| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 75 309.00 | | 75 309.00 | 75 309.00 |
AP Buildings | 494 478.00 | 414 458.00 | 80 019.00 | 494 478.00 |
BJ TOTAL (I) | 569 787.00 | 414 458.00 | 155 326.00 | 569 787.00 |
BX Customers and related accounts | 3 310.00 | | 3 310.00 | 3 310.00 |
BZ Other receivables | 3 585.00 | | 3 585.00 | 3 585.00 |
CF Cash and cash equivalents | 500.00 | | 500.00 | 500.00 |
CH Prepaid expenses | 694.00 | | 694.00 | 694.00 |
CJ TOTAL (II) | 8 090.00 | | 8 090.00 | 8 090.00 |
CO Grand total (0 to V) | 577 878.00 | 414 458.00 | 163 419.00 | 577 878.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 158.00 | 98 315.00 | | 87 158.00 |
DL TOTAL (I) | 94 781.00 | 105 937.00 | | 94 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 409.00 | 56 367.00 | | 67 409.00 |
DX Trade payables and related accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
DY Tax and social security liabilities | 149.00 | 68.00 | | 149.00 |
EA Other liabilities | | 1.00 | | |
EC TOTAL (IV) | 68 638.00 | 57 516.00 | | 68 638.00 |
EE Grand total (I to V) | 163 419.00 | 163 453.00 | | 163 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 026.00 | | 134 026.00 | 134 026.00 |
FJ Net sales | 134 026.00 | | 134 026.00 | 134 026.00 |
FR Total operating income (I) | | | 134 026.00 | |
FW Other purchases and external expenses | | | 27 419.00 | |
FX Taxes, duties, and similar payments | | | 15 289.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 479.00 | |
GF Total Operating Expenses (II) | | | 46 188.00 | |
GG - OPERATING RESULT (I - II) | | | 87 838.00 | |
GR Interest and similar expenses | | | 679.00 | |
GU Total financial expenses (VI) | | | 679.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 134 026.00 | 131 579.00 | | 134 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 867.00 | 33 263.00 | | 46 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 158.00 | 98 315.00 | | 87 158.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 410 980.00 | 3 479.00 | | 410 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 410 980.00 | 3 479.00 | | 410 980.00 |
| |
| 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 | 67 409.00 | 67 409.00 | | 67 409.00 |
8B Suppliers and Related Accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
8D Social Security and Other Social Organizations | 149.00 | 149.00 | | 149.00 |
VS Prepaid expenses | 7 590.00 | 7 590.00 | | 7 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 590.00 | 7 590.00 | | 7 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 638.00 | 68 638.00 | | 68 638.00 |
