| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 60 000.00 | | 60 000.00 | 60 000.00 |
AP Buildings | 747 700.00 | 224 684.00 | 523 016.00 | 747 700.00 |
BJ TOTAL (I) | 807 700.00 | 224 684.00 | 583 016.00 | 807 700.00 |
BX Customers and related accounts | 18 522.00 | | 18 522.00 | 18 522.00 |
BZ Other receivables | 380.00 | | 380.00 | 380.00 |
CF Cash and cash equivalents | 36 246.00 | | 36 246.00 | 36 246.00 |
CH Prepaid expenses | 1 441.00 | | 1 441.00 | 1 441.00 |
CJ TOTAL (II) | 56 589.00 | | 56 589.00 | 56 589.00 |
CO Grand total (0 to V) | 864 289.00 | 224 684.00 | 639 605.00 | 864 289.00 |
| |
| 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 |
DF Regulated reserves (1) | | 1.00 | | |
DG Other reserves | 811.00 | 921.00 | | 811.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 623.00 | 51 890.00 | | 60 623.00 |
DL TOTAL (I) | 62 534.00 | 53 911.00 | | 62 534.00 |
DM Proceeds from equity securities issues | | 1.00 | | |
DU Loans and Debts from Credit Institutions (3) | 517 656.00 | 575 173.00 | | 517 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 460.00 | 24 260.00 | | 34 460.00 |
DX Trade payables and related accounts | 2 280.00 | 2 160.00 | | 2 280.00 |
DY Tax and social security liabilities | 22 675.00 | 17 211.00 | | 22 675.00 |
EC TOTAL (IV) | 577 071.00 | 618 804.00 | | 577 071.00 |
EE Grand total (I to V) | 639 605.00 | 672 715.00 | | 639 605.00 |
EI Including equity loans | 34 460.00 | | | 34 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 135 631.00 | |
FJ Net sales | | | 135 631.00 | |
FQ Other income | | | 33 264.00 | |
FR Total operating income (I) | | | 168 895.00 | |
FW Other purchases and external expenses | | | 18 417.00 | |
FX Taxes, duties, and similar payments | | | 23 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37 520.00 | |
GF Total Operating Expenses (II) | | | 79 296.00 | |
GG - OPERATING RESULT (I - II) | | | 89 599.00 | |
GU Total financial expenses (VI) | | | 12 282.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 77 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 16 693.00 | 13 296.00 | | 16 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 895.00 | 157 172.00 | | 168 895.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 272.00 | 105 282.00 | | 108 272.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 623.00 | 51 890.00 | | 60 623.00 |
| |
| 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 | 34 459.00 | | | 34 459.00 |
8B Suppliers and Related Accounts | 2 280.00 | 2 280.00 | | 2 280.00 |
UX Other trade receivables | 18 521.00 | 18 521.00 | | 18 521.00 |
VH Loans with a maturity of more than one year at origin | 517 656.00 | 57 517.00 | 230 068.00 | 517 656.00 |
VK Loans repaid during the year | 57 617.00 | | | 57 617.00 |
VP Miscellaneous | 380.00 | 380.00 | | 380.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 674.00 | 22 674.00 | | 22 674.00 |
VS Prepaid expenses | 1 441.00 | 1 441.00 | | 1 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 342.00 | 20 342.00 | | 20 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 070.00 | 82 472.00 | 230 068.00 | 577 070.00 |
