| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 94 317.00 | | 94 317.00 | 94 317.00 |
BJ TOTAL (I) | 112 052.00 | | 112 052.00 | 112 052.00 |
BZ Other receivables | 295 857.00 | | 295 857.00 | 295 857.00 |
CJ TOTAL (II) | 295 857.00 | | 295 857.00 | 295 857.00 |
CO Grand total (0 to V) | 407 909.00 | | 407 909.00 | 407 909.00 |
CU Other investments | 17 735.00 | | 17 735.00 | 17 735.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000.00 | 17 000.00 | | 17 000.00 |
DD Legal reserve (1) | 1 700.00 | 1 700.00 | | 1 700.00 |
DE Statutory or contractual reserves | 174 140.00 | 174 140.00 | | 174 140.00 |
DG Other reserves | 52 194.00 | 52 186.00 | | 52 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 708.00 | 148 503.00 | | 155 708.00 |
DL TOTAL (I) | 400 742.00 | 393 529.00 | | 400 742.00 |
DU Loans and Debts from Credit Institutions (3) | 195.00 | | | 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 355.00 | 3 551.00 | | 5 355.00 |
DY Tax and social security liabilities | 1 616.00 | 1 550.00 | | 1 616.00 |
EC TOTAL (IV) | 7 166.00 | 5 101.00 | | 7 166.00 |
EE Grand total (I to V) | 407 909.00 | 398 630.00 | | 407 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 214 211.00 | | 214 211.00 | 214 211.00 |
FJ Net sales | 214 211.00 | | 214 211.00 | 214 211.00 |
FR Total operating income (I) | | | 214 211.00 | |
FW Other purchases and external expenses | | | 195.00 | |
FX Taxes, duties, and similar payments | | | 1 616.00 | |
GF Total Operating Expenses (II) | | | 1 811.00 | |
GG - OPERATING RESULT (I - II) | | | 212 399.00 | |
GH Attributed profit or transferred loss (III) | | | 48.00 | |
GI Supported loss or transferred profit (IV) | | | 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 503.00 | |
GL Other interest and similar income | | | 167.00 | |
GP Total financial income (V) | | | 1 670.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 213 592.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 084.00 | | | 2 084.00 |
HD Total exceptional income (VII) | 2 084.00 | | | 2 084.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 084.00 | | | 2 084.00 |
HK Income tax | 59 968.00 | 57 423.00 | | 59 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 013.00 | 210 407.00 | | 218 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 304.00 | 61 904.00 | | 62 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 708.00 | 148 503.00 | | 155 708.00 |
| |
| 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 | 112 052.00 | | | 112 052.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 735.00 | |
I4 DECREASES Grand Total | | | 112 052.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 317.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 94 317.00 | | | 94 317.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 735.00 | | | 17 735.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 295 719.00 | 295 719.00 | | 295 719.00 |
VG Loans with a maturity of up to one year at origin | 195.00 | 195.00 | | 195.00 |
VI Group and Associates | 5 355.00 | 5 355.00 | | 5 355.00 |
VM Income taxes | 138.00 | 138.00 | | 138.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 616.00 | 1 616.00 | | 1 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 295 857.00 | 295 857.00 | | 295 857.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 166.00 | 7 166.00 | | 7 166.00 |
