| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 29 000.00 | | 29 000.00 | 29 000.00 |
AP Buildings | 257 620.00 | 127 285.00 | 130 336.00 | 257 620.00 |
AT Other tangible assets | 99 386.00 | 99 386.00 | | 99 386.00 |
BJ TOTAL (I) | 386 006.00 | 226 671.00 | 159 336.00 | 386 006.00 |
BX Customers and related accounts | 439.00 | | 439.00 | 439.00 |
BZ Other receivables | 285 928.00 | | 285 928.00 | 285 928.00 |
CF Cash and cash equivalents | 369.00 | | 369.00 | 369.00 |
CH Prepaid expenses | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 286 787.00 | | 286 787.00 | 286 787.00 |
CO Grand total (0 to V) | 672 794.00 | 226 671.00 | 446 123.00 | 672 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 245 953.00 | 211 846.00 | | 245 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 275.00 | 34 107.00 | | 24 275.00 |
DL TOTAL (I) | 314 228.00 | 289 953.00 | | 314 228.00 |
DU Loans and Debts from Credit Institutions (3) | 114 949.00 | 132 901.00 | | 114 949.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 615.00 | 13 286.00 | | 13 615.00 |
DX Trade payables and related accounts | 3 332.00 | 3 588.00 | | 3 332.00 |
DY Tax and social security liabilities | | 97.00 | | |
EC TOTAL (IV) | 131 896.00 | 149 872.00 | | 131 896.00 |
EE Grand total (I to V) | 446 124.00 | 439 825.00 | | 446 124.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 470.00 | | 55 470.00 | 55 470.00 |
FJ Net sales | 55 470.00 | | 55 470.00 | 55 470.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 55 472.00 | |
FW Other purchases and external expenses | | | 6 291.00 | |
FX Taxes, duties, and similar payments | | | 3 230.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 790.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 20 312.00 | |
GG - OPERATING RESULT (I - II) | | | 35 160.00 | |
GL Other interest and similar income | | | 871.00 | |
GP Total financial income (V) | | | 871.00 | |
GR Interest and similar expenses | | | 2 316.00 | |
GU Total financial expenses (VI) | | | 2 316.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 440.00 | | | 9 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 343.00 | 56 097.00 | | 56 343.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 068.00 | 21 990.00 | | 32 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 275.00 | 34 107.00 | | 24 275.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 215 880.00 | 10 790.00 | | 215 880.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 215 880.00 | 10 790.00 | | 215 880.00 |
| |
| 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 | 13 615.00 | | | 13 615.00 |
8B Suppliers and Related Accounts | 3 332.00 | 3 332.00 | | 3 332.00 |
VG Loans with a maturity of up to one year at origin | 114 949.00 | 18 364.00 | 76 548.00 | 114 949.00 |
VS Prepaid expenses | 286 419.00 | 286 419.00 | | 286 419.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 286 419.00 | 286 419.00 | | 286 419.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 896.00 | 21 696.00 | 76 548.00 | 131 896.00 |
