| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 053.00 | 3 053.00 | | 3 053.00 |
AN Land | 374 250.00 | | 374 250.00 | 374 250.00 |
AP Buildings | 976 366.00 | 521 626.00 | 454 740.00 | 976 366.00 |
BJ TOTAL (I) | 1 353 668.00 | 524 679.00 | 828 990.00 | 1 353 668.00 |
BZ Other receivables | 943.00 | | 943.00 | 943.00 |
CF Cash and cash equivalents | 4 211.00 | | 4 211.00 | 4 211.00 |
CJ TOTAL (II) | 5 154.00 | | 5 154.00 | 5 154.00 |
CO Grand total (0 to V) | 1 358 823.00 | 524 679.00 | 834 144.00 | 1 358 823.00 |
| |
| 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 | | 113 426.00 | | |
DH Retained earnings | 131 854.00 | | | 131 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 525.00 | 18 429.00 | | 18 525.00 |
DL TOTAL (I) | 151 479.00 | 132 954.00 | | 151 479.00 |
DU Loans and Debts from Credit Institutions (3) | 16.00 | 32.00 | | 16.00 |
DV Miscellaneous Loans and Financial Debts (4) | 667 631.00 | 731 122.00 | | 667 631.00 |
DX Trade payables and related accounts | 2 882.00 | 2 318.00 | | 2 882.00 |
DY Tax and social security liabilities | 12 137.00 | 6 681.00 | | 12 137.00 |
EB Prepaid income (2) | | 25 000.00 | | |
EC TOTAL (IV) | 682 665.00 | 765 154.00 | | 682 665.00 |
EE Grand total (I to V) | 834 144.00 | 898 108.00 | | 834 144.00 |
EG Accrued income and payables due within one year | 682 665.00 | 765 154.00 | | 682 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FR Total operating income (I) | | | 100 000.00 | |
FW Other purchases and external expenses | | | 3 158.00 | |
FX Taxes, duties, and similar payments | | | 10 746.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 58 095.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 71 999.00 | |
GG - OPERATING RESULT (I - II) | | | 28 001.00 | |
GR Interest and similar expenses | | | 2 272.00 | |
GU Total financial expenses (VI) | | | 2 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 729.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 204.00 | 7 167.00 | | 7 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 000.00 | 100 000.00 | | 100 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 475.00 | 81 572.00 | | 81 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 525.00 | 18 429.00 | | 18 525.00 |
| |
| 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 | 1 353 668.00 | | | 1 353 668.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 053.00 | | | 3 053.00 |
I4 DECREASES Grand Total | | | 1 353 668.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 053.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 350 616.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 350 616.00 | | | 1 350 616.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 466 584.00 | 58 095.00 | | 466 584.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 053.00 | | | 3 053.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 463 531.00 | 58 095.00 | | 463 531.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 882.00 | 2 882.00 | | 2 882.00 |
VB VAT | 386.00 | 386.00 | | 386.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VI Group and Associates | 667 631.00 | 667 631.00 | | 667 631.00 |
VP Miscellaneous | 557.00 | 551.00 | | 557.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 312.00 | 2 312.00 | | 2 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 943.00 | 943.00 | | 943.00 |
VW VAT | 9 825.00 | 9 825.00 | | 9 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 682 665.00 | 682 665.00 | | 682 665.00 |
