| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 401 000.00 | | 2 401 000.00 | 2 401 000.00 |
AP Buildings | 10 194 189.00 | 6 984 353.00 | 3 209 836.00 | 10 194 189.00 |
BJ TOTAL (I) | 12 595 189.00 | 6 984 353.00 | 5 610 836.00 | 12 595 189.00 |
BX Customers and related accounts | 17 324.00 | | 17 324.00 | 17 324.00 |
BZ Other receivables | 5 097 867.00 | | 5 097 867.00 | 5 097 867.00 |
CF Cash and cash equivalents | 192 152.00 | | 192 152.00 | 192 152.00 |
CJ TOTAL (II) | 5 307 343.00 | | 5 307 343.00 | 5 307 343.00 |
CO Grand total (0 to V) | 17 902 532.00 | 6 984 353.00 | 10 918 178.00 | 17 902 532.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 027 569.00 | 3 027 569.00 | | 3 027 569.00 |
DD Legal reserve (1) | 22 957.00 | 14 005.00 | | 22 957.00 |
DH Retained earnings | 436 168.00 | 266 082.00 | | 436 168.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 340 149.00 | 179 038.00 | | 340 149.00 |
DL TOTAL (I) | 3 826 843.00 | 3 486 694.00 | | 3 826 843.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 026 832.00 | 7 222 440.00 | | 7 026 832.00 |
DX Trade payables and related accounts | 61 616.00 | 15 216.00 | | 61 616.00 |
DY Tax and social security liabilities | 2 887.00 | 1 721.00 | | 2 887.00 |
EC TOTAL (IV) | 7 091 336.00 | 7 239 378.00 | | 7 091 336.00 |
EE Grand total (I to V) | 10 918 178.00 | 10 726 072.00 | | 10 918 178.00 |
EG Accrued income and payables due within one year | 1 301 116.00 | 1 739 378.00 | | 1 301 116.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 390 307.00 | | 1 390 307.00 | 1 390 307.00 |
FJ Net sales | 1 390 307.00 | | 1 390 307.00 | 1 390 307.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 390 308.00 | |
FW Other purchases and external expenses | | | 129 917.00 | |
FX Taxes, duties, and similar payments | | | 186 516.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 609 920.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 926 355.00 | |
GG - OPERATING RESULT (I - II) | | | 463 953.00 | |
GR Interest and similar expenses | | | 123 804.00 | |
GU Total financial expenses (VI) | | | 123 804.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -123 804.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 340 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 390 308.00 | 1 225 769.00 | | 1 390 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 050 159.00 | 1 046 730.00 | | 1 050 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 340 149.00 | 179 038.00 | | 340 149.00 |
| |
| 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 | 12 595 189.00 | | | 12 595 189.00 |
I4 DECREASES Grand Total | | | 12 595 189.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 595 189.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 595 189.00 | | | 12 595 189.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 374 433.00 | 609 920.00 | | 6 374 433.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 374 433.00 | 609 920.00 | | 6 374 433.00 |
| |
| 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 | 5 790 220.00 | | 5 500 000.00 | 5 790 220.00 |
8B Suppliers and Related Accounts | 61 616.00 | 61 616.00 | | 61 616.00 |
UX Other trade receivables | 17 324.00 | 17 324.00 | | 17 324.00 |
VB VAT | 12 867.00 | 12 867.00 | | 12 867.00 |
VC Group and associates | 5 085 000.00 | 5 085 000.00 | | 5 085 000.00 |
VI Group and Associates | 1 236 612.00 | 1 236 612.00 | | 1 236 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 115 191.00 | 5 115 191.00 | | 5 115 191.00 |
VW VAT | 2 887.00 | 2 887.00 | | 2 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 091 336.00 | 1 301 116.00 | 5 500 000.00 | 7 091 336.00 |
