| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 7 134.00 | | 7 134.00 | 7 134.00 |
AP Buildings | 28 538.00 | 9 607.00 | 18 930.00 | 28 538.00 |
BJ TOTAL (I) | 35 672.00 | 9 607.00 | 26 064.00 | 35 672.00 |
BZ Other receivables | 772.00 | | 772.00 | 772.00 |
CF Cash and cash equivalents | 148 963.00 | | 148 963.00 | 148 963.00 |
CJ TOTAL (II) | 149 735.00 | | 149 735.00 | 149 735.00 |
CO Grand total (0 to V) | 185 408.00 | 9 607.00 | 175 800.00 | 185 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 572.00 | | | 127 572.00 |
DL TOTAL (I) | 128 672.00 | | | 128 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 658.00 | | | 41 658.00 |
DX Trade payables and related accounts | 4 681.00 | | | 4 681.00 |
DY Tax and social security liabilities | 788.00 | | | 788.00 |
EC TOTAL (IV) | 47 127.00 | | | 47 127.00 |
EE Grand total (I to V) | 175 800.00 | | | 175 800.00 |
EG Accrued income and payables due within one year | 47 127.00 | | | 47 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 237 689.00 | | 237 689.00 | 237 689.00 |
FJ Net sales | 237 689.00 | | 237 689.00 | 237 689.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 237 691.00 | |
FW Other purchases and external expenses | | | 3 916.00 | |
FX Taxes, duties, and similar payments | | | 62 329.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 141.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 67 389.00 | |
GG - OPERATING RESULT (I - II) | | | 170 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 170 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 42 729.00 | | | 42 729.00 |
HL TOTAL REVENUE (I + III + V + VII) | 237 691.00 | | | 237 691.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 118.00 | | | 110 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 572.00 | | | 127 572.00 |
| |
| 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 | 35 673.00 | | | 35 673.00 |
I4 DECREASES Grand Total | | | 35 673.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 673.00 | | | 35 673.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 466.00 | 1 142.00 | | 8 466.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 466.00 | 1 142.00 | | 8 466.00 |
