| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 223 976.00 | | 223 976.00 | 223 976.00 |
AP Buildings | 895 904.00 | 43 651.00 | 852 253.00 | 895 904.00 |
AT Other tangible assets | 50 120.00 | 5 642.00 | 44 478.00 | 50 120.00 |
BJ TOTAL (I) | 1 673 497.00 | 49 293.00 | 1 624 204.00 | 1 673 497.00 |
BZ Other receivables | 69 495.00 | | 69 495.00 | 69 495.00 |
CF Cash and cash equivalents | 272 532.00 | | 272 532.00 | 272 532.00 |
CH Prepaid expenses | 411.00 | | 411.00 | 411.00 |
CJ TOTAL (II) | 342 437.00 | | 342 437.00 | 342 437.00 |
CO Grand total (0 to V) | 2 015 934.00 | 49 293.00 | 1 966 641.00 | 2 015 934.00 |
CU Other investments | 503 497.00 | | 503 497.00 | 503 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 322 504.00 | 262 875.00 | | 322 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 430.00 | 59 629.00 | | 116 430.00 |
DL TOTAL (I) | 440 034.00 | 323 604.00 | | 440 034.00 |
DU Loans and Debts from Credit Institutions (3) | 1 220 797.00 | 1 284 593.00 | | 1 220 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 448.00 | 258 887.00 | | 280 448.00 |
DX Trade payables and related accounts | 1 285.00 | 2 902.00 | | 1 285.00 |
DY Tax and social security liabilities | 22 080.00 | 4 147.00 | | 22 080.00 |
DZ Fixed asset liabilities and related accounts | 1 998.00 | 1 998.00 | | 1 998.00 |
EC TOTAL (IV) | 1 526 607.00 | 1 552 527.00 | | 1 526 607.00 |
EE Grand total (I to V) | 1 966 641.00 | 1 876 132.00 | | 1 966 641.00 |
EG Accrued income and payables due within one year | 418 220.00 | 390 295.00 | | 418 220.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 12 656.00 | |
FX Taxes, duties, and similar payments | | | 5 588.00 | |
FY Salaries and Wages | | | 993.00 | |
GF Total Operating Expenses (II) | | | 19 237.00 | |
GG - OPERATING RESULT (I - II) | | | 10 764.00 | |
GH Attributed profit or transferred loss (III) | | | 215 207.00 | |
GI Supported loss or transferred profit (IV) | | | 60 930.00 | |
GK Income from other securities and fixed asset receivables | | | 771.00 | |
GP Total financial income (V) | | | 771.00 | |
GR Interest and similar expenses | | | 18 035.00 | |
GU Total financial expenses (VI) | | | 18 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 147 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 31 346.00 | 9 246.00 | | 31 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 245 977.00 | 212 868.00 | | 245 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 548.00 | 153 239.00 | | 129 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 430.00 | 59 629.00 | | 116 430.00 |
| |
| 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 | 1 673 497.00 | | | 1 673 497.00 |
I3 DECREASES Total Financial Fixed Assets | | | 503 497.00 | |
I4 DECREASES Grand Total | | | 1 673 497.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 170 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 170 000.00 | | | 1 170 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 503 497.00 | | | 503 497.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 293.00 | | | 49 293.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 293.00 | | | 49 293.00 |
| |
| 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 | 1 285.00 | 1 285.00 | | 1 285.00 |
8D Social Security and Other Social Organizations | 433.00 | 433.00 | | 433.00 |
8E Income Taxes | 17 532.00 | 17 532.00 | | 17 532.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 998.00 | 1 998.00 | | 1 998.00 |
VC Group and associates | 69 495.00 | 69 495.00 | | 69 495.00 |
VG Loans with a maturity of up to one year at origin | 7 611.00 | 7 611.00 | | 7 611.00 |
VH Loans with a maturity of more than one year at origin | 1 211 764.00 | 103 377.00 | 513 235.00 | 1 211 764.00 |
VI Group and Associates | 280 448.00 | 280 448.00 | | 280 448.00 |
VK Loans repaid during the year | 77 903.00 | | | 77 903.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 115.00 | 4 115.00 | | 4 115.00 |
VS Prepaid expenses | 411.00 | 411.00 | | 411.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 906.00 | 69 906.00 | | 69 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 525 187.00 | 416 800.00 | 513 235.00 | 1 525 187.00 |
