| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 33 250.00 | | 33 250.00 | 33 250.00 |
AP Buildings | 299 250.00 | 83 956.00 | 215 294.00 | 299 250.00 |
BJ TOTAL (I) | 332 500.00 | 83 956.00 | 248 544.00 | 332 500.00 |
BZ Other receivables | 453.00 | | 453.00 | 453.00 |
CF Cash and cash equivalents | 13 035.00 | | 13 035.00 | 13 035.00 |
CJ TOTAL (II) | 13 488.00 | | 13 488.00 | 13 488.00 |
CO Grand total (0 to V) | 345 988.00 | 83 956.00 | 262 032.00 | 345 988.00 |
| |
| 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 |
DG Other reserves | 184 100.00 | | | 184 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 729.00 | | | 39 729.00 |
DL TOTAL (I) | 224 929.00 | | | 224 929.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 405.00 | | | 30 405.00 |
DX Trade payables and related accounts | 2 700.00 | | | 2 700.00 |
DY Tax and social security liabilities | 3 984.00 | | | 3 984.00 |
EC TOTAL (IV) | 37 102.00 | | | 37 102.00 |
EE Grand total (I to V) | 262 032.00 | | | 262 032.00 |
EG Accrued income and payables due within one year | 6 697.00 | | | 6 697.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13.00 | | | 13.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 912.00 | | 73 912.00 | 73 912.00 |
FJ Net sales | 73 912.00 | | 73 912.00 | 73 912.00 |
FR Total operating income (I) | | | 73 912.00 | |
FW Other purchases and external expenses | | | 2 934.00 | |
FX Taxes, duties, and similar payments | | | 10 106.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 970.00 | |
GF Total Operating Expenses (II) | | | 25 010.00 | |
GG - OPERATING RESULT (I - II) | | | 48 902.00 | |
GR Interest and similar expenses | | | 606.00 | |
GU Total financial expenses (VI) | | | 606.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -606.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 567.00 | | | 8 567.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 912.00 | | | 73 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 183.00 | | | 34 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 729.00 | | | 39 729.00 |
| |
| 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 | 332 500.00 | | | 332 500.00 |
I4 DECREASES Grand Total | | | 332 501.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 332 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 332 500.00 | | | 332 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 986.00 | 11 970.00 | 83 956.00 | 71 986.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 986.00 | 11 970.00 | 83 956.00 | 71 986.00 |
| |
| 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 | 30 405.00 | | 30 405.00 | 30 405.00 |
8B Suppliers and Related Accounts | 2 700.00 | 2 700.00 | | 2 700.00 |
8E Income Taxes | 767.00 | 767.00 | | 767.00 |
VB VAT | 453.00 | 453.00 | | 453.00 |
VH Loans with a maturity of more than one year at origin | 13.00 | 13.00 | | 13.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 453.00 | 453.00 | | 453.00 |
VW VAT | 3 217.00 | 3 217.00 | | 3 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 102.00 | 6 697.00 | 30 405.00 | 37 102.00 |
