| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 200 000.00 | | 200 000.00 | 200 000.00 |
AP Buildings | 2 400 000.00 | 752 000.00 | 1 648 000.00 | 2 400 000.00 |
AT Other tangible assets | 255 429.00 | 122 068.00 | 133 361.00 | 255 429.00 |
BJ TOTAL (I) | 2 855 429.00 | 874 068.00 | 1 981 361.00 | 2 855 429.00 |
BX Customers and related accounts | 38 257.00 | | 38 257.00 | 38 257.00 |
BZ Other receivables | 1 003.00 | | 1 003.00 | 1 003.00 |
CF Cash and cash equivalents | 30 358.00 | | 30 358.00 | 30 358.00 |
CJ TOTAL (II) | 69 617.00 | | 69 617.00 | 69 617.00 |
CO Grand total (0 to V) | 2 925 046.00 | 874 068.00 | 2 050 978.00 | 2 925 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 778.00 | 191 111.00 | | 177 778.00 |
DD Legal reserve (1) | 19 111.00 | 18 966.00 | | 19 111.00 |
DG Other reserves | 506 942.00 | 360 356.00 | | 506 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 859.00 | 146 731.00 | | 150 859.00 |
DL TOTAL (I) | 854 690.00 | 717 164.00 | | 854 690.00 |
DU Loans and Debts from Credit Institutions (3) | 839 395.00 | 956 099.00 | | 839 395.00 |
DV Miscellaneous Loans and Financial Debts (4) | 327 782.00 | 480 205.00 | | 327 782.00 |
DX Trade payables and related accounts | 6 016.00 | 9 204.00 | | 6 016.00 |
DY Tax and social security liabilities | 23 095.00 | 27 508.00 | | 23 095.00 |
EA Other liabilities | | 2 839.00 | | |
EC TOTAL (IV) | 1 196 288.00 | 1 475 855.00 | | 1 196 288.00 |
EE Grand total (I to V) | 2 050 978.00 | 2 193 019.00 | | 2 050 978.00 |
EG Accrued income and payables due within one year | 600 719.00 | 759 987.00 | | 600 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 458 958.00 | | 458 958.00 | 458 958.00 |
FJ Net sales | 458 958.00 | | 458 958.00 | 458 958.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 458 962.00 | |
FW Other purchases and external expenses | | | 65 989.00 | |
FX Taxes, duties, and similar payments | | | 39 093.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 127 819.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 232 902.00 | |
GG - OPERATING RESULT (I - II) | | | 226 061.00 | |
GR Interest and similar expenses | | | 16 535.00 | |
GU Total financial expenses (VI) | | | 16 535.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 209 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 58 667.00 | 57 062.00 | | 58 667.00 |
HL TOTAL REVENUE (I + III + V + VII) | 458 962.00 | 457 344.00 | | 458 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 104.00 | 310 613.00 | | 308 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 859.00 | 146 731.00 | | 150 859.00 |
| |
| 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 | 2 855 429.00 | | | 2 855 429.00 |
I4 DECREASES Grand Total | | | 2 855 429.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 855 429.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 855 429.00 | | | 2 855 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 746 249.00 | 127 819.00 | | 746 249.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 746 249.00 | 127 819.00 | | 746 249.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 016.00 | 6 016.00 | | 6 016.00 |
8E Income Taxes | 1 603.00 | 1 603.00 | | 1 603.00 |
UX Other trade receivables | 38 257.00 | 38 257.00 | | 38 257.00 |
VB VAT | 1 003.00 | 1 003.00 | | 1 003.00 |
VG Loans with a maturity of up to one year at origin | 734.00 | 734.00 | | 734.00 |
VH Loans with a maturity of more than one year at origin | 838 661.00 | 243 092.00 | 511 866.00 | 838 661.00 |
VI Group and Associates | 327 782.00 | 327 782.00 | | 327 782.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 009.00 | 10 009.00 | | 10 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 260.00 | 39 260.00 | | 39 260.00 |
VW VAT | 11 483.00 | 11 483.00 | | 11 483.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 196 288.00 | 600 719.00 | 511 866.00 | 1 196 288.00 |
