| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 14 770 088.00 | 6 075 787.00 | 8 694 302.00 | 14 770 088.00 |
BJ TOTAL (I) | 14 770 088.00 | 6 075 787.00 | 8 694 302.00 | 14 770 088.00 |
BX Customers and related accounts | 508 836.00 | | 508 836.00 | 508 836.00 |
BZ Other receivables | 5 174.00 | | 5 174.00 | 5 174.00 |
CF Cash and cash equivalents | 1 211 656.00 | | 1 211 656.00 | 1 211 656.00 |
CJ TOTAL (II) | 1 725 666.00 | | 1 725 666.00 | 1 725 666.00 |
CO Grand total (0 to V) | 16 495 754.00 | 6 075 787.00 | 10 419 968.00 | 16 495 754.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 440 607.00 | 1 413 916.00 | | 440 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 097 059.00 | -973 309.00 | | 1 097 059.00 |
DL TOTAL (I) | 1 812 666.00 | 715 607.00 | | 1 812 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 13 076.00 | 11 930.00 | | 13 076.00 |
DY Tax and social security liabilities | 7 663.00 | 8 347.00 | | 7 663.00 |
EA Other liabilities | 8 586 562.00 | 9 842 868.00 | | 8 586 562.00 |
EC TOTAL (IV) | 8 607 301.00 | 9 863 146.00 | | 8 607 301.00 |
EE Grand total (I to V) | 10 419 968.00 | 10 578 753.00 | | 10 419 968.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 305 966.00 | | 2 305 966.00 | 2 305 966.00 |
FJ Net sales | 2 305 966.00 | | 2 305 966.00 | 2 305 966.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 305 966.00 | |
FW Other purchases and external expenses | | | 165 793.00 | |
FX Taxes, duties, and similar payments | | | 55 675.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 745 081.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 966 551.00 | |
GG - OPERATING RESULT (I - II) | | | 1 339 415.00 | |
GL Other interest and similar income | | | 4 223.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 195 568.00 | |
GU Total financial expenses (VI) | | | 195 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -195 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 143 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 338.00 | 22 064.00 | | 1 338.00 |
HD Total exceptional income (VII) | 1 338.00 | 22 064.00 | | 1 338.00 |
HF Exceptional expenses on capital transactions | | 1 736 496.00 | | |
HH Total exceptional expenses (VIII) | | 1 736 496.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 338.00 | -1 714 432.00 | | 1 338.00 |
HK Income tax | 48 126.00 | | | 48 126.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 307 304.00 | 2 091 007.00 | | 2 307 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 210 245.00 | 3 064 316.00 | | 1 210 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 097 059.00 | -973 309.00 | | 1 097 059.00 |
| |
| 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 | 14 770 088.00 | | | 14 770 088.00 |
I4 DECREASES Grand Total | | | 14 770 088.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 770 088.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 770 088.00 | | | 14 770 088.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 330 705.00 | 745 081.00 | | 5 330 705.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 330 705.00 | 745 081.00 | | 5 330 705.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 13 076.00 | 13 076.00 | | 13 076.00 |
UX Other trade receivables | 508 836.00 | 508 836.00 | | 508 836.00 |
VB VAT | 5 174.00 | 5 174.00 | | 5 174.00 |
VI Group and Associates | 8 586 562.00 | 195 568.00 | 8 390 994.00 | 8 586 562.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 663.00 | 7 663.00 | | 7 663.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 514 010.00 | 514 010.00 | | 514 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 607 301.00 | 216 307.00 | 8 390 994.00 | 8 607 301.00 |
