| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 806.00 | 2 806.00 | | 2 806.00 |
AF Concessions, Patents and Similar Rights | 1.00 | | | 1.00 |
AN Land | 287 134.00 | | 287 134.00 | 287 134.00 |
AP Buildings | 788 467.00 | 788 467.00 | | 788 467.00 |
AT Other tangible assets | 48 284.00 | 47 925.00 | 359.00 | 48 284.00 |
BD Other fixed assets | 1.00 | | | 1.00 |
BJ TOTAL (I) | 1 126 691.00 | 839 198.00 | 287 493.00 | 1 126 691.00 |
BX Customers and related accounts | 11 097.00 | | 11 097.00 | 11 097.00 |
BZ Other receivables | 1 304.00 | | 1 304.00 | 1 304.00 |
CF Cash and cash equivalents | 302 095.00 | | 302 095.00 | 302 095.00 |
CJ TOTAL (II) | 314 496.00 | | 314 496.00 | 314 496.00 |
CO Grand total (0 to V) | 1 441 187.00 | 839 198.00 | 601 989.00 | 1 441 187.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | | | 320 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DH Retained earnings | 22 854.00 | | | 22 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 187 393.00 | | | 187 393.00 |
DL TOTAL (I) | 550 247.00 | | | 550 247.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 000.00 | | | 49 000.00 |
DX Trade payables and related accounts | 2 742.00 | | | 2 742.00 |
EC TOTAL (IV) | 51 742.00 | | | 51 742.00 |
EE Grand total (I to V) | 601 989.00 | | | 601 989.00 |
EG Accrued income and payables due within one year | 2 742.00 | | | 2 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 207 071.00 | | 207 071.00 | 207 071.00 |
FJ Net sales | 207 071.00 | | 207 071.00 | 207 071.00 |
FQ Other income | | | 42 605.00 | |
FR Total operating income (I) | | | 249 676.00 | |
FU Purchases of raw materials and other supplies | | | 4 825.00 | |
FW Other purchases and external expenses | | | 21 839.00 | |
FX Taxes, duties, and similar payments | | | 35 422.00 | |
FZ Social Security Contributions | | | 197.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 62 283.00 | |
GG - OPERATING RESULT (I - II) | | | 187 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 187 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 47 514.00 | | | 47 514.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 676.00 | | | 249 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 797.00 | | | 109 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 879.00 | | | 139 879.00 |
| |
| 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 | 1 126 333.00 | | 360.00 | 1 126 333.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 806.00 | | | 2 806.00 |
I4 DECREASES Grand Total | | | 1 126 333.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 123 527.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 123 527.00 | | 360.00 | 1 123 527.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 838 839.00 | 360.00 | 839 199.00 | 838 839.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 806.00 | | | 2 806.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 836 033.00 | 360.00 | | 836 033.00 |
| |
| 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 | 49 000.00 | | 49 000.00 | 49 000.00 |
8B Suppliers and Related Accounts | 2 742.00 | 2 742.00 | | 2 742.00 |
UX Other trade receivables | 11 096.00 | 11 096.00 | | 11 096.00 |
VB VAT | 1 223.00 | 12 231.00 | | 1 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 319.00 | 12 319.00 | | 12 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 742.00 | 2 742.00 | 49 000.00 | 51 742.00 |
| |
| 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 | 34 988.00 | | | 34 988.00 |
ST Other accounts | 21 839.00 | | | 21 839.00 |
YW Business tax | 434.00 | | | 434.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 35 422.00 | | | 35 422.00 |
YY Amount of VAT collected | 41 414.00 | | | 41 414.00 |
YZ Total deductible VAT on goods and services | 2 922.00 | | | 2 922.00 |
ZE Dividends | 118 000.00 | | | 118 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 839.00 | | | 21 839.00 |
