| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 11 129.00 | | 11 129.00 | 11 129.00 |
AP Buildings | 116 024.00 | 82 310.00 | 33 714.00 | 116 024.00 |
BJ TOTAL (I) | 127 153.00 | 82 310.00 | 44 843.00 | 127 153.00 |
BX Customers and related accounts | 360.00 | | 360.00 | 360.00 |
BZ Other receivables | 288 529.00 | | 288 529.00 | 288 529.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 968.00 | | 968.00 | 968.00 |
CJ TOTAL (II) | 289 857.00 | | 289 857.00 | 289 857.00 |
CO Grand total (0 to V) | 417 010.00 | 82 310.00 | 334 700.00 | 417 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DF Regulated reserves (1) | 24.00 | 24.00 | | 24.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 281 404.00 | 119 432.00 | | 281 404.00 |
DL TOTAL (I) | 282 928.00 | 120 957.00 | | 282 928.00 |
DU Loans and Debts from Credit Institutions (3) | 157.00 | 16.00 | | 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 498.00 | 39 351.00 | | 35 498.00 |
DW Advances and down payments received on current orders | | 2 000.00 | | |
DX Trade payables and related accounts | 16 056.00 | 20 381.00 | | 16 056.00 |
DY Tax and social security liabilities | 60.00 | 302.00 | | 60.00 |
EC TOTAL (IV) | 51 771.00 | 62 050.00 | | 51 771.00 |
EE Grand total (I to V) | 334 700.00 | 183 007.00 | | 334 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 037.00 | | 135 037.00 | 135 037.00 |
FJ Net sales | 135 037.00 | | 135 037.00 | 135 037.00 |
FR Total operating income (I) | | | 135 038.00 | |
FW Other purchases and external expenses | | | 26 750.00 | |
FX Taxes, duties, and similar payments | | | 5 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 213.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 35 878.00 | |
GG - OPERATING RESULT (I - II) | | | 99 160.00 | |
GL Other interest and similar income | | | 671.00 | |
GP Total financial income (V) | | | 671.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 831.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 210 000.00 | | | 210 000.00 |
HD Total exceptional income (VII) | 210 000.00 | | | 210 000.00 |
HF Exceptional expenses on capital transactions | 28 428.00 | | | 28 428.00 |
HH Total exceptional expenses (VIII) | 28 428.00 | | | 28 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 181 573.00 | | | 181 573.00 |
HL TOTAL REVENUE (I + III + V + VII) | 345 709.00 | 161 659.00 | | 345 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 306.00 | 42 227.00 | | 64 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 281 404.00 | 119 432.00 | | 281 404.00 |
| |
| 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 | 220 442.00 | | | 220 442.00 |
I4 DECREASES Grand Total | | 93 289.00 | 127 153.00 | |
IY DECREASES Total Tangible Fixed Assets | | 93 289.00 | 127 153.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 220 442.00 | | | 220 442.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 143 959.00 | 3 213.00 | 64 861.00 | 143 959.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 143 959.00 | 3 213.00 | 64 861.00 | 143 959.00 |
| |
| 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 | 31 672.00 | | | 31 672.00 |
8B Suppliers and Related Accounts | 16 056.00 | 16 056.00 | | 16 056.00 |
UX Other trade receivables | 360.00 | 360.00 | | 360.00 |
VB VAT | 7 257.00 | 7 257.00 | | 7 257.00 |
VC Group and associates | 281 272.00 | | 281 272.00 | 281 272.00 |
VG Loans with a maturity of up to one year at origin | 157.00 | 157.00 | | 157.00 |
VI Group and Associates | 3 826.00 | 3 826.00 | | 3 826.00 |
VS Prepaid expenses | 968.00 | 968.00 | | 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 289 857.00 | 8 585.00 | 281 272.00 | 289 857.00 |
VW VAT | 60.00 | 60.00 | | 60.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 771.00 | 20 099.00 | | 51 771.00 |
