| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 417 052.00 | | 417 052.00 | 417 052.00 |
AP Buildings | 1 839 611.00 | 952 525.00 | 887 086.00 | 1 839 611.00 |
BJ TOTAL (I) | 6 372 824.00 | 952 525.00 | 5 420 299.00 | 6 372 824.00 |
BX Customers and related accounts | 214 365.00 | | 214 365.00 | 214 365.00 |
BZ Other receivables | 175 073.00 | | 175 073.00 | 175 073.00 |
CF Cash and cash equivalents | 80 652.00 | | 80 652.00 | 80 652.00 |
CH Prepaid expenses | 1 065.00 | | 1 065.00 | 1 065.00 |
CJ TOTAL (II) | 471 155.00 | | 471 155.00 | 471 155.00 |
CO Grand total (0 to V) | 6 843 979.00 | 952 525.00 | 5 891 454.00 | 6 843 979.00 |
CU Other investments | 4 116 160.00 | | 4 116 160.00 | 4 116 160.00 |
| |
| 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 | 2 409 656.00 | 1 674 763.00 | | 2 409 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 954 875.00 | 1 334 893.00 | | 954 875.00 |
DL TOTAL (I) | 3 408 531.00 | 3 053 656.00 | | 3 408 531.00 |
DU Loans and Debts from Credit Institutions (3) | 665 736.00 | 823 882.00 | | 665 736.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 690 076.00 | 1 940 629.00 | | 1 690 076.00 |
DX Trade payables and related accounts | 12 862.00 | 11 149.00 | | 12 862.00 |
DY Tax and social security liabilities | 114 250.00 | 159 766.00 | | 114 250.00 |
EC TOTAL (IV) | 2 482 924.00 | 2 935 426.00 | | 2 482 924.00 |
EE Grand total (I to V) | 5 891 454.00 | 5 989 082.00 | | 5 891 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 585 909.00 | | 585 909.00 | 585 909.00 |
FJ Net sales | 585 909.00 | | 585 909.00 | 585 909.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 303.00 | |
FR Total operating income (I) | | | 588 212.00 | |
FW Other purchases and external expenses | | | 35 752.00 | |
FX Taxes, duties, and similar payments | | | 43 761.00 | |
FY Salaries and Wages | | | 191 931.00 | |
FZ Social Security Contributions | | | 93 236.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 89 565.00 | |
GF Total Operating Expenses (II) | | | 454 245.00 | |
GG - OPERATING RESULT (I - II) | | | 133 967.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 910 000.00 | |
GL Other interest and similar income | | | 6 134.00 | |
GP Total financial income (V) | | | 916 134.00 | |
GR Interest and similar expenses | | | 72 180.00 | |
GU Total financial expenses (VI) | | | 72 180.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 843 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 977 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 23 046.00 | 19 447.00 | | 23 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 504 346.00 | 1 926 970.00 | | 1 504 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 549 471.00 | 592 077.00 | | 549 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 954 875.00 | 1 334 893.00 | | 954 875.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 862 960.00 | 89 565.00 | | 862 960.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 862 960.00 | 89 565.00 | | 862 960.00 |
| |
| 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 | 2 355 812.00 | 477 044.00 | 1 604 357.00 | 2 355 812.00 |
8B Suppliers and Related Accounts | 12 862.00 | 12 862.00 | | 12 862.00 |
8D Social Security and Other Social Organizations | 114 251.00 | 114 251.00 | | 114 251.00 |
VS Prepaid expenses | 390 503.00 | 390 503.00 | | 390 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 390 503.00 | 390 503.00 | | 390 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 482 924.00 | 604 155.00 | 1 604 357.00 | 2 482 924.00 |
