| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 104 839.00 | | 104 839.00 | 104 839.00 |
AP Buildings | 2 006 223.00 | 1 830 545.00 | 175 678.00 | 2 006 223.00 |
AT Other tangible assets | 45 940.00 | 38 903.00 | 7 036.00 | 45 940.00 |
BJ TOTAL (I) | 2 157 003.00 | 1 869 448.00 | 287 554.00 | 2 157 003.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 703.00 | | 3 703.00 | 3 703.00 |
CF Cash and cash equivalents | 41 665.00 | | 41 665.00 | 41 665.00 |
CH Prepaid expenses | 288.00 | | 288.00 | 288.00 |
CJ TOTAL (II) | 45 657.00 | | 45 657.00 | 45 657.00 |
CO Grand total (0 to V) | 2 202 661.00 | 1 869 448.00 | 333 212.00 | 2 202 661.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 139.00 | 37 418.00 | | 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88 201.00 | 64 720.00 | | 88 201.00 |
DJ Investment subsidies | | 3 820.00 | | |
DL TOTAL (I) | 110 341.00 | 127 960.00 | | 110 341.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180 010.00 | 191 772.00 | | 180 010.00 |
DX Trade payables and related accounts | 24 500.00 | 2 412.00 | | 24 500.00 |
DY Tax and social security liabilities | 5 125.00 | 3 812.00 | | 5 125.00 |
EB Prepaid income (2) | 13 235.00 | 12 798.00 | | 13 235.00 |
EC TOTAL (IV) | 222 871.00 | 210 796.00 | | 222 871.00 |
EE Grand total (I to V) | 333 212.00 | 338 756.00 | | 333 212.00 |
EI Including equity loans | 180 010.00 | | | 180 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 214 167.00 | | 214 167.00 | 214 167.00 |
FJ Net sales | 214 167.00 | | 214 167.00 | 214 167.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 214 167.00 | |
FW Other purchases and external expenses | | | 25 368.00 | |
FX Taxes, duties, and similar payments | | | 44 324.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 439.00 | |
GF Total Operating Expenses (II) | | | 94 132.00 | |
GG - OPERATING RESULT (I - II) | | | 120 035.00 | |
GR Interest and similar expenses | | | 1 352.00 | |
GU Total financial expenses (VI) | | | 1 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 820.00 | 12 391.00 | | 3 820.00 |
HD Total exceptional income (VII) | 3 821.00 | 12 391.00 | | 3 821.00 |
HE Exceptional expenses on management operations | 1.00 | 4.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 4.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 819.00 | 12 387.00 | | 3 819.00 |
HK Income tax | 34 301.00 | 25 169.00 | | 34 301.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 988.00 | 220 794.00 | | 217 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 787.00 | 156 073.00 | | 129 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88 201.00 | 64 720.00 | | 88 201.00 |
| |
| 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 | 2 157 003.00 | | | 2 157 003.00 |
I4 DECREASES Grand Total | | | 2 157 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 157 003.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 157 003.00 | | | 2 157 003.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 845 009.00 | 24 439.00 | | 1 845 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 845 009.00 | 24 439.00 | | 1 845 009.00 |
| |
| 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 | 41 656.00 | | 41 656.00 | 41 656.00 |
8B Suppliers and Related Accounts | 24 501.00 | 24 501.00 | | 24 501.00 |
8L Deferred income | 13 235.00 | 13 235.00 | | 13 235.00 |
VB VAT | 3 704.00 | 3 704.00 | | 3 704.00 |
VI Group and Associates | 138 355.00 | 138 355.00 | | 138 355.00 |
VS Prepaid expenses | 288.00 | 288.00 | | 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 992.00 | 3 992.00 | | 3 992.00 |
VW VAT | 5 125.00 | 5 125.00 | | 5 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 872.00 | 181 216.00 | | 222 872.00 |
