| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 550 000.00 | | 550 000.00 | 550 000.00 |
AP Buildings | 640 000.00 | 268 295.00 | 371 705.00 | 640 000.00 |
BJ TOTAL (I) | 1 190 000.00 | 268 295.00 | 921 705.00 | 1 190 000.00 |
BX Customers and related accounts | 41 326.00 | | 41 326.00 | 41 326.00 |
BZ Other receivables | 303.00 | | 303.00 | 303.00 |
CF Cash and cash equivalents | 14 025.00 | | 14 025.00 | 14 025.00 |
CJ TOTAL (II) | 55 654.00 | | 55 654.00 | 55 654.00 |
CO Grand total (0 to V) | 1 245 654.00 | 268 295.00 | 977 359.00 | 1 245 654.00 |
| |
| 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 | 46 745.00 | 29 927.00 | | 46 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 540.00 | 16 818.00 | | 18 540.00 |
DL TOTAL (I) | 66 386.00 | 47 845.00 | | 66 386.00 |
DU Loans and Debts from Credit Institutions (3) | 658 484.00 | 735 681.00 | | 658 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 222 975.00 | 215 365.00 | | 222 975.00 |
DX Trade payables and related accounts | 1 800.00 | 1 507.00 | | 1 800.00 |
DY Tax and social security liabilities | 27 714.00 | 6 434.00 | | 27 714.00 |
EC TOTAL (IV) | 910 973.00 | 958 987.00 | | 910 973.00 |
EE Grand total (I to V) | 977 359.00 | 1 006 832.00 | | 977 359.00 |
EG Accrued income and payables due within one year | 332 726.00 | 958 987.00 | | 332 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 125 600.00 | | 125 600.00 | 125 600.00 |
FJ Net sales | 125 600.00 | | 125 600.00 | 125 600.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 125 600.00 | |
FW Other purchases and external expenses | | | 1 728.00 | |
FX Taxes, duties, and similar payments | | | 15 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 333.00 | |
GF Total Operating Expenses (II) | | | 70 661.00 | |
GG - OPERATING RESULT (I - II) | | | 54 939.00 | |
GR Interest and similar expenses | | | 27 022.00 | |
GU Total financial expenses (VI) | | | 27 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 022.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 917.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 560.00 | | | 1 560.00 |
HH Total exceptional expenses (VIII) | 1 560.00 | | | 1 560.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 560.00 | | | -1 560.00 |
HK Income tax | 7 817.00 | 8 947.00 | | 7 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 600.00 | 123 309.00 | | 125 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 060.00 | 106 491.00 | | 107 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 540.00 | 16 818.00 | | 18 540.00 |
| |
| 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 | 1 190 000.00 | | | 1 190 000.00 |
I4 DECREASES Grand Total | | | 1 190 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 190 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 190 000.00 | | | 1 190 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 214 962.00 | 53 333.00 | | 214 962.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 214 962.00 | 53 333.00 | | 214 962.00 |
| |
| 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 | 1 770.00 | 1 770.00 | | 1 770.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
UX Other trade receivables | 41 326.00 | 41 326.00 | | 41 326.00 |
VB VAT | 303.00 | 303.00 | | 303.00 |
VH Loans with a maturity of more than one year at origin | 658 484.00 | 80 237.00 | 353 829.00 | 658 484.00 |
VI Group and Associates | 221 205.00 | 221 205.00 | | 221 205.00 |
VK Loans repaid during the year | 77 196.00 | | | 77 196.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 160.00 | 17 160.00 | | 17 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 628.00 | 41 628.00 | | 41 628.00 |
VW VAT | 10 554.00 | 10 554.00 | | 10 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 910 973.00 | 332 726.00 | 353 829.00 | 910 973.00 |
