| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 495 000.00 | 138 000.00 | 357 000.00 | 495 000.00 |
BJ TOTAL (I) | 715 499.00 | 138 000.00 | 577 499.00 | 715 499.00 |
BX Customers and related accounts | 92 435.00 | | 92 435.00 | 92 435.00 |
BZ Other receivables | 159 176.00 | | 159 176.00 | 159 176.00 |
CF Cash and cash equivalents | 347 669.00 | | 347 669.00 | 347 669.00 |
CH Prepaid expenses | 94.00 | | 94.00 | 94.00 |
CJ TOTAL (II) | 599 374.00 | | 599 374.00 | 599 374.00 |
CO Grand total (0 to V) | 1 314 873.00 | 138 000.00 | 1 176 873.00 | 1 314 873.00 |
CU Other investments | 220 499.00 | | 220 499.00 | 220 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 27 915.00 | 27 915.00 | | 27 915.00 |
DG Other reserves | 494 803.00 | 488 336.00 | | 494 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 483 788.00 | 406 490.00 | | 483 788.00 |
DL TOTAL (I) | 1 045 506.00 | 961 740.00 | | 1 045 506.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | 194.00 | | 47.00 |
DX Trade payables and related accounts | 6 611.00 | 7 596.00 | | 6 611.00 |
DY Tax and social security liabilities | 99 858.00 | 321 559.00 | | 99 858.00 |
EA Other liabilities | 24 850.00 | 150 670.00 | | 24 850.00 |
EC TOTAL (IV) | 131 366.00 | 480 019.00 | | 131 366.00 |
EE Grand total (I to V) | 1 176 873.00 | 1 441 759.00 | | 1 176 873.00 |
EG Accrued income and payables due within one year | 131 366.00 | | | 131 366.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47.00 | 194.00 | | 47.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 639 870.00 | |
FJ Net sales | | | 639 870.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 639 878.00 | |
FW Other purchases and external expenses | | | 15 247.00 | |
FX Taxes, duties, and similar payments | | | 1 607.00 | |
FY Salaries and Wages | | | 28 345.00 | |
FZ Social Security Contributions | | | 2 284.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 250.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 64 738.00 | |
GG - OPERATING RESULT (I - II) | | | 575 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46 555.00 | |
GL Other interest and similar income | | | 116.00 | |
GN Positive exchange differences | | | 1.00 | |
GP Total financial income (V) | | | 46 672.00 | |
GR Interest and similar expenses | | | 300.00 | |
GU Total financial expenses (VI) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 621 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17 430.00 | 80.00 | | 17 430.00 |
HD Total exceptional income (VII) | 17 430.00 | | | 17 430.00 |
HE Exceptional expenses on management operations | 5 810.00 | 391.00 | | 5 810.00 |
HH Total exceptional expenses (VIII) | 5 810.00 | 391.00 | | 5 810.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 620.00 | -391.00 | | 11 620.00 |
HK Income tax | 149 344.00 | 105 953.00 | | 149 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 703 980.00 | 581 954.00 | | 703 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 191.00 | 175 464.00 | | 220 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 483 788.00 | 406 490.00 | | 483 788.00 |
| |
| 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 | 851 999.00 | | | 851 999.00 |
I3 DECREASES Total Financial Fixed Assets | | 136 500.00 | 220 499.00 | |
I4 DECREASES Grand Total | | 136 500.00 | 715 499.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 495 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 495 000.00 | | | 495 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 356 999.00 | | | 356 999.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 120 750.00 | 17 250.00 | | 120 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 120 750.00 | 17 250.00 | | 120 750.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 611.00 | 6 611.00 | | 6 611.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 850.00 | 24 850.00 | | 24 850.00 |
UX Other trade receivables | 92 435.00 | 92 435.00 | | 92 435.00 |
VG Loans with a maturity of up to one year at origin | 47.00 | 47.00 | | 47.00 |
VP Miscellaneous | 159 176.00 | 159 176.00 | | 159 176.00 |
VQ Other Taxes, Duties, and Similar Debts | 99 858.00 | 99 858.00 | | 99 858.00 |
VS Prepaid expenses | 94.00 | 94.00 | | 94.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 251 704.00 | 251 704.00 | | 251 704.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 366.00 | 131 366.00 | | 131 366.00 |
