| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 69 099.00 | | 69 099.00 | 69 099.00 |
AP Buildings | 939 461.00 | 581 650.00 | 357 811.00 | 939 461.00 |
AT Other tangible assets | 3 208.00 | 2 917.00 | 291.00 | 3 208.00 |
BJ TOTAL (I) | 1 011 767.00 | 584 567.00 | 427 201.00 | 1 011 767.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 401.00 | | 2 401.00 | 2 401.00 |
CF Cash and cash equivalents | 186 017.00 | | 186 017.00 | 186 017.00 |
CH Prepaid expenses | 2 223.00 | | 2 223.00 | 2 223.00 |
CJ TOTAL (II) | 190 641.00 | | 190 641.00 | 190 641.00 |
CO Grand total (0 to V) | 1 202 409.00 | 584 567.00 | 617 842.00 | 1 202 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 867.00 | 6 867.00 | | 6 867.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 503 000.00 | 517 000.00 | | 503 000.00 |
DH Retained earnings | 785.00 | 959.00 | | 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 184.00 | 60 826.00 | | 64 184.00 |
DL TOTAL (I) | 575 599.00 | 586 415.00 | | 575 599.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 731.00 | 20 731.00 | | 20 731.00 |
DX Trade payables and related accounts | 2 670.00 | 2 354.00 | | 2 670.00 |
DY Tax and social security liabilities | 3 845.00 | 7 060.00 | | 3 845.00 |
EA Other liabilities | 14 145.00 | | | 14 145.00 |
EB Prepaid income (2) | 852.00 | 724.00 | | 852.00 |
EC TOTAL (IV) | 42 243.00 | 30 870.00 | | 42 243.00 |
EE Grand total (I to V) | 617 842.00 | 617 285.00 | | 617 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 913.00 | | 115 913.00 | 115 913.00 |
FJ Net sales | 115 913.00 | | 115 913.00 | 115 913.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 115 915.00 | |
FW Other purchases and external expenses | | | 12 185.00 | |
FX Taxes, duties, and similar payments | | | 6 017.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 450.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 33 654.00 | |
GG - OPERATING RESULT (I - II) | | | 82 261.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 518.00 | | |
HH Total exceptional expenses (VIII) | | 518.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -518.00 | | |
HK Income tax | 18 077.00 | 16 973.00 | | 18 077.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 915.00 | 115 857.00 | | 115 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 731.00 | 55 031.00 | | 51 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 184.00 | 60 826.00 | | 64 184.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 570 301.00 | 15 450.00 | 1 185.00 | 570 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 570 301.00 | 15 450.00 | 1 185.00 | 570 301.00 |
| |
| 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 | 20 731.00 | 20 731.00 | | 20 731.00 |
8B Suppliers and Related Accounts | 2 670.00 | 2 670.00 | | 2 670.00 |
8D Social Security and Other Social Organizations | 3 845.00 | 3 845.00 | | 3 845.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 145.00 | 14 145.00 | | 14 145.00 |
8L Deferred income | 852.00 | 852.00 | | 852.00 |
VS Prepaid expenses | 4 624.00 | 4 624.00 | | 4 624.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 624.00 | 4 624.00 | | 4 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 243.00 | 42 243.00 | | 42 243.00 |
