| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 102 205.00 | | 102 205.00 | 102 205.00 |
AP Buildings | 97 020.00 | 11 179.00 | 85 841.00 | 97 020.00 |
AV Fixed assets in progress | 133 394.00 | | 133 394.00 | 133 394.00 |
BD Other fixed assets | 821 608.00 | | 821 608.00 | 821 608.00 |
BJ TOTAL (I) | 1 154 242.00 | 11 179.00 | 1 143 063.00 | 1 154 242.00 |
BX Customers and related accounts | 18 000.00 | | 18 000.00 | 18 000.00 |
BZ Other receivables | 1 580.00 | | 1 580.00 | 1 580.00 |
CF Cash and cash equivalents | 237 939.00 | | 237 939.00 | 237 939.00 |
CH Prepaid expenses | 491.00 | | 491.00 | 491.00 |
CJ TOTAL (II) | 258 010.00 | | 258 010.00 | 258 010.00 |
CO Grand total (0 to V) | 1 412 252.00 | 11 179.00 | 1 401 073.00 | 1 412 252.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 794 000.00 | 521 608.00 | | 794 000.00 |
DD Legal reserve (1) | | 17 637.00 | | |
DG Other reserves | 276.00 | 159 071.00 | | 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 322 497.00 | 185 960.00 | | 322 497.00 |
DL TOTAL (I) | 1 116 772.00 | 884 276.00 | | 1 116 772.00 |
DU Loans and Debts from Credit Institutions (3) | 263 592.00 | 322 811.00 | | 263 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 750.00 | 1 500.00 | | 2 750.00 |
DX Trade payables and related accounts | 4 343.00 | 5 520.00 | | 4 343.00 |
DY Tax and social security liabilities | 13 616.00 | 25 394.00 | | 13 616.00 |
EC TOTAL (IV) | 284 301.00 | 355 225.00 | | 284 301.00 |
EE Grand total (I to V) | 1 401 073.00 | 1 239 501.00 | | 1 401 073.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 133 150.00 | | 133 150.00 | 133 150.00 |
FJ Net sales | 133 150.00 | | 133 150.00 | 133 150.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 133 151.00 | |
FW Other purchases and external expenses | | | 14 572.00 | |
FX Taxes, duties, and similar payments | | | 3 060.00 | |
FY Salaries and Wages | | | 109 443.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 881.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 130 961.00 | |
GG - OPERATING RESULT (I - II) | | | 2 190.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 327 710.00 | |
GP Total financial income (V) | | | 327 710.00 | |
GR Interest and similar expenses | | | 4 631.00 | |
GU Total financial expenses (VI) | | | 4 631.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 323 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 325 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 773.00 | 1 372.00 | | 2 773.00 |
HL TOTAL REVENUE (I + III + V + VII) | 460 861.00 | 323 187.00 | | 460 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 364.00 | 137 228.00 | | 138 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 322 497.00 | 185 960.00 | | 322 497.00 |
HP References: Equipment leasing | 5 624.00 | | | 5 624.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 298.00 | 3 881.00 | | 7 298.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 298.00 | 3 881.00 | | 7 298.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 7 298.00 | 3 881.00 | | 7 298.00 |
7B Total provisions for depreciation | 7 298.00 | 3 881.00 | | 7 298.00 |
7C Grand total | 7 298.00 | 3 881.00 | | 7 298.00 |
| |
| 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 | 2 750.00 | 2 750.00 | | 2 750.00 |
8B Suppliers and Related Accounts | 4 343.00 | 4 343.00 | | 4 343.00 |
8D Social Security and Other Social Organizations | 13 616.00 | 13 616.00 | | 13 616.00 |
VG Loans with a maturity of up to one year at origin | 263 592.00 | 58 819.00 | 145 768.00 | 263 592.00 |
VS Prepaid expenses | 20 071.00 | 20 071.00 | | 20 071.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 071.00 | 20 071.00 | | 20 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 301.00 | 79 528.00 | 145 768.00 | 284 301.00 |
