| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 64 789.00 | | 64 789.00 | 64 789.00 |
AP Buildings | 1 456 771.00 | 1 337 627.00 | 119 144.00 | 1 456 771.00 |
BJ TOTAL (I) | 1 521 561.00 | 1 337 627.00 | 183 933.00 | 1 521 561.00 |
BX Customers and related accounts | 27 112.00 | 7 474.00 | 19 637.00 | 27 112.00 |
BZ Other receivables | 30 774.00 | | 30 774.00 | 30 774.00 |
CF Cash and cash equivalents | 173 459.00 | | 173 459.00 | 173 459.00 |
CJ TOTAL (II) | 231 345.00 | 7 474.00 | 223 871.00 | 231 345.00 |
CO Grand total (0 to V) | 1 752 907.00 | 1 345 101.00 | 407 805.00 | 1 752 907.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 54 250.00 | 54 250.00 | | 54 250.00 |
DD Legal reserve (1) | 5 425.00 | 5 425.00 | | 5 425.00 |
DG Other reserves | 496.00 | 226.00 | | 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 228 270.00 | 306 869.00 | | 228 270.00 |
DL TOTAL (I) | 288 442.00 | 366 771.00 | | 288 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 990.00 | 28 990.00 | | 28 990.00 |
DX Trade payables and related accounts | 661.00 | 667.00 | | 661.00 |
DY Tax and social security liabilities | 6 623.00 | 24 983.00 | | 6 623.00 |
EA Other liabilities | 83 088.00 | 3 467.00 | | 83 088.00 |
EC TOTAL (IV) | 119 363.00 | 58 108.00 | | 119 363.00 |
EE Grand total (I to V) | 407 805.00 | 424 879.00 | | 407 805.00 |
EG Accrued income and payables due within one year | 119 363.00 | 58 108.00 | | 119 363.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 457 669.00 | | 457 669.00 | 457 669.00 |
FJ Net sales | 457 669.00 | | 457 669.00 | 457 669.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 457 678.00 | |
FW Other purchases and external expenses | | | 27 635.00 | |
FX Taxes, duties, and similar payments | | | 36 450.00 | |
FY Salaries and Wages | | | 1 829.00 | |
FZ Social Security Contributions | | | 717.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 72 838.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 474.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 146 946.00 | |
GG - OPERATING RESULT (I - II) | | | 310 732.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 625.00 | |
GP Total financial income (V) | | | 625.00 | |
GR Interest and similar expenses | | | 1 197.00 | |
GU Total financial expenses (VI) | | | 1 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -572.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 310 159.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 81 889.00 | 112 456.00 | | 81 889.00 |
HL TOTAL REVENUE (I + III + V + VII) | 458 304.00 | 556 757.00 | | 458 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 033.00 | 249 887.00 | | 230 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 228 270.00 | 306 869.00 | | 228 270.00 |
| |
| 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 | 1 521 561.00 | | | 1 521 561.00 |
I4 DECREASES Grand Total | | | 1 521 561.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 521 561.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 521 561.00 | | | 1 521 561.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 264 789.00 | 72 839.00 | | 1 264 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 264 789.00 | 72 839.00 | | 1 264 789.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 7 474.00 | | |
7B Total provisions for depreciation | | 7 474.00 | | |
7C Grand total | | 7 474.00 | | |
UE of which provisions and reversals: - Operating | | 7 474.00 | | |
| |
| 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 | 28 990.00 | 28 990.00 | | 28 990.00 |
8B Suppliers and Related Accounts | 661.00 | 661.00 | | 661.00 |
8D Social Security and Other Social Organizations | 190.00 | 190.00 | | 190.00 |
UX Other trade receivables | 18 143.00 | 18 143.00 | | 18 143.00 |
VA Doubtful or disputed receivables | 8 969.00 | 8 969.00 | | 8 969.00 |
VB VAT | 4.00 | 4.00 | | 4.00 |
VC Group and associates | 203.00 | 203.00 | | 203.00 |
VI Group and Associates | 83 088.00 | 83 088.00 | | 83 088.00 |
VM Income taxes | 30 567.00 | 30 567.00 | | 30 567.00 |
VQ Other Taxes, Duties, and Similar Debts | 33.00 | 33.00 | | 33.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 887.00 | 57 887.00 | | 57 887.00 |
VW VAT | 6 400.00 | 6 400.00 | | 6 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 363.00 | 119 363.00 | | 119 363.00 |
