| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 76 225.00 | | 76 225.00 | 76 225.00 |
AP Buildings | 1 450 333.00 | 1 274 120.00 | 176 212.00 | 1 450 333.00 |
AT Other tangible assets | 10 931.00 | 10 931.00 | | 10 931.00 |
BJ TOTAL (I) | 1 537 488.00 | 1 285 052.00 | 252 437.00 | 1 537 488.00 |
BX Customers and related accounts | 16 257.00 | | 16 257.00 | 16 257.00 |
BZ Other receivables | 4 464.00 | | 4 464.00 | 4 464.00 |
CF Cash and cash equivalents | 1 274 746.00 | | 1 274 746.00 | 1 274 746.00 |
CJ TOTAL (II) | 1 295 466.00 | | 1 295 466.00 | 1 295 466.00 |
CO Grand total (0 to V) | 2 832 955.00 | 1 285 052.00 | 1 547 903.00 | 2 832 955.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 596 000.00 | 1 596 000.00 | | 1 596 000.00 |
DF Regulated reserves (1) | 4 715.00 | 4 715.00 | | 4 715.00 |
DH Retained earnings | -107 069.00 | -119 810.00 | | -107 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 068.00 | 12 741.00 | | 9 068.00 |
DL TOTAL (I) | 1 502 714.00 | 1 493 646.00 | | 1 502 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 500.00 | 27 500.00 | | 27 500.00 |
DX Trade payables and related accounts | 14 414.00 | 4 773.00 | | 14 414.00 |
DY Tax and social security liabilities | 3 275.00 | 976.00 | | 3 275.00 |
EA Other liabilities | | 2 021.00 | | |
EC TOTAL (IV) | 45 189.00 | 35 269.00 | | 45 189.00 |
EE Grand total (I to V) | 1 547 903.00 | 1 528 915.00 | | 1 547 903.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 123 959.00 | |
FG Production sold - services | | | 37 217.00 | |
FJ Net sales | | | 161 175.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 161 175.00 | |
FW Other purchases and external expenses | | | 41 870.00 | |
FX Taxes, duties, and similar payments | | | 57 561.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 52 676.00 | |
GF Total Operating Expenses (II) | | | 152 107.00 | |
GG - OPERATING RESULT (I - II) | | | 9 068.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 161 175.00 | 165 667.00 | | 161 175.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 107.00 | 152 926.00 | | 152 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 068.00 | 12 741.00 | | 9 068.00 |
| |
| 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 | 1 537 488.00 | | | 1 537 488.00 |
I4 DECREASES Grand Total | | | 1 537 488.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 537 488.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 537 488.00 | | | 1 537 488.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 232 375.00 | 52 676.00 | 1 285 052.00 | 1 232 375.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 232 375.00 | 52 676.00 | 1 285 052.00 | 1 232 375.00 |
| |
| 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 | 27 500.00 | 27 500.00 | | 27 500.00 |
8B Suppliers and Related Accounts | 14 414.00 | 14 414.00 | | 14 414.00 |
UX Other trade receivables | 16 257.00 | 16 257.00 | | 16 257.00 |
VB VAT | 4 464.00 | 4 464.00 | | 4 464.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 721.00 | 20 721.00 | | 20 721.00 |
VW VAT | 3 275.00 | 3 275.00 | | 3 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 189.00 | 45 189.00 | | 45 189.00 |
