| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 66 574.00 | | 66 574.00 | 66 574.00 |
AP Buildings | 1 226 305.00 | 1 208 927.00 | 17 379.00 | 1 226 305.00 |
BJ TOTAL (I) | 1 292 880.00 | 1 208 927.00 | 83 953.00 | 1 292 880.00 |
BX Customers and related accounts | 16 750.00 | | 16 750.00 | 16 750.00 |
BZ Other receivables | 192 948.00 | | 192 948.00 | 192 948.00 |
CF Cash and cash equivalents | 565.00 | | 565.00 | 565.00 |
CJ TOTAL (II) | 210 263.00 | | 210 263.00 | 210 263.00 |
CO Grand total (0 to V) | 1 503 142.00 | 1 208 927.00 | 294 216.00 | 1 503 142.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 686.00 | 70 686.00 | | 70 686.00 |
DD Legal reserve (1) | 27 441.00 | 27 441.00 | | 27 441.00 |
DG Other reserves | 7 704.00 | 7 704.00 | | 7 704.00 |
DH Retained earnings | 7 735.00 | 6 292.00 | | 7 735.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131 514.00 | 121 443.00 | | 131 514.00 |
DL TOTAL (I) | 245 080.00 | 233 566.00 | | 245 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 262.00 | 47 288.00 | | 44 262.00 |
DX Trade payables and related accounts | 3 351.00 | 2 892.00 | | 3 351.00 |
DY Tax and social security liabilities | 1 523.00 | 1 484.00 | | 1 523.00 |
EC TOTAL (IV) | 49 136.00 | 51 664.00 | | 49 136.00 |
EE Grand total (I to V) | 294 216.00 | 285 229.00 | | 294 216.00 |
EG Accrued income and payables due within one year | 49 136.00 | 51 664.00 | | 49 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 182 723.00 | | 182 723.00 | 182 723.00 |
FJ Net sales | 182 723.00 | | 182 723.00 | 182 723.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 167.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 207 891.00 | |
FW Other purchases and external expenses | | | 3 379.00 | |
FX Taxes, duties, and similar payments | | | 26 287.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 750.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 32 420.00 | |
GG - OPERATING RESULT (I - II) | | | 175 471.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 306.00 | |
GP Total financial income (V) | | | 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 175 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 44 262.00 | 47 288.00 | | 44 262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 208 196.00 | 201 377.00 | | 208 196.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 682.00 | 79 934.00 | | 76 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131 514.00 | 121 443.00 | | 131 514.00 |
| |
| 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 | 1 292 880.00 | | | 1 292 880.00 |
I4 DECREASES Grand Total | | | 1 292 880.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 292 880.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 292 880.00 | | | 1 292 880.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 206 177.00 | 2 750.00 | | 1 206 177.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 206 177.00 | 2 750.00 | | 1 206 177.00 |
| |
| 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 | 3 351.00 | 3 351.00 | | 3 351.00 |
UX Other trade receivables | 16 750.00 | 16 750.00 | | 16 750.00 |
VB VAT | 550.00 | 550.00 | | 550.00 |
VC Group and associates | 192 398.00 | 192 398.00 | | 192 398.00 |
VI Group and Associates | 44 262.00 | 44 262.00 | | 44 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 209 697.00 | 209 697.00 | | 209 697.00 |
VW VAT | 1 523.00 | 1 523.00 | | 1 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 136.00 | 49 136.00 | | 49 136.00 |
