| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 55 821.00 | 16 769.00 | 39 051.00 | 55 821.00 |
AP Buildings | 365 041.00 | 288 065.00 | 76 976.00 | 365 041.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 420 877.00 | 304 835.00 | 116 043.00 | 420 877.00 |
BZ Other receivables | 1 373.00 | | 1 373.00 | 1 373.00 |
CF Cash and cash equivalents | 416 047.00 | | 416 047.00 | 416 047.00 |
CJ TOTAL (II) | 417 420.00 | | 417 420.00 | 417 420.00 |
CO Grand total (0 to V) | 838 298.00 | 304 835.00 | 533 463.00 | 838 298.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 864.00 | 42 864.00 | | 42 864.00 |
DB Share, merger, contribution premiums, etc. | 6 258.00 | 6 258.00 | | 6 258.00 |
DD Legal reserve (1) | 4 286.00 | 4 286.00 | | 4 286.00 |
DG Other reserves | 427 879.00 | 394 139.00 | | 427 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 756.00 | 33 740.00 | | 34 756.00 |
DL TOTAL (I) | 516 043.00 | 481 288.00 | | 516 043.00 |
DU Loans and Debts from Credit Institutions (3) | 67.00 | 67.00 | | 67.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 696.00 | 14 512.00 | | 14 696.00 |
DX Trade payables and related accounts | 2 262.00 | 1 800.00 | | 2 262.00 |
DY Tax and social security liabilities | 394.00 | | | 394.00 |
EC TOTAL (IV) | 17 420.00 | 16 379.00 | | 17 420.00 |
EE Grand total (I to V) | 533 463.00 | 497 667.00 | | 533 463.00 |
EG Accrued income and payables due within one year | 2 724.00 | 1 867.00 | | 2 724.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 67.00 | 67.00 | | 67.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 946.00 | | 66 946.00 | 66 946.00 |
FJ Net sales | 66 946.00 | | 66 946.00 | 66 946.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 66 946.00 | |
FW Other purchases and external expenses | | | 13 062.00 | |
FX Taxes, duties, and similar payments | | | 8 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 638.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 27 046.00 | |
GG - OPERATING RESULT (I - II) | | | 39 900.00 | |
GL Other interest and similar income | | | 1 490.00 | |
GP Total financial income (V) | | | 1 490.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 390.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 634.00 | 6 238.00 | | 6 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 436.00 | 66 200.00 | | 68 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 680.00 | 32 460.00 | | 33 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 756.00 | 33 740.00 | | 34 756.00 |
| |
| 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 | 420 877.00 | | | 420 877.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 420 877.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 420 862.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 420 862.00 | | | 420 862.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 299 197.00 | 5 638.00 | | 299 197.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 299 197.00 | 5 638.00 | | 299 197.00 |
| |
| 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 | 14 696.00 | | | 14 696.00 |
8B Suppliers and Related Accounts | 2 262.00 | 2 262.00 | | 2 262.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VP Miscellaneous | 1 373.00 | 1 373.00 | | 1 373.00 |
VQ Other Taxes, Duties, and Similar Debts | 394.00 | 394.00 | | 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 373.00 | 1 373.00 | | 1 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 420.00 | 2 724.00 | | 17 420.00 |
