| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
AP Buildings | 3 900 000.00 | 780 000.00 | 3 120 000.00 | 3 900 000.00 |
BJ TOTAL (I) | 5 200 000.00 | 780 000.00 | 4 420 000.00 | 5 200 000.00 |
BX Customers and related accounts | 455 707.00 | | 455 707.00 | 455 707.00 |
BZ Other receivables | 519 467.00 | | 519 467.00 | 519 467.00 |
CF Cash and cash equivalents | 13 602.00 | | 13 602.00 | 13 602.00 |
CJ TOTAL (II) | 988 775.00 | | 988 775.00 | 988 775.00 |
CO Grand total (0 to V) | 6 188 775.00 | 780 000.00 | 5 408 775.00 | 6 188 775.00 |
| |
| 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 |
DH Retained earnings | -1 116 096.00 | -1 203 173.00 | | -1 116 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139 030.00 | 87 077.00 | | 139 030.00 |
DL TOTAL (I) | -976 066.00 | -1 115 096.00 | | -976 066.00 |
DU Loans and Debts from Credit Institutions (3) | 6 103 312.00 | 6 207 505.00 | | 6 103 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 121.00 | 113 040.00 | | 115 121.00 |
DX Trade payables and related accounts | 42 973.00 | 29 336.00 | | 42 973.00 |
DY Tax and social security liabilities | 75 725.00 | 120.00 | | 75 725.00 |
EA Other liabilities | 47 711.00 | 10 107.00 | | 47 711.00 |
EC TOTAL (IV) | 6 384 842.00 | 6 360 109.00 | | 6 384 842.00 |
EE Grand total (I to V) | 5 408 775.00 | 5 245 013.00 | | 5 408 775.00 |
EG Accrued income and payables due within one year | 589 865.00 | 463 371.00 | | 589 865.00 |
EI Including equity loans | 115 121.00 | | | 115 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 493 322.00 | | 493 322.00 | 493 322.00 |
FJ Net sales | 493 322.00 | | 493 322.00 | 493 322.00 |
FR Total operating income (I) | | | 493 322.00 | |
FW Other purchases and external expenses | | | 20 115.00 | |
FX Taxes, duties, and similar payments | | | 26 931.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 195 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 242 047.00 | |
GG - OPERATING RESULT (I - II) | | | 251 276.00 | |
GL Other interest and similar income | | | 28 192.00 | |
GP Total financial income (V) | | | 28 192.00 | |
GR Interest and similar expenses | | | 140 437.00 | |
GU Total financial expenses (VI) | | | 140 437.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 521 514.00 | 507 854.00 | | 521 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 382 484.00 | 420 778.00 | | 382 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139 030.00 | 87 077.00 | | 139 030.00 |
| |
| 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 | 5 200 000.00 | | | 5 200 000.00 |
I4 DECREASES Grand Total | | | 5 200 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 200 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 200 000.00 | | | 5 200 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 585 000.00 | 195 000.00 | | 585 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 585 000.00 | 195 000.00 | | 585 000.00 |
| |
| 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 | 115 121.00 | 115 121.00 | | 115 121.00 |
8B Suppliers and Related Accounts | 42 973.00 | 42 973.00 | | 42 973.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 711.00 | 47 711.00 | | 47 711.00 |
UX Other trade receivables | 455 707.00 | 455 707.00 | | 455 707.00 |
VB VAT | 13 702.00 | 13 702.00 | | 13 702.00 |
VC Group and associates | 481 213.00 | 481 213.00 | | 481 213.00 |
VH Loans with a maturity of more than one year at origin | 6 103 312.00 | 308 335.00 | 1 279 595.00 | 6 103 312.00 |
VP Miscellaneous | 17 652.00 | 17 652.00 | | 17 652.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 900.00 | 6 900.00 | | 6 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 975 174.00 | 975 174.00 | | 975 174.00 |
VW VAT | 75 725.00 | 75 725.00 | | 75 725.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 384 842.00 | 589 865.00 | 1 279 595.00 | 6 384 842.00 |
