| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 192 360.00 | | 192 360.00 | 192 360.00 |
AP Buildings | 318 240.00 | 13 302.00 | 304 938.00 | 318 240.00 |
BJ TOTAL (I) | 1 270 600.00 | 13 302.00 | 1 257 298.00 | 1 270 600.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 101 022.00 | | 101 022.00 | 101 022.00 |
CF Cash and cash equivalents | 58 377.00 | | 58 377.00 | 58 377.00 |
CJ TOTAL (II) | 164 199.00 | | 164 199.00 | 164 199.00 |
CO Grand total (0 to V) | 1 434 799.00 | 13 302.00 | 1 421 497.00 | 1 434 799.00 |
CU Other investments | 760 000.00 | | 760 000.00 | 760 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 9 754.00 | | | 9 754.00 |
DG Other reserves | 185 324.00 | | | 185 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 609.00 | 195 077.00 | | 79 609.00 |
DL TOTAL (I) | 1 024 686.00 | 945 077.00 | | 1 024 686.00 |
DU Loans and Debts from Credit Institutions (3) | 391 545.00 | | | 391 545.00 |
DX Trade payables and related accounts | 3 600.00 | 1 560.00 | | 3 600.00 |
DY Tax and social security liabilities | 1 665.00 | 896.00 | | 1 665.00 |
EC TOTAL (IV) | 396 810.00 | 2 456.00 | | 396 810.00 |
EE Grand total (I to V) | 1 421 497.00 | 947 533.00 | | 1 421 497.00 |
EG Accrued income and payables due within one year | 30 781.00 | 2 456.00 | | 30 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 000.00 | | 32 000.00 | 32 000.00 |
FJ Net sales | 32 000.00 | | 32 000.00 | 32 000.00 |
FR Total operating income (I) | | | 32 000.00 | |
FW Other purchases and external expenses | | | 13 467.00 | |
FX Taxes, duties, and similar payments | | | 22 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 302.00 | |
GF Total Operating Expenses (II) | | | 49 513.00 | |
GG - OPERATING RESULT (I - II) | | | -17 513.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 101 063.00 | |
GP Total financial income (V) | | | 101 063.00 | |
GR Interest and similar expenses | | | 3 941.00 | |
GU Total financial expenses (VI) | | | 3 941.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 896.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 133 063.00 | 201 323.00 | | 133 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 454.00 | 6 246.00 | | 53 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 609.00 | 195 077.00 | | 79 609.00 |
