| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 137 204.00 | | 137 204.00 | 137 204.00 |
AP Buildings | 548 816.00 | 201 801.00 | 347 015.00 | 548 816.00 |
AT Other tangible assets | 953.00 | 953.00 | | 953.00 |
BJ TOTAL (I) | 686 973.00 | 202 754.00 | 484 219.00 | 686 973.00 |
BX Customers and related accounts | 16 024.00 | | 16 024.00 | 16 024.00 |
BZ Other receivables | 188 496.00 | | 188 496.00 | 188 496.00 |
CF Cash and cash equivalents | 254 393.00 | | 254 393.00 | 254 393.00 |
CJ TOTAL (II) | 458 913.00 | | 458 913.00 | 458 913.00 |
CO Grand total (0 to V) | 1 145 886.00 | 202 754.00 | 943 132.00 | 1 145 886.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 686 021.00 | 686 021.00 | | 686 021.00 |
DH Retained earnings | 174 954.00 | 30 946.00 | | 174 954.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 930.00 | 144 008.00 | | 67 930.00 |
DL TOTAL (I) | 928 905.00 | 860 975.00 | | 928 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 8 806.00 | | |
DX Trade payables and related accounts | 1 836.00 | 1 800.00 | | 1 836.00 |
DY Tax and social security liabilities | 12 392.00 | 10 021.00 | | 12 392.00 |
EC TOTAL (IV) | 14 228.00 | 20 627.00 | | 14 228.00 |
EE Grand total (I to V) | 943 132.00 | 881 602.00 | | 943 132.00 |
EG Accrued income and payables due within one year | 14 228.00 | 20 627.00 | | 14 228.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 75 000.00 | |
FJ Net sales | | | 75 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 53 353.00 | |
FR Total operating income (I) | | | 128 353.00 | |
FW Other purchases and external expenses | | | 1 530.00 | |
FX Taxes, duties, and similar payments | | | 53 353.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 872.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 61 756.00 | |
GG - OPERATING RESULT (I - II) | | | 66 597.00 | |
GL Other interest and similar income | | | 1 333.00 | |
GP Total financial income (V) | | | 1 333.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 930.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 91 412.00 | | |
HD Total exceptional income (VII) | | 91 412.00 | | |
HE Exceptional expenses on management operations | | 8 090.00 | | |
HH Total exceptional expenses (VIII) | | 8 090.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 83 322.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 129 686.00 | 221 899.00 | | 129 686.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 756.00 | 77 891.00 | | 61 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 930.00 | 144 008.00 | | 67 930.00 |
