| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 279 379.00 | | 279 379.00 | 279 379.00 |
AP Buildings | 1 499 656.00 | 338 258.00 | 1 161 398.00 | 1 499 656.00 |
BJ TOTAL (I) | 1 779 036.00 | 338 258.00 | 1 440 778.00 | 1 779 036.00 |
BX Customers and related accounts | 72 912.00 | | 72 912.00 | 72 912.00 |
BZ Other receivables | 601.00 | | 601.00 | 601.00 |
CF Cash and cash equivalents | 21 617.00 | | 21 617.00 | 21 617.00 |
CJ TOTAL (II) | 95 130.00 | | 95 130.00 | 95 130.00 |
CO Grand total (0 to V) | 1 874 166.00 | 338 258.00 | 1 535 908.00 | 1 874 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 334 480.00 | 249 503.00 | | 334 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 037.00 | 84 977.00 | | 91 037.00 |
DL TOTAL (I) | 426 617.00 | 335 580.00 | | 426 617.00 |
DU Loans and Debts from Credit Institutions (3) | 980 664.00 | 1 127 790.00 | | 980 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 242.00 | 110 584.00 | | 110 242.00 |
DX Trade payables and related accounts | 2 423.00 | 1 728.00 | | 2 423.00 |
DY Tax and social security liabilities | 15 962.00 | 13 549.00 | | 15 962.00 |
EC TOTAL (IV) | 1 109 290.00 | 1 253 651.00 | | 1 109 290.00 |
EE Grand total (I to V) | 1 535 908.00 | 1 589 231.00 | | 1 535 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 229 200.00 | | 229 200.00 | 229 200.00 |
FJ Net sales | 229 200.00 | | 229 200.00 | 229 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 432.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 252 634.00 | |
FW Other purchases and external expenses | | | 10 241.00 | |
FX Taxes, duties, and similar payments | | | 23 431.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 63 808.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 97 481.00 | |
GG - OPERATING RESULT (I - II) | | | 155 153.00 | |
GR Interest and similar expenses | | | 35 257.00 | |
GU Total financial expenses (VI) | | | 35 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 257.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 859.00 | 29 054.00 | | 28 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 252 634.00 | 251 261.00 | | 252 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 597.00 | 166 283.00 | | 161 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 037.00 | 84 977.00 | | 91 037.00 |
| |
| 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 | 110 241.00 | | | 110 241.00 |
8B Suppliers and Related Accounts | 2 423.00 | 2 423.00 | | 2 423.00 |
VG Loans with a maturity of up to one year at origin | 980 664.00 | 152 103.00 | 661 707.00 | 980 664.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 962.00 | 15 962.00 | | 15 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 513.00 | 73 513.00 | | 73 513.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 109 290.00 | 170 489.00 | 661 707.00 | 1 109 290.00 |
