| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 33 287.00 | 3 716.00 | 29 571.00 | 33 287.00 |
AP Buildings | 162 000.00 | 38 678.00 | 123 322.00 | 162 000.00 |
AT Other tangible assets | 34 508.00 | 1 663.00 | 32 845.00 | 34 508.00 |
BJ TOTAL (I) | 229 795.00 | 44 057.00 | 185 738.00 | 229 795.00 |
BX Customers and related accounts | 24 431.00 | | 24 431.00 | 24 431.00 |
BZ Other receivables | 12 980.00 | | 12 980.00 | 12 980.00 |
CF Cash and cash equivalents | 19 435.00 | | 19 435.00 | 19 435.00 |
CJ TOTAL (II) | 56 846.00 | | 56 846.00 | 56 846.00 |
CO Grand total (0 to V) | 286 641.00 | 44 057.00 | 242 584.00 | 286 641.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 21 925.00 | 6 825.00 | | 21 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 033.00 | 15 100.00 | | 14 033.00 |
DL TOTAL (I) | 37 058.00 | 23 025.00 | | 37 058.00 |
DU Loans and Debts from Credit Institutions (3) | 132 814.00 | 152 043.00 | | 132 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 784.00 | 48.00 | | 2 784.00 |
DX Trade payables and related accounts | 52 708.00 | 15 456.00 | | 52 708.00 |
DY Tax and social security liabilities | 10 716.00 | 5 080.00 | | 10 716.00 |
EA Other liabilities | 6 504.00 | | | 6 504.00 |
EC TOTAL (IV) | 205 526.00 | 172 627.00 | | 205 526.00 |
EE Grand total (I to V) | 242 584.00 | 195 652.00 | | 242 584.00 |
EG Accrued income and payables due within one year | 89 581.00 | 39 813.00 | | 89 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 465.00 | | 12 465.00 | 12 465.00 |
FG Production sold - services | 105 727.00 | | 105 727.00 | 105 727.00 |
FJ Net sales | 118 192.00 | | 118 192.00 | 118 192.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 375.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 118 568.00 | |
FS Purchases of goods (including customs duties) | | | 10 609.00 | |
FU Purchases of raw materials and other supplies | | | 4 069.00 | |
FW Other purchases and external expenses | | | 52 386.00 | |
FX Taxes, duties, and similar payments | | | 18 649.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 290.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 99 007.00 | |
GG - OPERATING RESULT (I - II) | | | 19 561.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 3 056.00 | |
GU Total financial expenses (VI) | | | 3 056.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 500.00 | | |
HD Total exceptional income (VII) | | 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 500.00 | | |
HK Income tax | 2 476.00 | 2 665.00 | | 2 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 572.00 | 165 790.00 | | 118 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 539.00 | 150 690.00 | | 104 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 033.00 | 15 100.00 | | 14 033.00 |
| |
| 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 | 196 037.00 | 33 758.00 | | 196 037.00 |
I4 DECREASES Grand Total | | | 229 795.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 229 795.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 196 037.00 | 33 758.00 | | 196 037.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 767.00 | 13 290.00 | | 30 767.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 767.00 | 13 290.00 | | 30 767.00 |
| |
| 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 | 2 784.00 | 42.00 | | 2 784.00 |
8B Suppliers and Related Accounts | 52 708.00 | 52 708.00 | | 52 708.00 |
8D Social Security and Other Social Organizations | 10 716.00 | 10 716.00 | | 10 716.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 504.00 | 6 504.00 | | 6 504.00 |
UX Other trade receivables | 24 431.00 | 24 431.00 | | 24 431.00 |
VH Loans with a maturity of more than one year at origin | 132 814.00 | 19 611.00 | 82 421.00 | 132 814.00 |
VK Loans repaid during the year | 19 228.00 | | | 19 228.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 980.00 | 12 980.00 | | 12 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 411.00 | 37 411.00 | | 37 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 526.00 | 89 581.00 | 82 421.00 | 205 526.00 |
