| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 153 980.00 | 111 131.00 | 42 849.00 | 153 980.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 153 995.00 | 111 131.00 | 42 864.00 | 153 995.00 |
BX Customers and related accounts | 5 777.00 | | 5 777.00 | 5 777.00 |
BZ Other receivables | 814.00 | | 814.00 | 814.00 |
CF Cash and cash equivalents | 4 773.00 | | 4 773.00 | 4 773.00 |
CJ TOTAL (II) | 11 364.00 | | 11 364.00 | 11 364.00 |
CO Grand total (0 to V) | 165 360.00 | 111 131.00 | 54 229.00 | 165 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 29 282.00 | 25 034.00 | | 29 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 478.00 | 10 619.00 | | 12 478.00 |
DL TOTAL (I) | 51 761.00 | 45 654.00 | | 51 761.00 |
DU Loans and Debts from Credit Institutions (3) | | 6 506.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 1 293.00 | | |
DX Trade payables and related accounts | | 266.00 | | |
DY Tax and social security liabilities | 2 202.00 | 1 874.00 | | 2 202.00 |
EA Other liabilities | 266.00 | 371.00 | | 266.00 |
EC TOTAL (IV) | 2 468.00 | 10 311.00 | | 2 468.00 |
EE Grand total (I to V) | 54 229.00 | 55 965.00 | | 54 229.00 |
EG Accrued income and payables due within one year | 2 468.00 | 10 311.00 | | 2 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 26 761.00 | | 26 761.00 | 26 761.00 |
FJ Net sales | 26 761.00 | | 26 761.00 | 26 761.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 26 761.00 | |
FU Purchases of raw materials and other supplies | | | 55.00 | |
FW Other purchases and external expenses | | | 6 181.00 | |
FX Taxes, duties, and similar payments | | | 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 431.00 | |
GF Total Operating Expenses (II) | | | 12 016.00 | |
GG - OPERATING RESULT (I - II) | | | 14 745.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 66.00 | |
GU Total financial expenses (VI) | | | 66.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 680.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 202.00 | 1 874.00 | | 2 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 763.00 | 27 313.00 | | 26 763.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 284.00 | 16 693.00 | | 14 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 478.00 | 10 619.00 | | 12 478.00 |
| |
| 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 | 153 995.00 | | | 153 995.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 153 995.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 153 980.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 153 980.00 | | | 153 980.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 699.00 | 5 431.00 | | 105 699.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 105 699.00 | 5 431.00 | | 105 699.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 202.00 | 2 202.00 | | 2 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 266.00 | 266.00 | | 266.00 |
UX Other trade receivables | 5 777.00 | 5 777.00 | | 5 777.00 |
VB VAT | 814.00 | 814.00 | | 814.00 |
VK Loans repaid during the year | 6 440.00 | | | 6 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 591.00 | 6 591.00 | | 6 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 468.00 | 2 468.00 | | 2 468.00 |
