| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 939 070.00 | | 939 070.00 | 939 070.00 |
AP Buildings | 5 487 666.00 | 3 128 188.00 | 2 359 478.00 | 5 487 666.00 |
BJ TOTAL (I) | 6 426 736.00 | 3 128 188.00 | 3 298 548.00 | 6 426 736.00 |
BZ Other receivables | 12 409.00 | | 12 409.00 | 12 409.00 |
CF Cash and cash equivalents | 1 821.00 | | 1 821.00 | 1 821.00 |
CJ TOTAL (II) | 14 230.00 | | 14 230.00 | 14 230.00 |
CO Grand total (0 to V) | 6 440 967.00 | 3 128 188.00 | 3 312 778.00 | 6 440 967.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 457 591.00 | 384 055.00 | | 457 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 080.00 | 73 536.00 | | 47 080.00 |
DL TOTAL (I) | 604 672.00 | 557 591.00 | | 604 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 633 319.00 | 2 887 637.00 | | 2 633 319.00 |
DX Trade payables and related accounts | 73 807.00 | 40 800.00 | | 73 807.00 |
DY Tax and social security liabilities | 979.00 | 29 807.00 | | 979.00 |
EC TOTAL (IV) | 2 708 106.00 | 2 958 244.00 | | 2 708 106.00 |
EE Grand total (I to V) | 3 312 778.00 | 3 515 835.00 | | 3 312 778.00 |
EG Accrued income and payables due within one year | 433 807.00 | 430 607.00 | | 433 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 450 017.00 | 450 017.00 | |
FJ Net sales | | 450 017.00 | 450 017.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 450 019.00 | |
FW Other purchases and external expenses | | | 66 129.00 | |
FX Taxes, duties, and similar payments | | | 55 813.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 186 999.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 308 946.00 | |
GG - OPERATING RESULT (I - II) | | | 141 073.00 | |
GR Interest and similar expenses | | | 75 682.00 | |
GU Total financial expenses (VI) | | | 75 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -75 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 390.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 310.00 | 28 600.00 | | 18 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 450 019.00 | 462 132.00 | | 450 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 402 938.00 | 388 596.00 | | 402 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 080.00 | 73 536.00 | | 47 080.00 |
| |
| 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 | 6 426 736.00 | | | 6 426 736.00 |
I4 DECREASES Grand Total | | | 6 426 736.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 426 736.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 426 736.00 | | | 6 426 736.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 941 188.00 | 186 999.00 | | 2 941 188.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 941 188.00 | 186 999.00 | | 2 941 188.00 |
| |
| 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 | 2 633 319.00 | 360 000.00 | 1 440 000.00 | 2 633 319.00 |
8B Suppliers and Related Accounts | 73 807.00 | 73 807.00 | | 73 807.00 |
VB VAT | 2 119.00 | 2 119.00 | | 2 119.00 |
VK Loans repaid during the year | 254 317.00 | | | 254 317.00 |
VM Income taxes | 10 290.00 | 10 290.00 | | 10 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 409.00 | 12 409.00 | | 12 409.00 |
VW VAT | 979.00 | 979.00 | | 979.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 708 106.00 | 434 787.00 | 1 440 000.00 | 2 708 106.00 |
