| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 263 250.00 | | 263 250.00 | 263 250.00 |
AP Buildings | 2 856 084.00 | 863 653.00 | 1 992 432.00 | 2 856 084.00 |
AR Technical installations, industrial equipment and tools | 1 325.00 | 1 325.00 | | 1 325.00 |
AT Other tangible assets | 63 852.00 | 41 007.00 | 22 845.00 | 63 852.00 |
BJ TOTAL (I) | 3 184 511.00 | 905 985.00 | 2 278 527.00 | 3 184 511.00 |
BX Customers and related accounts | 1 036 537.00 | | 1 036 537.00 | 1 036 537.00 |
BZ Other receivables | 28 605.00 | | 28 605.00 | 28 605.00 |
CF Cash and cash equivalents | 402 359.00 | | 402 359.00 | 402 359.00 |
CH Prepaid expenses | 14 689.00 | | 14 689.00 | 14 689.00 |
CJ TOTAL (II) | 1 482 190.00 | | 1 482 190.00 | 1 482 190.00 |
CO Grand total (0 to V) | 4 666 701.00 | 905 984.00 | 3 760 717.00 | 4 666 701.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | | | 3 500.00 |
DH Retained earnings | 397 423.00 | | | 397 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 350 731.00 | | | 350 731.00 |
DL TOTAL (I) | 786 654.00 | | | 786 654.00 |
DU Loans and Debts from Credit Institutions (3) | 2 385 213.00 | | | 2 385 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 285 793.00 | | | 285 793.00 |
DX Trade payables and related accounts | 126 900.00 | | | 126 900.00 |
DY Tax and social security liabilities | 175 984.00 | | | 175 984.00 |
EA Other liabilities | 173.00 | | | 173.00 |
EC TOTAL (IV) | 2 974 063.00 | | | 2 974 063.00 |
EE Grand total (I to V) | 3 760 717.00 | | | 3 760 717.00 |
EG Accrued income and payables due within one year | 797 997.00 | | | 797 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 948 000.00 | | 948 000.00 | 948 000.00 |
FJ Net sales | 948 000.00 | | 948 000.00 | 948 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 36 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 984 001.00 | |
FW Other purchases and external expenses | | | 237 833.00 | |
FX Taxes, duties, and similar payments | | | 21 022.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 202 211.00 | |
GE Other Expenses | | | 2 748.00 | |
GF Total Operating Expenses (II) | | | 463 815.00 | |
GG - OPERATING RESULT (I - II) | | | 520 186.00 | |
GR Interest and similar expenses | | | 42 170.00 | |
GU Total financial expenses (VI) | | | 42 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 478 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 36 000.00 | | | 36 000.00 |
HA Exceptional income from management transactions | 2 228.00 | | | 2 228.00 |
HD Total exceptional income (VII) | 2 228.00 | | | 2 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 228.00 | | | 2 228.00 |
HK Income tax | 129 513.00 | | | 129 513.00 |
HL TOTAL REVENUE (I + III + V + VII) | 986 228.00 | | | 986 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 635 498.00 | | | 635 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 350 731.00 | | | 350 731.00 |
HP References: Equipment leasing | 119 760.00 | | | 119 760.00 |
