| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 183 599.00 | | 183 599.00 | 183 599.00 |
AP Buildings | 1 652 389.00 | 370 797.00 | 1 281 592.00 | 1 652 389.00 |
BJ TOTAL (I) | 1 835 987.00 | 370 797.00 | 1 465 190.00 | 1 835 987.00 |
BX Customers and related accounts | 3 960.00 | | 3 960.00 | 3 960.00 |
BZ Other receivables | 1 479.00 | | 1 479.00 | 1 479.00 |
CF Cash and cash equivalents | 82 872.00 | | 82 872.00 | 82 872.00 |
CH Prepaid expenses | 1 023.00 | | 1 023.00 | 1 023.00 |
CJ TOTAL (II) | 89 334.00 | | 89 334.00 | 89 334.00 |
CO Grand total (0 to V) | 1 925 322.00 | 370 797.00 | 1 554 525.00 | 1 925 322.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 64 836.00 | 34 346.00 | | 64 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 722.00 | 30 491.00 | | 40 722.00 |
DL TOTAL (I) | 270 559.00 | 229 836.00 | | 270 559.00 |
DU Loans and Debts from Credit Institutions (3) | 1 061 075.00 | 1 139 331.00 | | 1 061 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211 451.00 | 188 830.00 | | 211 451.00 |
DX Trade payables and related accounts | 3 876.00 | 14 100.00 | | 3 876.00 |
DY Tax and social security liabilities | 7 565.00 | 7 166.00 | | 7 565.00 |
EC TOTAL (IV) | 1 283 966.00 | 1 349 427.00 | | 1 283 966.00 |
EE Grand total (I to V) | 1 554 525.00 | 1 579 264.00 | | 1 554 525.00 |
EG Accrued income and payables due within one year | 392 866.00 | 378 311.00 | | 392 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 194 586.00 | | 194 586.00 | 194 586.00 |
FJ Net sales | 194 586.00 | | 194 586.00 | 194 586.00 |
FQ Other income | | | 1 609.00 | |
FR Total operating income (I) | | | 196 195.00 | |
FW Other purchases and external expenses | | | 24 187.00 | |
FX Taxes, duties, and similar payments | | | 14 614.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 83 765.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 122 567.00 | |
GG - OPERATING RESULT (I - II) | | | 73 628.00 | |
GR Interest and similar expenses | | | 17 069.00 | |
GU Total financial expenses (VI) | | | 17 069.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 836.00 | 11 857.00 | | 15 836.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 195.00 | 188 950.00 | | 196 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 472.00 | 158 459.00 | | 155 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 722.00 | 30 491.00 | | 40 722.00 |
| |
| 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 | 1 835 987.00 | | | 1 835 987.00 |
I4 DECREASES Grand Total | | | 1 835 987.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 835 987.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 835 987.00 | | | 1 835 987.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 287 032.00 | 83 765.00 | | 287 032.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 287 032.00 | 83 765.00 | | 287 032.00 |
| |
| 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 | 37 800.00 | 37 800.00 | | 37 800.00 |
8B Suppliers and Related Accounts | 3 876.00 | 3 876.00 | | 3 876.00 |
UX Other trade receivables | 3 960.00 | 3 960.00 | | 3 960.00 |
VB VAT | 1 479.00 | 1 479.00 | | 1 479.00 |
VG Loans with a maturity of up to one year at origin | 202.00 | 202.00 | | 202.00 |
VH Loans with a maturity of more than one year at origin | 1 060 873.00 | 169 772.00 | 697 191.00 | 1 060 873.00 |
VI Group and Associates | 173 651.00 | 173 651.00 | | 173 651.00 |
VK Loans repaid during the year | 92 166.00 | | | 92 166.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 130.00 | 4 130.00 | | 4 130.00 |
VS Prepaid expenses | 1 023.00 | 1 023.00 | | 1 023.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 462.00 | 6 462.00 | | 6 462.00 |
VW VAT | 3 435.00 | 3 435.00 | | 3 435.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 283 966.00 | 392 866.00 | 697 191.00 | 1 283 966.00 |
