| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 144 805.00 | | 144 805.00 | 144 805.00 |
AP Buildings | 740 931.00 | 730 543.00 | 10 388.00 | 740 931.00 |
BJ TOTAL (I) | 885 737.00 | 730 543.00 | 155 193.00 | 885 737.00 |
BX Customers and related accounts | 21 820.00 | | 21 820.00 | 21 820.00 |
BZ Other receivables | 34 599.00 | | 34 599.00 | 34 599.00 |
CF Cash and cash equivalents | 101 776.00 | | 101 776.00 | 101 776.00 |
CJ TOTAL (II) | 158 195.00 | | 158 195.00 | 158 195.00 |
CO Grand total (0 to V) | 1 043 932.00 | 730 543.00 | 313 388.00 | 1 043 932.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 881.00 | 102 881.00 | | 102 881.00 |
DD Legal reserve (1) | 10 288.00 | 10 288.00 | | 10 288.00 |
DG Other reserves | 60 962.00 | 397 032.00 | | 60 962.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 476.00 | 13 930.00 | | 7 476.00 |
DL TOTAL (I) | 181 606.00 | 524 131.00 | | 181 606.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 366.00 | 23 034.00 | | 16 366.00 |
DX Trade payables and related accounts | 3 204.00 | 3 192.00 | | 3 204.00 |
DY Tax and social security liabilities | 100 318.00 | 83 374.00 | | 100 318.00 |
EA Other liabilities | 4 553.00 | | | 4 553.00 |
EB Prepaid income (2) | 7 342.00 | 7 128.00 | | 7 342.00 |
EC TOTAL (IV) | 131 782.00 | 116 728.00 | | 131 782.00 |
EE Grand total (I to V) | 313 388.00 | 640 859.00 | | 313 388.00 |
EG Accrued income and payables due within one year | 131 782.00 | 116 728.00 | | 131 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 205 204.00 | | 205 204.00 | 205 204.00 |
FJ Net sales | 205 204.00 | | 205 204.00 | 205 204.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 629.00 | |
FR Total operating income (I) | | | 210 834.00 | |
FW Other purchases and external expenses | | | 2 690.00 | |
FX Taxes, duties, and similar payments | | | 7 368.00 | |
FY Salaries and Wages | | | 105 000.00 | |
FZ Social Security Contributions | | | 61 501.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39 086.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 215 647.00 | |
GG - OPERATING RESULT (I - II) | | | -4 814.00 | |
GL Other interest and similar income | | | 2 152.00 | |
GP Total financial income (V) | | | 2 152.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 456.00 | 14 317.00 | | 11 456.00 |
HD Total exceptional income (VII) | 11 456.00 | 14 317.00 | | 11 456.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 456.00 | 14 317.00 | | 11 456.00 |
HK Income tax | 1 319.00 | 1 990.00 | | 1 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 224 442.00 | 236 500.00 | | 224 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 966.00 | 222 571.00 | | 216 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 476.00 | 13 930.00 | | 7 476.00 |
