| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 752 166.00 | | 752 166.00 | 752 166.00 |
AP Buildings | 6 769 498.00 | 2 143 674.00 | 4 625 824.00 | 6 769 498.00 |
BJ TOTAL (I) | 7 521 665.00 | 2 143 674.00 | 5 377 990.00 | 7 521 665.00 |
BZ Other receivables | 2 425.00 | | 2 425.00 | 2 425.00 |
CF Cash and cash equivalents | 8 084.00 | | 8 084.00 | 8 084.00 |
CJ TOTAL (II) | 10 509.00 | | 10 509.00 | 10 509.00 |
CO Grand total (0 to V) | 7 532 173.00 | 2 143 674.00 | 5 388 499.00 | 7 532 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 3 099.00 | 3 099.00 | | 3 099.00 |
DH Retained earnings | 1 480 098.00 | 1 145 359.00 | | 1 480 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 400 872.00 | 334 738.00 | | 400 872.00 |
DL TOTAL (I) | 1 884 168.00 | 1 483 297.00 | | 1 884 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 502 699.00 | 4 238 728.00 | | 3 502 699.00 |
DX Trade payables and related accounts | 1 632.00 | 5 740.00 | | 1 632.00 |
EC TOTAL (IV) | 3 504 331.00 | 4 244 468.00 | | 3 504 331.00 |
EE Grand total (I to V) | 5 388 499.00 | 5 727 765.00 | | 5 388 499.00 |
EI Including equity loans | 3 502 699.00 | | | 3 502 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 241 475.00 | | 1 241 475.00 | 1 241 475.00 |
FJ Net sales | 1 241 475.00 | | 1 241 475.00 | 1 241 475.00 |
FR Total operating income (I) | | | 1 241 475.00 | |
FW Other purchases and external expenses | | | 8 592.00 | |
FX Taxes, duties, and similar payments | | | 208 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 338 475.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 555 556.00 | |
GG - OPERATING RESULT (I - II) | | | 685 919.00 | |
GR Interest and similar expenses | | | 129 152.00 | |
GU Total financial expenses (VI) | | | 129 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -129 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 556 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 155 895.00 | 130 176.00 | | 155 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 241 475.00 | 1 168 019.00 | | 1 241 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 840 603.00 | 833 280.00 | | 840 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 400 872.00 | 334 738.00 | | 400 872.00 |
| |
| 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 | 7 521 665.00 | | | 7 521 665.00 |
I4 DECREASES Grand Total | | | 7 521 665.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 521 665.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 521 665.00 | | | 7 521 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 805 200.00 | 338 475.00 | | 1 805 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 805 200.00 | 338 475.00 | | 1 805 200.00 |
