and Debts from Credit Institutions (3) | 58.00 | 52.00 | | 58.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 743.00 | 23 421.00 | | 23 743.00 |
DX Trade payables and related accounts | 600.00 | 660.00 | | 600.00 |
DY Tax and social security liabilities | 1 006.00 | 926.00 | | 1 006.00 |
EC TOTAL (IV) | 25 407.00 | 25 060.00 | | 25 407.00 |
EE Grand total (I to V) | 700 614.00 | 699 453.00 | | 700 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 93 851.00 | | 93 851.00 | 93 851.00 |
FJ Net sales | 93 851.00 | | 93 851.00 | 93 851.00 |
FR Total operating income (I) | | | 93 851.00 | |
FW Other purchases and external expenses | | | 1 547.00 | |
FX Taxes, duties, and similar payments | | | 439.00 | |
GF Total Operating Expenses (II) | | | 1 988.00 | |
GG - OPERATING RESULT (I - II) | | | 91 863.00 | |
GK Income from other securities and fixed asset receivables | | | 2 925.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2 926.00 | |
GR Interest and similar expenses | | | 232.00 | |
GU Total financial expenses (VI) | | | 232.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21 521.00 | 22 678.00 | | 21 521.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 778.00 | 96 440.00 | | 96 778.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 741.00 | 24 217.00 | | 23 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 037.00 | 72 223.00 | | 73 037.00 |
| |
| 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 | 620 066.00 | | | 620 066.00 |
I4 DECREASES Grand Total | | | 620 066.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 620 066.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 620 066.00 | | | 620 066.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 205 405.00 | | | 205 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 205 405.00 | | | 205 405.00 |
| |
| 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 | 23 743.00 | 23 743.00 | | 23 743.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
VB VAT | 100.00 | | | 100.00 |
VC Group and associates | 182 925.00 | | | 182 925.00 |
VG Loans with a maturity of up to one year at origin | 58.00 | 58.00 | | 58.00 |
VM Income taxes | 1 159.00 | | | 1 159.00 |
VS Prepaid expenses | 236.00 | | | 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 420.00 | 184 420.00 | | 184 420.00 |
VW VAT | 1 006.00 | 1 006.00 | | 1 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 407.00 | 25 407.00 | | 25 407.00 |
