| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 619 043.00 | | 619 043.00 | 619 043.00 |
AP Buildings | 1 045 825.00 | 526 500.00 | 519 326.00 | 1 045 825.00 |
AR Technical installations, industrial equipment and tools | 2 625.00 | 2 625.00 | | 2 625.00 |
AT Other tangible assets | 664 989.00 | 394 266.00 | 270 723.00 | 664 989.00 |
BJ TOTAL (I) | 2 332 481.00 | 923 390.00 | 1 409 092.00 | 2 332 481.00 |
BX Customers and related accounts | 78 911.00 | | 78 911.00 | 78 911.00 |
BZ Other receivables | 348.00 | | 348.00 | 348.00 |
CF Cash and cash equivalents | 164 012.00 | | 164 012.00 | 164 012.00 |
CJ TOTAL (II) | 243 271.00 | | 243 271.00 | 243 271.00 |
CO Grand total (0 to V) | 2 575 752.00 | 923 390.00 | 1 652 362.00 | 2 575 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 4 200.00 | 4 200.00 | | 4 200.00 |
DG Other reserves | 936 156.00 | 936 156.00 | | 936 156.00 |
DH Retained earnings | 310 900.00 | 306 240.00 | | 310 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 238.00 | 4 659.00 | | 2 238.00 |
DL TOTAL (I) | 1 295 494.00 | 1 293 255.00 | | 1 295 494.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 995.00 | 23 994.00 | | 23 995.00 |
DX Trade payables and related accounts | 15 255.00 | 15 180.00 | | 15 255.00 |
DY Tax and social security liabilities | 2 936.00 | | | 2 936.00 |
EA Other liabilities | 314 682.00 | 314 682.00 | | 314 682.00 |
EC TOTAL (IV) | 356 868.00 | 353 857.00 | | 356 868.00 |
EE Grand total (I to V) | 1 652 362.00 | 1 647 113.00 | | 1 652 362.00 |
EG Accrued income and payables due within one year | | 329 862.00 | | |
EI Including equity loans | 23 995.00 | | | 23 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 118 055.00 | |
FJ Net sales | | | 118 055.00 | |
FR Total operating income (I) | | | 118 055.00 | |
FW Other purchases and external expenses | | | 23 025.00 | |
FX Taxes, duties, and similar payments | | | 23 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68 200.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 114 947.00 | |
GG - OPERATING RESULT (I - II) | | | 3 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 870.00 | 2 330.00 | | 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 055.00 | 117 386.00 | | 118 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 817.00 | 112 727.00 | | 115 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 238.00 | 4 659.00 | | 2 238.00 |
| |
| 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 | 2 332 481.00 | | | 2 332 481.00 |
I4 DECREASES Grand Total | | | 2 332 481.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 332 481.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 332 481.00 | | | 2 332 481.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 855 190.00 | 68 200.00 | 923 390.00 | 855 190.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 855 190.00 | 68 200.00 | 923 390.00 | 855 190.00 |
| |
| 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 | 23 995.00 | | | 23 995.00 |
8B Suppliers and Related Accounts | 15 255.00 | 15 255.00 | | 15 255.00 |
8K Other liabilities (including liabilities related to repo transactions) | 314 682.00 | 314 682.00 | | 314 682.00 |
UX Other trade receivables | 78 911.00 | 78 911.00 | | 78 911.00 |
VM Income taxes | 69.00 | 69.00 | | 69.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 936.00 | 2 936.00 | | 2 936.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 279.00 | 279.00 | | 279.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 259.00 | 79 259.00 | | 79 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 356 868.00 | 332 873.00 | | 356 868.00 |
