| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 408 682.00 | 18 892.00 | 389 790.00 | 408 682.00 |
AP Buildings | 789 190.00 | 136 996.00 | 652 194.00 | 789 190.00 |
BD Other fixed assets | 300 000.00 | | 300 000.00 | 300 000.00 |
BJ TOTAL (I) | 2 762 872.00 | 155 887.00 | 2 606 985.00 | 2 762 872.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 20 724.00 | | 20 724.00 | 20 724.00 |
BZ Other receivables | 1 145.00 | | 1 145.00 | 1 145.00 |
CF Cash and cash equivalents | 105 647.00 | | 105 647.00 | 105 647.00 |
CJ TOTAL (II) | 127 515.00 | | 127 515.00 | 127 515.00 |
CO Grand total (0 to V) | 2 890 388.00 | 155 887.00 | 2 734 500.00 | 2 890 388.00 |
CU Other investments | 1 265 000.00 | | 1 265 000.00 | 1 265 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 703 800.00 | 770 863.00 | | 703 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 215.00 | -37 063.00 | | 31 215.00 |
DL TOTAL (I) | 911 015.00 | 909 800.00 | | 911 015.00 |
DU Loans and Debts from Credit Institutions (3) | 1 360 712.00 | 1 519 920.00 | | 1 360 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 415 858.00 | 517 268.00 | | 415 858.00 |
DX Trade payables and related accounts | 8 625.00 | 11 816.00 | | 8 625.00 |
DY Tax and social security liabilities | 14 862.00 | 4 920.00 | | 14 862.00 |
EB Prepaid income (2) | 23 427.00 | 23 093.00 | | 23 427.00 |
EC TOTAL (IV) | 1 823 485.00 | 2 077 018.00 | | 1 823 485.00 |
EE Grand total (I to V) | 2 734 500.00 | 2 986 818.00 | | 2 734 500.00 |
EG Accrued income and payables due within one year | 1 823 485.00 | 2 077 018.00 | | 1 823 485.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 964.00 | | 86 964.00 | 86 964.00 |
FJ Net sales | 86 964.00 | | 86 964.00 | 86 964.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 680.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 94 646.00 | |
FW Other purchases and external expenses | | | 11 986.00 | |
FX Taxes, duties, and similar payments | | | 7 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 716.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 49 862.00 | |
GG - OPERATING RESULT (I - II) | | | 44 783.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 495.00 | |
GP Total financial income (V) | | | 17 495.00 | |
GR Interest and similar expenses | | | 20 943.00 | |
GU Total financial expenses (VI) | | | 20 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 680.00 | | | 7 680.00 |
HB Exceptional income from capital transactions | | 203 019.00 | | |
HD Total exceptional income (VII) | | 203 019.00 | | |
HF Exceptional expenses on capital transactions | | 240 000.00 | | |
HH Total exceptional expenses (VIII) | | 240 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -36 981.00 | | |
HK Income tax | 10 120.00 | 2 823.00 | | 10 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 140.00 | 280 285.00 | | 112 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 925.00 | 317 348.00 | | 80 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 215.00 | -37 063.00 | | 31 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 125 171.00 | 30 716.00 | | 125 171.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 125 171.00 | 30 716.00 | | 125 171.00 |
| |
| 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 | 415 858.00 | 415 858.00 | | 415 858.00 |
8B Suppliers and Related Accounts | 8 625.00 | 8 625.00 | | 8 625.00 |
8D Social Security and Other Social Organizations | 14 862.00 | 14 862.00 | | 14 862.00 |
8L Deferred income | 23 427.00 | 23 427.00 | | 23 427.00 |
VG Loans with a maturity of up to one year at origin | 1 360 712.00 | 162 713.00 | 592 333.00 | 1 360 712.00 |
VS Prepaid expenses | 21 869.00 | 21 869.00 | | 21 869.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 869.00 | 21 869.00 | | 21 869.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 823 485.00 | 625 486.00 | 592 333.00 | 1 823 485.00 |
